Exhibit 99.1

 

 

 

 

 

 

 

 

 

Supplemental Financial Report for

Quarter Ended December 31, 2017

 

 

    

 


 

 

AMERICA FIRST MULTIFAMILY INVESTORS, L.P.

All statements in this document other than statements of historical facts, including statements regarding our future results of operations and financial position, business strategy and plans and objectives of management for future operations, are forward-looking statements. When used, statements which are not historical in nature, including those containing words such as “anticipate,” “estimate,” “should,” “expect,” “believe,” “intend,” and similar expressions, are intended to identify forward-looking statements. We have based forward-looking statements largely on our current expectations and projections about future events and financial trends that we believe may affect our business, financial condition and results of operations. This document may also contain estimates and other statistical data made by independent parties and by us relating to market size and growth and other industry data. This data involves a number of assumptions and limitations, and you are cautioned not to give undue weight to such estimates. We have not independently verified the statistical and other industry data generated by independent parties contained in this supplement and, accordingly, we cannot guarantee their accuracy or completeness. In addition, projections, assumptions and estimates of our future performance and the future performance of the industries in which we operate are necessarily subject to a high degree of uncertainty and risk due to a variety of factors, including those described under the headings “Item 1A Risk Factors” in our 2017 Annual Report on Form 10-K for the year ended December 31, 2017.  These forward-looking statements are subject to various risks and uncertainties and America First Multifamily Investors, L.P. expressly disclaims any obligation to publicly update or revise any forward-looking statements, whether as a result of new information, future events or otherwise.

Most, but not all, of the selected financial information furnished herein is derived from the America First Multifamily Investors, L.P.’s (“ATAX” or “Partnership”) consolidated financial statements and related notes prepared in accordance with GAAP and management’s discussion and analysis of financial condition and results of operations included in the Partnership’s reports on Forms 10-K and 10-Q. The Partnership’s annual consolidated financial statements were subject to an independent audit, dated February 28, 2018.

Disclosure Regarding Non-GAAP Measures

This document refers to certain financial measures that are identified as non-GAAP. We believe these non-GAAP measures are helpful to investors because they are the key information used by management to analyze our operations. This supplemental information should not be considered in isolation or as a substitute for the related GAAP measures.

Please see the consolidated financial statements we filed with the Securities and Exchange Commission on Forms 10-K and 10-Q.  Our GAAP consolidated financial statements can be located upon searching for the Partnership’s filings at www.sec.gov.

 

 

 

 


 

 

PARTNERSHIP FINANCIAL INFORMATION

TABLE OF CONTENTS

 

 

Pages

Supplemental Letter from the CEO

4

Quarterly Fact Sheet

5

Financial Performance Trend Graphs

6-11

Other Partnership Information

12

Partnership Financial Statements

13-15

Partnership Financial Measures and Schedules

16-21

 

 

 

 

 

 

 

 

 


 

 

AMERICA FIRST MULTIFAMILY INVESTORS L.P.

SUPPLEMENTAL LETTER FROM THE CEO

 

 

During Q4 2017, ATAX continued to focus its efforts to “fine tune” the Balance Sheet.  To forward this effort we have successfully executed on the following transactions during the quarter:

 

Acquired approximately $49.3 million of mortgage revenue bonds,

 

Invested an additional $4.5 million in the Investment in unconsolidated entities, and

 

Executed on two subscription agreements from institutional investors to purchase $17.5 million of ATAX’s Series A Preferred Units.

In addition to the transactions above, the following results were realized in the fourth quarter of 2017:

 

Total revenue increased approximately 37.7% to $21.9 million, compared to $15.9 million in the fourth quarter of 2016, and

 

Total assets increased to $1.07 billion at December 31, 2017, compared to $944.1 million at December 31, 2016.

We are pleased with our efforts to attract qualified institutional investors to our Series A Preferred Unit private placement program.  As of December 31, 2017, we have raised $94.5 million of low-cost, non-cumulative, non-convertible and non-voting Preferred Unit equity capital.  

We are pleased with the results of the fourth quarter 2017 and the efforts of our team as we continue to execute on our strategy to “fine tune” the Balance Sheet.  Thank you for your continued support!

 

Chad Daffer

Chief Executive Officer

 

4

 


 

 

FOURTH QUARTER 2017 FACT SHEET

 

PARTNERSHIP DETAILS

 

ATAX was formed for the primary purpose of acquiring a portfolio of mortgage revenue bonds (“MRBs”) that are issued to provide construction and/or permanent financing of multifamily residential properties.  We continue to expect most of the interest paid on these MRBs is excludable from gross income for federal income tax purposes. We continue to pursue a business strategy of acquiring additional MRBs and other investments on a leveraged basis.  We also invest in other securities which, if not secured by a direct or indirect interest in a property, must be rated in one of the four highest rating categories by at least one nationally recognized securities rating agency.  We have also acquired interests in multifamily apartments (“MF Properties”) in order to position ourselves for future investments in mortgage revenue bonds issued to finance these properties.  In addition, we have invested in equity interests of multifamily, market rate, projects throughout the U.S.

(As of December 31, 2017)

 

Symbol (NASDAQ)

 

 

ATAX

 

Annual Distribution

 

$

0.50

 

Price

 

$

6.05

 

Yield

 

 

8.3%

 

 

 

 

 

 

Units Outstanding (including Restricted Units)

 

 

60,373,674

 

Market Capitalization

 

$

365,260,728

 

52-week Unit price range

 

 

$5.40 to $6.25

 

 

 

 

 

 

Partnership Financial Information for the Q4 2017

(amounts in thousands, except per Unit)

 

 

 

 

 

 

 

 

 

 

 

Total Revenue

 

$

21,872

 

Net Income – ATAX Partnership

 

$

15,647

 

Total Assets

 

$

1,069,768

 

Leverage Ratio3

 

 

64%

 

Cash Available for Distribution (“CAD”)1

 

$

16,475

 

Distribution Declared per unit2

 

$

0.125

 

 

 

1

Management utilizes a calculation of Cash Available for Distribution (“CAD”) to assess the Partnership’s operating performance. This is a non-GAAP financial measure and a reconciliation of our GAAP net income to CAD is provided on page 16 of the Supplement herein.

2

The most recent distribution was paid on January 31, 2018 for Unitholders of record as of December 29, 2017. The distribution is payable to Unitholders of record as of the last business day of the quarter end and ATAX trades ex-dividend two days prior to the record date, with a payable date of the last business day of the subsequent month.

3

Our overall leverage ratio is calculated as total outstanding debt divided by total partnership assets using the carrying value of the MRBs, PHC Certificates, initial finance costs, and the MF Properties at cost.

 

 


 

5

 


 

 

ATAX ASSET PROFILE

 

 

At December 31, 2017

 

 

 

Total mortgage revenue bonds, core assets of ATAX, have increased to 74% of Total Assets at December 31, 2017, from 35% of Total Assets at December 31, 2012.

 

 

6

 


 

 

ATAX FINANCING PROFILE

At December 31, 2017

 

 

DEBT FINANCING, NET ($ in 000’s)

 


 

7

 


 

 

ATAX ASSETS HELD - $ AND LEVERAGE %’s

 

 

 

1

Total outstanding debt divided by total assets using the carrying value of the MRBs, PHC Certificates, initial finance costs and the MF Properties at cost.

 

 

8

 


 

 

REVENUE AND OTHER INCOME TRENDS

Revenue and other income increased year-over-year due to a gain on sale in the fourth quarter of 2017.  

Highlighted transactions recorded during the past eight quarters include the following:

 

During the fourth quarter of 2017, we recognized gains on the sale of approximately $6.7 million, net of income taxes and before direct and indirect expense, from the sale of three MF Properties and contingent interest of approximately $2.9 million. Tier 2 income paid to the General Partner for these items was approximately $874,000.

 

During the second quarter of 2017, we recognized contingent interest of approximately $87,000,

 

During the first quarter of 2017, we recognized a gain on the sale of Northern View (an MF Property) of approximately $3.2 million, net of income taxes and Tier 2 income paid to the General Partner, and before direct and indirect expense, and contingent interest of approximately $133,000,

 

During the fourth quarter of 2016, we recognized contingent interest of approximately $1.7 million,

 

During the third quarter of 2016, we recognized a gain of approximately $1.1 million, net of tax, on the sale of Woodland Park, an MF Property, and contingent interest of $90,000,

 

During the second quarter of 2016, we recognized a gain of approximately $8.3 million, net of tax, on the sale of the Arboretum, an MF Property, and contingent interest income of approximately $45,000, and

 

During the first quarter of 2016, we recognized contingent interest income of approximately $174,000.

 

9

 


 

 

OPERATING EXPENSE TRENDS

 

 

 

 

 

 

Since January 1, 2016, the ratio of “Salaries and benefits” and “General and administrative” expenses has averaged approximately 0.44% of Total Assets.

 

10

 


 

 

PERFORMANCE TRENDS

 

 

In 2017, we realized approximately $3.1 million of contingent interest and gains on sale of real estate assets of approximately $10.9 million, net of tax. Approximately $2.0 million was allocated to the General Partner and approximately $12.0 million that was allocated to the Unitholders.

 

In 2016, we realized approximately $2.0 million of contingent interest, of which $505,000 was due the General Partner. In addition, we reported the sale of the Arboretum and Woodland Park which resulted in gains of approximately $8.3 million and $1.1 million, respectively, net of tax, of which approximately $2.4 million was due the General Partner.  There was approximately $8.6 million that was allocated to the Unitholders.

 

 

 

 

 

11

 


 

 

 

 


 

 

OTHER PARTNERSHIP INFORMATION

 

 

 

 

Corporate Office:

 

 

Transfer Agent:

 

1004 Farnam Street

 

 

American Stock Transfer & Trust Company

Suite 400

 

 

59 Maiden Lane

Omaha, NE  68102

 

 

Plaza Level

Phone:

402-444-1630

 

New York, NY 10038

Investor Services:

402-930-3098

 

 

Phone: 718-921-8124

K-1 Services:

855-4AT-AXK1

 

 

888-991-9902

Fax:

402-930-3047

 

 

Fax:718-236-2641

Web Site:

www.ataxfund.com

 

 

 

K-1 Services Email:

k1s@ataxfund.com

 

 

 

Ticker Symbol:

ATAX

 

 

 

 

Corporate Counsel:

 

Independent Accountants:

Barnes & Thornburg LLP

 

PwC

11 S. Meridian Street

 

1 North Wacker Drive

Indianapolis, IN 46204

 

Chicago, Illinois 60606

 

 

 

Burlington Capital LLC, General Partner of the General Partner for ATAX

 

Board of Managers

 

 

 

Michael B. Yanney

 

Chairman Emeritus of the Board

Lisa Y. Roskens

 

Chairman of the Board

Mariann  Byerwalter

 

Manager

Dr. William S. Carter

 

Manager

Patrick J. Jung

 

Manager

George  Krauss

 

Manager

Dr. Gail Yanney

 

Manager

Walter K. Griffith

 

Manager

Senator Michael Johanns

 

Manager

 

 

 

Corporate Officers

Chief Executive Officer – Chad L. Daffer

Chief Financial Officer – Craig S. Allen

 

 

 

 

12

 


 

 

 

 

 

 

 

 

 

Partnership Financial

Statements and Information

Schedules

 

 

 

 

 


 

 

AMERICA FIRST MULTIFAMILY INVESTORS, L.P. BALANCE SHEETS

 

 

 

December 31, 2017

 

 

December 31, 2016

 

Assets

 

 

 

 

 

 

 

 

Cash and cash equivalents

$

 

69,597,699

 

$

 

20,748,521

 

Restricted cash

 

 

1,985,630

 

 

 

6,757,699

 

Interest receivable

 

 

6,541,132

 

 

 

6,983,203

 

Mortgage revenue bonds, held in trust

 

 

710,867,447

 

 

 

590,194,179

 

Mortgage revenue bonds

 

 

77,971,208

 

 

 

90,016,872

 

Public housing capital fund trusts

 

 

49,641,588

 

 

 

57,158,068

 

Real estate assets:

 

 

 

 

 

 

 

 

Land and improvements

 

 

7,319,235

 

 

 

17,354,587

 

Buildings and improvements

 

 

78,953,488

 

 

 

113,089,041

 

Real estate assets before accumulated depreciation

 

 

86,272,723

 

 

 

130,443,628

 

Accumulated depreciation

 

 

(9,580,531

)

 

 

(16,217,028

)

Net real estate assets

 

 

76,692,192

 

 

 

114,226,600

 

Investment in equity interests

 

 

39,608,927

 

 

 

19,470,006

 

Property loans, net

 

 

29,513,874

 

 

 

29,763,334

 

Other assets

 

 

7,348,302

 

 

 

8,795,192

 

Total Assets

$

 

1,069,767,999

 

$

 

944,113,674

 

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

Accounts payable, accrued expenses and other liabilities

$

 

8,494,227

 

$

 

7,255,327

 

Distribution payable

 

 

8,423,803

 

 

 

8,017,950

 

Unsecured lines of credit

 

 

50,000,000

 

 

 

40,000,000

 

Secured line of credit, net

 

 

-

 

 

 

19,816,667

 

Debt financing, net

 

 

558,328,347

 

 

 

495,383,033

 

Mortgages payable and other secured financing, net

 

 

35,540,174

 

 

 

51,379,512

 

Derivative swaps

 

 

826,852

 

 

 

1,339,283

 

Total Liabilities

 

 

661,613,403

 

 

 

623,191,772

 

Redeemable preferred units

 

 

94,314,326

 

 

 

40,788,034

 

Partners' Capital

 

 

 

 

 

 

 

 

General Partner

 

 

437,256

 

 

 

102,536

 

Beneficial Unit Certificate holders

 

 

313,403,014

 

 

 

280,026,669

 

Total Partners' Capital

 

 

313,840,270

 

 

 

280,129,205

 

Noncontrolling interest

 

 

-

 

 

 

4,663

 

Total Capital

 

 

313,840,270

 

 

 

280,133,868

 

Total Liabilities and Partners' Capital

$

 

1,069,767,999

 

$

 

944,113,674

 

 

 

 

 

 

 

 

 

 

 

 

14

 


 

 

AMERICA FIRST MULTIFAMILY INVESTORS, L.P.

PARTNERSHIP INCOME STATEMENTS

 

 

 

For The Three Months Ended December 31, 2017

 

For The Three Months Ended December 31, 2016

 

For The Twelve Months Ended December 31, 2017

 

For The Twelve Months Ended December 31, 2016

Revenues:

 

 

 

 

 

 

 

 

Investment income

 

$12,338,134

 

$9,654,395

 

$48,225,068

 

$36,892,996

Property revenues

 

3,218,705

 

3,920,679

 

13,499,645

 

17,404,439

Contingent interest income

 

2,927,948

 

1,711,681

 

3,147,165

 

2,021,077

Other interest income

 

2,634,522

 

617,076

 

4,681,578

 

2,660,238

Other Income

 

752,718

 

-

 

828,089

 

-

   Total Revenues

 

21,872,027

 

15,903,831

 

70,381,545

 

58,978,750

Expenses:

 

 

 

 

 

 

 

 

Real estate operating (exclusive of items shown below)

 

1,897,152

 

1,964,037

 

8,228,297

 

9,223,108

Impairment of securities

 

761,960

 

-

 

761,960

 

-

Impairment charge on real estate assets

 

-

 

-

 

-

 

61,506

Depreciation and amortization

 

1,090,599

 

1,569,641

 

5,212,859

 

6,862,530

Amortization of deferred financing costs

 

444,299

 

512,309

 

2,324,535

 

1,862,509

Interest expense

 

5,157,682

 

2,892,278

 

22,155,443

 

15,469,639

General and administrative

 

3,564,574

 

3,362,688

 

12,769,757

 

10,837,188

   Total Expenses

 

12,916,266

 

10,300,953

 

51,452,851

 

44,316,480

Other Income:

 

 

 

 

 

 

 

 

Gain on sale of real estate assets, net

 

10,600,791

 

(4,585)

 

17,753,303

 

14,072,317

Gain on sale of securities

 

-

 

-

 

-

 

8,097

Income before income taxes

 

19,556,552

 

5,598,293

 

36,681,997

 

28,742,684

Income tax expense

 

3,909,099

 

(25,000)

 

6,019,146

 

4,959,000

Income from continuing operations

 

15,647,453

 

5,623,293

 

30,662,851

 

23,783,684

Income from discontinued operations

 

-

 

-

 

-

 

-

Net income before noncontrolling interest

 

15,647,453

 

5,623,293

 

30,662,851

 

23,783,684

Income (loss) attributable to noncontrolling interest

 

-

 

(42)

 

71,653

 

(823)

Net income - ATAX Partnership

 

$15,647,453

 

$5,623,335

 

$30,591,198

 

$23,784,507

 

 

 

 

 

 

 

 

 

Net income - ATAX Partnership

 

15,647,453

 

5,623,335

 

30,591,198

 

23,784,507

   Redeemable preferred unit distributions and accretion

 

(701,664)

 

(274,772)

 

(1,982,538)

 

(583,407)

Net income available to Partners

 

$14,945,789

 

$5,348,563

 

$28,608,660

 

$23,201,100

 

 

 

 

 

 

 

 

 

Selected Segment Data (Partnership):

 

 

 

 

 

 

 

 

Revenue and Other Income

 

 

 

 

 

 

 

 

   Mortgage Revenue Bond Investments

 

$16,416,455

 

$10,549,925

 

$49,100,423

 

$36,632,574

   MF Properties

 

13,922,115

 

3,916,094

 

31,430,938

 

31,476,756

   Public Housing Capital Fund Trusts

 

811,944

 

709,408

 

2,951,735

 

2,888,035

   MBS Securities Investments

 

-

 

-

 

-

 

66,676

Other Investments

 

1,322,304

 

705,898

 

4,651,752

 

1,995,123

Total  Revenue and Other Income

 

$32,472,818

 

$15,881,325

 

$88,134,848

 

$73,059,164

Total Expenses:

 

 

 

 

 

 

 

 

   Mortgage Revenue Bond Investments

 

$8,404,682

 

$5,963,802

 

$33,661,840

 

$24,876,935

   MF Properties

 

7,390,829

 

3,931,527

 

21,762,887

 

23,033,229

   Public Housing Capital Fund Trusts

 

1,026,071

 

362,661

 

2,112,165

 

1,349,801

   MBS Securities Investments

 

-

 

-

 

-

 

14,692

Other Investments

 

3,783

 

-

 

6,758

 

-

Total

 

$16,825,365

 

$10,257,990

 

$57,543,650

 

$49,274,657

Net Income (loss) - ATAX Partnership

 

 

 

 

 

 

 

 

   Mortgage Revenue Bond Investments

 

$8,011,773

 

$4,586,123

 

$15,438,583

 

$11,755,639

   MF Properties

 

6,531,286

 

(15,433)

 

9,668,051

 

8,443,527

   Public Housing Capital Fund Trusts

 

(214,127)

 

346,747

 

839,570

 

1,538,234

   MBS Securities Investments

 

-

 

-

 

-

 

51,984

Other Investments

 

1,318,521

 

705,898

 

4,644,994

 

1,995,123

Income from continuing operations

 

$15,647,453

 

$5,623,335

 

$30,591,198

 

$23,784,507

 

 

 

 

 

 

 

 

 

 

15

 


 

 

AMERICA FIRST MULTIFAMILY INVESTORS, L.P.

PARTNERSHIP CASH AVAILABLE FOR DISTRIBUTION AND OTHER PERFORMANCE MEASURES

FOR THE THREE MONTHS ENDED

The following table contains reconciliations of the Partnership’s GAAP net income to its CAD:

 

 

December 31, 2017

 

September 30, 2017

 

June 30, 2017

 

March 31, 2017

 

December 31, 2016

 

September 30, 2016

 

June 30, 2016

 

March 31, 2016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Partnership net income

$

15,647,453

 

$

3,545,483

 

$

4,109,400

 

$

7,288,862

 

$

5,623,335

 

$

4,623,542

 

$

11,005,930

 

$

2,531,700

 

Change in fair value of derivatives and interest

   rate derivative amortization

 

(129,595

)

 

66,917

 

 

181,420

 

 

121,349

 

 

(1,395,730

)

 

(263,684

)

 

531,389

 

 

1,110,407

 

Depreciation and amortization expense

 

1,090,599

 

 

1,259,055

 

 

1,270,379

 

 

1,592,826

 

 

1,569,641

 

 

1,361,259

 

 

1,806,732

 

 

2,124,898

 

Impairment of securities

 

761,960

 

 

-

 

 

-

 

 

-

 

 

-

 

 

-

 

 

-

 

 

-

 

Impairment charge on real estate assets

 

-

 

 

-

 

 

-

 

 

-

 

 

-

 

 

-

 

 

61,506

 

 

-

 

Amortization of deferred financing costs

 

444,299

 

 

577,413

 

 

562,585

 

 

740,238

 

 

512,309

 

 

425,520

 

 

392,493

 

 

532,187

 

Restricted units compensation expense

 

455,119

 

 

550,390

 

 

438,893

 

 

170,840

 

 

802,092

 

 

31,050

 

 

-

 

 

-

 

Deferred income taxes

 

(26,000

)

 

(9,000

)

 

(201,000

)

 

(164,000

)

 

(51,000

)

 

(136,000

)

 

553,000

 

 

-

 

Redeemable Series A Preferred Unit distribution

   and accretion

 

(701,664

)

 

(523,682

)

 

(432,550

)

 

(324,642

)

 

(274,772

)

 

(181,969

)

 

(124,982

)

 

(1,684

)

Bond purchase premium (discount) amortization

   (accretion), net of cash received

 

(193,530

)

 

(26,270

)

 

(26,741

)

 

(23,507

)

 

(27,770

)

 

(147,033

)

 

33,668

 

 

34,696

 

Tier 2 Income distributable to the General Partner

 

(873,893

)

 

-

 

 

(16,224

)

 

(1,104,401

)

 

(426,774

)

 

(291,295

)

 

(2,096,982

)

 

(43,599

)

CAD

$

16,474,748

 

$

5,440,306

 

$

5,886,162

 

$

8,297,565

 

$

6,331,331

 

$

5,421,390

 

$

12,162,754

 

$

6,288,605

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average number of units outstanding, basic

 

59,895,229

 

 

59,811,578

 

 

59,862,969

 

 

60,037,687

 

 

59,995,789

 

 

60,176,937

 

 

60,252,928

 

 

60,252,928

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Partnership Only:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income, basic and diluted, per unit

$

0.23

 

$

0.05

 

$

0.06

 

$

0.10

 

$

0.09

 

$

0.07

 

$

0.15

 

$

0.04

 

CAD per unit, basic

$

0.27

 

$

0.09

 

$

0.10

 

$

0.14

 

$

0.11

 

$

0.09

 

$

0.20

 

$

0.10

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Distributions declared, per unit

$

0.125

 

$

0.125

 

$

0.125

 

$

0.125

 

$

0.125

 

$

0.125

 

$

0.125

 

$

0.125

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

16

 


 

 

AMERICA FIRST MULTIFAMILY INVESTORS, L.P.

MORTGAGE REVENUE BOND INVESTMENT SCHEDULE DECEMBER 31, 2017

 

 

 

 

 

 

 

Base

 

 

 

 

 

 

 

 

 

 

 

 

 

Maturity

 

Interest

 

 

Principal

 

 

Estimated

 

Property Name

 

Location

 

Date

 

Rate

 

 

Outstanding

 

 

Fair Value

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

15 West Apartments

 

Vancouver, WA

 

7/1/2054

 

 

6.25

%

 

$

9,797,833

 

 

$

11,637,481

 

Arbors at Hickory Ridge

 

Memphis, TN

 

1/1/2049

 

 

6.25

%

 

 

11,237,041

 

 

 

13,035,860

 

Avistar on the Boulevard - Series A

 

San Antonio, TX

 

3/1/2050

 

 

6.00

%

 

 

16,109,972

 

 

 

18,057,437

 

Avistar at the Crest - Series A

 

San Antonio, TX

 

3/1/2050

 

 

6.00

%

 

 

9,456,384

 

 

 

10,643,526

 

Avistar (February 2013 Acquisition) - Series B (2 Bonds)

 

San Antonio, TX

 

4/1/2050

 

 

9.00

%

 

 

1,194,783

 

 

 

1,286,887

 

Avistar at the Oak - Series A

 

San Antonio, TX

 

8/1/2050

 

 

6.00

%

 

 

7,635,895

 

 

 

8,574,360

 

Avistar in 09 - Series A

 

San Antonio, TX

 

8/1/2050

 

 

6.00

%

 

 

6,593,300

 

 

 

7,310,244

 

Avistar on the Hill - Series A

 

San Antonio, TX

 

8/1/2050

 

 

6.00

%

 

 

5,275,623

 

 

 

5,924,006

 

Avistar (June 2013 Acquisition) - Series B (2 Bonds)

 

San Antonio, TX

 

9/1/2050

 

 

9.00

%

 

 

1,000,419

 

 

 

1,070,380

 

Avistar at Copperfield - Series A

 

Houston, TX

 

5/1/2054

 

 

5.75

%

 

 

10,000,000

 

 

 

10,628,644

 

Avistar at Copperfield - Series B

 

Houston, TX

 

6/1/2054

 

 

12.00

%

 

 

4,000,000

 

 

 

4,013,514

 

Avistar at the Parkway - Series A

 

San Antonio, TX

 

5/1/2052

 

 

6.00

%

 

 

13,233,665

 

 

 

14,166,418

 

Avistar at the Parkway - Series B

 

San Antonio, TX

 

6/1/2052

 

 

12.00

%

 

 

124,861

 

 

 

155,576

 

Avistar at Wilcrest - Series A

 

Houston, TX

 

5/1/2054

 

 

5.75

%

 

 

3,775,000

 

 

 

3,900,170

 

Avistar at Wilcrest - Series B

 

Houston, TX

 

6/1/2054

 

 

12.00

%

 

 

1,550,000

 

 

 

1,555,306

 

Avistar at Wood Hollow - Series A

 

Austin, TX

 

5/1/2054

 

 

5.75

%

 

 

31,850,000

 

 

 

33,715,826

 

Avistar at Wood Hollow - Series B

 

Austin, TX

 

6/1/2054

 

 

12.00

%

 

 

8,410,000

 

 

 

8,440,276

 

Bella Vista

 

Gainesville, TX

 

4/1/2046

 

 

6.15

%

 

 

6,295,000

 

 

 

6,337,718

 

Bridle Ridge

 

Greer, SC

 

1/1/2043

 

 

6.00

%

 

 

7,465,000

 

 

 

7,466,199

 

Brookstone

 

Waukegan, IL

 

5/1/2040

 

 

5.45

%

 

 

8,979,174

 

 

 

9,467,614

 

Bruton

 

Dallas, TX

 

8/1/2054

 

 

6.00

%

 

 

18,051,775

 

 

 

21,094,714

 

Columbia Gardens

 

Columbia, SC

 

12/1/2050

 

 

5.50

%

 

 

13,193,000

 

 

 

14,810,687

 

Companion at Thornhill Apartments

 

Lexington, SC

 

1/1/2052

 

 

5.80

%

 

 

11,404,758

 

 

 

12,689,199

 

Concord at Gulfgate - Series A

 

Houston, TX

 

2/1/2032

 

 

6.00

%

 

 

19,185,000

 

 

 

21,944,654

 

Concord at Little York - Series A

 

Houston, TX

 

2/1/2032

 

 

6.00

%

 

 

13,440,000

 

 

 

15,439,572

 

Concord at Williamcrest - Series A

 

Houston, TX

 

2/1/2032

 

 

6.00

%

 

 

20,820,000

 

 

 

23,814,839

 

Copper Gate Apartments

 

Lafayette, IN

 

12/1/2029

 

 

6.25

%

 

 

5,100,000

 

 

 

5,878,339

 

Courtyard Apartments - Series A

 

Fullerton, CA

 

12/1/2033

 

 

5.00

%

 

 

10,230,000

 

 

 

11,464,286

 

Courtyard Apartments - Series B

 

Fullerton, CA

 

12/1/2018

 

 

8.00

%

 

 

6,228,000

 

 

 

6,219,905

 

Cross Creek

 

Beaufort, SC

 

3/1/2049

 

 

6.15

%

 

 

8,168,529

 

 

 

8,986,897

 

Crossing at 1415 - Series A

 

San Antonio, TX

 

12/1/2052

 

 

6.00

%

 

 

7,540,000

 

 

 

8,174,091

 

Decatur Angle

 

Fort Worth, TX

 

1/1/2054

 

 

5.75

%

 

 

22,794,912

 

 

 

25,780,867

 

Glenview - Series A

 

Cameron Park, CA

 

12/1/2031

 

 

5.75

%

 

 

4,627,228

 

 

 

5,150,692

 

Greens of Pine Glen - Series A

 

Durham, NC

 

10/1/2047

 

 

6.50

%

 

 

8,126,000

 

 

 

9,239,852

 

Greens of Pine Glen - Series B

 

Durham, NC

 

10/1/2047

 

 

9.00

%

 

 

937,399

 

 

 

1,131,390

 

Harden Ranch - Series A

 

Salinas, CA

 

3/1/2030

 

 

5.75

%

 

 

6,845,985

 

 

 

8,028,899

 

Harmony Court Bakersfield - Series A

 

Bakersfield, CA

 

12/1/2033

 

 

5.00

%

 

 

3,730,000

 

 

 

4,160,637

 

Harmony Terrace - Series A

 

Simi Valley, CA

 

1/1/2034

 

 

5.00

%

 

 

6,900,000

 

 

 

7,773,321

 

Harmony Terrace - Series B

 

Simi Valley, CA

 

1/1/2019

 

 

5.50

%

 

 

7,400,000

 

 

 

7,397,900

 

Heights at 515 - Series A

 

San Antonio, TX

 

12/1/2052

 

 

6.00

%

 

 

6,903,000

 

 

 

7,483,522

 

Heritage Square - Series A

 

Edinburg, TX

 

9/1/2051

 

 

6.00

%

 

 

11,063,027

 

 

 

12,056,636

 

Lake Forest Apartments

 

Daytona Beach, FL

 

12/1/2031

 

 

6.25

%

 

 

8,505,000

 

 

 

10,084,885

 

Las Palmas II - Series A

 

Coachella, CA

 

11/1/2033

 

 

5.00

%

 

 

1,695,000

 

 

 

1,889,468

 

Las Palmas II - Series B

 

Coachella, CA

 

11/1/2018

 

 

8.00

%

 

 

1,770,000

 

 

 

1,768,950

 

 

17

 


 

 

 

 

 

 

 

 

 

 

Base

 

 

 

 

 

 

 

 

 

 

 

 

 

Maturity

 

Interest

 

 

Principal

 

 

Estimated

 

Property Name

 

Location

 

Date

 

Rate

 

 

Outstanding

 

 

Fair Value

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Live 929

 

Baltimore, MD

 

7/1/2049

 

 

5.78

%

 

 

39,995,000

 

 

 

44,284,289

 

Montclair - Series A

 

Lemoore, CA

 

12/1/2031

 

 

5.75

%

 

 

2,506,828

 

 

 

2,905,668

 

Montecito at Williams Ranch Apartments - Series A

 

Salinas, CA

 

10/1/2034

 

 

5.50

%

 

 

7,690,000

 

 

 

8,809,710

 

Montecito at Williams Ranch Apartments - Series B

 

Salinas, CA

 

10/1/2019

 

 

5.50

%

 

 

4,781,000

 

 

 

4,773,097

 

Oaks at Georgetown - Series A

 

Georgetown, TX

 

1/1/2034

 

 

5.00

%

 

 

12,330,000

 

 

 

13,254,328

 

Oaks at Georgetown - Series B

 

Georgetown, TX

 

1/1/2019

 

 

5.50

%

 

 

5,512,000

 

 

 

5,503,377

 

Ohio Bond - Series A

 

Ohio

 

6/1/2050

 

 

7.00

%

 

 

14,113,000

 

 

 

14,901,199

 

Ohio Bond - Series B

 

Ohio

 

6/1/2050

 

 

10.00

%

 

 

3,536,060

 

 

 

3,685,690

 

Pro Nova - 2014-1

 

Knoxville, TN

 

5/1/2034

 

 

6.00

%

 

 

10,000,000

 

 

 

10,172,767

 

Renaissance - Series A

 

Baton Rouge, LA

 

6/1/2050

 

 

6.00

%

 

 

11,239,441

 

 

 

13,335,769

 

Rosewood Townhomes - Series A

 

Goose Creek, SC

 

7/1/2055

 

 

5.75

%

 

 

9,280,000

 

 

 

9,280,000

 

Rosewood Townhomes - Series B

 

Goose Creek, SC

 

8/1/2055

 

 

12.00

%

 

 

470,000

 

 

 

470,000

 

Runnymede

 

Austin, TX

 

10/1/2042

 

 

6.00

%

 

 

10,150,000

 

 

 

10,229,514

 

San Vicente - Series A

 

Soledad, CA

 

11/1/2033

 

 

5.00

%

 

 

3,495,000

 

 

 

3,807,215

 

San Vicente - Series B

 

Soledad, CA

 

11/1/2018

 

 

8.00

%

 

 

1,825,000

 

 

 

1,821,823

 

Santa Fe - Series A

 

Hesperia, CA

 

12/1/2031

 

 

5.75

%

 

 

3,036,928

 

 

 

3,572,601

 

Seasons at Simi Valley - Series A

 

Simi Valley, CA

 

9/1/2032

 

 

5.75

%

 

 

4,366,195

 

 

 

5,174,059

 

Seasons at Simi Valley - Series B

 

Simi Valley, CA

 

9/1/2018

 

 

8.00

%

 

 

1,944,000

 

 

 

1,943,534

 

Seasons Lakewood - Series A

 

Lakewood, CA

 

1/1/2034

 

 

5.00

%

 

 

7,350,000

 

 

 

8,241,605

 

Seasons Lakewood - Series B

 

Lakewood, CA

 

1/1/2019

 

 

5.50

%

 

 

5,260,000

 

 

 

5,252,932

 

Seasons San Juan Capistrano - Series A

 

San Juan Capistrano, CA

 

1/1/2034

 

 

5.00

%

 

 

12,375,000

 

 

 

13,619,434

 

Seasons San Juan Capistrano - Series B

 

San Juan Capistrano, CA

 

1/1/2019

 

 

5.50

%

 

 

6,574,000

 

 

 

6,563,136

 

Silver Moon - Series A

 

Albuquerque, NM

 

8/1/2055

 

 

6.00

%

 

 

7,879,590

 

 

 

9,020,038

 

South Pointe - Series A

 

Hanahan, SC

 

7/1/2055

 

 

5.75

%

 

 

21,600,000

 

 

 

21,600,000

 

South Pointe - Series B

 

Hanahan, SC

 

8/1/2055

 

 

12.00

%

 

 

1,100,000

 

 

 

1,100,000

 

Southpark

 

Austin, TX

 

12/1/2049

 

 

6.13

%

 

 

13,300,000

 

 

 

14,653,432

 

Summerhill - Series A

 

Bakersfield, CA

 

12/1/2033

 

 

5.00

%

 

 

6,423,000

 

 

 

7,164,551

 

Summerhill - Series B

 

Bakersfield, CA

 

12/1/2018

 

 

8.00

%

 

 

3,372,000

 

 

 

3,369,255

 

Sycamore Walk - Series A

 

Bakersfield, CA

 

1/1/2033

 

 

5.25

%

 

 

3,632,000

 

 

 

4,122,314

 

Sycamore Walk - Series B

 

Bakersfield, CA

 

1/1/2018

 

 

8.00

%

 

 

1,815,000

 

 

 

1,814,849

 

The Palms at Premier Park

 

Columbia, SC

 

1/1/2050

 

 

6.25

%

 

 

19,238,297

 

 

 

21,950,726

 

Tyler Park Townhomes

 

Greenfield, CA

 

1/1/2030

 

 

5.75

%

 

 

5,965,475

 

 

 

6,773,163

 

Vantage at Judson

 

San Antonio, TX

 

1/1/2053

 

 

6.00

%

 

 

26,133,557

 

 

 

29,251,526

 

The Village at Madera - Series A

 

Madera, CA

 

12/1/2033

 

 

5.00

%

 

 

3,085,000

 

 

 

3,441,171

 

The Village at Madera - Series B

 

Madera, CA

 

12/1/2018

 

 

8.00

%

 

 

1,719,000

 

 

 

1,718,132

 

Village at River's Edge

 

Columbia, SC

 

6/1/2033

 

 

6.00

%

 

 

10,000,000

 

 

 

11,182,706

 

Vineyard Gardens - Series A

 

Oxnard, CA

 

1/1/2035

 

 

5.50

%

 

 

3,995,000

 

 

 

3,995,000

 

Vineyard Gardens - Series B

 

Oxnard, CA

 

1/1/2020

 

 

5.50

%

 

 

2,846,000

 

 

 

2,846,000

 

Westside Village Market

 

Shafter, CA

 

1/1/2030

 

 

5.75

%

 

 

3,898,427

 

 

 

4,466,850

 

Willow Run

 

Columbia, SC

 

12/1/2050

 

 

5.50

%

 

 

13,009,000

 

 

 

14,604,123

 

Woodlynn Village

 

Maplewood, MN

 

11/1/2042

 

 

6.00

%

 

 

4,267,000

 

 

 

4,311,428

 

 

 

 

 

 

 

 

 

 

 

$

719,750,361

 

 

$

788,838,655

 

 

18

 


 

 

 

OTHER INVESTMENTS DECEMBER 31, 2017

 

 

 

Weighted

 

Weighted Avg.

 

 

Principal

 

 

Estimated

 

Name

 

Average Lives

 

Coupon Rate

 

 

Outstanding

 

 

Fair Value

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Public Housing Capital Fund Trust Certificate I

 

7.31

 

 

5.39

%

 

$

24,913,137

 

 

$

25,109,305

 

Public Housing Capital Fund Trust Certificate II

 

6.37

 

 

4.32

%

 

 

9,763,546

 

 

 

9,358,291

 

Public Housing Capital Fund Trust Certificate III

 

7.61

 

 

5.23

%

 

 

15,674,330

 

 

 

15,173,992

 

 

 

 

 

 

 

 

 

$

50,351,013

 

 

$

49,641,588

 

 

 

19

 


 

 

AMERICA FIRST MULTIFAMILY INVESTORS, L.P.

MORTGAGE REVENUE BOND INVESTMENT SCHEDULE DECEMBER 31, 2016

 

 

 

 

 

 

 

Base

 

 

 

 

 

 

 

 

 

 

 

 

 

Maturity

 

Interest

 

 

Principal

 

 

Estimated

 

Property Name

 

Location

 

Date

 

Rate

 

 

Outstanding

 

 

Fair Value

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

15 West Apartments

 

Vancouver, WA

 

7/1/2054

 

 

6.25

%

 

$

9,850,000

 

 

$

11,434,281

 

Arbors at Hickory Ridge

 

Memphis, TN

 

1/1/2049

 

 

6.25

%

 

 

11,351,321

 

 

 

12,352,993

 

Ashley Square

 

Des Moines, IA

 

12/1/2025

 

 

6.25

%

 

 

5,039,000

 

 

 

5,377,556

 

Avistar on the Boulevard - Series A

 

San Antonio, TX

 

3/1/2050

 

 

6.00

%

 

 

16,268,850

 

 

 

17,552,122

 

Avistar at Chase Hill - Series A

 

San Antonio, TX

 

3/1/2050

 

 

6.00

%

 

 

9,844,994

 

 

 

10,434,017

 

Avistar at the Crest - Series A

 

San Antonio, TX

 

3/1/2050

 

 

6.00

%

 

 

9,549,644

 

 

 

10,302,911

 

Avistar (February 2013 Acquisition) - Series B (3 Bonds)

 

San Antonio, TX

 

4/1/2050

 

 

9.00

%

 

 

2,158,382

 

 

 

2,302,595

 

Avistar at the Oak - Series A

 

San Antonio, TX

 

8/1/2050

 

 

6.00

%

 

 

7,709,040

 

 

 

8,272,178

 

Avistar in 09 - Series A

 

San Antonio, TX

 

8/1/2050

 

 

6.00

%

 

 

6,656,458

 

 

 

7,016,020

 

Avistar on the Hill - Series A

 

San Antonio, TX

 

8/1/2050

 

 

6.00

%

 

 

5,326,157

 

 

 

5,749,653

 

Avistar (June 2013 Acquisition) - Series B (2 Bonds)

 

San Antonio, TX

 

9/1/2050

 

 

9.00

%

 

 

1,005,226

 

 

 

1,091,418

 

Avistar at the Parkway - Series A

 

San Antonio, TX

 

5/1/2052

 

 

6.00

%

 

 

13,300,000

 

 

 

13,221,251

 

Avistar at the Parkway - Series B

 

San Antonio, TX

 

6/1/2052

 

 

12.00

%

 

 

125,000

 

 

 

121,659

 

Bella Vista

 

Gainesville, TX

 

4/1/2046

 

 

6.15

%

 

 

6,365,000

 

 

 

6,865,162

 

Bridle Ridge

 

Greer, SC

 

1/1/2043

 

 

6.00

%

 

 

7,535,000

 

 

 

8,052,881

 

Brookstone

 

Waukegan, IL

 

5/1/2040

 

 

5.45

%

 

 

9,076,558

 

 

 

8,920,018

 

Bruton

 

Dallas, TX

 

8/1/2054

 

 

6.00

%

 

 

18,145,000

 

 

 

18,494,886

 

Columbia Gardens

 

Columbia, SC

 

12/1/2050

 

 

5.50

%

 

 

15,000,000

 

 

 

14,287,193

 

Companion at Thornhill Apartments

 

Lexington, SC

 

1/1/2052

 

 

5.80

%

 

 

11,500,000

 

 

 

12,145,552

 

Concord at Gulfgate - Series A

 

Houston, TX

 

2/1/2032

 

 

6.00

%

 

 

19,185,000

 

 

 

20,385,246

 

Concord at Little York - Series A

 

Houston, TX

 

2/1/2032

 

 

6.00

%

 

 

13,440,000

 

 

 

14,484,752

 

Concord at Williamcrest - Series A

 

Houston, TX

 

2/1/2032

 

 

6.00

%

 

 

20,820,000

 

 

 

22,122,534

 

Copper Gate Apartments

 

Lafayette, IN

 

12/1/2029

 

 

6.25

%

 

 

5,145,000

 

 

 

5,673,855

 

Courtyard Apartments - Series A

 

Fullerton, CA

 

12/1/2033

 

 

5.00

%

 

 

10,230,000

 

 

 

10,230,000

 

Courtyard Apartments - Series B

 

Fullerton, CA

 

12/1/2018

 

 

5.50

%

 

 

6,228,000

 

 

 

6,228,000

 

Cross Creek

 

Beaufort, SC

 

3/1/2049

 

 

6.15

%

 

 

8,258,605

 

 

 

8,778,042

 

Crossing at 1415 - Series A

 

San Antonio, TX

 

12/1/2052

 

 

6.00

%

 

 

7,590,000

 

 

 

7,544,445

 

Crossing at 1415 - Series B

 

San Antonio, TX

 

1/1/2053

 

 

12.00

%

 

 

335,000

 

 

 

332,386

 

Decatur Angle

 

Fort Worth, TX

 

1/1/2054

 

 

5.75

%

 

 

22,950,214

 

 

 

22,659,229

 

Glenview - Series A

 

Cameron Park, CA

 

12/1/2031

 

 

5.75

%

 

 

4,670,000

 

 

 

4,802,402

 

Greens of Pine Glen - Series A

 

Durham, NC

 

10/1/2047

 

 

6.50

%

 

 

8,210,000

 

 

 

9,054,585

 

Greens of Pine Glen - Series B

 

Durham, NC

 

10/1/2047

 

 

9.00

%

 

 

940,479

 

 

 

1,058,695

 

Harden Ranch - Series A

 

Salinas, CA

 

3/1/2030

 

 

5.75

%

 

 

6,912,535

 

 

 

7,282,273

 

Harmony Court Bakersfield - Series A

 

Bakersfield, CA

 

12/1/2033

 

 

5.00

%

 

 

3,730,000

 

 

 

3,735,159

 

Harmony Court Bakersfield - Series B

 

Bakersfield, CA

 

12/1/2018

 

 

5.50

%

 

 

1,997,000

 

 

 

2,021,093

 

Harmony Terrace - Series A

 

Simi Valley, CA

 

1/1/2034

 

 

5.00

%

 

 

6,900,000

 

 

 

6,900,000

 

Harmony Terrace - Series B

 

Simi Valley, CA

 

1/1/2019

 

 

5.50

%

 

 

7,400,000

 

 

 

7,400,000

 

Heights at 515 - Series A

 

San Antonio, TX

 

12/1/2052

 

 

6.00

%

 

 

6,435,000

 

 

 

6,396,377

 

Heights at 515 - Series B

 

San Antonio, TX

 

1/1/2053

 

 

12.00

%

 

 

510,000

 

 

 

506,023

 

Heritage Square - Series A

 

Edinburg, TX

 

9/1/2051

 

 

6.00

%

 

 

11,161,330

 

 

 

12,066,785

 

Lake Forest Apartments

 

Daytona Beach, FL

 

12/1/2031

 

 

6.25

%

 

 

8,639,000

 

 

 

9,538,694

 

Las Palmas II - Series A

 

Coachella, CA

 

11/1/2033

 

 

5.00

%

 

 

1,695,000

 

 

 

1,695,000

 

Las Palmas II - Series B

 

Coachella, CA

 

11/1/2018

 

 

5.50

%

 

 

1,770,000

 

 

 

1,785,139

 

Live 929

 

Baltimore, MD

 

7/1/2049

 

 

5.78

%

 

 

40,085,000

 

 

 

44,275,418

 

Montclair - Series A

 

Lemoore, CA

 

12/1/2031

 

 

5.75

%

 

 

2,530,000

 

 

 

2,638,608

 

Oaks at Georgetown - Series A

 

Georgetown, TX

 

1/1/2034

 

 

5.00

%

 

 

12,330,000

 

 

 

12,330,000

 

Oaks at Georgetown - Series B

 

Georgetown, TX

 

1/1/2019

 

 

5.50

%

 

 

5,512,000

 

 

 

5,512,000

 

 

20

 


 

 

 

 

 

 

 

 

 

Base

 

 

 

 

 

 

 

 

 

 

 

 

 

Maturity

 

Interest

 

 

Principal

 

 

Estimated

 

Property Name

 

Location

 

Date

 

Rate

 

 

Outstanding

 

 

Fair Value

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ohio Bond - Series A

 

Ohio

 

6/1/2050

 

 

7.00

%

 

 

14,215,000

 

 

 

16,542,468

 

Ohio Bond - Series B

 

Ohio

 

6/1/2050

 

 

10.00

%

 

 

3,549,780

 

 

 

3,998,848

 

Pro Nova - 2014-1

 

Knoxville, TN

 

5/1/2034

 

 

6.00

%

 

 

10,000,000

 

 

 

10,727,500

 

Renaissance - Series A

 

Baton Rouge, LA

 

6/1/2050

 

 

6.00

%

 

 

11,348,364

 

 

 

12,174,733

 

Runnymede

 

Austin, TX

 

10/1/2042

 

 

6.00

%

 

 

10,250,000

 

 

 

11,024,285

 

Santa Fe - Series A

 

Hesperia, CA

 

12/1/2031

 

 

5.75

%

 

 

3,065,000

 

 

 

3,242,093

 

San Vicente - Series A

 

Soledad, CA

 

11/1/2033

 

 

5.00

%

 

 

3,495,000

 

 

 

3,457,646

 

San Vicente - Series B

 

Soledad, CA

 

11/1/2018

 

 

5.50

%

 

 

1,825,000

 

 

 

1,832,334

 

Seasons at Simi Valley - Series A

 

Simi Valley, CA

 

9/1/2032

 

 

5.75

%

 

 

4,376,000

 

 

 

4,684,335

 

Seasons at Simi Valley - Series B

 

Simi Valley, CA

 

9/1/2017

 

 

8.00

%

 

 

1,944,000

 

 

 

1,971,727

 

Seasons Lakewood - Series A

 

Lakewood, CA

 

1/1/2034

 

 

5.00

%

 

 

7,350,000

 

 

 

7,350,000

 

Seasons Lakewood - Series B

 

Lakewood, CA

 

1/1/2019

 

 

5.50

%

 

 

5,260,000

 

 

 

5,260,000

 

Seasons San Juan Capistrano - Series A

 

San Juan Capistrano, CA

 

1/1/2034

 

 

5.00

%

 

 

12,375,000

 

 

 

12,375,000

 

Seasons San Juan Capistrano - Series B

 

San Juan Capistrano, CA

 

1/1/2019

 

 

5.50

%

 

 

6,574,000

 

 

 

6,574,000

 

Silver Moon - Series A

 

Albuquerque, NM

 

8/1/2055

 

 

6.00

%

 

 

7,933,259

 

 

 

8,398,641

 

Southpark

 

Austin, TX

 

12/1/2049

 

 

6.13

%

 

 

13,435,000

 

 

 

15,038,064

 

Summerhill - Series A

 

Bakersfield, CA

 

12/1/2033

 

 

5.00

%

 

 

6,423,000

 

 

 

6,261,324

 

Summerhill - Series B

 

Bakersfield, CA

 

12/1/2018

 

 

5.50

%

 

 

3,372,000

 

 

 

3,358,695

 

Sycamore Walk - Series A

 

Bakersfield, CA

 

1/1/2033

 

 

5.25

%

 

 

3,632,000

 

 

 

3,762,431

 

Sycamore Walk - Series B

 

Bakersfield, CA

 

1/1/2018

 

 

5.50

%

 

 

1,815,000

 

 

 

1,750,568

 

The Palms at Premier Park

 

Columbia, SC

 

1/1/2050

 

 

6.25

%

 

 

19,826,716

 

 

 

21,611,102

 

Tyler Park Townhomes

 

Greenfield, CA

 

1/1/2030

 

 

5.75

%

 

 

6,024,120

 

 

 

6,261,702

 

Vantage at Judson

 

San Antonio, TX

 

1/1/2053

 

 

9.00

%

 

 

26,356,498

 

 

 

28,015,005

 

Vantage at Harlingen

 

San Antonio, TX

 

9/1/2053

 

 

9.00

%

 

 

24,529,580

 

 

 

25,447,299

 

The Village at Madera - Series A

 

Madera, CA

 

12/1/2033

 

 

5.00

%

 

 

3,085,000

 

 

 

3,007,346

 

The Village at Madera - Series B

 

Madera, CA

 

12/1/2018

 

 

5.50

%

 

 

1,719,000

 

 

 

1,712,217

 

Westside Village Market

 

Shafter, CA

 

1/1/2030

 

 

5.75

%

 

 

3,936,750

 

 

 

4,039,391

 

Willow Run

 

Columbia, SC

 

12/1/2050

 

 

5.50

%

 

 

15,000,000

 

 

 

14,296,235

 

Woodlynn Village

 

Maplewood, MN

 

11/1/2042

 

 

6.00

%

 

 

4,310,000

 

 

 

4,604,976

 

Total Mortgage Revenue Bonds

 

 

 

 

 

 

 

 

 

$

648,439,860

 

 

$

680,211,051

 

 

 

OTHER INVESTMENTS DECEMBER 31, 2016

 

 

 

Weighted

 

 

Weighted Avg.

 

 

Principal

 

 

Estimated

 

Name

 

Average Lives

 

 

Coupon Rate

 

 

Outstanding

 

 

Fair Value

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Public Housing Capital Fund Trust Certificate I

 

 

8.31

 

 

 

5.36

%

 

$

24,923,137

 

 

$

26,749,255

 

Public Housing Capital Fund Trust Certificate II

 

 

7.65

 

 

 

4.31

%

 

 

10,938,848

 

 

 

10,685,723

 

Public Housing Capital Fund Trust Certificate III

 

 

8.79

 

 

 

5.42

%

 

 

20,468,767

 

 

 

19,723,090

 

 

 

 

 

 

 

 

 

 

 

$

56,330,752

 

 

$

57,158,068

 

 

 

21