UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-K
☒ |
ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the fiscal year ended December 31, 2019
OR
☐ |
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the transition period from to
Commission File Number: 000-24843
AMERICA FIRST MULTIFAMILY INVESTORS, L.P.
(Exact name of registrant as specified in its charter)
Delaware |
47-0810385 |
(State or other jurisdiction of incorporation or organization) |
(I.R.S. Employer Identification No.) |
|
|
14301 FNB Parkway, Suite 211, Omaha, Nebraska |
68154 |
(Address of principal executive offices) |
(Zip Code) |
(402) 952-1235
(Registrant’s telephone number, including area code)
Securities registered pursuant to Section 12(b) of the Act:
Title of each class |
Trading Symbol(s) |
Name of each exchange on which registered |
Beneficial Unit Certificates representing assignments of limited partnership interests in America First Multifamily Investors, L.P. |
ATAX |
The NASDAQ Stock Market, LLC |
Securities registered pursuant to Section 12(g) of the Act:
None
Indicate by check mark if the registrant is a well-known seasoned issuer, as defined in Rule 405 of the Securities Act. YES ☐ NO ☒
Indicate by check mark if the registrant is not required to file reports pursuant to Section 13 or Section 15(d) of the Act. YES ☐ NO ☒
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. YES ☒ NO ☐
Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§232.405 of the chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files). YES ☒ NO ☐
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or emerging growth company. See definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and “emerging growth company” in Rule 12b-2 of the Exchange Act.
Large accelerated filer |
☐ |
|
Accelerated filer |
☒ |
|
|
|
|
|
Non- accelerated filer |
☐ |
|
Smaller reporting company |
☒ |
|
|
|
Emerging growth company |
☐ |
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). YES ☐ NO ☒
The aggregate market value of the registrant’s BUCs held by non-affiliates based on the final sales price of the BUCs on the last business day of the registrant’s most recently completed second fiscal quarter was $432,123,245.
DOCUMENTS INCORPORATED BY REFERENCE
None
|
|
|
|
|
|
|
|
Item 1 |
|
4 |
|
Item 1A |
|
12 |
|
Item 1B |
|
22 |
|
Item 2 |
|
22 |
|
Item 3 |
|
23 |
|
Item 4 |
|
23 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Item 5 |
|
24 |
|
Item 6 |
|
25 |
|
Item 7 |
|
Management’s Discussion and Analysis of Financial Condition and Results of Operations |
26 |
Item 7A |
|
47 |
|
Item 8 |
|
50 |
|
Item 9 |
|
Changes in and Disagreements with Accountants on Accounting and Financial Disclosure |
98 |
Item 9A |
|
98 |
|
Item 9B |
|
98 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Item 10 |
|
99 |
|
Item 11 |
|
102 |
|
Item 12 |
|
Security Ownership of Certain Beneficial Owners and Management |
105 |
Item 13 |
|
Certain Relationships and Related Transactions, and Director Independence |
105 |
Item 14 |
|
106 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Item 15 |
|
108 |
|
|
|
|
|
113 |
2
Forward-Looking Statements
This Annual Report (“Report”) (including, but not limited to, the information contained in “Management’s Discussion and Analysis of Financial Condition and Results of Operations”) contains forward-looking statements. All statements other than statements of historical facts contained in this Report, including statements regarding our future results of operations and financial position, business strategy and plans and objectives of management for future operations, are forward-looking statements. When used, statements which are not historical in nature, including those containing words such as “anticipate,” “estimate,” “should,” “expect,” “believe,” “intend,” and similar expressions, are intended to identify forward-looking statements. We have based forward-looking statements largely on our current expectations and projections about future events and financial trends that we believe may affect our business, financial condition and results of operations. This Report also contains estimates and other statistical data made by independent parties and by us relating to market size and growth and other industry data. This data involves several assumptions and limitations, and you are cautioned not to give undue weight to such estimates. We have not independently verified the statistical and other industry data generated by independent parties and contained in this Report, and, accordingly, we cannot guarantee their accuracy or completeness. In addition, projections, assumptions and estimates of our future performance and the future performance of the industries in which we operate are necessarily subject to a high degree of uncertainty and risk due to a variety of factors, including those described under the headings “Risk Factors” in Item 1A of this Report.
These forward-looking statements are subject to various risks and uncertainties, including those relating to:
|
• |
current maturities of our financing arrangements and our ability to renew or refinance such financing arrangements; |
|
• |
defaults on the mortgage loans securing our mortgage revenue bonds (“MRBs”); |
|
• |
the competitive environment in which we operate; |
|
• |
risks associated with investing in multifamily, student, senior citizen residential properties and commercial properties, including changes in business conditions and the general economy; |
|
• |
changes in interest rates; |
|
• |
our ability to use borrowings or obtain capital to finance our assets; |
|
• |
local, regional, national and international economic and credit market conditions; |
|
• |
recapture of previously issued Low Income Housing Tax Credits (“LIHTCs”) in accordance with Section 42 of the Internal Revenue Code (“IRC”); |
|
• |
geographic concentration within the MRB portfolio held by the Partnership; |
|
• |
appropriations risk related to the funding of federal housing programs, including HUD Section 8; and |
|
• |
changes in the U.S. corporate tax code and other government regulations affecting our business. |
Other risks, uncertainties and factors could cause our actual results to differ materially from those projected in any forward-looking statements we make. We are not obligated to publicly update or revise any forward-looking statements, whether because of new information, future events or otherwise.
All references to “we,” “us,” “our” and the “Partnership” in this Report mean America First Multifamily Investors, L.P. (“ATAX”), its wholly owned subsidiaries and its consolidated variable interest entities. See Item 7, “Management’s Discussion and Analysis of Financial Condition and Results of Operations,” of this Report for additional details.
3
The Partnership was formed for the primary purpose of acquiring a portfolio of mortgage revenue bonds (“MRBs”) that are issued by state and local housing authorities to provide construction and/or permanent financing for affordable multifamily and student housing (collectively “Residential Properties”) and commercial properties in their market areas. We expect and believe the interest received on these MRBs is excludable from gross income for federal income tax purposes. The Partnership may also invest in other types of securities that may or may not be secured by real estate and may make property loans to multifamily residential properties which may or may not be financed by MRBs held by the Partnership, to the extent permitted under the terms of the Partnership’s First Amended and Restated Agreement of Limited Partnership dated September 15, 2015, as further amended (the “Partnership Agreement”). In addition, the Partnership may acquire interests in multifamily, student, and senior citizen residential properties.
The Partnership’s general partner is America First Capital Associates Limited Partnership Two (“AFCA 2” or the “General Partner”). The general partner of AFCA 2 is Greystone AF Manager LLC (“Greystone Manager”), which is an affiliate of Greystone & Co., Inc. (“Greystone & Co.”). Greystone & Co., together with its affiliated companies (collectively “Greystone”), is a real estate lending, investment, and advisory company with an established reputation as a leader in multifamily and healthcare finance, having ranked as a top FHA, Fannie Mae, and Freddie Mac lender in these sectors.
The Partnership has issued Beneficial Unit Certificates (“BUCs”) representing assigned limited partner interests to investors (“BUC holders”). The Partnership has issued non-cumulative, non-voting, non-convertible Series A Preferred Units that represent limited interests in the Partnership under the Partnership Agreement. The holders of the BUCs and Series A Preferred Units are referred to herein as “Unitholders”. Unitholders will incur tax liability if any interest earned on the Partnership’s MRBs is determined to be taxable, as well as from the Partnership’s taxable investments. See Item 1A, “Risk Factors” in this Report for additional details.
The Partnership has been in operation since 1998 and owns 76 MRBs with an aggregate outstanding principal amount of approximately $679.7 million as of December 31, 2019. The majority of these MRBs were issued by state and local housing authorities in order to provide construction and/or permanent financing for 66 Residential Properties containing a total of 10,871 rental units located in 13 states in the United States. Each MRB for the Residential Properties is secured by a mortgage or deed of trust. One MRB is secured by a mortgage on the ground, facilities, and equipment of a commercial ancillary health care facility in Tennessee. Each of the MRBs provides for interest payable at a fixed rate on a periodic basis.
Of the Partnership’s MRBs, 13 are owned directly by the Partnership. Seven MRBs are owned by ATAX TEBS I, LLC; 12 MRBs are owned by ATAX TEBS II, LLC; 7 MRBs are owned by ATAX TEBS III, LLC; and 25 MRBs are owned by ATAX TEBS IV, LLC. Each of these TEBS entities is a special purpose entity owned and controlled by the Partnership to facilitate Tax-Exempt Bond Securitization (“TEBS”) financings with the Federal Home Loan Mortgage Corporation (“Freddie Mac”). One MRB is securitized and held by Deutsche Bank AG (“Deutsche Bank”) in a Term Tender Option Bond (“Term TOB”) facility. Five MRBs are securitized and held by Deutsche Bank in Term A/B Trust financing facilities. One MRB is securitized and held by Morgan Stanley Bank, N.A. (“Morgan Stanley”) in a Term TOB facility. Five MRBs are securitized and held by Mizuho Capital Markets, LLC (“Mizuho”) in Tender Option Bond (“TOB”) Trust financing facilities. During 2019, we strategically diversified our lending relationships. We closed on a new Term TOB Trust financing structure with Morgan Stanley in May 2019 and new TOB Trust financing structures with Mizuho beginning in July 2019. The addition of these two investment banking relationships will further diversify our access to debt financing arrangements.
The ability of the Residential Properties and the commercial property that collateralize our MRBs to make payments of interest is a function of the net cash flow generated by these properties. Net cash flow from a multifamily or student residential property depends on the rental and occupancy rates of the property and the level of operating expenses. Occupancy rates and rents are directly affected by the supply of, and demand for, apartments in the market areas in which a property is located. This, in turn, is affected by several factors such as the requirement that a certain percentage of the rental units be set aside for tenants who qualify as persons of low to moderate income, local or national economic conditions, the amount of new apartment construction, and interest rates on single-family mortgage loans. Net cash flow from the commercial property depends on the number of cancer patients which utilize the cancer therapy center and the ability to hire and retain key employees to provide the related cancer treatment. In addition, factors such as government regulation, inflation, real estate and other taxes, labor problems, and natural disasters can affect the economic operations of the properties which collateralize the MRBs. The return we realize from our investments in MRBs depends upon the economic performance of the Residential Properties and the commercial property which collateralize these MRBs. We may be in competition with other residential rental properties and commercial properties located in the same geographic areas as the properties financed with our MRBs.
We may also make taxable property loans to Residential Properties that secure MRBs held by us. We do this to provide financing for capital improvements at these properties or to otherwise support property operations when we determine it is in our best long-term interest.
4
We rely on an exemption from registration under the Investment Company Act of 1940, which has certain restrictions on the types and amounts of securities owned by the Partnership. We may also invest in other types of securities that may or may not be secured by real estate to the extent allowed by the Partnership Agreement. The Partnership Agreement requires that any tax-exempt investments, other than MRBs, that are 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. The Partnership’s acquisition of any tax-exempt investment other than an MRB or other investment may not cause the aggregate book value of such investments to exceed 25% of our assets at the time of acquisition.
As of December 31, 2019 and 2018, the Partnership owned three tax-exempt investments consisting of Public Housing Capital Fund Trusts’ Certificates (“PHC Certificates”). The PHC Certificates had an aggregate outstanding principal amount of approximately $43.3 million as of December 31, 2019. The PHC Certificates consist of custodial receipts evidencing loans made to numerous public housing authorities. Principal and interest on these loans are payable by the respective public housing authorities out of annual appropriations to the public housing authorities by HUD under HUD’s Capital Fund Program established under the Quality Housing and Work Responsibility Act of 1998 (the “Capital Fund Program”). The PHC Trusts have a first lien on these annual Capital Fund Program payments to secure the public housing authorities’ respective obligations to pay principal and interest on their loans. The PHC Certificates are securitized into three separate TOB Trust financing facilities with Mizuho. In January 2020, the Partnership sold the PHC Certificates to an unrelated third party and paid off all amounts due on the related TOB Trust financing facilities.
As of December 31, 2019, we owned membership interests in nine unconsolidated entities (“Vantage Properties”). Our investments in the Vantage Properties are used to construct multifamily real estate properties. We do not have controlling interests in the Vantage Properties and account for the membership interests using the equity method of accounting. The Partnership earns a return on its membership interests accruing immediately on its contributed capital, which is guaranteed, to an extent, through the second anniversary of construction completion by an unrelated third party. The limited membership interests entitle the Partnership to shares of certain cash flows generated by the Vantage Properties from operations and upon the occurrence of certain capital transactions, such as a refinancing or sale.
We may acquire ownership interests in multifamily, student, and senior citizen apartment properties (“MF Properties”). As of December 31, 2019, we owned two MF Properties containing 859 rental units located in Nebraska and California. In addition, we may acquire real estate securing our MRBs or taxable property loans through foreclosure in the event of a default. Net cash flow of our MF Properties depends on the rental and occupancy rates of the properties and the level of operating expenses. Occupancy rates and rents are directly affected by the supply of, and demand for, apartments in the market areas in which a property is located. This, in turn, is affected by several factors such as local or national economic conditions, the amount of new apartment construction, interest rates on single-family mortgage loans, government regulation, inflation, real estate and other taxes, labor problems, and natural disasters. We operate our MF Properties until the opportunity arises to sell the properties at what we believe is their optimal fair value or to position ourselves for future investments in MRBs issued to finance these properties.
As of December 31, 2019, we had four reportable segments: (1) Mortgage Revenue Bond Investments, (2) MF Properties, (3) Public Housing Capital Fund Trusts, and (4) Other Investments. The Partnership separately reports its consolidation and elimination information because it does not allocate certain items to the segments. See Note 24 to the Partnership’s consolidated financial statements for additional details.
Business Objectives and Strategy
Our business objectives are acquiring, holding, selling and otherwise dealing with a portfolio of MRBs which have been issued to provide construction and/or permanent financing for affordable multifamily, student housing and commercial properties. The Partnership expects and believes the interest earned on these MRBs is excludable from gross income for federal income tax purposes. The Partnership seeks to achieve its investment growth strategy by investing in additional MRBs and other investments as permitted by the Partnership Agreement, taking advantage of financing structures available in the securities market, and entering into interest rate risk management instruments.
We are pursuing a business strategy of acquiring additional MRBs and other investments, as permitted by the Partnership Agreement, on a leveraged basis to: (i) increase the amount of cash available for distribution to our Unitholders, and (ii) reduce risk through interest rate hedging. We may finance the acquisition of additional MRBs and other investments through the reinvestment of cash flow, the issuance of additional BUCs or Series A Preferred Units, the use of lines of credit, or through securitization financing using our existing portfolio of MRBs and other investments. Our current operating policy is to use securitizations or other forms of leverage which will not exceed 75% of the total Partnership assets. The Partnership assets are defined as the cost, adjusted for paydowns, for MRBs, PHC Certificates, property loans, and taxable MRBs, and the initial cost for deferred financing costs and MF Properties. See the discussion of financing arrangements and liquidity and capital resources in Item 7 “Management’s Discussion and Analysis of Financial Condition and Results of Operations.”
5
We continually assess opportunities to reposition our existing portfolio of MRBs. The principal objective of this assessment is to improve the quality and performance of our MRB portfolio and, ultimately, increase the amount of cash available for distribution to our Unitholders. We may selectively allow the borrowers of our MRBs to redeem the MRBs early. Through the selective redemption of the MRBs, a sale or refinancing of the underlying property will be required. We may also elect to sell MRBs that have experienced significant appreciation in value. In other cases, we may elect to sell MRBs on properties that are in stagnant or declining markets. The proceeds received from these transactions would be redeployed into other investments consistent with our investment objectives.
We expect to invest primarily in MRBs issued to provide affordable rental housing, student housing and commercial property. The four basic types of MRBs which we may acquire as investments are as follows:
|
1. |
Private activity bonds issued under Section 142(d) of the Internal Revenue Code (“IRC”); |
|
2. |
Bonds issued under Section 145 of the IRC by not-for-profit entities qualified under Section 501(c)(3) of the IRC; |
|
3. |
Essential function bonds issued by a public instrumentality to finance a multifamily residential property owned by such instrumentality; and |
|
4. |
Existing “80/20 bonds” that were issued under Section 103(b)(4)(A) of the IRC. |
Each of these structures permit the issuance of MRBs to finance the construction or acquisition and rehabilitation of affordable rental housing or other not-for-profit commercial property. Under applicable Treasury Regulations, any affordable multifamily residential project financed with MRBs that are purportedly tax-exempt must set aside a percentage of its total rental units for occupancy by tenants whose incomes do not exceed stated percentages of the median income in the local area. In each case, the balance of the rental units in the multifamily residential project may be rented at market rates (unless otherwise restricted by local housing authorities). With respect to private activity bonds issued under Section 142(d) of the IRC, the owner of the multifamily residential project may elect, at the time the MRBs are issued, whether to set aside a minimum of 20% of the units for tenants making less than 50% of area median income (as adjusted for household size) or 40% of the units for tenants making less than 60% of the area median income (as adjusted for household size). The MRBs that were secured by Residential Properties issued prior to the Tax Reform Act of 1986 (so called “80/20” bonds) require that 20% of the rental units be set aside for tenants whose income does not exceed 80% of the area median income, without adjustment for household size. State and local housing authorities may require additional rent restrictions above those required by Treasury Regulations. There are no Treasury Regulations related to the MRBs which are collateralized by the commercial property.
We expect that many of the private activity housing MRBs that we evaluate for acquisition will be issued in conjunction with the syndication of LIHTCs by the owner of the financed multifamily residential project. Additionally, to facilitate our investment strategy of acquiring additional MRBs, we may also acquire ownership positions in multifamily properties that are held in our MF Properties segment. In many cases, we expect to acquire MRBs on these MF Properties at the time of a restructuring of the MF Property’s ownership. Such restructuring may involve the syndication of LIHTCs in conjunction with property rehabilitation.
Additionally, we are continuing to pursue a business strategy of making equity investments in market-rate multifamily residential properties, such as the Vantage Properties, through noncontrolling membership interests in unconsolidated entities.
Investment Types
Mortgage Revenue Bonds. We invest in MRBs that are secured by a mortgage or deed of trust on Residential Properties and a commercial property. Each of these MRBs bear interest at a fixed annual base rate. The amount of interest earned by us from our investment in MRBs is a function of the net cash flow generated by the Residential Properties and the commercial property which collateralize the MRBs. Net cash flow from a residential property depends on the rental and occupancy rates of the property and the level of operating expenses. Net cash flow from the commercial property depends on the number of cancer patients that utilize the cancer therapy center and the ability to hire and retain key employees to provide the related cancer treatment.
6
Other Securities and Investments. We may invest in other types of securities and investments that may or may not be secured by real estate, as permitted under the terms of the Partnership Agreement. Other tax-exempt investments must be rated in one of the four highest rating categories by at least one nationally recognized securities rating agency. These tax-exempt securities and other investments may not represent more than 25% of our assets at the time of acquisition.
|
• |
PHC Certificates. The PHC Certificates represent beneficial interests in three PHC Trusts and are considered tax-exempt investments. The PHC Trusts consist of custodial receipts evidencing loans made to numerous public housing authorities. Principal and interest on these loans are payable by the respective public housing authorities out of annual appropriations to be made to the public housing authorities by HUD under HUD’s Capital Fund Program. The PHC Trusts have a first lien on these annual Capital Fund Program payments to secure the public housing authorities’ respective obligations to pay principal and interest on their loans. The PHC Certificates rating by Standard & Poor’s were investment grade as of December 31, 2019. In January 2020, the Partnership sold the PHC Certificates to an unrelated third party. |
|
• |
Other Investments. We also have a reportable segment consisting of our ownership of ATAX Vantage Holdings, LLC, which, as of December 31, 2019, had noncontrolling investments in nine Vantage Properties. |
Property Loans. We may also make taxable property loans which are secured by Residential Properties that are financed by MRBs and taxable property loans which are unsecured.
MF Properties. We may acquire controlling interests in multifamily, student or senior citizen residential properties. We plan to operate the MF Properties to position ourselves for a future investment in MRBs issued to finance the acquisition and/or rehabilitation of the property by a new owner or until the opportunity arises to sell the properties at what we believe is their optimal fair value.
Investment Opportunities and Business Challenges
There continues to be a significant unmet demand for affordable multifamily and senior citizen residential housing in the United States. HUD reports that there is a high demand for quality affordable housing. The types of MRBs in which we invest offer developers of affordable housing a low-cost source of construction and permanent debt financing for these types of properties. Investors purchase these MRBs because the interest income paid on these bonds is expected to be exempt from federal income taxation.
The demand for affordable housing by qualified potential residents whose income does not exceed 50-60% of the area median income continues to increase. Government programs that provide direct rental support to residents have not kept up with the demand, therefore programs that support private sector development and support for affordable housing through MRBs, tax credits and grant funding to developers have become more prominent.
In addition to MRBs, the federal government promotes affordable housing using LIHTCs for affordable multifamily rental housing. The syndication and sale of LIHTCs, along with MRB financing, is attractive to developers of affordable housing because it helps them raise equity and debt financing for their projects. Under this program, developers that receive an allocation of private activity bonds will also receive an allocation of federal LIHTCs as a method to encourage the development of affordable multifamily housing. We do not invest in LIHTCs, but are attracted to MRBs that are issued in association with federal LIHTC syndications. In order to be eligible for federal LIHTCs, a property must either be newly constructed or substantially rehabilitated, and therefore, may be less likely to become functionally obsolete in the near term than an older property. There are various requirements to be eligible for federal LIHTCs, including rent and tenant income restrictions. In general, the property owner must elect to set aside either 40% or more of the property’s residential units for occupancy by households whose income is 60% or less (adjusted for family size) of the area median gross income or 20% or more of the property’s residential units for occupancy by households whose income is 50% or less (adjusted for family size) of the area median gross income. These units generally remain subject to these set aside requirements for a minimum of 30 years.
We use leverage to increase investment returns for the benefit of our Unitholders. The inability to access debt financing may result in adverse effects on our financial condition and results of operations. There can be no assurance that we will be able to finance additional acquisitions of MRBs or other investments, through either additional equity or debt financing. Although the consequences of market and economic conditions and their impact on our ability to pursue our plan to grow through investments in additional MRBs are not fully known, we do not anticipate that our existing assets will be adversely affected in the long-term. In addition, the Residential Properties and MF Properties which have not reached stabilization (which is 90% occupancy for 90 days and the achievement of 1.15 times debt service coverage ratio on amortizing debt service during the period) will result in lower economic occupancy at the related properties.
7
Since 2016, the Partnership has identified and owned membership interests in twelve Vantage Properties. These investments in Vantage Properties are used to construct market-rate, multifamily real estate properties. The limited membership interests entitle the Partnership to shares of certain cash flows generated by the Vantage Properties from operations and upon the occurrence of certain capital transactions, such as a refinancing or sale.
Financing Arrangements
The Partnership may finance the acquisition of additional MRBs or other investments through the reinvestment of cash flow, the use of available lines of credit, debt financing collateralized by our existing portfolio of MRBs or other investments (including the securitization of MRBs), or the issuance of Series A Preferred Units or additional BUCs.
Debt Financing. We utilize leverage to enhance investor rates of return. We use target constraints for each type of financing utilized by us to manage an overall 75% leverage constraint. The amount of leverage utilized is dependent upon several factors, including the assets being leveraged, the tenor of the leverage program, whether the financing is subject to market collateral calls, and the liquidity and marketability of the financing collateral. While short term variations from targeted levels may occur within financing classes, overall Partnership leverage will not exceed 75%. Our overall leverage ratio is calculated as total outstanding debt divided by total partnership assets using the carrying value of the MRBs, PHC Certificates, property loans, taxable MRBs, and initial finance costs and the MF Properties at cost. As of December 31, 2019, our leverage ratio was approximately 61%.
Equity Financing. We may, from time to time, issue additional BUCs in the public market. In December 2019, the Partnership’s Registration Statement on Form S-3 (“Registration Statement”) was declared effective by the SEC under which the Partnership may to offer up to $225.0 million of BUCs for sale from time to time. The Registration Statement will expire in December 2022.
Preferred Equity. Under the Partnership Agreement, we are authorized to issue partnership securities, including preferred units of limited partnership interests, containing certain designations, preferences, rights, powers, and duties as determined by the General Partner. The Partnership previously issued 9,450,000 Series A Preferred Units for gross proceeds of approximately $94.5 million to five financial institutions in a private placement that was terminated in October 2017. The Partnership used the proceeds received to acquire MRBs that are issued by state and local housing authorities to provide construction and/or permanent financing for affordable multifamily, student housing, and commercial properties that are likely to receive consideration as “qualified investments” under the Community Reinvestment Act of 1977 (“CRA”).
The Series A Preferred Units have no stated maturity, are not subject to any sinking fund requirements, and will remain outstanding indefinitely unless redeemed by the Partnership or by the holder. Upon the sixth anniversary of the closing of the sale of Series A Preferred Units to a holder thereof, and upon each anniversary thereafter, each holder of Series A Preferred Units and the Partnership both have the right to redeem, in whole or in part, the Series A Preferred Units held by such holder at a redemption price equal to $10.00 per unit plus all declared and unpaid distributions through the date of the redemption.
8
Recent Investment Activities
The following table presents information regarding the investment activities of the Partnership for the years ended December 31, 2019 and 2018:
Investment Activity |
|
# |
|
Amount (in 000's) |
|
|
Retired Debt or Note (in 000's) |
|
|
Tier 2 income distributable to the General Partner (in 000's) (1) |
|
|
Notes to the Partnership's consolidated financial statements |
|||
For the Three Months Ended December 31, 2019 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Investments in unconsolidated entities |
|
2 |
|
$ |
6,971 |
|
|
N/A |
|
|
N/A |
|
|
9 |
||
Return of investment in unconsolidated entity upon sale |
|
1 |
|
|
7,360 |
|
|
N/A |
|
|
N/A |
|
|
9 |
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Three Months Ended September 30, 2019 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Investment in an unconsolidated entity |
|
1 |
|
$ |
1,018 |
|
|
N/A |
|
|
N/A |
|
|
9 |
||
Return of investment in unconsolidated entity upon sale |
|
1 |
|
|
9,714 |
|
|
N/A |
|
|
$ |
1,265 |
|
|
9 |
|
Property loan advance |
|
1 |
|
|
406 |
|
|
N/A |
|
|
N/A |
|
|
10 |
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Three Months Ended June 30, 2019 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Mortgage revenue bond acquisitions |
|
2 |
|
$ |
13,200 |
|
|
N/A |
|
|
N/A |
|
|
6 |
||
Mortgage revenue bond redemption |
|
1 |
|
|
6,228 |
|
|
N/A |
|
|
N/A |
|
|
6 |
||
Mortgage revenue bonds restructured |
|
3 |
|
|
13,960 |
|
|
N/A |
|
|
N/A |
|
|
6 |
||
Investments in unconsolidated entities |
|
3 |
|
|
10,692 |
|
|
N/A |
|
|
N/A |
|
|
9 |
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Three Months Ended March 31, 2019 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Mortgage revenue bond acquisitions |
|
2 |
|
$ |
6,050 |
|
|
N/A |
|
|
N/A |
|
|
6 |
||
Mortgage revenue bond redemption |
|
1 |
|
|
5,574 |
|
|
N/A |
|
|
N/A |
|
|
6 |
||
Investments in unconsolidated entities |
|
3 |
|
|
6,594 |
|
|
N/A |
|
|
N/A |
|
|
9 |
||
Property loan redemption |
|
1 |
|
|
8,368 |
|
|
N/A |
|
|
$ |
753 |
|
|
10 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Three Months Ended December 31, 2018 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Mortgage revenue bond acquisitions |
|
3 |
|
$ |
22,168 |
|
|
N/A |
|
|
N/A |
|
|
6 |
||
Mortgage revenue bond redemptions |
|
4 |
|
|
39,761 |
|
|
$ |
37,849 |
|
|
N/A |
|
|
6, 15 |
|
Investments in unconsolidated entities |
|
3 |
|
|
3,483 |
|
|
N/A |
|
|
N/A |
|
|
9 |
||
Return of investment in unconsolidated entity upon sale |
|
1 |
|
|
8,069 |
|
|
N/A |
|
|
N/A |
|
|
9 |
||
Property loan redemptions |
|
2 |
|
|
7,857 |
|
|
N/A |
|
|
N/A |
|
|
10 |
||
Taxable mortgage revenue bond redemption |
|
1 |
|
|
924 |
|
|
N/A |
|
|
N/A |
|
|
12 |
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Three Months Ended September 30, 2018 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Mortgage revenue bond redemptions |
|
3 |
|
$ |
17,567 |
|
|
$ |
15,917 |
|
|
$ |
1,062 |
|
|
6, 15 |
MF Property sold |
|
1 |
|
|
13,450 |
|
|
|
7,500 |
|
|
|
1,001 |
|
|
8, 16 |
Investments in unconsolidated entities |
|
6 |
|
|
18,946 |
|
|
N/A |
|
|
N/A |
|
|
9 |
||
Property loan redemptions |
|
2 |
|
|
5,113 |
|
|
N/A |
|
|
N/A |
|
|
10 |
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Three Months Ended June 30, 2018 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Mortgage revenue bond acquisition |
|
1 |
|
$ |
19,540 |
|
|
N/A |
|
|
N/A |
|
|
6 |
||
Mortgage revenue bond redemptions |
|
4 |
|
|
11,000 |
|
|
$ |
7,710 |
|
|
N/A |
|
|
6, 15 |
|
Investments in unconsolidated entities |
|
4 |
|
|
6,764 |
|
|
N/A |
|
|
N/A |
|
|
9 |
||
Property loan redemptions |
|
3 |
|
|
500 |
|
|
N/A |
|
|
N/A |
|
|
10 |
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Three Months Ended March 31, 2018 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Mortgage revenue bond redemptions |
|
3 |
|
$ |
10,447 |
|
|
$ |
7,345 |
|
|
N/A |
|
|
6, 15 |
|
Investments in unconsolidated entities |
|
3 |
|
|
12,323 |
|
|
N/A |
|
|
N/A |
|
|
9 |
(1) |
See “Cash Available for Distribution” in Item 7 of this Report. |
9
Recent Financing Activities
The following table presents information regarding the debt financing, derivatives, Series A Preferred Units and partners’ capital activities of the Partnership for the years ended December 31, 2019 and 2018, exclusive of retired debt amounts listed in the recent investment activities table above:
Financing, Derivative and Capital Activity |
|
# |
|
Amount (in 000's) |
|
|
Secured |
|
Maximum SIFMA Cap Rate (1) |
|
Notes to the Partnership's consolidated financial statements |
|
For the Three Months Ended December 31, 2019 |
|
|
|
|
|
|
|
|
|
|
|
|
No significant financing transactions |
|
N/A |
|
N/A |
|
|
N/A |
|
N/A |
|
N/A |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Three Months Ended September 30, 2019 |
|
|
|
|
|
|
|
|
|
|
|
|
Net repayment on unsecured LOCs |
|
1 |
|
$ |
10,000 |
|
|
No |
|
N/A |
|
14 |
Refinancing of M24 TEBS Financing |
|
1 |
|
|
- |
|
|
Yes |
|
N/A |
|
15 |
Refinancing of M33 TEBS Financing and Premium Proceeds |
|
1 |
|
|
435 |
|
|
Yes |
|
N/A |
|
15 |
Proceeds from new TOB Financings with Mizuho |
|
8 |
|
|
104,056 |
|
|
Yes |
|
N/A |
|
15 |
Repayment of TOB Financings with Deutsche Bank |
|
3 |
|
|
34,185 |
|
|
Yes |
|
N/A |
|
15 |
Repayment of Term TOB Financing with Deutsche Bank |
|
1 |
|
|
37,553 |
|
|
Yes |
|
N/A |
|
15 |
Repayment of Term A/B Financings with Deutsche Bank |
|
2 |
|
|
10,516 |
|
|
Yes |
|
N/A |
|
15 |
Interest rate derivative purchased |
|
1 |
|
|
30 |
|
|
N/A |
|
4.5% |
|
17 |
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Three Months Ended June 30, 2019 |
|
|
|
|
|
|
|
|
|
|
|
|
Net repayments on unsecured LOCs |
|
2 |
|
$ |
12,459 |
|
|
No |
|
N/A |
|
14 |
Proceeds from new Term TOB Financings with Morgan Stanley |
|
1 |
|
|
13,167 |
|
|
Yes |
|
N/A |
|
15 |
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Three Months Ended March 31, 2019 |
|
|
|
|
|
|
|
|
|
|
|
|
Proceeds from new Term A/B Financings with Deutsche Bank |
|
2 |
|
$ |
5,264 |
|
|
Yes |
|
N/A |
|
15 |
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Three Months Ended December 31, 2018 |
|
|
|
|
|
|
|
|
|
|
|
|
Net borrowing on unsecured LOCs |
|
1 |
|
$ |
7,194 |
|
|
No |
|
N/A |
|
14 |
Interest rate swap terminated |
|
1 |
|
|
- |
|
|
N/A |
|
N/A |
|
17 |
Proceeds on issuance of BUCs, net of issuance costs |
|
1 |
|
|
1,378 |
|
|
N/A |
|
N/A |
|
20 |
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Three Months Ended September 30, 2018 |
|
|
|
|
|
|
|
|
|
|
|
|
Net repayments on unsecured LOCs |
|
2 |
|
$ |
21,074 |
|
|
No |
|
N/A |
|
14 |
Proceeds from M45 TEBS Financings |
|
1 |
|
|
221,540 |
|
|
Yes |
|
N/A |
|
15 |
Proceeds from new Term A/B Financings with Deutsche Bank |
|
4 |
|
|
17,380 |
|
|
Yes |
|
N/A |
|
15 |
Term A/B Trusts repayments related to M45 TEBS |
|
24 |
|
|
208,689 |
|
|
Yes |
|
N/A |
|
15 |
Repayment of Term A/B Financings with Deutsche Bank |
|
2 |
|
|
10,885 |
|
|
Yes |
|
N/A |
|
15 |
Interest rate swap terminated |
|
1 |
|
|
- |
|
|
N/A |
|
N/A |
|
17 |
Proceeds on issuance of BUCs, net of issuance costs |
|
1 |
|
|
384 |
|
|
N/A |
|
N/A |
|
20 |
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Three Months Ended June 30, 2018 |
|
|
|
|
|
|
|
|
|
|
|
|
Net repayment on unsecured LOCs |
|
1 |
|
$ |
460 |
|
|
No |
|
N/A |
|
14 |
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Three Months Ended March 31, 2018 |
|
|
|
|
|
|
|
|
|
|
|
|
Proceeds on issuance of BUCs, net of issuance costs |
|
1 |
|
$ |
192 |
|
|
N/A |
|
N/A |
|
20 |
(1) |
See “Quantitative and Qualitative Disclosures About Market Risk” in Item 7A of this Report. |
Management and Employees
10
We are managed by our General Partner, AFCA 2, which is controlled by its general partner, Greystone Manager. The Board of Managers of Greystone Manager act as the managers (and effectively as the directors) of the Partnership. In addition, certain employees of Greystone Manager act as executive officers of the Partnership. Certain services are provided to us by employees of Greystone Manager and we reimburse Greystone Manager for its allocated share of their salaries and benefits. As of December 31, 2019, the Partnership had no employees.
Competition
We compete with private investors, lending institutions, trust funds, investment partnerships, Freddie Mac, the Federal National Mortgage Association (“Fannie Mae”) and other entities with objectives similar to ours for the acquisition of MRBs and other investments. This competition could reduce the availability of investments to the Partnership for acquisition and reduce the interest rate that issuers pay on these investments.
Because we invest in MRBs secured by Residential Properties, an MRB secured by a commercial property, ownership interests in the MF Properties, and membership interests in unconsolidated entities, we may be in competition with other real estate investments in the same geographic areas. Multifamily rental properties also compete with single-family housing that is either owned or leased by potential tenants. To compete effectively, the multifamily or student residential properties financed or owned by us must offer quality apartments at competitive rental rates. To maintain occupancy rates and attract quality tenants, the Residential Properties, MF Properties and properties owned by unconsolidated entities may offer rental concessions, such as free rent to new tenants for a stated period. These Residential Properties, MF Properties and properties owned by unconsolidated entities also compete by offering quality apartments in attractive locations and that provide tenants with amenities such as recreational facilities, garages and pleasant landscaping.
Environmental Matters
We believe each of the MF Properties, the Residential Properties, the commercial property, and properties owned by unconsolidated entities comply, in all material respects, with federal, state and local regulations regarding hazardous waste and other environmental matters. We are not aware of any environmental contamination at any of these properties that would require any material capital expenditure by the underlying properties, and therefore the Partnership, for the remediation thereof.
Tax Status
We are a partnership for federal income tax purposes. This means that we do not pay federal income taxes on our income. Instead, our profits and losses are allocated to our partners, including the holders of Series A Preferred Units, under the terms of the Partnership Agreement. The distributive share of our income, deductions and credits is included in each Unitholder’s income tax return and is reported to our Unitholders on Internal Revenue Service (“IRS”) Schedule K-1.
We hold interests in The 50/50 MF Property and certain property loans through a wholly owned subsidiary that is a “C” corporation for income tax purposes. The subsidiary files separate federal and state income tax returns and its income is subject to federal and state income taxes.
We consolidate separate legal entities that record and report income taxes based upon their individual legal structure which may include corporations, limited partnerships, and limited liability companies. We do not believe the consolidation of these entities for reporting under accounting principles generally accepted in the United States of America (“GAAP”) will impact our tax status, amounts reported to Unitholders on IRS Schedule K-1, our ability to distribute income to Unitholders that we believe is tax-exempt or the current level of quarterly distributions.
All financial information in this Annual Report on Form 10-K is presented on the basis of Accounting Principles Generally Accepted in the United States of America, with the exception of the Non-GAAP measure disclosed in Item 7 of this Report.
General Information
The Partnership is a Delaware limited partnership. Our general partner is AFCA 2, whose general partner is Greystone Manager. Our initial limited partner, which has the obligation to perform certain actions on behalf of the BUC holders under the Partnership Agreement, is Greystone ILP, Inc., a Delaware corporation. Our BUCs, which are publicly traded and listed on the NASDAQ Global Select Market under the symbol “ATAX,” represent assignments by the initial limited partner of its rights and obligations as a limited partner to outside third-party investors. The Series A Preferred Units of the Partnership represent limited partnership interests in the Partnership under the Partnership Agreement. The affairs of the Partnership and the conduct of its business are governed by the Partnership Agreement. The Partnership maintains its principal corporate office at 14301 FNB Parkway, Suite 211, Omaha, NE 68154, and its telephone number is (402) 952-1235.
11
The Partnership does not have any employees of its own. Employees of Greystone Manager, acting through AFCA 2 (our General Partner), are responsible for our operations and we reimburse Greystone Manager for the allocated salaries and benefits of these employees and for other expenses incurred in running our business operations. AFCA 2 is entitled to an administrative fee equal to 0.45% per annum of the average outstanding principal balance of any MRBs, tax-exempt investments or other investments for which an unaffiliated party is not obligated to pay. When the administrative fee is payable by a property owner, it is subordinated to the payment of all interest due to the Partnership for the MRB on that property. Our Partnership Agreement provides that the administrative fee will be paid directly by us with respect to any investments for which the administrative fee is not payable by the property owner or a third party. In addition, our Partnership Agreement provides that we will pay the administrative fee to the General Partner with respect to any foreclosed MRBs.
AFCA 2 may also earn mortgage placement fees resulting from the identification and evaluation of additional investments that we acquire. Any fees related to the origination of financing facilities are paid by the property owner out of the gross proceeds of the financing. The fees, if any, will be subject to negotiation between AFCA 2, its affiliate, and such property owners.
Available Information
Our Annual Reports on Form 10-K, Quarterly Reports on Form 10-Q, Current Reports on Form 8-K, and other reports are filed with the SEC. Copies of our filings with the SEC may be obtained from the SEC’s website at www.sec.gov, or from our website at www.ataxfund.com, as soon as reasonably practical after filed with the SEC. Access to these filings is free of charge. The information on our website is not incorporated by reference into this Report.
Risks Related to our Business and Investments
We engage in transactions with related parties.
The Partnership’s general partner is owned entirely by affiliates of Greystone. The Partnership’s general partner manages our investments, performs administrative services for us and earns administrative fees that are paid by either the borrowers related to our MRBs or by us. The Partnership may enter into various arrangements for services provided by entities controlled by or affiliates with Greystone. Our arrangements with Greystone and its affiliates are considered related party transactions. By their nature, related party transactions may not be considered to have been negotiated at arm’s length. These relationships may also cause a conflict of interest in other situations where we are negotiating with Greystone or its affiliates. See Note 22 of the Partnership’s consolidated financial statements for additional details.
Our MRBs, property loans and investments in unconsolidated entities are illiquid assets and their values may decrease.
Our MRBs, property loans and investments in unconsolidated entities are relatively illiquid, and there is no existing trading market for them. There are no market makers, price quotations, or other indications of a developed trading market for these investments. In addition, no rating has been issued on any of the existing MRBs and we do not expect to obtain ratings on MRBs we may acquire in the future. Accordingly, any buyer of these MRBs would need to perform its own due diligence prior to a purchase. The Partnership’s ability to sell its MRBs, property loans and investments in unconsolidated entities and the price it may receive upon their sale, will be affected by the number of potential buyers, the number of similar securities on the market at the time and by other market conditions. Such a sale could result in a loss to the Partnership.
The receipt of interest and principal payments on our MRBs will be affected by the economic results of the underlying Residential Properties and a commercial property.
Although our MRBs are issued by state or local housing authorities, they are not general obligations of these governmental entities and are not backed by any taxing authority. Instead, each of these MRBs is backed by a non-recourse loan made to the owner of the underlying Residential Properties and commercial property. Because of the non-recourse nature of the underlying mortgage loans, the sole source of cash to pay base and contingent interest on the MRB, and to ultimately pay the principal amount of the bond, is the net cash flow generated by the operation of the financed property and the net proceeds from the ultimate sale or refinancing of the property (except in cases where a property owner has provided a limited guarantee of certain payments). This makes our investments in these MRBs subject to risks usually associated with direct investments in multifamily real estate. If a property is unable to sustain net cash flow at a level necessary to pay its debt service obligations on our MRB on the property, a default may occur. Net cash flow and net sale proceeds from a property are applied only to debt service payments of the MRB secured by that property and are not available to satisfy debt service obligations on other MRBs that we hold. In addition, the value of a property at the time of its sale or refinancing will be a direct function of its perceived future profitability. Therefore, the amount of interest that we earn on our MRBs, and whether or not we will receive the entire principal balance of the bonds as and when due, will depend to a large degree on the economic results of the underlying properties.
12
The net cash flow from the operation of a property may be affected by many things, such as the number of tenants, the rental and fee rates, operating expenses, the cost of repairs and maintenance, taxes, government regulation, competition from other similar multifamily or student residential properties, mortgage rates for single-family housing, and general and local economic conditions. In most of the markets in which the properties financed by our MRBs are located, there is significant competition from other multifamily and single-family housing that is either owned or leased by potential tenants. Low mortgage interest rates and federal tax deductions for interest and real estate taxes make single-family housing more accessible to persons who may otherwise rent apartments.
The rent restrictions and occupant income limitations imposed on properties financed by our MRBs may limit the revenues of such properties.
All the Residential Properties securing our MRBs are subject to certain federal, state and/or local requirements with respect to the permissible income of their tenants. Since federal rent subsidies are not generally available on these properties, rents are limited in the LIHTC properties to 30% of the related income limitation for a designated portion of the property. As a result, these rents may not be sufficient to cover all operating costs with respect to these units and debt service on the applicable MRB. This may force the property owner, when permissible, to charge rents on the remaining units that are higher than they would be otherwise and may, therefore, exceed competitive rents. This may adversely affect the occupancy rate of a property securing an investment and the property owner’s ability to service its debt.
There are many risks related to the lease-up of newly constructed or renovated properties that may affect the MRBs issued to finance these properties.
We may acquire MRBs issued to finance properties in various stages of construction or renovation. As construction or renovation is completed, these properties will move into the lease-up phase. The lease-up of these properties may not be completed on schedule or at anticipated rent levels, resulting in a greater risk these investments may go into default rather than investments secured by mortgages on properties that are stabilized or fully leased-up. The underlying property may not achieve expected occupancy or debt service coverage levels. While we may require property developers to provide us with a guarantee covering operating deficits of the property during the lease-up phase, we may not be able to do so in all cases or such guarantees may not fully protect us in the event a property is not leased to an adequate level of economic occupancy as anticipated.
The repayment of our MRBs by the borrowers is principally dependent upon proceeds from the sale or refinancing of the underlying properties.
The principal of most of our MRBs does not fully amortize by their stated maturity dates. This means that all or some of the balance of our MRBs will be repaid as a lump-sum “balloon” payment at the end of their term. The ability of the property owners to repay the MRBs with balloon payments is dependent upon their ability to sell the properties securing our MRBs or obtain adequate refinancing. The MRBs are not personal obligations of the property owners, and we rely solely on the values of the properties securing these MRBs for security. Similarly, if an MRB goes into default, our only recourse is to foreclose on the underlying property. If the value of the underlying property securing the MRB is less than the outstanding principal balance plus accrued interest on the MRB, we will incur a loss.
There are various risks associated with our investments in unconsolidated entities.
Our investments in unconsolidated entities represent equity investments in limited liability companies created to develop, construct and operate multifamily properties. We are entitled to certain distributions under the terms of the investees’ governing documents based on the availability of cash to pay such distributions. The only sources of cash flows for such distributions are either the net cash flows from the operation of the property, the cash proceeds from a sale of the property, or through the permanent financing in the form of an MRB or other form of permanent financing. The net cash flow from the operation of a property may be affected by many factors, such as the number of tenants, the rental and fee rates, operating expenses, the cost of repairs and maintenance, taxes, debt service requirements, competition from other similar multifamily properties and general and local economic conditions. Sale proceeds are primarily dependent, among other things, on the value of a property to a prospective buyer at the time of its sale. If there are no net cash flows from operations or insufficient proceeds from a sale or a refinancing event, we are unlikely to receive distributions from our investees and we may be unable to recover our investments in these entities.
13
There are many risks related to the construction of Residential Properties that may affect the MRBs issued to finance these properties and multifamily properties that underlie our equity investments in unconsolidated entities.
We may invest in MRBs secured by residential housing properties, and we make equity investments in limited liability companies created to develop, construct and operate multifamily properties. Construction of such properties generally takes approximately twelve to eighteen months. The principal risk associated with these investment activities is that construction of the underlying properties may be substantially delayed or never completed. This may occur for many reasons including (i) insufficient financing to complete the project due to underestimated construction costs or cost overruns; (ii) failure of contractors or subcontractors to perform under their agreements; (iii) inability to obtain governmental approvals; (iv) labor disputes; and (v) adverse weather and other unpredictable contingencies beyond the control of the developer. While we may be able to protect ourselves from some of these risks by obtaining construction completion guarantees from developers, agreements of construction lenders to purchase our bonds if construction is not completed on time, and/or payment and performance bonds from contractors, we may not be able to do so in all cases or such guarantees or bonds may not fully protect us in the event a property is not completed. In other cases, we may decide to forego certain types of available security if we determine that the security is not necessary or is too expensive to obtain in relation to the risks covered.
If a property is not completed or costs more to complete than anticipated, it may cause us to receive less than the full amount of interest owed to us on the MRB financing such property or otherwise result in a default under the mortgage loan that secures our MRB on the property. In such case, we may be forced to foreclose on the incomplete property and sell it in order to recover the principal and accrued interest on our MRB and we may suffer a loss of capital as a result. Alternatively, we may decide to finance the remaining construction of the property, in which event we will need to invest additional funds into the property, either as equity or as a taxable property loan. Any return on this additional investment would be taxable. Also, if we foreclose on a property, we will no longer receive interest on the bond issued to finance the property. The overall return to us from our investment in such property is likely to be less than if the construction had been completed on time or within budget.
As it relates to our equity investments, if a property is not completed or costs more to complete than anticipated, it may cause us to receive less distributions than expected. Furthermore, we may be prevented from receiving a return on our investments or recovering our initial investment, which would likely adversely affect our results of operations.
An increase in interest rates may make it difficult for us to finance or refinance our debt obligations and could reduce the number of investments we can acquire and cash flow from operations.
If debt is unavailable at acceptable rates, we may not be able to finance the purchase of additional investments. If we finance the acquisition of our investments, we may be unable to refinance the debt at maturity or may be unable to refinance at acceptable terms. If we refinance our debt at higher rates of interest, interest expense will increase and our cash flows from operations will be reduced.
Our variable-rate debt financing and market value of assets may be adversely impacted by increasing interest rates.
We have financed the acquisition of certain assets using variable-rate debt financing. The interest that we pay on these financings fluctuates with specific interest rate indices. A majority of our investment assets earn income at fixed rates and the amount of interest we earn on these investments will not change with general movements in market-based interest rates. Accordingly, an increase in the applicable interest rate index used for our variable rate debt financing will cause an increase in our interest expense and will reduce our operating cash flows. Our use of derivatives is designed to mitigate some but not all of the exposure we may have to the negative impact of rising interest rates.
An increase in interest rates could also decrease the market value of assets owned by the Partnership. A decrease in the market value of assets owned by the Partnership could decrease the amount realized on the sale of our investments and would thereby decrease the amount of our cash flows. During periods of low prevailing interest rates, the interest rates we earn on new interest-bearing assets we acquire may be lower than the interest rates on our existing portfolio of interest-bearing assets.
Conditions in the tax credit markets due to known or potential changes in U.S. corporate tax rates may increase our cost of borrowing, make financing difficult to obtain or restrict our ability to invest in MRBs and other investments, each of which may have a material adverse effect on our results of operations and business.
Conditions in the tax credit market due to changes in the U.S. corporate tax rates have previously, and may in the future, have an adverse impact on our cost of borrowings and may restrict our ability to invest in MRBs and other investments. It is unclear when and how quickly conditions will stabilize in the tax credit markets. These conditions, as well as the cost and availability of credit has been, and may continue to be, adversely affected in all markets in which we operate. Concern about the stability of the tax credit markets has led many lenders and institutional investors to reduce, and in some cases, cease, providing funding to borrowers. Our access to debt and equity financing may be adversely affected. Changes in the U.S. tax rates, and the resulting impacts to the tax credit market, may limit our ability to replace or renew maturing debt financing on a timely basis, may impair our ability to acquire MRBs and other investments and may impair our access to capital markets to meet our liquidity and growth requirements which may have an adverse effect on our financial condition and results of operations.
14
If we acquire ownership of Residential Properties, we will be subject to all the risks normally associated with the ownership of multifamily real estate.
We may acquire ownership of Residential Properties financed by MRBs held by us in the event of a default on such bonds. We will be subject to all of the risks normally associated with the operation of multifamily real estate including declines in property values, occupancy and rental rates, increases in operating expenses, and the ability to refinance if needed. We may also be subject to government regulations, natural disasters and environmental issues, any of which could have an adverse effect on our financial results, the property’s cash flows and our ability to sell the properties.
The properties securing our MRBs are geographically dispersed throughout the United States, with significant concentrations in certain states.
The properties securing our MRBs are geographically dispersed throughout the United States, with significant concentrations in certain states. Such concentrations expose us to potentially negative effects of local or regional economic downturns, which could prevent us from collecting principal and interest on our MRBs.
There is a risk that a third-party developer that has provided guarantees of our returns on investments in unconsolidated entities may not perform on the guarantees.
One developer has provided a guarantee of returns on our investments in unconsolidated entities through the second anniversary of construction completion of the underlying multifamily property. The guarantees remain through the two-year anniversary of construction completion of each multifamily property up to a maximum amount for each investment. If the underlying multifamily properties do not generate sufficient cash proceeds, either through net cash flows from operations or upon a sale event or through the permanent financing in the form of an MRB, then we are entitled to enforce the guarantee against the developer. If the developer is unable to perform on the guarantee, we may be prevented from realizing our returns earned on our investments in unconsolidated entities through the second anniversary of construction completion, which may result in the recognition of losses.
There are risks associated with the financial performance of our investments in MF Properties.
The financial performance of our investments in MF Properties depends on the rental and occupancy rates of the properties and the level of operating expenses. Occupancy rates and rents are directly affected by the supply of, and demand for, apartments in the market areas in which a property is located. This, in turn, is affected by several factors such as local or national economic conditions, and the amount of new apartment construction and interest rates on single-family mortgage loans. In addition, factors such as government regulation, inflation, real estate and other taxes, labor problems, and natural disasters can affect the economic operations of the properties. We may be considered to be in competition with other residential rental properties located in the same geographic areas as the properties financed with our MRBs.
There are additional risks when we make taxable property loans to Residential Properties.
The taxable property loans that we make to owners of the Residential Properties that secure MRBs held by us are non-recourse obligations of the property owner. As a result, the primary source of principal and interest payments on these taxable property loans is the net cash flow generated by these properties or the net proceeds from the sale or refinance of these properties. The net cash flow from the operation of a property may be impacted by many factors as previously discussed. In addition, any payment of principal and interest is subordinate to payment of all principal and interest (including contingent interest) on the MRB secured by the property. As a result, there is a greater risk of default on the taxable property loans than on the associated MRBs. If a property is unable pay current debt service obligations on the taxable property loan, a default may occur. Taxable property loans are not secured by the underlying properties and we do not expect to pursue foreclosure or other remedies against a property upon default of a taxable property loan if the property is not in default on its MRB financing.
Certain Residential Properties funded by our MRBs, as well as certain MF Properties and investments in unconsolidated entities, are not completely insured against damages from hurricanes and other major storms.
If a property underlying an investment was to be damaged by a hurricane or a major storm, the amount of uninsured losses could be significant, and the property owner may not have the resources to fully rebuild the property. In addition, the damages to a property may result in all or a portion of the rental units not being rentable for a period of time. If a property owner does not carry rental interruption insurance, the loss of rental income would reduce the cash flow available to pay principal and interest on MRBs collateralized by these properties. This loss of rental income would also reduce the ability of MF Properties and investments in unconsolidated entities to pay us distributions. In addition, the property owner could also lose their LIHTCs if the property was not repaired.
15
The properties securing our MRBs, MF Properties and investments in unconsolidated entities may be subject to liability for environmental contamination which could increase the risk of default on such MRBs or loss of our investment.
The owner or operator of real property may become liable for the costs of removal or remediation of hazardous substances released on its property. Various federal, state and local laws often impose such liability without regard to whether the owner or operator of real property knew of, or was responsible for, the release of such hazardous substances. We cannot assure you that the properties that secure our MRBs, MF Properties and investments in unconsolidated entities will not be contaminated. The costs associated with the remediation of any such contamination may be significant and may exceed the value of a property or result in the property owner defaulting on the MRB secured by the property or otherwise result in a loss of our investment in the property.
Risks Related to Debt Financings and Derivative Instruments
There are risks associated with debt financing programs that involve securitization of our MRBs.
We obtain debt financing through various securitization programs related to our MRBs. The terms of these securitization programs differ, but in general require our investment assets be placed into a trust or other special purpose entity that issues a senior security to unaffiliated investors while we retain the residual interest. The trust administrator receives all the principal and interest payments from the underlying MRBs and distributes proceeds to holders of the various security interests. The senior securities are paid contractual principal and interest at a variable or fixed rate, depending on the terms of the security. As the holder of the residual interest, we are entitled to any remaining principal and interest after payment of all trust-related fees (i.e. trustee fees, remarketing agent fees, liquidity provider fees, credit enhancement fees, etc.). Specific risks generally associated with these asset securitization programs include the following:
Changes in interest rates can adversely affect the cost of the asset securitization financing.
The interest rates payable on certain securities reset periodically based on the weekly Securities Industry and Financial Markets Association (“SIFMA”) floating index usually tied to interest rates on short-term instruments. In addition, because the senior securities may typically be tendered back to the trust, causing the trust to remarket the senior securities from time to time, an increase in interest rates may require an increase to the interest rate paid on the senior securities in order to successfully remarket these securities. Any increase in the interest rate payable on the senior securities will result in more of the underlying interest being used to pay interest on the senior securities and, after all trust-related fees, leaving less interest available to us. Higher short-term interest rates will reduce, and could even eliminate, our return on residual interests in this type of financing.
Payments on our residual interests are subordinate to payments on the senior securities and to payment of all trust-related fees.
Our residual interests are subordinate to the senior securities and payment of all trust-related fees. As a result, none of the interest received by such a trust will be paid to us as the holder of a residual interest until all payments currently due on the senior securities have been paid in full and all trust expenses satisfied. As the holder of residual interests in these trusts, we can look only to the assets of the trust remaining after payment of these senior obligations for payment on the residual interests. No third party guarantees the payment of any return to be received for our residual interests.
Termination of an asset securitization financing can occur for many reasons which could result in the liquidation of the securitized assets and result in additional losses.
In general, the trust or other special purpose entity formed for an asset securitization financing can terminate for many different reasons relating to problems with the assets or problems with the trust itself. Problems with the assets that could cause the trust to collapse include payment or other defaults or a determination that the interest on the assets is taxable. Problems with a trust include a downgrade in the investment rating of the senior securities that it has issued, a ratings downgrade of the liquidity provider for the trust, increases in short term interest rates in excess of the interest paid on the underlying assets, an inability to remarket the senior securities or an inability to obtain credit or liquidity support for the trust. In each of these cases, the trust will be collapsed and the MRBs and other collateral held by the trusts will be sold. If the proceeds from the sale of the trust collateral are not sufficient to pay the principal amount of the senior securities plus accrued interest and all trust expenses then we will be required, through our guarantee of the trusts, to fund any such shortfall. The Partnership, as holder of the residual interest in the trust, may lose our investment in the residual interest and realize additional losses to fully repay senior trust obligations.
16
An insolvency or receivership of the program sponsor could impair our ability to recover the assets and other collateral pledged by it in connection with a bond securitization financing.
In the event the sponsor of an asset securitization financing program becomes insolvent, it could be placed in receivership. In that situation, it is possible that we would not be able to recover the investment assets or other collateral pledged in connection with the securitization financing or that we will not receive all payments due on our residual interests.
We are subject to various risks associated with our derivative agreements.
We purchase derivative instruments to mitigate some, but not all, of our exposure to rising interest rates. There is no assurance these instruments will fully insulate us from any adverse financial consequences resulting from rising interest rates. In addition, our risks from derivative instruments include the following:
|
• |
The costs to purchase our derivative instruments may not be recovered over the term of the derivative. |
|
• |
The counterparty may be unable to perform its obligations to us under the instrument. |
|
• |
If a liquid secondary market does not exist for these instruments, we may be required to maintain a derivative position until exercise or expiration, which could result in losses to us. |
|
• |
There may be a lack of available counterparties with acceptable credit profiles that are willing to originate derivative instruments for interest rate indices that match our variable interest rate exposure, such as the SIFMA rate. In such instances, we may enter into derivative instruments related to different interest rate indices that we believe correlate closely with our variable interest rate exposure, and we cannot be certain that such close correlation will be realized. |
We are required to record the fair value of our derivative instruments on our financial statements with changes recorded in current earnings. This can result in significant period to period volatility in our reported net income over the term of these instruments.
Risks Related to Ownership of Beneficial Unit Certificates and Series A Preferred Units
Cash distributions related to BUCs may change at the discretion of the Partnership’s general partner.
The amount of the cash per BUC distributed by the Partnership may increase or decrease at the determination of the Partnership’s general partner based on its assessment of the amount of cash available to us for this purpose, as well as other factors it deems to be relevant. We may supplement our cash available for distribution with unrestricted cash. If we are unable to generate sufficient cash from operations, we may need to reduce the level of cash distributions per BUC from the current level. In addition, there is no assurance that we will be able to maintain our current level of annual cash distributions per BUC even if we complete our current investment plans. Any change in our distribution policy could have a material adverse effect on the market price of our BUCs.
Any future issuances of additional BUCs could cause their market value to decline.
We may issue additional BUCs from time to time to raise additional equity capital. The issuance of additional BUCs will cause dilution of the existing BUCs and may cause a decrease in the market price of the BUCs.
Holders of Series A Preferred Units have extremely limited voting rights.
The voting rights of a holder of Series A Preferred Units is extremely limited. Our BUCs are the only class of our partnership interests carrying full voting rights.
17
The Partnership’s General Partner has the authority to declare cash distributions related to the Series A Preferred Units.
The holders of Series A Preferred Units are entitled to receive non-cumulative cash distributions, when, as, and if declared by the Partnership’s General Partner, out of funds legally available therefor, at an annual rate of 3.0%. Under the terms of the Partnership Agreement, the Partnership’s General Partner has the authority, based on its assessment of the amount of cash available to us for distributions, not to declare distributions to the holders of the Series A Preferred Units.
Holders of Series A Preferred Units may have liability to repay distributions.
Under certain circumstances, holders of the Series A Preferred Units may have to repay amounts wrongfully returned or distributed to them. Under Section 17-607 of the Delaware Revised Uniform Limited Partnership Act, we may not make a distribution if the distribution would cause the Partnership’s liabilities to exceed the fair value of its assets. Liabilities to partners on account of their partnership interests and liabilities that are non-recourse to the Partnership are not counted for purposes of determining whether a distribution is permitted.
Delaware law provides that for a period of three years from the date of an impermissible distribution, limited partners who received the distribution and who knew at the time of the distribution that it violated Delaware law will be liable to the limited partnership for the distribution amount. A purchaser of Series A Preferred Units who becomes a limited partner is liable for the obligations of the transferring limited partner to make contributions to the Partnership that are known to such purchaser of Series A Preferred Units at the time it became a limited partner and for unknown obligations if the liabilities could be determined from our Partnership Agreement.
The assets held by the Partnership may not be considered qualified investments under the CRA by the bank regulatory authorities.
In most cases, “qualified investments,” as defined by the CRA, are required to be responsive to the community development needs of a financial institution’s delineated CRA assessment area or a broader statewide or regional area that includes the institution’s assessment area. For an institution to receive CRA credit with respect to the Series A Preferred Units, the Partnership must hold CRA qualifying investments that relate to the institution’s assessment area.
As defined in the CRA, qualified investments are any lawful investments, deposits, membership shares, or grants that have as their primary purpose community development. The term “community development” is defined in the CRA as: (1) affordable housing (including multifamily rental housing) for low- to moderate-income individuals; (2) community services targeted to low- or moderate-income individuals; (3) activities that promote economic development by financing businesses or farms that meet the size eligibility standards of 13 C.F.R. §121.802(a)(2) and (3) or have gross annual revenues of $1 million or less; or (4) activities that revitalize or stabilize low- or moderate-income geographies, designated disaster areas, or distressed or underserved non-metropolitan middle-income geographies designated by the federal banking regulators.
Investments are not typically designated as qualifying investments at the time of issuance by any governmental agency. Accordingly, the General Partner must evaluate whether each potential investment may be qualifying investments with respect to a specific Unitholder. The final determinations that assets held by the Partnership are qualifying investments are made by the federal and, where applicable, state bank supervisory agencies during their periodic examinations of financial institutions. There is no assurance that the agencies will concur with the General Partner’s evaluation of any of the Partnership’s assets as qualifying investments.
Each holder of Series A Preferred Units is a limited partner of the Partnership, not just of the investments in its Designated Target Region(s). The financial returns on an investor’s investment will be determined based on the performance of all the assets in the Partnership’s geographically diverse portfolio, not just by the performance of the assets in the Designated Target Region(s) selected by the investor.
In determining whether a particular investment is qualified, the General Partner will assess whether the investment has as its primary purpose community development. The General Partner will consider whether the investment: (1) provides affordable housing for low- to moderate-income individuals; (2) provides community services targeted to low- to moderate-income individuals; (3) funds activities that (a) finance businesses or farms that meet the size eligibility standards of the Small Business Administration’s Development Company or Small Business Investment Company programs or have annual revenues of $1 million or less and (b) promote economic development; or (4) funds activities that revitalize or stabilize low- to moderate-income areas. For institutions whose primary regulator is the Federal Reserve Board (“FRB), Office of the Comptroller of the Currency (“OCC”), or Federal Deposit Insurance Corporation (“FDIC”), the General Partner may also consider whether an investment revitalizes or stabilizes a designated disaster area, or an area designated by those agencies as a distressed or underserved non-metropolitan middle-income area.
18
An activity may be deemed to promote economic development if it supports permanent job creation, retention, and/or improvement for persons who are currently low- to moderate-income, or supports permanent job creation, retention, and/or improvement in low- to moderate-income areas targeted for redevelopment by federal, state, local, or tribal governments. Activities that revitalize or stabilize a low- to moderate-income geography are activities that help attract and retain businesses and residents. The General Partner maintains documentation, readily available to a financial institution or an examiner, supporting its determination that a Partnership asset is a qualifying investment for CRA purposes.
Obligations of U.S. Government agencies, authorities, instrumentalities, and sponsored enterprises (such as Fannie Mae and Freddie Mac) have historically involved little risk of loss of principal if held to maturity. However, the maximum potential liability of the issuers of some of these securities may greatly exceed their current resources and no assurance can be given that the U.S. Government would provide financial support to any of these entities if it is not obligated to do so contractually or by law.
The investment in the Series A Preferred Units is not a deposit or obligation of, or insured or guaranteed by, any entity or person, including the U.S. Government and the FDIC. The value of the Partnership’s assets will vary, reflecting changes in market conditions, interest rates, and other political and economic factors. There is no assurance that the Partnership can achieve its investment objective, since all investments are inherently subject to market risk. There also can be no assurance that either the Partnership’s investments or Series A Preferred Units of the Partnership will receive investment test credit under the CRA.
Under certain circumstances, investors may not receive CRA credit for their investment in the Series A Preferred Units.
The CRA requires the three federal bank supervisory agencies, the FRB, the OCC, and the FDIC, to encourage the institutions they regulate to help meet the credit needs of their local communities, including low- and moderate-income neighborhoods. Each agency has promulgated rules for evaluating and rating an institution’s CRA performance which, as the following summary indicates, vary according to an institution’s asset size. An institution’s CRA performance can also be adversely affected by evidence of discriminatory credit practices regardless of its asset size.
For an institution to receive CRA credit with respect to an investment in the Series A Preferred Units, the Partnership must hold CRA-qualifying investments that relate to the institution’s delineated CRA assessment area. The Partnership expects that an investment in its Series A Preferred Units will be considered a qualified investment under the CRA, but neither the Partnership nor the General Partner has received an interpretative letter from the Federal Financial Institutions Examination Council (“FFIEC”) stating that an investment in the Partnership is considered eligible for regulatory credit under the CRA. Moreover, there is no guarantee that future changes to the CRA or future interpretations by the FFIEC will not affect the continuing eligibility of the Partnership’s investments. So that the Partnership itself may be considered a qualified investment, the Partnership will seek to invest only in investments that meet the prevailing community investing standards put forth by U.S. regulatory agencies.
In this regard, the Partnership expects that a majority of its investments will be considered eligible for regulatory credit under the CRA, but there is no guarantee that an investor will receive CRA credit for its investment in the Series A Preferred Units. For example, a state banking regulator may not consider the Partnership eligible for regulatory credit. If CRA credit is not given, there is a risk that an investor may not fulfill its CRA requirements.
The Partnership’s portfolio investment decisions may create CRA strategy risks.
Portfolio investment decisions take into account the Partnership’s goal of holding MRBs and other securities in designated geographic areas and will not be exclusively based on the investment characteristics of such assets, which may or may not have an adverse effect on the Partnership’s investment performance. CRA qualified assets in geographic areas sought by the Partnership may not provide as favorable return as CRA qualified assets in other geographic areas. The Partnership may sell assets for reasons relating to CRA qualification at times when such sales may not be desirable and may hold short-term investments that produce relatively low yields pending the selection of long-term investments believed to be CRA-qualified.
The Series A Preferred Units are subordinated to existing and future debt obligations, and the interests could be diluted by the issuance of additional units, including additional Series A Preferred Units, and by other transactions.
The Series A Preferred Units are subordinated to all existing and future indebtedness, including indebtedness outstanding under any senior bank credit facility. The Partnership may incur additional debt under its senior bank credit facility or future credit facilities. The payment of principal and interest on its debt reduces cash available for distribution to Unitholders, including the Series A Preferred Units.
19
The issuance of additional units pari passu with or senior to the Series A Preferred Units would dilute the interests of the holders of the Series A Preferred Units, and any issuance of senior securities, parity securities, or additional indebtedness could affect the Partnership’s ability to pay distributions on or redeem the Series A Preferred Units.
Holders of the Series A Preferred Units may be required to bear the risks of an investment for an indefinite period of time.
Holders of the Series A Preferred Units may be required to bear the financial risks of an investment in the Series A Preferred Units for an indefinite period of time. In addition, the Series A Preferred Units will rank junior to all Partnership current and future indebtedness (including indebtedness outstanding under the Partnership’s senior bank credit facility) and other liabilities, and any other senior securities we may issue in the future with respect to assets available to satisfy claims against the Partnership.
There is no public market for the Series A Preferred Units, which may prevent an investor from liquidating its investment.
The Series A Preferred Units were offered in a private placement and the Partnership did not register the Series A Preferred Units with the SEC or any state securities commission. The Series A Preferred Units may not be resold unless the Partnership registers the securities with the SEC or an exemption from the registration requirement is available. It is not expected that any market for the Series A Preferred Units will develop or be sustained in the future. The lack of any public market for the Series A Preferred Units severely limits the ability to liquidate the investment, except for the right to put the Series A Preferred Units to the Partnership under certain circumstances.
Market interest rates may adversely affect the value of the Series A Preferred Units.
One of the factors that will influence the value of the Series A Preferred Units will be the distribution rate on the Series A Preferred Units (as a percentage of the price of the units) relative to market interest rates. An increase in market interest rates, which continue to remain at low levels relative to historical rates, may lower the value of the Series A Preferred Units and also would likely increase the Partnership’s borrowing costs.
Risks Related to Income Taxes
Not all the income received by us is exempt from taxation.
Income from our property loans, MF Properties, Investments in Unconsolidated Entities and taxable MRBs and related gains or losses on sale are subject to federal and state income taxes. Furthermore, income and gains generated by assets within a wholly owned subsidiary (the “Greens Hold Co”) and its subsidiaries are subject to federal, state and local incomes as the Greens Hold Co is a “C” corporation for income tax purposes.
To the extent we generate taxable income, Unitholders will be subject to income taxes on this income, whether or not they receive cash distributions.
As a partnership, our Unitholders will be individually liable for income tax on their proportionate share of any taxable income realized by us, whether or not we make cash distributions.
There are limits on the ability of our Unitholders to deduct Partnership losses and expenses allocated to them.
The ability of Unitholders to deduct their proportionate share of the losses and expenses generated by us will be limited in certain cases, and certain transactions may result in the triggering of the Alternative Minimum Tax for Unitholders who are individuals.
Unitholders may incur tax liability if any of the interest on our MRBs or PHC Certificates is determined to be taxable.
In each MRB transaction, the governmental issuer, as well as the underlying borrower, has covenanted and agreed to comply with all applicable legal and regulatory requirements necessary to establish and maintain the tax-exempt status of interest earned on the MRBs. Failure to comply with such requirements may cause interest on the related issue of bonds to be includable in gross income for federal income tax purposes retroactive to the date of issuance, regardless of when such noncompliance occurs. Should the interest income on an MRB be deemed to be taxable, the bond documents include a variety of rights and remedies that we have concluded would help mitigate the economic impact of taxation of the interest income on the affected MRBs. Under such circumstances, we would enforce all of such rights and remedies as set forth in the related bond documents as well as any other rights and remedies available under applicable law. In addition, in the event the tax-exemption of interest income on any MRB is challenged by the IRS, we would participate in the tax and legal proceedings to contest any such challenge and would, under appropriate circumstances, appeal any adverse final determinations. The loss of tax-exemption for any particular MRB would not, in and of itself, result in the loss of tax-exemption for any unrelated MRBs. However, the loss of such tax-exemption could result in the distribution to our Unitholders of taxable income relating to such MRBs.
20
In addition, we have, and may in the future, obtain debt financing through asset securitization programs in which we place MRBs and PHC Certificates into trusts and are entitled to a share of the interest received by the trust on these bonds after the payment of interest on senior securities and related expenses issued by the trust. It is possible that the characterization of our residual interest in such a securitization trust could be challenged and the income that we receive through these instruments could be treated as ordinary taxable income includable in our gross income for federal tax purposes.
If we are determined to be an association taxable as a corporation, it will have adverse economic consequences for us and our Unitholders.
We have determined to be treated as a partnership for federal income tax purposes. The purpose of this determination is to eliminate federal and state income tax liability for us and allow us to pass through our interest income on our MRBs, which we expect and believe to be tax-exempt, to our Unitholders so that they are not subject to federal income tax on this income. If our treatment as a partnership for tax purposes is successfully challenged, we would be classified as an association taxable as a corporation. This would result in the Partnership being taxed on its taxable income, if any, and, in addition, would result in all cash distributions made by us to Unitholders being treated as taxable dividend income to the extent of our earnings and profits. The payment of these dividends would not be deductible by us. The listing of our BUCs for trading on the NASDAQ causes us to be treated as a “publicly traded partnership” under Section 7704 of the IRC. A publicly traded partnership is generally taxable as a corporation unless 90% or more of its gross income is “qualifying” income. Qualifying income includes interest, dividends, real property rents, gain from the sale or other disposition of real property, gain from the sale or other disposition of capital assets held to produce interest or dividends, and certain other items. We expect and believe that substantially all our gross income will continue to be tax-exempt interest income on our MRBs, but there can be no assurance that will be the case. While we believe that all interest income is qualifying income, it is possible that some or all of our income could be determined not to be qualifying income. In such a case, if more than ten percent of our annual gross income in any year is not qualifying income, we will be taxable as a corporation rather than a partnership for federal income tax purposes. We have not received, and do not intend to seek, a ruling from the Internal Revenue Service regarding our status as a partnership for tax purposes.
Risks Related to Governmental, Regulatory and Other Matters
We are not registered under the Investment Company Act.
We are not required to register as an investment company under the Investment Company Act of 1940, as amended (the “Investment Company Act”) because we operate under an exemption therefrom. As a result, none of the protections of the Investment Company Act (such as provisions relating to disinterested directors, custody requirements for securities, and regulation of the relationship between a fund and its advisor) will be applicable to us.
Any downgrade, or anticipated downgrade, of U.S. sovereign credit ratings or the credit ratings of the U.S. Government-sponsored entities (“GSEs”) by the various credit rating agencies may materially adversely affect our business.
Our TEBS financing facilities are an integral part of our business strategy and those financings are dependent upon an investment grade rating of Freddie Mac. If Freddie Mac were downgraded to below investment grade, it would have a negative effect on our ability to finance our MRB portfolio on a longer-term basis and could negatively impact our cash flows from operations and our ability to continue distributions at current levels.
We are increasingly dependent on information technology, and potential disruption, cyber-attacks, security problems, and expanding social media vehicles present new risks.
We are increasingly dependent on information technology networks and systems, including the Internet, to process, transmit, and store electronic and financial information, to manage and support a variety of business processes and activities, and to comply with regulatory, legal, and tax requirements. If we do not allocate and effectively manage the resources necessary to build and sustain the proper technology infrastructure and to maintain and protect the related automated and manual control processes, we could be subject to business disruptions or damage resulting from security breaches. If any of our information technology systems suffer severe damage, disruption, or shutdown, and our business continuity plans do not effectively resolve the issues in a timely manner, our revenues, financial condition, and results of operations may be materially and adversely affected. We could also experience delays in reporting our financial results. In addition, we may be negatively impacted by business interruption, litigation, and reputational damages from leakage of confidential information or from systems conversions when, and if, they occur in the normal course of business.
21
The inappropriate use of certain media could cause brand damage or information leakage. Negative posts or comments about the Partnership on any social networking web site could seriously damage its reputation. In addition, the disclosure of non-public information through external media channels could have a negative impact to the Partnership. Identifying new points of entry as social media continues to expand presents new challenges. Any business interruptions or damage to our reputation could negatively impact our financial condition, results of operations, and the market price of our BUCs.
The federal conservatorship of Freddie Mac and related efforts, along with any changes in laws and regulations affecting the relationship between Freddie Mac and the U.S. Government, may materially adversely affect our business.
The problems faced by Fannie Mae and Freddie Mac commencing in 2008 resulting in them being placed into federal conservatorship and receiving significant U.S. Government support have sparked serious debate among federal policy makers regarding the continued role of the U.S. Government in providing liquidity and credit enhancement for mortgage loans. As a result, the future roles of Fannie Mae and Freddie Mac are likely to be reduced (perhaps significantly) and the nature of their guarantee obligations could be considerably limited relative to historical measurements. Alternatively, it is still possible that Fannie Mae and Freddie Mac could be dissolved entirely or privatized, and, as mentioned above, the U.S. Government could determine to stop providing liquidity support of any kind to the mortgage market. Any changes to the nature of the GSEs or their guarantee obligations could have broad adverse implications for the market and our business, operations and financial condition. If Fannie Mae or Freddie Mac were to be eliminated, or their structures were to change radically (i.e., limitation or removal of the guarantee obligation), our ability to utilize TEBS Financings facilities would be materially and adversely impacted.
The Partnership faces legislative and regulatory risks in connection with its assets and operations, including under the CRA.
Many aspects of the Partnership’s investment objectives are directly affected by the national and local legal and regulatory environments. Changes in laws, regulations, or the interpretation of regulations could all pose risks to the successful realization of the Partnership’s investment objectives.
It is not known what changes, if any, may be made to the CRA in the future and what impact these changes could have on regulators or the various states that have their own versions of the CRA. Changes in the CRA might affect Partnership operations and might pose a risk to the successful realization of the Partnership’s investment objectives. Repeal of the CRA would significantly reduce the attractiveness of an investment in the Partnership’s Series A Preferred Units for regulated investors. There is no guarantee that an investor will receive CRA credit for its investment in the Series A Preferred Units.
Item 1B. Unresolved Staff Comments.
None
The Partnership conducts its business operations from and maintains its corporate office at 14301 FNB Parkway, Suite 211, Omaha, Nebraska 68154. The Partnership believes that this office is adequate to meet its business needs for the foreseeable future.
Each of the Partnership’s MRBs are collateralized by the Residential Properties or commercial property. The Partnership may have property loans that are also collateralized by the Residential Properties, but does not hold title or any other interest in these properties.
As of December 31, 2019, the Partnership owned the Suites on Paseo and The 50/50 MF Properties and certain land held for development. The Partnership’s Real Estate Assets are reported within the MF Properties segment and are summarized as follows:
Real Estate Assets as of December 31, 2019 |
|
|||||||||||||||||
Property Name |
|
Location |
|
Number of Units |
|
|
Land and Land Improvements |
|
|
Buildings and Improvements |
|
|
Carrying Value |
|
||||
Suites on Paseo |
|
San Diego, CA |
|
|
384 |
|
|
$ |
3,199,268 |
|
|
$ |
39,073,728 |
|
|
$ |
42,272,996 |
|
The 50/50 MF Property |
|
Lincoln, NE |
|
|
475 |
|
|
|
- |
|
|
|
32,937,805 |
|
|
|
32,937,805 |
|
Land held for development |
|
|
|
(1) |
|
|
|
1,706,862 |
|
|
|
- |
|
|
|
1,706,862 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
76,917,663 |
|
Less accumulated depreciation |
|
|
|
(15,357,700 |
) |
|||||||||||||
Total real estate assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
61,559,963 |
|
(1) |
Land held for development consists of parcels of land in Gardner, KS and Richland County, SC and land development costs for a site in Omaha, NE. |
22
The Partnership is periodically involved in ordinary and routine litigation incidental to its business, including foreclosure actions relating to properties securing MRBs held by the Partnership. In our judgment, there are no material pending legal proceedings to which the Partnership is a party or to which any of the properties which collateralize the Partnership’s MRBs are subject, in which a resolution is expected to have a material adverse effect on the Partnership’s consolidated results of operations, cash flows, or financial condition.
Item 4. Mine Safety Disclosures
Not Applicable.
23
Item 5. Market for the Registrant’s Common Equity, Related Security Holder Matters and Issuer Purchases of Equity Securities.
Market Information
The Partnership’s BUCs trade on the NASDAQ Global Select Market under the trading symbol “ATAX.”
Stockholder Information
As of December 31, 2019, we had 60,835,204 BUCs outstanding held by a total of approximately 13,800 holders of record. There were no outstanding unvested restricted unit awards (“RUA” or “RUAs”) as of December 31, 2019.
Distributions
Future distributions paid by the Partnership per BUC will be at the discretion of its General Partner and will be based upon financial, capital, and cash flow considerations. In addition, the holders of Series A Preferred Units are entitled to receive non-cumulative cash distributions, when, as, and if declared by the General Partner, out of funds legally available therefor, in accordance with the terms and in the amount set forth in the Partnership Agreement. Distributions to the BUCs rank junior to distributions to the Series A Preferred Units, and, therefore, such distributions may be limited under certain circumstances. See Note 19 to the Partnership’s consolidated financial statements for a further description of the Series A Preferred Units. The Partnership currently expects to continue to pay distributions on its Series A Preferred Units and BUCs in the future.
Equity Compensation Plan Information
The following table provides information with respect to compensation plans under which equity securities of the Partnership are currently authorized for issuance as of December 31, 2019:
|
|
Number of shares to be issued upon exercise of outstanding options, warrants, and rights |
|
|
Weighted-average price of outstanding options, warrants, and rights |
|
|
Number of shares remaining available for future issuance under equity compensation plans (excluding shares reflected in column (a)) |
|
|
|||
Plan Category |
|
(a) |
|
|
(b) |
|
|
(c) |
|
|
|||
Equity compensation plans approved by Unitholders |
|
|
- |
|
|
$ |
- |
|
|
|
2,132,705 |
|
(1) |
Equity compensation plan not approved by Unitholders |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
Total |
|
|
- |
|
|
$ |
- |
|
|
|
2,132,705 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) Represents the BUCs which remain available for future issuance under the America First Multifamily Investors, L. P. 2015 Equity Incentive Plan |
Unregistered Sale of Equity Securities
The Partnership did not sell any BUCs in 2019 or 2018 that were not registered under the Securities Act of 1933, as amended. There were no sales of unregistered Series A Preferred Units in 2019 or 2018.
The Partnership did not repurchase any outstanding BUCs during the fourth quarter of 2019.
24
Item 6. Selected Financial Data.
Set forth below is selected consolidated financial data for the Partnership, its subsidiaries, and its consolidated variable interest entities (“VIEs”) as of and for the years ended December 31, 2019 through 2015. Item 6 should be read in conjunction with Item 7, “Management’s Discussion and Analysis of Financial Condition and Results of Operations” of this Report and the Partnership’s consolidated financial statements and notes filed in Item 8 of this Report.
|
|
For the Years Ended December 31, |
|
|||||||||||||||||
|
|
2019 |
|
|
2018 |
|
|
2017 |
|
|
2016 |
|
|
2015 |
|
|||||
Consolidated Balance Sheet Summary Information: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Mortgage revenue bonds, at fair value |
|
$ |
30,009,750 |
|
|
$ |
86,894,562 |
|
|
$ |
77,971,208 |
|
|
$ |
90,016,872 |
|
|
$ |
47,366,656 |
|
Mortgage revenue bonds held in trust, at fair value |
|
$ |
743,587,715 |
|
|
$ |
645,258,873 |
|
|
$ |
710,867,447 |
|
|
$ |
590,194,179 |
|
|
$ |
536,316,481 |
|
Public housing capital fund trusts, at fair value |
|
$ |
43,349,357 |
|
|
$ |
48,672,086 |
|
|
$ |
49,641,588 |
|
|
$ |
57,158,068 |
|
|
$ |
60,707,290 |
|
Real estate assets, net |
|
$ |
61,559,963 |
|
|
$ |
64,596,348 |
|
|
$ |
76,692,192 |
|
|
$ |
114,226,600 |
|
|
$ |
141,017,390 |
|
Investments in unconsolidated entities |
|
$ |
86,981,864 |
|
|
$ |
76,534,306 |
|
|
$ |
39,608,927 |
|
|
$ |
19,470,006 |
|
|
$ |
- |
|
Total assets |
|
$ |
1,029,168,508 |
|
|
$ |
982,713,246 |
|
|
$ |
1,069,767,999 |
|
|
$ |
944,113,674 |
|
|
$ |
867,110,483 |
|
Total debt, net |
|
$ |
576,199,667 |
|
|
$ |
568,777,140 |
|
|
$ |
643,868,521 |
|
|
$ |
606,579,212 |
|
|
$ |
538,241,290 |
|
Redeemable Series A Preferred Units, net |
|
$ |
94,386,427 |
|
|
$ |
94,350,376 |
|
|
$ |
94,314,326 |
|
|
$ |
40,788,034 |
|
|
$ |
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated Statements of Operations Summary Information: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total revenues |
|
$ |
62,318,013 |
|
|
$ |
81,355,576 |
|
|
$ |
70,381,545 |
|
|
$ |
58,978,750 |
|
|
$ |
59,953,291 |
|
Total expenses |
|
|
(47,921,672 |
) |
|
|
(48,092,660 |
) |
|
|
(51,452,851 |
) |
|
|
(44,316,480 |
) |
|
|
(41,667,575 |
) |
Gains and losses on sales |
|
|
16,141,797 |
|
|
|
6,955,516 |
|
|
|
17,753,303 |
|
|
|
14,080,414 |
|
|
|
4,599,109 |
|
Income tax benefit (expense) |
|
|
(45,987 |
) |
|
|
921,097 |
|
|
|
(6,019,146 |
) |
|
|
(4,959,000 |
) |
|
|
- |
|
Income from continuing operations |
|
|
30,492,151 |
|
|
|
41,139,529 |
|
|
|
30,662,851 |
|
|
|
23,783,684 |
|
|
|
22,884,825 |
|
Income from discontinued operations |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
3,721,397 |
|
Net income |
|
|
30,492,151 |
|
|
|
41,139,529 |
|
|
|
30,662,851 |
|
|
|
23,783,684 |
|
|
|
26,606,222 |
|
Less: net (loss) income attributable to noncontrolling interest |
|
|
- |
|
|
|
- |
|
|
|
71,653 |
|
|
|
(823 |
) |
|
|
(2,801 |
) |
Partnership net income |
|
|
30,492,151 |
|
|
|
41,139,529 |
|
|
|
30,591,198 |
|
|
|
23,784,507 |
|
|
|
26,609,023 |
|
Redeemable Series A Preferred Unit distribution and accretion |
|
|
(2,871,051 |
) |
|
|
(2,871,050 |
) |
|
|
(1,982,538 |
) |
|
|
(583,407 |
) |
|
|
- |
|
Net income available to Partners |
|
|
27,621,100 |
|
|
|
38,268,479 |
|
|
|
28,608,660 |
|
|
|
23,201,100 |
|
|
|
26,609,023 |
|
Less: General Partnersʼ interest in net income |
|
|
2,102,874 |
|
|
|
2,285,943 |
|
|
|
2,140,074 |
|
|
|
2,992,106 |
|
|
|
2,474,274 |
|
Less: Unallocated gain (loss) of Consolidated Property VIEs |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
3,721,397 |
|
BUC holdersʼ interest in net income |
|
$ |
25,518,226 |
|
|
$ |
35,982,536 |
|
|
$ |
26,468,586 |
|
|
$ |
20,208,994 |
|
|
$ |
20,413,352 |
|
Income from continuing operations |
|
$ |
0.42 |
|
|
$ |
0.60 |
|
|
$ |
0.44 |
|
|
$ |
0.34 |
|
|
$ |
0.34 |
|
Income from discontinued operations |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
BUC holdersʼ interest in net income per BUC, basic and diluted |
|
$ |
0.42 |
|
|
$ |
0.60 |
|
|
$ |
0.44 |
|
|
$ |
0.34 |
|
|
$ |
0.34 |
|
Distributions declared, per BUC |
|
$ |
0.50 |
|
|
$ |
0.50 |
|
|
$ |
0.50 |
|
|
$ |
0.50 |
|
|
$ |
0.50 |
|
Weighted average number of BUCs outstanding, basic |
|
|
60,551,775 |
|
|
|
60,028,120 |
|
|
|
59,895,229 |
|
|
|
60,182,264 |
|
|
|
60,252,928 |
|
Weighted average number of BUCs outstanding, diluted |
|
|
60,551,775 |
|
|
|
60,028,120 |
|
|
|
59,895,229 |
|
|
|
60,182,264 |
|
|
|
60,252,928 |
|
25
Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations.
General
In this Management’s Discussion and Analysis, all references to “we,” “us,” and the “Partnership” refer to America First Multifamily Investors, L.P., its consolidated subsidiaries, and consolidated VIEs as of December 31, 2019 and 2018.
Executive Summary
We were formed for the primary purpose of acquiring a portfolio of MRBs that are issued by state and local housing authorities to provide construction and/or permanent financing for affordable multifamily and student housing (collectively “Residential Properties”), and commercial properties in their market areas. We expect and believe the interest received on these bonds is excludable from gross income for federal income tax purposes. We may also invest in other types of securities and investments that may or may not be secured by real estate to the extent allowed by the Partnership Agreement.
The Partnership includes the assets, liabilities, and results of operations of the Partnership, our wholly owned subsidiaries and consolidated VIEs. All significant transactions and accounts between us and the consolidated VIEs have been eliminated in consolidation. See Note 2 to the Partnership’s consolidated financial statements for additional details.
As of December 31, 2019, we have four reportable segments: (1) Mortgage Revenue Bond Investments, (2) Public Housing Capital Fund Trusts, (3) MF Properties, and (4) Other Investments. The Partnership separately reports its consolidation and elimination information because it does not allocate certain items to the segments. See Notes 2 and 24 to the Partnership’s consolidated financial statements for additional details.
Mortgage Revenue Bond Investments Segment
As of December 31, 2019, we owned 76 MRBs with an aggregate outstanding principal amount of $679.7 million. Most of these bonds were issued by various state and local housing authorities to provide construction and/or permanent financing for 66 Residential Properties containing a total of 10,871 rental units located in 13 states in the United States.
As of December 31, 2018, we owned 77 MRBs with an aggregate outstanding principal amount of $677.7 million. Most of these bonds were issued by various state and local housing authorities in order to provide construction and/or permanent financing for 63 Residential Properties containing a total of 10,650 rental units located in 13 states in the United States.
Each MRB related to a Residential Property is secured by a mortgage or deed of trust. One MRB is secured by ground, facility, and equipment of a commercial ancillary health care facility in Tennessee.
The following table compares operating results for the Mortgage Revenue Bond Investments segment for the periods indicated (dollar amounts in thousands):
|
|
For the Years Ended December 31, |
|
|||||||||||||
|
|
2019 |
|
|
2018 |
|
|
$ Change |
|
|
% Change |
|
||||
Mortgage Revenue Bond Investments |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total revenues |
|
$ |
41,348 |
|
|
$ |
57,625 |
|
|
$ |
(16,277 |
) |
|
|
-28.2 |
% |
Interest expense |
|
|
21,862 |
|
|
|
22,231 |
|
|
|
(369 |
) |
|
|
-1.7 |
% |
Segment net income |
|
|
3,835 |
|
|
|
22,048 |
|
|
|
(18,213 |
) |
|
|
-82.6 |
% |
26
The following tables summarize the segment’s net interest income, average balances, and related yields earned on interest-earning assets and incurred on interest-bearing liabilities, as well as other income included in total revenues for 2019 and 2018. The net of interest income from interest-earning assets and interest expense for interest-bearing liabilities is the segment’s net interest income. The average balances are based primarily on monthly averages during the respective periods. All dollar amounts are in thousands.
|
|
For the Years Ended December 31, |
|
|||||||||||||||||||||
|
|
2019 |
|
|
2018 |
|
||||||||||||||||||
|
|
Average Balance |
|
|
Interest Income/ Expense |
|
|
Average Rates Earned/ Paid |
|
|
Average Balance |
|
|
Interest Income/ Expense |
|
|
Average Rates Earned/ Paid |
|
||||||
Interest-earning assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Mortgage revenue bonds |
|
$ |
673,867 |
|
|
$ |
40,400 |
|
|
|
6.0 |
% |
|
$ |
701,585 |
|
|
$ |
43,517 |
|
|
|
6.2 |
% |
Property loans |
|
|
7,749 |
|
|
|
589 |
|
|
|
7.6 |
% |
|
|
11,874 |
|
|
|
5,170 |
|
(1) |
|
43.5 |
% |
Other investments |
|
|
1,765 |
|
|
|
185 |
|
|
|
10.5 |
% |
|
|
2,676 |
|
|
|
651 |
|
(2) |
|
24.3 |
% |
Total interest-earning assets |
|
$ |
683,381 |
|
|
$ |
41,174 |
|
|
|
6.0 |
% |
|
$ |
716,135 |
|
|
$ |
49,338 |
|
|
|
6.9 |
% |
Contingent interest income |
|
|
|
|
|
|
- |
|
|
|
|
|
|
|
|
|
|
|
4,246 |
|
(3) |
|
|
|
MRB redemption income |
|
|
|
|
|
|
27 |
|
|
|
|
|
|
|
|
|
|
|
3,768 |
|
(4) |
|
|
|
Non-investment income |
|
|
|
|
|
|
147 |
|
|
|
|
|
|
|
|
|
|
|
273 |
|
|
|
|
|
Total revenues |
|
|
|
|
|
$ |
41,348 |
|
|
|
|
|
|
|
|
|
|
$ |
57,625 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest-bearing liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unsecured & secured lines of credit |
|
$ |
23,073 |
|
|
$ |
1,318 |
|
|
|
5.7 |
% |
|
$ |
41,052 |
|
|
$ |
2,204 |
|
|
|
5.4 |
% |
Fixed TEBS financing |
|
|
253,842 |
|
|
|
10,322 |
|
|
|
4.1 |
% |
|
|
85,131 |
|
|
|
3,704 |
|
|
|
4.4 |
% |
Variable TEBS financing |
|
|
119,541 |
|
|
|
4,681 |
|
|
|
3.9 |
% |
(5) |
|
189,011 |
|
|
|
6,766 |
|
|
|
3.6 |
% |
Fixed Term A/B & TOB financing |
|
|
89,205 |
|
|
|
4,060 |
|
|
|
4.6 |
% |
|
|
236,085 |
|
|
|
9,660 |
|
|
|
4.1 |
% |
Variable TOB financing |
|
|
28,152 |
|
|
|
981 |
|
|
|
3.5 |
% |
|
N/A |
|
|
N/A |
|
|
N/A |
|
|||
Derivative fair value adjustments |
|
N/A |
|
|
|
500 |
|
|
N/A |
|
|
N/A |
|
|
|
(103 |
) |
|
N/A |
|
||||
Total interest-bearing liabilities |
|
$ |
513,813 |
|
|
$ |
21,862 |
|
|
|
4.3 |
% |
|
$ |
551,279 |
|
|
$ |
22,231 |
|
|
|
4.0 |
% |
Net interest income |
|
|
|
|
|
$ |
19,312 |
|
|
|
2.8 |
% |
|
|
|
|
|
$ |
27,107 |
|
|
|
3.8 |
% |
(1) |
Interest income includes approximately $4.6 million of other interest income from Lake Forest property loans. The property loans were in non-accrual status prior to the sale of the Lake Forest property in September 2018. |
(2) |
Interest income includes approximately $354,000 of other interest income that is non-recurring. |
(3) |
Contingent interest income was realized upon redemption of the Lake Forest MRB in September 2018. |
(4) |
MRB redemption income was related to additional proceeds received upon redemption of the Lake Forest and Vantage at Judson MRBs in September 2018 and December 2018, respectively. |
(5) |
The increase in the average rate of variable TEBS financing was due primarily to approximately $496,000 of previously unamortized deferred financing costs that were recognized as interest expense upon refinancing of the M33 TEBS financing to a fixed interest rate in July 2019. |
27
The following tables summarize the changes in interest income and interest expense between 2019 and 2018, and the extent to which these variances are attributable to 1) changes in the volume of interest-earning assets and interest-bearing liabilities, or 2) changes in the interest rates of the assets and liabilities. All dollar amounts are in thousands.
|
|
2019 vs. 2018 |
|
|
|||||||||
|
Total Change |
|
|
Volume $ Change |
|
|
Rate $ Change |
|
|
||||
Interest-earning assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
Mortgage revenue bonds |
|
$ |
(3,117 |
) |
|
$ |
(1,719 |
) |
(1) |
$ |
(1,398 |
) |
(2) |
Property loans |
|
|
(4,581 |
) |
|
|
(1,796 |
) |
|
|
(2,785 |
) |
|
Other investments |
|
|
(466 |
) |
|
|
(222 |
) |
|
|
(244 |
) |
|
Total interest-earning assets |
|
$ |
(8,164 |
) |
|
$ |
(3,737 |
) |
|
$ |
(4,427 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest-bearing liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
Unsecured & secured lines of credit |
|
$ |
(886 |
) |
|
$ |
(965 |
) |
|
$ |
79 |
|
|
Fixed TEBS financing |
|
|
6,618 |
|
|
|
7,341 |
|
(3) |
|
(723 |
) |
|
Variable TEBS financing |
|
|
(2,085 |
) |
|
|
(2,487 |
) |
|
|
402 |
|
(4) |
Fixed Term A/B & TOB financing |
|
|
(5,600 |
) |
|
|
(6,010 |
) |
(3) |
|
410 |
|
|
Variable TOB financing |
|
|
981 |
|
|
|
981 |
|
|
|
- |
|
|
Derivative fair value adjustments |
|
|
603 |
|
|
N/A |
|
|
|
603 |
|
|
|
Total interest-bearing liabilities |
|
$ |
(369 |
) |
|
$ |
(1,140 |
) |
|
$ |
771 |
|
|
Net interest income |
|
$ |
(7,795 |
) |
|
$ |
(2,597 |
) |
|
$ |
(5,198 |
) |
|
(1) |
The decrease in volume is due primarily to the redemption of the Vantage at Judson Series B MRB in December 2018 and the scheduled redemption of various subordinate bonds during 2018. |
(2) |
The decrease in rate is due primarily to resizing of subordinate MRBs into senior MRBs in 2019 and redemptions of subordinate MRBs during 2018 and 2019 that had higher than average interest rates. |
(3) |
The fixed-rate M45 TEBS Financing closed in August 2018 through the securitization of 25 MRBs. Of the 25 MRBs included in the financing, 24 MRBs were in Term A/B Trusts that were collapsed prior to the closing of the M45 TEBS Financing. |
(4) |
The increase in rate for the variable TEBS financing was due primarily to approximately $496,000 of previously unamortized deferred financing costs that were recognized as interest expense upon refinancing of the M33 TEBS financing to a fixed interest rate in July 2019. |
Comparison of the years ended December 31, 2019 and 2018
The decrease in total revenues and total interest expense between 2019 and 2018 was due to the rate and volume changes noted in the tables above.
Segment net income for 2019 decreased as compared to the same period in 2018 due to the decreases in total revenues total interest expense detailed in the tables above. General and administrative expenses increased by approximately $1.8 million due to increased restricted unit compensation expense. Upon the closing of the acquisition by Greystone of AFCA 2 on September 10, 2019, all outstanding restricted units vested and all previously unrecognized compensation expense was recognized. In addition, there was an increase of approximately $665,000 related to employee salaries, bonuses, taxes and benefits in 2019 as compared to 2018.
Public Housing Capital Fund Trusts Segment
The PHC Certificates within this segment consist of custodial receipts evidencing loans made to public housing authorities. Principal and interest on these loans are payable by the respective public housing authorities out of annual appropriations to be made to the public housing authorities by HUD under HUD’s Capital Fund Program. In January 2020, we sold all of our PHC Certificates to an unrelated third party.
The following table compares operating results for the Public Housing Capital Fund Trusts segment for the periods indicated (dollar amounts in thousands):
|
|
For the Years Ended December 31, |
|
|||||||||||||
|
|
2019 |
|
|
2018 |
|
|
$ Change |
|
|
% Change |
|
||||
Public Housing Capital Fund Trusts |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total revenues |
|
$ |
2,369 |
|
|
$ |
2,479 |
|
|
$ |
(110 |
) |
|
|
-4.4 |
% |
Interest expense |
|
|
1,411 |
|
|
|
932 |
|
|
|
479 |
|
|
|
51.4 |
% |
Segment net income |
|
|
958 |
|
|
|
406 |
|
|
|
552 |
|
|
|
136.0 |
% |
28
Comparison of the years ended December 31, 2019 and 2018
Total revenues were down slightly for 2019 as compared to 2018 due to principal repayments.
The increase in interest expense for 2019 as compared to 2018 was due primarily to additional expense of approximately $622,000 related to fair value adjustments to interest rate swaps. The increase was partially offset by the impact of lower interest rates and principal balances.
The increase in segment net income for 2019 as compared to 2018 was due to the revenue and interest expense changes noted above and impairment charges of approximately $1.1 million recognized 2018 that did not recur in 2019.
MF Properties Segment
As of December 31, 2019 and 2018, the Partnership owned the Suites on Paseo and The 50/50 MF Properties containing a total of 859 rental units.
The following table compares operating results for the MF Properties segment for the periods indicated (dollar amounts in thousands):
|
|
For the Years Ended December 31, |
|
|||||||||||||
|
|
2019 |
|
|
2018 |
|
|
$ Change |
|
|
% Change |
|
||||
MF Properties |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total revenues |
|
$ |
8,081 |
|
|
$ |
9,149 |
|
|
$ |
(1,068 |
) |
|
|
-11.7 |
% |
Gain on sales of real estate assets, net |
|
|
- |
|
|
|
4,051 |
|
|
|
(4,051 |
) |
|
|
-100.0 |
% |
Interest expense |
|
|
1,445 |
|
|
|
1,699 |
|
|
|
(254 |
) |
|
|
-14.9 |
% |
Segment net income (loss) |
|
|
(964 |
) |
|
|
3,677 |
|
|
|
(4,641 |
) |
|
|
-126.2 |
% |
Comparison of the years ended December 31, 2019 and 2018
The net decrease in total revenues between 2019 and 2018 was due to the following factors:
|
• |
A decrease of approximately $1.2 million due to the sale of the Jade Park MF Property in September 2018; and |
|
• |
An increase of approximately $247,000 due to higher rental rates at The 50/50 MF Property. |
There was no gain on sale of real estate assets in 2019. The gain on sale of real estate assets in 2018 related to the sale of the Jade Park MF Property in September 2018.
Total interest expense decreased between 2019 and 2018 primarily due to the repayment of the Jade Park MF Property mortgage payable upon the sale of the property in September 2018.
The decrease in net income was due to the changes in total revenues, gain on sales of real estate assets and interest expense described above. In addition, the following changes contributed to the change in net income:
|
• |
A decrease of approximately $594,000 in real estate operating expenses due to the sale of the Jade Park MF Property in September 2018; |
|
• |
A decrease of approximately $239,000 in real estate operating expenses related to generally lower operating expenses at the Suites on Paseo MF Property; |
|
• |
A decrease of approximately $267,000 in depreciation expense due to the sale of the Jade Park MF Property in September 2018; and |
|
• |
A change in net income tax expense (benefit) that decreased net income by approximately $967,000 related to return-to-provision adjustments in 2018 that did not recur in 2019. |
Other Investments Segment
The Other Investments segment consists of the operations of ATAX Vantage Holdings, LLC, which holds noncontrolling equity investments in certain multifamily projects and property loans due from multifamily projects.
29
The following table compares operating results for the Other Investments segment for the periods indicated (dollar amounts in thousands):
|
|
For the Years Ended December 31, |
|
|||||||||||||
|
|
2019 |
|
|
2018 |
|
|
$ Change |
|
|
% Change |
|
||||
Other Investments |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total revenues |
|
$ |
10,520 |
|
|
$ |
12,102 |
|
|
$ |
(1,582 |
) |
|
|
-13.1 |
% |
Gain on sale of investments in unconsolidated entities |
|
|
16,142 |
|
|
|
2,904 |
|
|
|
13,238 |
|
|
|
455.9 |
% |
Segment net income |
|
|
26,664 |
|
|
|
15,009 |
|
|
|
11,655 |
|
|
|
77.7 |
% |
Comparison of the years ended December 31, 2019 and 2018
The decrease in total revenues between 2019 and 2018 was due to the following factors:
|
• |
A decrease of approximately $1.5 million related to redemptions of the Vantage at New Braunfels, LLC and Vantage at Brooks, LLC property loans in December 2018 and January 2019, respectively; |
|
• |
A decrease in contingent interest of $2.0 million. In 2019, we realized contingent interest of approximately $3.0 million upon redemption of the Vantage at Brooks, LLC property loan in January 2019. In 2018, we realized contingent interest of approximately $5.1 million upon redemption of the Vantage at New Braunfels, LLC property loan in December 2018; and |
|
• |
An increase of approximately $2.0 million in investment interest income related to additional investments in unconsolidated entities during 2019 and 2018. We made investments in unconsolidated entities totaling approximately $25.3 million and $41.5 million in 2019 and 2018, respectively. |
The gain on sale of investments in unconsolidated entities for 2019 consists of approximately $10.5 million and $5.7 million related to the sales of Vantage at Panama City Beach in September and Vantage at Boerne in December, respectively. The gain on sale of investment in an unconsolidated entity for 2018 was related to the sale of the Vantage at Corpus Christi property in December.
The increase in net income between 2019 and 2018 was due to the increases in total revenues and gain on sale of investments in unconsolidated entities described above.
Debt Financing
The following table summarizes the Partnership’s debt financing, net of deferred financing costs, as of December 31, 2019:
|
|
Outstanding Debt Financings as of December 31, 2019, net |
|
|
Restricted Cash |
|
|
Year Acquired |
|
Stated Maturities |
|
Reset Frequency |
|
SIFMA Based Rates |
|
|
Facility Fees |
|
|
Period End Rates |
|
|||||
TEBS Financings |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fixed - M24 |
|
$ |
40,495,442 |
|
|
$ |
204,000 |
|
|
2010 |
|
May 2027 |
|
N/A |
|
N/A |
|
|
N/A |
|
|
3.05% |
|
|||
Variable - M31 (1) |
|
|
79,505,180 |
|
|
|
4,999 |
|
|
2014 |
|
July 2024 |
|
Weekly |
|
1.64% |
|
|
1.54% |
|
|
3.18% |
|
|||
Fixed - M33 |
|
|
31,367,147 |
|
|
|
2,606 |
|
|
2015 |
|
September 2030 |
|
N/A |
|
N/A |
|
|
N/A |
|
|
3.24% |
|
|||
Fixed - M45 (2) |
|
|
217,603,233 |
|
|
|
5,000 |
|
|
2018 |
|
July 2034 |
|
N/A |
|
N/A |
|
|
N/A |
|
|
3.82% |
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOB & Term A/B Trusts Securitization |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Variable - TOB (3) |
|
|
102,591,789 |
|
|
|
- |
|
|
2019 |
|
July 2020 - September 2020 |
|
Weekly |
|
1.79% - 2.08% |
|
|
1.12% - 1.66% |
|
|
2.96% - 3.45% |
|
|||
Fixed - Term TOB (3) |
|
|
21,073,418 |
|
|
|
- |
|
|
2014 - 2019 |
|
January 2020 - May 2022 |
|
N/A |
|
N/A |
|
|
N/A |
|
|
3.53% - 4.01% |
|
|||
Fixed - Term A/B (3) |
|
|
43,561,212 |
|
|
|
- |
|
|
2017 - 2019 |
|
February 2020 - February 2027 |
|
N/A |
|
N/A |
|
|
N/A |
|
|
4.46% - 4.53% |
|
|||
Total Debt Financings |
|
$ |
536,197,421 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
Facility fees have a variable component. |
(2) |
The M45 TEBS has an initial interest rate of 3.82% through July 31, 2023. From August 1, 2023 through the stated maturity date, the interest rate is 4.39%. These rates are inclusive of credit enhancement fees payable to Freddie Mac. |
30
(3) |
The following table summarizes the individual TOB, Term TOB and Term A/B Trust securitizations as of December 31, 2019: |
|
|
Outstanding Financing as of December 31, 2019, net |
|
|
Financing Facility Provider |
|
Year Acquired |
|
Stated Maturity |
|
Reset Frequency |
|
SIFMA Based Rates |
|
|
Facility Fees |
|
|
Period End Rates |
|
||||
Variable - TOB Securitization |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Live 929 |
|
$ |
31,733,007 |
|
|
Mizuho |
|
2019 |
|
August 2020 |
|
Weekly |
|
1.79% |
|
|
1.66% |
|
|
|
3.45 |
% |
||
Montecito at Williams Ranch - Series A |
|
|
6,899,653 |
|
|
Mizuho |
|
2019 |
|
August 2020 |
|
Weekly |
|
1.79% |
|
|
1.17% |
|
|
|
2.96 |
% |
||
PHC Certificate Trust 1 |
|
|
20,067,635 |
|
|
Mizuho |
|
2019 |
|
September 2020 |
|
Weekly |
|
2.08% |
|
|
1.12% |
|
|
|
3.20 |
% |
||
PHC Certificate Trust 2 |
|
|
3,786,197 |
|
|
Mizuho |
|
2019 |
|
September 2020 |
|
Weekly |
|
2.08% |
|
|
1.12% |
|
|
|
3.20 |
% |
||
PHC Certificate Trust 3 |
|
|
10,850,103 |
|
|
Mizuho |
|
2019 |
|
September 2020 |
|
Weekly |
|
2.08% |
|
|
1.12% |
|
|
|
3.20 |
% |
||
Rosewood Townhomes - Series A |
|
|
7,687,958 |
|
|
Mizuho |
|
2019 |
|
July 2020 |
|
Weekly |
|
1.79% |
|
|
1.17% |
|
|
|
2.96 |
% |
||
South Pointe Apartments - Series A |
|
|
17,992,112 |
|
|
Mizuho |
|
2019 |
|
July 2020 |
|
Weekly |
|
1.79% |
|
|
1.17% |
|
|
|
2.96 |
% |
||
Vineyard Gardens - Series A |
|
|
3,575,124 |
|
|
Mizuho |
|
2019 |
|
August 2020 |
|
Weekly |
|
1.79% |
|
|
1.17% |
|
|
|
2.96 |
% |
||
Total TOB Financing\ Weighted Average Period End Rate |
|
$ |
102,591,789 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3.19 |
% |
|
|
Outstanding Financing as of December 31, 2019, net |
|
|
Financing Facility Provider |
|
Year Acquired |
|
Stated Maturity |
|
Fixed Interest Rate |
|
||
Fixed - Term TOB Securitization |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pro Nova 1 |
|
$ |
8,010,000 |
|
|
Deutsche Bank |
|
2014 |
|
January 2020 |
|
4.01% |
|
|
Village at Avalon |
|
|
13,063,418 |
|
|
Morgan Stanley |
|
2019 |
|
May 2022 |
|
3.53% |
|
|
Total Fixed Term TOB Financing\ Weighted Average Period End Rate |
|
$ |
21,073,418 |
|
|
|
|
|
|
|
|
|
3.71 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fixed - Term A/B Trusts Securitization |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Avistar at Copperfield - Series A |
|
$ |
8,385,080 |
|
|
Deutsche Bank |
|
2017 |
|
February 2027 |
|
4.46% |
|
|
Avistar at Wilcrest - Series A |
|
|
3,142,267 |
|
|
Deutsche Bank |
|
2017 |
|
February 2027 |
|
4.46% |
|
|
Avistar at Wood Hollow - Series A |
|
|
26,773,109 |
|
|
Deutsche Bank |
|
2017 |
|
February 2027 |
|
4.46% |
|
|
Gateway Village |
|
|
2,260,628 |
|
|
Deutsche Bank |
|
2019 |
|
February 2020 |
|
4.53% |
|
|
Lynnhaven |
|
|
3,000,128 |
|
|
Deutsche Bank |
|
2019 |
|
February 2020 |
|
4.53% |
|
|
Total Fixed A/B Trust Financing\ Weighted Average Period End Rate |
|
$ |
43,561,212 |
|
|
|
|
|
|
|
|
|
4.47 |
% |
The following table summarizes the Partnership’s debt financing, net of deferred financing costs, as of December 31, 2018:
|
|
Outstanding Debt Financings as of December 31, 2018, net |
|
|
Restricted Cash |
|
|
Year Acquired |
|
Stated Maturities |
|
Reset Frequency |
|
SIFMA Based Rates |
|
|
Facility Fees |
|
|
Period End Rates |
|
|||||
TEBS Financings |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Variable - M24 |
|
$ |
41,466,000 |
|
|
$ |
432,998 |
|
|
2010 |
|
September 2020 |
|
Weekly |
|
1.76% |
|
|
1.85% |
|
|
3.61% |
|
|||
Variable - M31 (1) |
|
|
80,418,505 |
|
|
|
181,626 |
|
|
2014 |
|
July 2019 (2) |
|
Weekly |
|
1.74% |
|
|
1.49% |
|
|
3.23% |
|
|||
Variable - M33 (1) |
|
|
31,262,039 |
|
|
|
58,002 |
|
|
2015 |
|
July 2020 (3) |
|
Weekly |
|
1.74% |
|
|
1.26% |
|
|
3.00% |
|
|||
Fixed - M45 (4) |
|
|
219,250,387 |
|
|
|
5,000 |
|
|
2018 |
|
July 2034 |
|
N/A |
|
N/A |
|
|
N/A |
|
|
3.82% |
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOB & Term A/B Trusts Securitization |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Variable - TOB (5) |
|
|
37,620,000 |
|
|
|
- |
|
|
2012 |
|
May 2019 |
|
Weekly |
|
2.21% |
|
|
1.67% |
|
|
3.88% |
|
|||
Fixed - Term TOB (6) |
|
|
46,675,413 |
|
|
|
- |
|
|
2014 |
|
October 2019 |
|
N/A |
|
N/A |
|
|
N/A |
|
|
4.01% - 4.39% |
|
|||
Fixed - Term A/B (6) |
|
|
48,971,221 |
|
|
|
- |
|
|
2017 - 2018 |
|
May 2019 - February 2027 |
|
N/A |
|
N/A |
|
|
N/A |
|
|
4.46% - 4.53% |
|
|||
Total Debt Financings |
|
$ |
505,663,565 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
Facility fees have a variable component. |
(2) |
The Partnership may unilaterally elect to extend the financing for an additional five-year period through July 2024. If the Partnership exercises its extension option, Freddie Mac has the option to adjust components of the Facility Fees. |
(3) |
The Partnership may unilaterally elect to extend the financing for an additional five-year period through July 2025. If the Partnership exercises its extension option, Freddie Mac has the option to adjust components of the Facility Fees. |
(4) |
The M45 TEBS has an initial interest rate of 3.82% through July 31, 2023. From August 1, 2023 through the stated maturity date, the interest rate is 4.39%. These rates are inclusive of credit enhancement fees payable to Freddie Mac. |
(5) |
The variable TOB Financings are secured by the Partnership’s three PHC Certificates. |
31
(6) |
The following table summarizes the individual Term TOB and Term A/B Trust securitizations as of December 31, 2018: |
|
|
Outstanding Financing as of December 31, 2018, net |
|
|
Financing Facility Provider |
|
Year Acquired |
|
Stated Maturity |
|
Fixed Interest Rate |
|
||
Fixed - Term TOB Securitization |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Live 929 |
|
$ |
37,665,413 |
|
|
Deutsche Bank |
|
2014 |
|
October 2019 |
|
|
4.39 |
% |
Pro Nova 1 |
|
|
9,010,000 |
|
|
Deutsche Bank |
|
2014 |
|
October 2019 |
|
|
4.01 |
% |
Total Fixed Term TOB Financing\ Weighted Average Period End Rate |
|
$ |
46,675,413 |
|
|
|
|
|
|
|
|
|
4.31 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Term A/B Trusts Securitization |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Avistar at Wood Hollow - Series A |
|
$ |
26,860,337 |
|
|
Deutsche Bank |
|
2017 |
|
February 2027 |
|
|
4.46 |
% |
Avistar at Wilcrest - Series A |
|
|
3,172,029 |
|
|
Deutsche Bank |
|
2017 |
|
February 2027 |
|
|
4.46 |
% |
Avistar at Copperfield - Series A |
|
|
8,422,855 |
|
|
Deutsche Bank |
|
2017 |
|
February 2027 |
|
|
4.46 |
% |
Montecito at Williams Ranch - Series A |
|
|
6,921,000 |
|
|
Deutsche Bank |
|
2018 |
|
May 2019 |
|
|
4.53 |
% |
Vineyard Gardens - Series A |
|
|
3,595,000 |
|
|
Deutsche Bank |
|
2018 |
|
May 2019 |
|
|
4.53 |
% |
Total Fixed A/B Trust Financing\ Weighted Average Period End Rate |
|
$ |
48,971,221 |
|
|
|
|
|
|
|
|
|
4.47 |
% |
The Partnership is required to meet various covenants under the Master Trust Agreements related to TOB, Term TOB and Term A/B Trusts Financings with Deutsche Bank and Mizuho. There are also covenants included in a Trust Agreement with Morgan Stanley. As of December 31, 2019, the most restrictive covenants are: (i) Deutsche Bank requires that cash available to distribute plus interest expense for the trailing twelve months, must be at least twice the trailing twelve-month interest expense; (ii) Mizuho requires the Partnership’s residual interest in each trust maintain a certain value in relationship to total assets in each trust; (iii) Morgan Stanley requires the securitized MRB maintain a certain minimum debt service coverage ratio and occupancy metrics; and (iv) the Partnership’s assets or net assets must meet certain minimum amounts. As of December 31, 2019, the Partnership was in compliance with all covenants. If the Partnership were to be out of compliance with any of the covenants of a Master Trust Agreement, it would trigger a termination event of the financing facilities related to that Master Trust Agreement.
See Item 7a, “Quantitative and Qualitative Disclosures about Market Risk” of this Report and Note 14 to the Partnership’s consolidated financial statements for additional details.
Discussion of the Residential Properties Securing our Mortgage Revenue Bond Holdings and MF Properties as of December 31, 2019 and 2018
The following tables outline information regarding the Residential Properties on which we hold MRBs as investments. The tables also contain information about the MF Properties. The narrative discussion that follows provides a brief operating analysis of each category for the years ended December 31, 2019 and 2018.
32
Non-Consolidated Properties - Stabilized
The owners of the following properties either do not meet the definition of a VIE and/or we have evaluated and determined we are not the primary beneficiary of each VIE. As a result, we do not report the assets, liabilities and results of operations of these properties on a consolidated basis. For the years ended December 31, 2019 and 2018, these Residential Properties have met the stabilization criteria (see footnote 3 below the table). Debt service on our MRBs for the non-consolidated stabilized properties was current as of December 31, 2019. The amounts presented below were obtained from records provided by the property owners and their related property management service providers.
|
|
|
|
Number of Units as of December 31, |
|
|
Physical Occupancy (1) as of December 31, |
|
|
Economic Occupancy (2) for the Years Ended December 31, |
|
|||||||||||
Property Name |
|
State |
|
2019 |
|
|
2019 |
|
|
2018 |
|
|
2019 |
|
|
2018 |
|
|||||
Non-Consolidated Properties-Stabilized (3) |
|
|||||||||||||||||||||
Courtyard |
|
CA |
|
|
108 |
|
|
|
97 |
% |
|
|
97 |
% |
|
|
98 |
% |
|
|
99 |
% |
Glenview Apartments |
|
CA |
|
|
88 |
|
|
|
98 |
% |
|
|
94 |
% |
|
|
96 |
% |
|
|
96 |
% |
Harden Ranch |
|
CA |
|
|
100 |
|
|
|
99 |
% |
|
|
98 |
% |
|
|
96 |
% |
|
|
96 |
% |
Harmony Court Bakersfield |
|
CA |
|
|
96 |
|
|
|
99 |
% |
|
|
97 |
% |
|
|
96 |
% |
|
|
96 |
% |
Harmony Terrace |
|
CA |
|
|
136 |
|
|
|
100 |
% |
|
|
99 |
% |
|
|
128 |
% |
|
|
126 |
% |
Las Palmas |
|
CA |
|
|
81 |
|
|
|
100 |
% |
|
|
100 |
% |
|
|
99 |
% |
|
|
98 |
% |
Montclair Apartments |
|
CA |
|
|
80 |
|
|
|
99 |
% |
|
|
100 |
% |
|
|
101 |
% |
|
|
98 |
% |
Montecito at Williams Ranch Apartments |
|
CA |
|
|
132 |
|
|
|
96 |
% |
|
|
98 |
% |
|
|
108 |
% |
|
|
93 |
% |
San Vicente |
|
CA |
|
|
50 |
|
|
|
100 |
% |
|
|
100 |
% |
|
|
102 |
% |
|
|
96 |
% |
Santa Fe Apartments |
|
CA |
|
|
89 |
|
|
|
98 |
% |
|
|
96 |
% |
|
|
96 |
% |
|
|
96 |
% |
Seasons at Simi Valley |
|
CA |
|
|
69 |
|
|
|
100 |
% |
|
|
100 |
% |
|
|
120 |
% |
|
|
119 |
% |
Seasons Lakewood |
|
CA |
|
|
85 |
|
|
|
99 |
% |
|
|
100 |
% |
|
|
99 |
% |
|
|
102 |
% |
Seasons San Juan Capistrano |
|
CA |
|
|
112 |
|
|
|
96 |
% |
|
|
100 |
% |
|
|
100 |
% |
|
|
99 |
% |
Solano Vista (5) |
|
CA |
|
|
96 |
|
|
|
99 |
% |
|
|
97 |
% |
|
|
106 |
% |
|
n/a |
|
|
Summerhill |
|
CA |
|
|
128 |
|
|
|
98 |
% |
|
|
97 |
% |
|
|
97 |
% |
|
|
96 |
% |
Sycamore Walk |
|
CA |
|
|
112 |
|
|
|
98 |
% |
|
|
100 |
% |
|
|
91 |
% |
|
|
98 |
% |
The Village at Madera |
|
CA |
|
|
75 |
|
|
|
100 |
% |
|
|
96 |
% |
|
|
97 |
% |
|
|
97 |
% |
Tyler Park Townhomes |
|
CA |
|
|
88 |
|
|
|
97 |
% |
|
|
98 |
% |
|
|
97 |
% |
|
|
97 |
% |
Vineyard Gardens |
|
CA |
|
|
62 |
|
|
|
100 |
% |
|
|
100 |
% |
|
|
101 |
% |
|
|
102 |
% |
Westside Village Market |
|
CA |
|
|
81 |
|
|
|
99 |
% |
|
|
100 |
% |
|
|
99 |
% |
|
|
100 |
% |
Brookstone |
|
IL |
|
|
168 |
|
|
|
95 |
% |
|
|
98 |
% |
|
|
100 |
% |
|
|
96 |
% |
Copper Gate Apartments |
|
IN |
|
|
128 |
|
|
|
92 |
% |
|
|
99 |
% |
|
|
97 |
% |
|
|
97 |
% |
Renaissance |
|
LA |
|
|
208 |
|
|
|
95 |
% |
|
|
95 |
% |
|
|
89 |
% |
|
|
94 |
% |
Live 929 Apartments |
|
MD |
|
|
572 |
|
|
|
92 |
% |
|
|
84 |
% |
|
|
84 |
% |
|
|
85 |
% |
Woodlynn Village |
|
MN |
|
|
59 |
|
|
|
97 |
% |
|
|
97 |
% |
|
|
97 |
% |
|
|
97 |
% |
Gateway Village (6) |
|
NC |
|
|
64 |
|
|
|
94 |
% |
|
n/a |
|
|
|
88 |
% |
|
n/a |
|
||
Greens Property |
|
NC |
|
|
168 |
|
|
|
96 |
% |
|
|
96 |
% |
|
|
91 |
% |
|
|
90 |
% |
Lynnhaven Apartments (6) |
|
NC |
|
|
75 |
|
|
|
89 |
% |
|
n/a |
|
|
|
88 |
% |
|
n/a |
|
||
Silver Moon |
|
NM |
|
|
151 |
|
|
|
95 |
% |
|
|
91 |
% |
|
|
88 |
% |
|
|
89 |
% |
Village at Avalon (5) |
|
NM |
|
|
240 |
|
|
|
99 |
% |
|
|
97 |
% |
|
|
95 |
% |
|
n/a |
|
|
Ohio Properties (4) |
|
OH |
|
|
362 |
|
|
|
97 |
% |
|
|
97 |
% |
|
|
95 |
% |
|
|
94 |
% |
Bridle Ridge |
|
SC |
|
|
152 |
|
|
|
99 |
% |
|
|
99 |
% |
|
|
88 |
% |
|
|
95 |
% |
Columbia Gardens |
|
SC |
|
|
188 |
|
|
|
94 |
% |
|
|
91 |
% |
|
|
94 |
% |
|
|
94 |
% |
Companion at Thornhill Apartments |
|
SC |
|
|
179 |
|
|
|
100 |
% |
|
|
100 |
% |
|
|
92 |
% |
|
|
87 |
% |
Cross Creek |
|
SC |
|
|
144 |
|
|
|
97 |
% |
|
|
93 |
% |
|
|
90 |
% |
|
|
89 |
% |
The Palms at Premier Park Apartments |
|
SC |
|
|
240 |
|
|
|
95 |
% |
|
|
93 |
% |
|
|
91 |
% |
|
|
87 |
% |
Village at River's Edge |
|
SC |
|
|
124 |
|
|
|
100 |
% |
|
|
100 |
% |
|
|
99 |
% |
|
|
98 |
% |
Willow Run |
|
SC |
|
|
200 |
|
|
|
87 |
% |
|
|
94 |
% |
|
|
91 |
% |
|
|
91 |
% |
Arbors at Hickory Ridge (7) |
|
TN |
|
|
348 |
|
|
|
90 |
% |
|
|
87 |
% |
|
|
76 |
% |
|
|
84 |
% |
Avistar at Copperfield |
|
TX |
|
|
192 |
|
|
|
92 |
% |
|
|
96 |
% |
|
|
87 |
% |
|
|
85 |
% |
Avistar at the Crest |
|
TX |
|
|
200 |
|
|
|
92 |
% |
|
|
94 |
% |
|
|
81 |
% |
|
|
76 |
% |
Avistar at the Oaks |
|
TX |
|
|
156 |
|
|
|
97 |
% |
|
|
96 |
% |
|
|
86 |
% |
|
|
85 |
% |
Avistar at the Parkway |
|
TX |
|
|
236 |
|
|
|
94 |
% |
|
|
86 |
% |
|
|
80 |
% |
|
|
77 |
% |
Avistar at Wilcrest |
|
TX |
|
|
88 |
|
|
|
91 |
% |
|
|
92 |
% |
|
|
82 |
% |
|
|
79 |
% |
Avistar at Wood Hollow |
|
TX |
|
|
409 |
|
|
|
97 |
% |
|
|
96 |
% |
|
|
92 |
% |
|
|
84 |
% |
Avistar in 09 |
|
TX |
|
|
133 |
|
|
|
100 |
% |
|
|
94 |
% |
|
|
90 |
% |
|
|
89 |
% |
Avistar on the Boulevard |
|
TX |
|
|
344 |
|
|
|
96 |
% |
|
|
93 |
% |
|
|
83 |
% |
|
|
82 |
% |
Avistar on the Hills |
|
TX |
|
|
129 |
|
|
|
98 |
% |
|
|
91 |
% |
|
|
87 |
% |
|
|
89 |
% |
Bruton Apartments |
|
TX |
|
|
264 |
|
|
|
89 |
% |
|
|
95 |
% |
|
|
83 |
% |
|
|
86 |
% |
Concord at Gulfgate |
|
TX |
|
|
288 |
|
|
|
94 |
% |
|
|
91 |
% |
|
|
84 |
% |
|
|
85 |
% |
Concord at Little York |
|
TX |
|
|
276 |
|
|
|
91 |
% |
|
|
95 |
% |
|
|
85 |
% |
|
|
89 |
% |
Concord at Williamcrest |
|
TX |
|
|
288 |
|
|
|
97 |
% |
|
|
98 |
% |
|
|
90 |
% |
|
|
90 |
% |
Crossing at 1415 |
|
TX |
|
|
112 |
|
|
|
97 |
% |
|
|
92 |
% |
|
|
87 |
% |
|
|
82 |
% |
Decatur Angle |
|
TX |
|
|
302 |
|
|
|
89 |
% |
|
|
92 |
% |
|
|
82 |
% |
|
|
80 |
% |
Esperanza at Palo Alto |
|
TX |
|
|
322 |
|
|
|
94 |
% |
|
|
93 |
% |
|
|
83 |
% |
|
|
87 |
% |
Heights at 515 |
|
TX |
|
|
96 |
|
|
|
96 |
% |
|
|
96 |
% |
|
|
87 |
% |
|
|
89 |
% |
Heritage Square |
|
TX |
|
|
204 |
|
|
|
96 |
% |
|
|
82 |
% |
|
|
72 |
% |
|
|
75 |
% |
Oaks at Georgetown |
|
TX |
|
|
192 |
|
|
|
91 |
% |
|
|
95 |
% |
|
|
90 |
% |
|
|
92 |
% |
Runnymede |
|
TX |
|
|
252 |
|
|
|
97 |
% |
|
|
99 |
% |
|
|
90 |
% |
|
|
95 |
% |
Southpark |
|
TX |
|
|
192 |
|
|
|
96 |
% |
|
|
97 |
% |
|
|
92 |
% |
|
|
93 |
% |
15 West Apartments |
|
WA |
|
|
120 |
|
|
|
98 |
% |
|
|
98 |
% |
|
|
96 |
% |
|
|
96 |
% |
|
|
|
|
|
10,433 |
|
|
|
95 |
% |
|
|
94 |
% |
|
|
90 |
% |
|
|
90 |
% |
(1) |
Physical occupancy is defined as the total number of units occupied divided by total units at the date of measurement. |
33
(2) |
Economic occupancy is defined as the net rental income received divided by the maximum amount of rental income to be derived from each property. This statistic is reflective of rental concessions, delinquent rents and non-revenue units such as model units and employee units. Physical occupancy is a point in time measurement while economic occupancy is a measurement over the period presented. Therefore, economic occupancy for a period may exceed the actual occupancy at any point in time. |
(3) |
A property is considered stabilized once it reaches 90% physical occupancy for 90 days and an achievement of 1.15 times debt service coverage ratio on amortizing debt service. |
(4) |
The Ohio Properties consist of Crescent Village, located in Cincinnati, Ohio, Willow Bend, located in Columbus (Hilliard), Ohio and Postwoods, located in |
Reynoldsburg, Ohio.
(5) |
Certain previous period occupancy numbers are not available as this was a new investment in the fourth quarter of 2018. |
(6) |
Previous period occupancy numbers are not available as this was a new investment in 2019. |
(7) |
The economic occupancy reported for the year ended December 31, 2018 was based on the latest available financial information, which was as of September 30, 2018. |
Overall physical and economic occupancy was consistent from 2018 to 2019.
Non-Consolidated Properties - Not Stabilized
The owners of the following properties either do not meet the definition of a VIE or we have evaluated and determined we are not the primary beneficiary of each VIE. As a result, we do not report the assets, liabilities and results of operations of these properties on a consolidated basis. For the year ended December 31, 2019 these Residential Properties have not met the stabilization criteria (see footnote 3 below the table). As of December 31, 2019, debt service on our MRBs for the non-consolidated properties that are not stabilized was current. The amounts presented below were obtained from records provided by the property owners and their related property management service providers.
|
|
|
|
Number of Units as of December 31, |
|
|
Physical Occupancy (1) as of December 31, |
|
|
Economic Occupancy (2) for the Years Ended December 31, |
|
|||||||||||
Property Name |
|
State |
|
2019 |
|
|
2019 |
|
|
2018 |
|
|
2019 |
|
|
2018 |
|
|||||
Non-Consolidated Properties-Non Stabilized (3) |
|
|||||||||||||||||||||
Montevista (4) |
|
CA |
|
|
82 |
|
|
|
99 |
% |
|
n/a |
|
|
|
108 |
% |
|
n/a |
|
||
Rosewood Townhomes |
|
SC |
|
|
100 |
|
|
|
98 |
% |
|
|
75 |
% |
|
|
86 |
% |
|
|
70 |
% |
South Pointe Apartments |
|
SC |
|
|
256 |
|
|
|
98 |
% |
|
|
70 |
% |
|
|
81 |
% |
|
|
72 |
% |
|
|
|
|
|
438 |
|
|
|
98 |
% |
|
|
72 |
% |
|
|
86 |
% |
|
|
72 |
% |
(1) |
Physical occupancy is defined as the total number of units occupied divided by total units at the date of measurement. |
(2) |
Economic occupancy is defined as the net rental income received divided by the maximum amount of rental income to be derived from each property. This statistic is reflective of rental concessions, delinquent rents and non-revenue units such as model units and employee units. Physical occupancy is a point in time measurement while economic occupancy is a measurement over the period presented. Therefore, economic occupancy for a period may exceed the actual occupancy at any point in time. |
(3) |
These properties are not considered stabilized as they have not met the criteria for stabilization. Stabilization is generally defined as 90% physical occupancy for 90 days and an achievement of 1.15 times debt service coverage ratio on amortizing debt service. |
(4) |
Previous period occupancy numbers are not available as this was a new investment in 2019. |
The increase in overall physical and economic occupancy from 2018 to 2019 was due to the completion of rehabilitations and lease-up of Rosewood Townhomes and South Pointe Apartments during 2019.
MF Properties
As of December 31, 2019, we owned two MF Properties. We report the assets, liabilities, and results of operations of these properties on a consolidated basis. For the year ended December 31, 2019 and 2018, both MF Properties met the stabilization criteria (see footnote 3 below the table). The MF properties are encumbered by mortgage loans with an aggregate principal balance of $26.8 million as of December 31, 2019. Debt service on our mortgage payables was current as of December 31, 2019.
|
|
|
|
Number of Units as of December 31, |
|
|
Physical Occupancy (1) as of December 31, |
|
|
Economic Occupancy (2) for the Years Ended December 31, |
|
|||||||||||
Property Name |
|
State |
|
2019 |
|
|
2019 |
|
|
2018 |
|
|
2019 |
|
|
2018 |
|
|||||
MF Properties-Stabilized (3) |
|
|||||||||||||||||||||
Suites on Paseo |
|
CA |
|
|
384 |
|
|
|
89 |
% |
|
|
91 |
% |
|
|
87 |
% |
|
|
91 |
% |
The 50/50 Property |
|
NE |
|
|
475 |
|
|
|
99 |
% |
|
|
98 |
% |
|
|
87 |
% |
|
|
83 |
% |
|
|
|
|
|
859 |
|
|
|
94 |
% |
|
|
95 |
% |
|
|
87 |
% |
|
|
87 |
% |
(1) |
Physical occupancy is defined as the total number of units occupied divided by total units at the date of measurement. |
34
(2) |
Economic occupancy is defined as the net rental income received divided by the maximum amount of rental income to be derived from each property. This statistic is reflective of rental concessions, delinquent rents and non-revenue units such as model units and employee units. Physical occupancy is a point in time measurement while economic occupancy is a measurement over the period presented. Therefore, economic occupancy for a period may exceed the actual occupancy at any point in time. |
(3) |
Stabilization is generally defined as 90% physical occupancy for 90 days and an achievement of 1.15 times debt service coverage ratio on amortizing debt service for all MF Properties that are not student housing residential properties. Suites on Paseo and The 50/50 MF Property are student housing residential properties. |
Overall physical occupancy and economic occupancy was consistent from 2018 to 2019.
Results of Operations
The tables and following discussions of our changes in results of operations for the years ended December 31, 2019 and 2018, and should be read in conjunction with the Partnership’s consolidated financial statements and notes thereto filed in Item 8 of this Report.
The following table compares revenue and other income for the Partnership for the periods presented (dollar amounts in thousands):
|
|
For the Years Ended December 31, |
|
|||||||||||||
|
|
2019 |
|
|
2018 |
|
|
$ Change |
|
|
% Change |
|
||||
Revenues and Other Income: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Property revenues |
|
$ |
8,081 |
|
|
$ |
9,075 |
|
|
$ |
(994 |
) |
|
|
-11.0 |
% |
Investment income |
|
|
50,223 |
|
|
|
51,480 |
|
|
|
(1,257 |
) |
|
|
-2.4 |
% |
Contingent interest income |
|
|
3,045 |
|
|
|
9,323 |
|
|
|
(6,278 |
) |
|
|
-67.3 |
% |
Other interest income |
|
|
851 |
|
|
|
7,636 |
|
|
|
(6,785 |
) |
|
|
-88.9 |
% |
Other income |
|
|
118 |
|
|
|
3,842 |
|
|
|
(3,724 |
) |
|
|
-96.9 |
% |
Gain on sales of real estate assets, net |
|
|
- |
|
|
|
4,051 |
|
|
|
(4,051 |
) |
|
|
-100.0 |
% |
Gain on sale of investments in unconsolidated entities |
|
|
16,142 |
|
|
|
2,904 |
|
|
|
13,238 |
|
|
|
455.9 |
% |
Total Revenues and Other Income |
|
$ |
78,460 |
|
|
$ |
88,311 |
|
|
$ |
(9,851 |
) |
|
|
-11.2 |
% |
Discussion of the Total Revenues for the Year Ended December 31, 2019 Compared to the Year Ended December 31, 2018
Property revenues. The net decrease in total revenue between 2019 and 2018 was due to the following factors:
|
• |
A decrease of approximately $1.2 million due to the sale of the Jade Park MF Property in September 2018; and |
|
• |
An increase of approximately $247,000 due to higher rental rates at The 50/50 MF Property. |
Investment income. The net decrease in investment income between 2019 and 2018 was due to the following factors:
|
• |
Decreases of approximately $1.7 million and $1.4 million in investment income related to decreasing MRB volume and interest rates, respectively. See discussion of volume and interest rate changes in the Mortgage Revenue Bond Investments segment previously included in Item 7; |
|
• |
An increase of approximately $2.0 million in investment interest income related to additional investments in unconsolidated entities during 2019 and 2018. We made investments in unconsolidated entities totaling approximately $25.3 million and $41.5 million in 2019 and 2018, respectively; and |
|
• |
Approximately $333,000 of additional interest income recognized in 2018 that did not recur in 2019. |
Contingent interest income. In 2019, we realized contingent interest of approximately $3.0 million upon redemption of the Vantage at Brooks, LLC property loan in January 2019. In 2018, we realized contingent interest of approximately $4.2 million from redemption of the Lake Forest MRB in September and approximately $5.1 million upon redemption of the Vantage at New Braunfels, LLC property loan in December.
Other interest income. Other interest income is comprised mainly of interest income on taxable property loans held by us. The decrease between 2019 and 2018 was due to the following factors:
|
• |
A decrease of approximately $4.6 million from interest received on Lake Forest property loans in September 2018, which did not recur in 2019; |
|
• |
A decrease of approximately $1.5 million related to redemptions of the Vantage at New Braunfels, LLC and Vantage at Brooks, LLC property loans in December 2018 and January 2019, respectively; and |
|
• |
Approximately $354,000 of other interest income recognized in 2018, which did not recur in 2019. |
35
Other income. Other income was minimal for 2019. Other income recognized in 2018 consisted primarily of approximately $3.8 million related to early redemptions of the Lake Forest and Vantage at Judson MRBs during 2018.
Gain on the sale of real estate assets. There was no gain on sale of real estate assets reported for 2019. The gain on sale of real estate assets in 2018 related to the sale of the Jade Park MF Property in September 2018.
Gain on sale of investments in unconsolidated entities. The gain on sale of investment in unconsolidated entities for 2019 consists of approximately $10.5 million and $5.7 million related to the sales of Vantage at Panama City Beach in September and Vantage at Boerne in December, respectively. The gain on sale of investment in an unconsolidated entity for 2018 relates to the sale of the Vantage at Corpus Christi property in December.
The following table compares Partnership expenses for the periods presented (dollar amounts in thousands):
|
|
For the Years Ended December 31, |
|
|||||||||||||
|
|
2019 |
|
|
2018 |
|
|
$ Change |
|
|
% Change |
|
||||
Expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Real estate operating (exclusive of items shown below) |
|
$ |
4,474 |
|
|
$ |
5,300 |
|
|
$ |
(826 |
) |
|
|
-15.6 |
% |
Impairment of securities |
|
|
- |
|
|
|
1,141 |
|
|
|
(1,141 |
) |
|
|
-100.0 |
% |
Impairment charge on real estate assets |
|
|
75 |
|
|
|
150 |
|
|
|
(75 |
) |
|
|
-50.0 |
% |
Depreciation and amortization |
|
|
3,091 |
|
|
|
3,556 |
|
|
|
(465 |
) |
|
|
-13.1 |
% |
Interest expense |
|
|
24,717 |
|
|
|
24,863 |
|
|
|
(146 |
) |
|
|
-0.6 |
% |
General and administrative |
|
|
15,565 |
|
|
|
13,083 |
|
|
|
2,482 |
|
|
|
19.0 |
% |
Total Expenses |
|
$ |
47,922 |
|
|
$ |
48,093 |
|
|
$ |
(171 |
) |
|
|
-0.4 |
% |
Discussion of the Total Expenses for the Year Ended December 31, 2019 Compared to the Year Ended December 31, 2018
Real estate operating expenses. Real estate operating expenses associated with the MF Properties are comprised principally of real estate taxes, property insurance, utilities, property management fees, repairs and maintenance, and salaries and related employee expenses of on-site employees. A portion of real estate operating expenses is fixed in nature, thus a decrease in physical and economic occupancy would result in a reduction in operating margins. Conversely, as physical and economic occupancy increase, the fixed nature of these expenses will increase operating margins as these real estate operating expenses would not increase at the same rate as rental revenues. The decrease in real estate operating expenses between 2019 and 2018 was due to the following factors:
|
• |
A decrease of approximately $594,000 due to the sale of the Jade Park MF Property in September 2018; and |
|
• |
A decrease of approximately $239,000 related to generally lower operating expenses at the Suites on Paseo MF Property. |
Impairment of securities. There was no impairment of securities recognized for 2019. The impairment of securities for 2018 related to decreases in the fair value of the PHC Certificates.
Impairment charge on real estate assets. The impairment charge on real estate assets for 2019 and 2018 related to the land held for development in Gardner, KS.
Depreciation and amortization expense. Depreciation and amortization relate primarily to the MF Properties. The decrease in depreciation and amortization expenses between 2019 and 2018 was due to the following factors:
|
• |
A decrease of approximately $267,000 in depreciation expense due to the sale of the Jade Park MF Property in September 2018; and |
|
• |
A decrease of approximately $190,000 in depreciation expense due to real estate assets that became fully depreciated in mid-2019. |
Interest expense. The net decrease in interest expense between 2019 and 2018 was due to the following factors:
|
• |
A decrease of approximately $1.4 million due to lower average principal outstanding; and |
|
• |
An increase of approximately $1.2 million related to fair value adjustments to interest rate derivatives, net of cash paid. |
36
General and administrative expenses. The increase in general and administrative expenses between 2019 and 2018 was due to the following factors:
|
• |
An increase of approximately $1.8 million in restricted unit compensation expense. Upon the closing of the acquisition by Greystone of AFCA 2 on September 10, 2019, all outstanding restricted units vested and all previously unrecognized compensation expense was recognized; and |
|
• |
An increase of approximately $665,000 in employee salaries, bonuses, taxes and benefits. |
Discussion of Income Tax Benefit (Expense) for the Year Ended December 31, 2019 Compared to the Year Ended December 31, 2018
A wholly owned subsidiary of the Partnership, the Greens Hold Co, is a corporation subject to federal and state income tax. The Greens Hold Co owns The 50/50 MF Property and certain property loans.
There was minimal taxable income for the Greens Hold Co in 2019. The income tax benefit recognized in 2018 was a result of minimal taxable income during the year and return-to-provision adjustments for differences between estimated 2017 taxes and the final tax returns.
Liquidity and Capital Resources
Our short-term liquidity requirements over the next 12 months will be primarily for distribution payments, operational expenses, debt service (principal and/or interest payments) and maturities of debt financings and mortgages payable. We expect to meet these liquidity requirements primarily using cash on hand and operating cash flows from our investments and MF Properties. We expect to refinance our debt financings and mortgages payable maturing within the next 12 months with the same or similar lenders prior to maturity.
37
Our long-term liquidity requirements will be primarily for maturities of debt financings and mortgages payable and additional investments in MRBs and unconsolidated entities. We expect to meet these liquidity requirements primarily through refinancing of maturing debt financing with the same or similar lenders, principal and interest proceeds from investments in MRBs and PHCs, proceeds from asset sales and redemptions, and the issuance of additional BUCs and Series A Preferred Units.
Sources of Liquidity
The Partnership’s principal sources of liquidity consist of:
|
• |
Operating cash flows from investments in MRBs and investments in unconsolidated entities; |
|
• |
Net operating cash flows from MF Properties; |
|
• |
Unsecured lines of credit; |
|
• |
Proceeds from increasing leverage of debt financings; |
|
• |
Issuances of BUCs and Series A Preferred Units; and |
|
• |
Proceeds from the sale of assets. |
Operating Cash Flows from Investments
Cash flows from operations are primarily comprised of regular, fixed-rate interest payments received on our MRBs that provide consistent cash receipts throughout the year. The Partnership also receives distributions from investments in unconsolidated entities if, and when, cash is available for distribution to the underlying investees. Receipt of cash from our investments in MRBs and investments in unconsolidated entities is dependent upon the generation of net cash flows at multifamily properties that underlie our investments. These underlying properties are subject to risks usually associated with direct investments in multifamily real estate, which include (but are not limited to) reduced occupancy, tenant defaults, falling rental rates, and increasing operating expenses. Receipt of cash from the PHC Certificates is not considered as the PHC Certificates were sold in January 2020.
Net Operating Cash Flows from MF Properties
Cash flows generated by MF Properties, net of operating expenses and mortgage service payments, are considered to be unrestricted for use by the Partnership. The MF properties are subject to risks usually associated with direct investments in multifamily real estate, which include (but are not limited to) reduced occupancy, tenant defaults, falling rental rates, and increasing operating expenses.
Unsecured Lines of Credit
We continue to maintain two unsecured lines of credit with a financial institution. Our unsecured operating line of credit (“LOC”) allows for the advance of up to $10.0 million to be used for general operations. We are required to make repayments of the principal to reduce the outstanding principal balance on the operating line to zero for fifteen consecutive days during each calendar quarter. We fulfilled this requirement during the quarter ended December 31, 2019. In addition, we have fulfilled this requirement for the first quarter of 2020. We have $10.0 million available on the operating LOC at December 31, 2019.
Our unsecured non-operating LOC allows for the advance of up to $50.0 million and may be utilized for the purchase of multifamily real estate, MRBs and taxable MRBs. Advances on this unsecured LOC are due on the 270th day following the advance date but may be extended by making certain payments for up to an additional 270 days. The unsecured non-operating LOC contains a covenant, among others, that the Partnership’s ratio of the lender’s senior debt will not exceed a specified percentage of the market value of the Partnership’s assets, as defined in the Credit Agreement. The Partnership is in compliance with all covenants at December 31, 2019. We anticipate paying off the balances on our unsecured non-operating LOC by entering into fixed-rate debt financing arrangements, to be secured with the previously acquired MRBs or multifamily real estate. We have approximately $36.8 million available on the unsecured non-operating LOC at December 31, 2019.
Proceeds from Increasing Leverage of Debt Financings
38
In certain circumstances, the Partnership may have debt financings that have a relatively low leverage when comparing the outstanding debt principal to the value of the related securitized assets. This can occur due to either principal paydowns on the debt financings or increasing value of the securitized assets. In such cases, the Partnership may elect to refinance the existing debt financings to increase leverage and obtain additional cash proceeds from increases in the outstanding principal balances.
Issuances of BUCs and Series A Preferred Units
We may, from time to time, issue additional BUCs in the public market. In December 2019, the Partnership’s Registration Statement on Form S-3 (“Registration Statement”) was declared effective by the SEC under which the Partnership may offer up to $225.0 million of BUCs for sale from time to time. The Registration Statement will expire in December 2022.
The Partnership is authorized to issue Series A Preferred Units under the Partnership Agreement. As of December 31, 2019, we have issued 9,450,000 Series A Preferred Units for gross proceeds of approximately $94.5 million to five financial institutions. The Series A Preferred Units were issued in a private placement that was terminated as of October 25, 2017. The Partnership may conduct additional private offerings of Series A Preferred Units in the future to supplement its cash flow needs, if the General Partner deems such offerings to be necessary and otherwise consistent with the Partnership’s strategic initiatives.
Proceeds from the Sale of Assets
We may, from time to time, sell our investments in MRBs, investments in unconsolidated entities and MF Properties consistent with our strategic plans. Our ability to dispose of such investments on favorable terms is dependent upon a number of factors including (but not limited to) the availability of credit to potential buyers to purchase investments at prices we consider acceptable. In addition, potential adverse changes to general market and economic conditions could negatively impact our ability to sell our investments in the future.
Uses of Liquidity
Our principal uses of liquidity consist of:
|
• |
General and administrative expenses; |
|
• |
Distributions paid to holders of Series A Preferred Units and BUCs; |
|
• |
Investments in additional MRBs, property loans and unconsolidated entities; |
|
• |
Debt service on debt financing and mortgages payable; and |
|
• |
Other contractual obligations. |
General and Administrative Expenses
We use cash for general and administrative expenses of the Partnership’s operations. For additional details, see Item 1A, “Risk Factors” and Item 8, Cash Flows from Operating Activities section of the Partnership’s consolidated statements of cash flows.
Distributions Paid to Holders of Series A Preferred Units and BUCs
Distributions to the holders of Series A Preferred Units, if declared by the General Partner, are paid quarterly at an annual fixed rate of 3.0%. The Series A Preferred Units are non-cumulative, non-voting and non-convertible.
We have paid total annual distributions of $0.50 per BUC, payable quarterly, during the years ended December 31, 2019 and 2018. Distributions to the BUC holders may increase or decrease at the determination of the General Partner based on its determination of cash available for distribution and other factors deemed relevant by the General Partner.
39
Investments in Additional MRBs, Property Loans and Unconsolidated Entities
Our overall strategy is to continue to increase our investment in quality multifamily projects through either the acquisition of MRBs, property loans or direct equity investments in both existing and new markets. We evaluate investment opportunities based on (but not limited to) our market outlook, including general economic conditions, development opportunities and long-term growth potential. Our ability to make future investments is dependent upon identifying suitable acquisition and development opportunities, access to long-term liquidity sources, and the availability of investment capital.
Debt Service on Debt Financing and Mortgages Payable
Our debt financing arrangements consist of various secured financing transactions to leverage our portfolio of MRBs and other investments. The financing arrangements generally involve the securitization of MRBs and other investments into trusts whereby we retain beneficial interests in the trusts that provide certain rights to the underlying investment assets. The senior beneficial interests are sold to unaffiliated parties with the residual interests retained by the Partnership. The senior beneficial interests require periodic interest payments that may be fixed or variable, depending on the terms of the arrangement, and scheduled principal payments. The Partnership is required to fund any shortfall in principal and interest payable to the senior beneficial interests. We anticipate that cash flows from the securitized assets will fund normal, recurring principal and interest payments to the senior beneficial interests and all trust-related fees.
Prior to 2019, all our debt financing arrangements, excluding TEBS Financings, were with Deutsche Bank. During 2019, we have strategically diversified our lending relationships to reduce our exposure to Deutsche Bank. We closed on a new Term TOB Trust financing structure with Morgan Stanley in May 2019 and new TOB Trust financing structures with Mizuho in the third quarter of 2019. The addition of these two investment banking relationships will further diversify our access to debt financing arrangements.
We actively manage both our fixed and variable rate debt financings. The following table summarizes our fixed and variable rate debt financings as of December 31, 2019 and 2018:
|
|
December 31, 2019 |
|
|
December 31, 2018 |
|
||||||||||
Debt Financing Type |
|
Outstanding Principal |
|
|
% of Total Debt Financing |
|
|
Outstanding Principal |
|
|
% of Total Debt |
|
||||
Fixed |
|
$ |
356,258,799 |
|
|
|
66.1 |
% |
|
$ |
317,096,477 |
|
|
|
62.3 |
% |
Variable |
|
|
182,329,180 |
|
|
|
33.9 |
% |
|
|
191,816,849 |
|
|
|
37.7 |
% |
Total |
|
$ |
538,587,979 |
|
|
|
|
|
|
$ |
508,913,326 |
|
|
|
|
|
As disclosed in Note 15 to the consolidated financial statements, we refinanced the M24 and M33 TEBS Financings from variable to fixed in July 2019, which has resulted in an increase in the percentage of fixed rate debt financing. This increase was somewhat offset by eight new variable rate TOB Trusts with Mizuho in the third quarter of 2019.
Our mortgages payable financing arrangements are used to leverage our MF Properties. The mortgages are entered into with financial institutions and are secured by security interests in the MF Properties. The mortgages bear interest that may be fixed or variable, depending on the terms of the arrangement, and include scheduled principal payments. We anticipate that cash flows from the secured properties will be sufficient to pay all normal, recurring principal and interest payments.
We anticipate refinancing all debt financing and mortgage payable arrangements maturing in 2020 with similar arrangements of terms greater than one year. We typically refinance arrangements with existing lenders, assuming the terms are acceptable to the Partnership. We may also explore other financing options with Freddie Mac, Fannie Mae, other investment banks or other lenders in the market.
Other Contractual Obligations
We are subject to various guarantee obligations in the normal course of business, and, in most cases, do not anticipate these obligations to result in significant cash payments by the Partnership.
Leverage Ratio
We utilize leverage to enhance rates of return to our Unitholders. We use target ratios for each type of financing obligation utilized by us to manage an overall leverage constraint, established by the Board of Managers of Greystone Manager, which is the general partner of the Partnership’s General Partner. The leverage utilized is dependent upon several factors, including, but not limited to, the assets being leveraged, the leverage program utilized, constraints of market collateral calls and the liquidity and marketability of the
40
underlying collateral of the asset being leveraged. We define our leverage ratio as total outstanding debt divided by total assets using cost adjusted for paydowns for MRBs, PHC Certificates, property loans, and taxable MRBs, and initial cost for deferred financing costs and MF Properties. At December 31, 2019, our overall leverage ratio was approximately 61%.
Cash Flows
In 2019, we generated $9.9 million of cash, which was the net result of $18.0 million provided by operating activities, $23.2 million provided by investing activities, and $31.3 million used in financing activities.
Cash provided by operating activities totaled $18.0 million in 2019 compared to $25.7 million generated in 2018. The decrease was mainly driven by a decrease in net income, offset by gains on sales and contingent interest related to investing activities.
Cash provided by investing activities totaled $23.2 million in 2019 compared to cash provided of $49.1 million in 2018. The change was due to the following factors:
|
• |
A decrease in cash used to purchase MRBs of $22.5 million; |
|
• |
A decrease in principal payments and redemption proceeds received on MRBs and contingent interest of $70.7 million; |
|
• |
A decrease in net principal payments and contingent interest related to property loans of $7.6 million; |
|
• |
An increase in cash from sale of investment in an unconsolidated entity of $22.2 million; |
|
• |
A decrease in cash contributed to unconsolidated entities and land held for development of $16.1 million; and |
|
• |
A decrease in proceeds from sales of real estate assets of $13.5 million. |
Cash used in financing activities totaled $31.3 million in 2019 compared to cash used of $113.1 million in 2018. The change is due primarily to a net decrease in cash from debt financings of $83.8 million as compared to 2018.
We believe our cash balance and cash provided by the sources discussed herein will be sufficient to pay, or refinance, our debt obligations and to meet our liquidity needs over the next 12 months.
Cash Available for Distribution
The Partnership believes that Cash Available for Distribution (“CAD”) provides relevant information about the Partnership’s operations and is necessary, along with net income, for understanding its operating results. To calculate CAD, the Partnership begins with net income as computed in accordance with GAAP and adjusts for non-cash expenses consisting of depreciation expense, amortization expense related to deferred financing costs, amortization of premiums and discounts, non-cash interest rate derivative expense or income, provision for loan losses, impairments on MRBs, PHC Certificates, real estate assets and property loans, deferred income tax expense (benefit) and restricted unit compensation expense. The Partnership also deducts Tier 2 income (see Note 3 to the Partnership’s consolidated financial statements) distributable to the General Partner as defined in the Partnership Agreement and Series A Preferred Unit distributions and accretion. Net income is the GAAP measure most comparable to CAD. There is no generally accepted methodology for computing CAD, and the Partnership’s computation of CAD may not be comparable to CAD reported by other companies. Although the Partnership considers CAD to be a useful measure of the Partnership’s operating performance, CAD is a non-GAAP measure that should not be considered as an alternative to net income calculated in accordance with GAAP, or any other measures of financial performance presented in accordance with GAAP.
Currently, cash distributions are made to the Partnership’s BUC holders at an annual rate of $0.50 per BUC. The amount of cash per BUC distributed may increase or decrease at the determination of AFCA 2 based on its assessment of the amount of cash available for this purpose. During the years ended December 31, 2019 and 2018, we generated CAD of $0.57 and $0.73 per BUC, respectively. We believe that as we continue to implement our current investment plans, we will continue to generate sufficient CAD to maintain cash distributions to BUC holders at the existing level of $0.50 per BUC per year without the use of other available cash. However, there is no assurance that we will be able to generate CAD at levels in excess of the current annual distribution rate, which could result in a reduced annual distribution rate per BUC.
41
The following table shows the calculation of CAD (and a reconciliation of the Partnership’s net income (loss) as determined in accordance with GAAP to CAD) for the years ended December 31, 2019 and 2018:
|
|
For the Years Ended December 31, |
|
|||||
|
|
2019 |
|
|
2018 |
|
||
Net income |
|
$ |
30,492,151 |
|
|
$ |
41,139,529 |
|
Change in fair value of derivatives and interest rate derivative amortization |
|
|
499,835 |
|
|
|
(724,579 |
) |
Depreciation and amortization expense |
|
|
3,091,417 |
|
|
|
3,556,265 |
|
Impairment of securities |
|
|
- |
|
|
|
1,141,020 |
|
Impairment charge on real estate assets |
|
|
75,000 |
|
|
|
150,000 |
|
Amortization of deferred financing costs |
|
|
1,713,534 |
|
|
|
1,673,044 |
|
RUA compensation expense |
|
|
3,636,091 |
|
|
|
1,822,525 |
|
Deferred income taxes |
|
|
(149,874 |
) |
|
|
(242,235 |
) |
Redeemable Series A Preferred Unit distribution and accretion |
|
|
(2,871,051 |
) |
|
|
(2,871,050 |
) |
Tier 2 Income distributable to the General Partner (1) |
|
|
(2,018,202 |
) |
|
|
(2,062,118 |
) |
Bond purchase premium (discount) amortization (accretion), net of cash received |
|
|
(80,524 |
) |
|
|
(14,633 |
) |
Total CAD |
|
$ |
34,388,377 |
|
|
$ |
43,567,768 |
|
|
|
|
|
|
|
|
|
|
Weighted average number of BUCs outstanding, basic |
|
|
60,551,775 |
|
|
|
60,028,120 |
|
Net income per BUC, basic |
|
$ |
0.42 |
|
|
$ |
0.60 |
|
Total CAD per BUC, basic |
|
$ |
0.57 |
|
|
$ |
0.73 |
|
Distributions declared, per BUC |
|
$ |
0.50 |
|
|
$ |
0.50 |
|
(1) |
As described in Note 3 to the Partnership’s consolidated financial statements, Net Interest Income representing contingent interest and Net Residual Proceeds representing contingent interest (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 the year ended December 31, 2019, we realized contingent interest of approximately $3.0 million on the redemption of the Vantage at Brooks, LLC property loan, a $10.5 million gain on sale related to the Partnership’s investment in Vantage at Panama City Beach, LLC and a $5.7 million gain on sale related to the Partnership’s investment in Vantage at Boerne, LLC. These amounts are considered Tier 2 income up to a maximum amount allowed by the Partnership Agreement and are distributed 25% to the General Partner. Tier 2 income is limited to 0.9% per annum of the principal amount of the MRBs and other investments on a cumulative basis. This limit was reached during the year ended December 31, 2019. All income in excess of the limit is considered Tier 3 income that is allocated entirely to the BUCs. See Note 3 to the Partnership’s consolidated financial statements for additional information. |
|
• |
For the year ended December 31, 2018, we realized contingent interest of approximately $4.2 million on redemption of the Lake Forest MRB, contingent interest of approximately $5.1 million on redemption of the Vantage at New Braunfels, LLC property loan, a gain on sale of approximately $4.1 million related to the Jade Park MF Property, and a gain on sale of approximately $2.9 million related to the Partnership’s investment in Vantage at Corpus Christi, LLC. These amounts are considered Tier 2 income up to a maximum amount allowed by the Partnership Agreement and are distributed 25% to the General Partner. Tier 2 income is limited to 0.9% per annum of the principal amount of the MRBs and other investments on a cumulative basis. This limit was reached during the year ended December 31, 2018. All income in excess of the limit is considered Tier 3 income that is allocated entirely to the BUCs. See Note 3 to the Partnership’s consolidated financial statements for additional information. |
42
Off Balance Sheet Arrangements
As of December 31, 2019 and 2018, we held MRBs that are collateralized by Residential Properties and one commercial property. The Residential Properties and commercial property are owned by entities that are not controlled by us. We have no equity interest in these entities and do not guarantee any obligations of these entities.
The Partnership has entered into various commitments and guarantees. For additional discussions related to commitments and guarantees, see Note 18 to the Partnership’s consolidated financial statements.
We do not engage in trading activities involving non-exchange traded contracts. As such, we are not materially exposed to any financing, liquidity, market, or credit risk that could arise if we had engaged in such relationships.
We do not have any relationships or transactions with persons or entities that derive benefits from their non-independent relationships with us or our related parties, other than what is disclosed in Note 22 to the Partnership’s consolidated financial statements.
Contractual Obligations
As discussed in Notes 14 through 16 to the Partnership’s consolidated financial statements, the debt obligation amounts maturing in 2020 consist of the principal on LOCs, various TOB, Term TOB and Term A/B debt financings with Deutsche Bank and Mizuho, and payments on the MF Property mortgages payable. Our strategic objective is to leverage our MRB portfolio utilizing long-term securitization financings either with Freddie Mac through its TEBS program or with other lenders with trust securitizations similar to the Term A/B Trust program with Deutsche Bank, the TOB Trust program with Mizuho or the Term TOB Trust program with Morgan Stanley. This strategy allows us to better match the duration of our assets and liabilities and to better manage the spread between our assets and liabilities.
See Note 19 to the Partnership’s consolidated financial statements for details regarding potential redemption dates for the Partnership’s Series A Preferred Units outstanding.
We have the following contractual obligations as of December 31, 2019:
|
|
Payments due by period |
|
|||||||||||||||||
|
|
Total |
|
|
Less than 1 year |
|
|
1-3 years |
|
|
3-5 years |
|
|
More than 5 years |
|
|||||
Debt Obligations |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Lines of credit - secured and unsecured |
|
$ |
13,200,000 |
|
|
$ |
13,200,000 |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
- |
|
Debt financing |
|
|
538,587,979 |
|
|
|
121,117,504 |
|
|
|
23,823,847 |
|
|
|
21,369,813 |
|
|
|
372,276,815 |
|
Mortgages payable |
|
|
26,812,851 |
|
|
|
26,812,851 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
Lease Obligations |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating leases |
|
|
5,215,119 |
|
|
|
135,812 |
|
|
|
275,457 |
|
|
|
286,577 |
|
|
|
4,517,273 |
|
Total |
|
$ |
583,815,949 |
|
|
$ |
161,266,167 |
|
|
$ |
24,099,304 |
|
|
$ |
21,656,390 |
|
|
$ |
376,794,088 |
|
We are also contractually obligated to pay interest on our long-term debt obligations. The weighted average interest of our lines of credit was 4.2% as of December 31, 2019. The weighted average interest of our debt financing was 3.6% as of December 31, 2019. The weighted average interest of our mortgages payable is 4.7% as of December 31, 2019.
Inflation
Substantially all of the resident leases at the Residential Properties, which collateralize our MRBs, allow for adjustments in the rent payable at the time of renewal, subject to rent restrictions related to the MRBs. Additionally, the MF Properties may be able to seek rent increases. The majority of these leases are for one year or less. The short-term nature of these leases generally serves to reduce the risk to the properties of the adverse effects of inflation; however, market conditions may prevent the properties from increasing rental rates in amounts sufficient to offset higher operating expenses. Inflation did not have a significant impact on our financial results for the years presented in this Report.
43
Critical Accounting Policies
The preparation of financial statements in accordance with GAAP requires us to make judgments, assumptions, and estimates. The application of these judgments, assumptions, and estimates can affect the amounts of assets, liabilities, revenues, and expenses reported by us. Our significant accounting policies are described in Note 2 and 23 to the Partnership’s consolidated financial statements, which are incorporated by reference. We consider the following to be our critical accounting policies because they involve our judgments, assumptions and estimates that significantly affect the Partnership’s consolidated financial statements. If these estimates differ significantly from actual results, the impact on the Partnership’s consolidated financial statements may be material.
Variable Interest Entities
Under the accounting guidance for consolidation, the Partnership must evaluate entities in which it holds a variable interest to determine if the entities are VIEs and if the Partnership is the primary beneficiary. The entity that is deemed to have: (1) the power to direct the activities of a VIE that most significantly impact the entity’s economic performance; and (2) the obligation to absorb losses of the entity that could potentially be significant to the VIE or the right to receive benefits from the entity that could potentially be significant to the VIE, is considered the primary beneficiary. If the Partnership is deemed to be the primary beneficiary, then it must consolidate the VIEs in its consolidated financial statements. The Partnership has consolidated all VIEs in which it has determined it is the primary beneficiary. In the Partnership’s consolidated financial statements, all transactions and accounts between the Partnership and the consolidated VIEs have been eliminated in consolidation.
The Partnership re-evaluates VIEs at each reporting date based on events and circumstances at the VIEs. As a result, changes to the consolidated VIEs may occur in the future based on changes in circumstances. The accounting guidance on consolidations is complex and requires significant analysis and judgment.
The Partnership does not believe that the consolidation of VIEs for reporting under GAAP impacts its status as a partnership for federal income tax purposes or the status of Unitholders as partners of the Partnership. In addition, the consolidation of VIEs is not expected to impact the treatment of the MRBs owned by consolidated VIEs, the tax-exempt nature of the interest payments on secured debt financings, or the manner in which the Partnership’s income is reported to Unitholders on IRS Schedule K-1.
Fair Value of Financial Instruments
Current accounting guidance on fair value measurements establishes a framework for measuring fair value and provides for expanded disclosures about fair value measurements. The guidance:
|
• |
Defines fair value as the exchange price that would be received for an asset or paid to transfer a liability (an exit price) in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants at the measurement date; and |
|
• |
Establishes a three-level hierarchy for fair value measurements based upon the transparency of inputs to the valuation of an asset or liability on the measurement date. |
Inputs refer broadly to the assumptions that market participants would use in pricing the asset or liability, including assumptions about risk. To increase consistency and comparability in fair value measurements and related disclosures, the fair value hierarchy prioritizes the inputs to valuation techniques used to measure fair value into three broad levels. The three levels of the hierarchy are defined as follows:
|
• |
Level 1 inputs are quoted prices (unadjusted) in active markets for identical assets or liabilities; |
|
• |
Level 2 inputs are inputs other than quoted prices included within Level 1 that are observable for the asset or liability, either directly or indirectly, for substantially the full term of the financial instrument; and |
|
• |
Level 3 inputs are unobservable inputs for asset or liabilities. |
The categorization within the valuation hierarchy is based upon the lowest level of input that is significant to the fair value measurement.
The following is a description of the valuation methodologies used for assets and liabilities measured at fair value.
44
Investments in MRBs and Taxable MRBs. The fair value of the Partnership’s investments in MRBs and taxable MRBs as of December 31, 2019 and 2018 is based upon prices obtained from a third-party pricing service, which are estimates of market prices. There is no active trading market for the MRBs, and price quotes for the MRBs are not available. The valuation methodology of the Partnership’s third-party pricing service incorporates commonly used market pricing methods. It considers the underlying characteristics of each MRB as well as other quantitative and qualitative characteristics including, but not limited to, market interest rates, illiquidity, legal structure of the borrower, collateral, seniority to other obligations, operating results of the underlying property, geographic location, and property quality. These characteristics are used to estimate an effective yield for each MRB. The MRB fair value is estimated using a discounted cash flow and yield to maturity or call analysis by applying the effective yield to contractual cash flows. Significant increases (decreases) in the effective yield would have resulted in a significantly lower (higher) fair value estimate. Changes in fair value due to an increase or decrease in the effective yield do not impact the Partnership’s cash flows.
The Partnership evaluates pricing data received from the third-party pricing service by evaluating consistency with information from either the third-party pricing service or public sources. The fair value estimates of the MRBs and taxable MRBs are based largely on unobservable inputs believed to be used by market participants and requires the use of judgment on the part of the third-party pricing service and the Partnership. Due to the judgments involved, the fair value measurements of the Partnership’s investments in MRBs and taxable MRBs are categorized as a Level 3 input.
Mortgage Revenue Bonds and Taxable Mortgage Revenue Bonds Impairment
The Partnership accounts for its investments in MRBs and taxable MRBs under the accounting guidance for certain investments in debt and equity securities. The Partnership’s investments in these instruments are classified as available-for-sale debt securities and are reported at their estimated fair value. The net unrealized gains or losses on these investments are reflected in the Partnership’s consolidated statements of comprehensive income. Unrealized gains and losses do not affect the cash flow of the bonds, distributions to Unitholders, or the characterization of the interest income of the financial obligation of the underlying collateral.
The Partnership periodically reviews each of its MRBs, taxable MRBs and bond purchase commitments for impairment. The Partnership evaluates whether unrealized losses are considered other-than-temporary impairments based on various factors including:
|
• |
The duration and severity of the decline in fair value; |
|
• |
The Partnership’s intent to hold and the likelihood of it being required to sell the security before its value recovers; |
|
• |
Adverse conditions specifically related to the security, its collateral, or both; |
|
• |
Volatility of the fair value of the security; |
|
• |
The likelihood of the borrower being able to make payments; |
|
• |
Failure of the issuer to make scheduled interest or principal payments; and |
|
• |
Recoveries or additional declines in fair value after the balance sheet date. |
While the Partnership evaluates all available information, it focuses specifically on whether the security’s estimated fair value is below amortized cost, if the Partnership has the intent to sell or may be required to sell the security prior to the time that the value recovers or until maturity, and whether the Partnership expects to recover the security’s entire amortized cost basis.
The recognition of other-than-temporary impairment and the potential impairment analysis are subject to a considerable degree of judgment, the results of which when applied under different conditions or assumptions could have a material impact on the Partnership’s consolidated financial statements. If the Partnership experiences deterioration in the values of its investment portfolio, the Partnership may incur impairments to its investment portfolio that could negatively impact the Partnership’s financial condition, cash flows, and reported earnings.
Investments in Unconsolidated Entities Impairment
The Partnership reviews its investments in unconsolidated affiliates for impairment whenever events or changes in business circumstances indicate that the carrying amount of the investments may not be fully recoverable. Factors considered include:
|
• |
The absence of an ability to recover the carrying amount of the investment; |
|
• |
The inability of the investee to sustain an earnings capacity that justifies the carrying amount of the investment; or |
|
• |
Estimated sales proceeds that are insufficient to recover the carrying amount of the investment. |
45
The Partnership’s assessment of whether a decline in value is other than temporary is based on the Partnership’s ability and intent to hold the investment and whether evidence indicating the carrying value of the investment is recoverable within a reasonable period of time outweighs evidence to the contrary. If the fair value of the investment is determined to be less than the carrying value and the decline in value is considered other than temporary, an impairment charge would be recorded equal to the excess of the carrying value over the estimated fair value of the investment.
Real Estate Assets Impairment
The Partnership reviews real estate assets for impairment at least quarterly and whenever events or changes in circumstances indicate that the carrying value of a property may not be recoverable. When indicators of potential impairment suggest that the carrying value of a real estate asset may not be recoverable, the Partnership compares the carrying amount of the real estate asset to the undiscounted net cash flows expected to be generated from the use of the asset. If the carrying value exceeds the undiscounted net cash flows, an impairment loss is recorded to the extent that the carrying value of the property exceeds its estimated fair value.
Recently Issued Accounting Pronouncements
For a discussion on recently issued accounting pronouncements, see Note 2 to the Partnership’s consolidated financial statements which is incorporated by reference.
46
Item 7A. Quantitative and Qualitative Disclosures About Market Risk.
Our primary market risk exposures are interest rate risk and credit risk. Our exposure to market risks relates primarily to our investments in MRBs, and our debt financing and mortgages payable.
Interest rates are highly sensitive to many factors, including governmental, monetary and tax policies, domestic and international economic and political considerations, and other factors beyond our control. The nature of our MRBs and the debt financing used to finance these investments exposes us to financial risk due to fluctuations in market interest rates. The MRBs bear interest at fixed rates.
Our primary credit risk is the risk of default on our investment in MRBs and taxable property loans collateralized by the Residential Properties. The MRBs are not direct obligations of the governmental authorities that issue the MRBs and are not guaranteed by such authorities, any insurer or other party. In addition, the MRBs and the associated taxable property loans are non-recourse obligations of the property owner. As a result, the sole source of principal and interest payments on the MRBs and the taxable property loans is the net operating cash flows generated by these properties or the net proceeds from a sale or refinance of these properties.
If a property is unable to sustain net rental revenues at a level necessary to pay current debt service obligations on our MRB or taxable property loans, a default may occur. A property’s ability to generate net operating cash flows is subject to a wide variety of factors, including rental and occupancy rates of the property and the level of its operating expenses. Occupancy rates and rents are directly affected by the supply of, and demand for, multifamily residential properties in the market area where the property is located. This is affected by several factors such as local or national economic conditions, the amount of new apartment construction and the affordability of single-family homes. In addition, factors such as government regulation (e.g. zoning laws and permitting requirements), inflation, real estate and other taxes, labor problems, and natural disasters can affect the economic operations of a multifamily residential property.
Defaults on the MRBs or taxable property loans may reduce the amount of future cash available for distribution to Unitholders. In addition, if a property’s net operating cash flows decline, it may affect the market value of the property. If the market value of a property deteriorates, the amount of net proceeds from the ultimate sale or refinancing of the property may be insufficient to repay the entire principal balance of the MRB or secured taxable property loan. In the event of a default on an MRB or secured taxable property loan, we will have the right to foreclose on the mortgage or deed of trust securing the property. If we take ownership of the property securing a defaulted MRB, we will be entitled to all net operating cash flows generated by the property. If such an event occurs, these amounts will not provide tax-exempt income.
We actively manage the credit risks associated with our MRBs and taxable property loans by performing a complete due diligence and underwriting process of the properties securing these investments prior to investing. In addition, we carefully monitor the on-going performance of the properties underlying these investments.
Mortgage Revenue Bonds Sensitivity Analysis
A third-party pricing service is used to value our MRBs. The pricing service uses a discounted cash flow and yield to maturity or call analysis which encompasses judgment in its application. The key assumption in the yield to maturity or call analysis is the range of effective yields of the individual MRBs. The effective yield analysis for each MRB considers the current market yield on similar MRBs, specific terms of each MRB, and various characteristics of the properties collateralizing the MRBs such as debt service coverage ratio, loan to value, and other characteristics.
We completed a sensitivity analysis which is hypothetical and is as of a specific point in time. The results of the sensitivity analysis may not be indicative of actual changes in fair value and should be used with caution. The table below summarizes the sensitivity analysis metrics related to the investments in the MRBs as of December 31, 2019:
Description |
|
Estimated Fair Value (in 000's) |
|
|
Range of Effective Yields used in Valuation |
|
Range of Effective Yields if 10% Adverse Applied |
|
Additional Unrealized Losses with 10% Adverse Change (in 000's) |
|
||||||||
Mortgage Revenue Bonds |
|
$ |
773,597 |
|
|
|
2.4 |
% |
-8.5% |
|
|
2.6 |
% |
-9.4% |
|
$ |
21,169 |
|
47
Geographic Risk
The properties securing the MRBs are geographically dispersed throughout the United States with significant concentrations (geographic risk) in Texas, California, and South Carolina. The table below summarizes the geographic concentrations in these states as a percentage of the total MRB principal outstanding:
|
|
December 31, 2019 |
|
|
December 31, 2018 |
|
||
Texas |
|
|
43 |
% |
|
|
43 |
% |
California |
|
|
18 |
% |
|
|
18 |
% |
South Carolina |
|
|
17 |
% |
|
|
17 |
% |
Summary of Interest Rates on Borrowings and Interest Rate Cap Agreements
At December 31, 2019, the total costs of borrowing by investment type were as follows:
|
• |
The unsecured LOCs have variable interest rates ranging between 4.2% and 4.9%; |
|
• |
The M31 TEBS facility has a variable interest rate of 3.2%; |
|
• |
The M24 and M33 TEBS facilities have fixed interest rates that range between 3.1% and 3.2%; |
|
• |
The M45 TEBS facility has a fixed interest rate of 3.8% through July 31, 2023 and 4.4% thereafter; |
|
• |
The Term TOB Trusts securitized by MRBs have fixed interest rates that range between 3.5% and 4.0%; |
|
• |
The Term A/B Trusts securitized by MRBs have fixed interest rates of 4.5%; |
|
• |
The TOB Trusts securitized by MRBs have variable interest rates that range between 3.0% and 3.5%; |
|
• |
The TOB Trusts securitized by PHC Certificates have variable interest rates of 3.2%; and |
|
• |
The mortgages payable have fixed and variable interest rates that range between 4.7% and 4.8%. |
We enter into interest rate cap agreements to mitigate our exposure to interest rate fluctuations on the variable rate financing facilities. The following table sets forth certain information regarding the Partnership’s interest rate cap agreements as of December 31, 2019:
Purchase Date |
|
Notional Amount |
|
|
Maturity Date |
|
Effective Capped Rate (1) |
|
|
Index |
|
Variable Debt Financing Facility Hedged (1) |
|
Counterparty |
|
Fair Value as of December 31, 2019 |
|
|||
July 2015 |
|
|
27,033,788 |
|
|
Aug 2020 |
|
|
3.0 |
% |
|
SIFMA |
|
TOB Trusts |
|
Wells Fargo Bank |
|
$ |
- |
|
July 2015 |
|
|
27,033,788 |
|
|
Aug 2020 |
|
|
3.0 |
% |
|
SIFMA |
|
TOB Trusts |
|
Royal Bank of Canada |
|
|
- |
|
July 2015 |
|
|
27,033,788 |
|
|
Aug 2020 |
|
|
3.0 |
% |
|
SIFMA |
|
TOB Trusts |
|
SMBC Capital Markets, Inc |
|
|
- |
|
June 2017 |
|
|
81,101,364 |
|
|
Aug 2020 |
|
|
1.5 |
% |
|
SIFMA |
|
TOB Trusts |
|
Barclays Bank PLC |
|
|
4,090 |
|
Sept 2017 |
|
|
58,090,000 |
|
|
Sept 2020 |
|
|
4.0 |
% |
|
SIFMA |
|
TOB Trusts |
|
Barclays Bank PLC |
|
|
- |
|
Aug 2019 |
|
|
79,333,280 |
|
|
Aug 2024 |
|
|
4.5 |
% |
|
SIFMA |
|
M31 TEBS |
|
Barclays Bank PLC |
|
|
6,821 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
10,911 |
|
(1) |
For additional details, see Note 23 to the Partnership's consolidated financial statements. |
Interest Rate Risk – Change in Net Interest Income
The following table sets forth information regarding the impact on the Partnership’s income assuming a change in interest rates as of December 31, 2019:
Description |
|
- 25 basis points |
|
|
+ 50 basis points |
|
|
+ 100 basis points |
|
|
+ 150 basis points |
|
|
+ 200 basis points |
|
|||||
TOB & Term A/B Debt Financings |
|
$ |
120,511 |
|
|
$ |
(239,715 |
) |
|
$ |
(484,524 |
) |
|
$ |
(725,267 |
) |
|
$ |
(966,059 |
) |
TEBS Debt Financings |
|
|
89,952 |
|
|
|
(178,932 |
) |
|
|
(327,287 |
) |
|
|
(402,507 |
) |
|
|
(477,867 |
) |
Other Investment Financings |
|
|
21,851 |
|
|
|
(43,677 |
) |
|
|
(87,322 |
) |
|
|
(130,935 |
) |
|
|
(174,516 |
) |
Total |
|
$ |
232,314 |
|
|
$ |
(462,324 |
) |
|
$ |
(899,133 |
) |
|
$ |
(1,258,709 |
) |
|
$ |
(1,618,442 |
) |
48
The interest rate sensitivity table above (the “Table”) represents the change in interest income from investments, net of interest on debt and settlement payments for interest rate derivatives over the next twelve months, assuming an immediate parallel shift in the LIBOR yield curve and the resulting implied forward rates are realized as a component of this shift in the curve. Assumptions include anticipated interest rates, relationships between interest rate indices and outstanding investments, liabilities and interest rate derivative positions.
No assurance can be made that the assumptions included in the Table presented herein will occur or that other events would not occur that would affect the outcomes of the analysis. Furthermore, the results included in the Table assume the Partnership does not act to change its sensitivity to the movement in interest rates.
As the above information incorporates only those material positions or exposures that existed as of December 31, 2019, it does not consider those exposures or positions that could arise after that date. The ultimate economic impact of these market risks will depend on the exposures that arise during the period, our risk mitigation strategies at that time and the overall business and economic environment.
49
Item 8. Financial Statements and Supplementary Data.
Report of Independent Registered Public Accounting Firm
To the Board of Managers and Partners of
America First Multifamily Investors, L.P.
Opinions on the Financial Statements and Internal Control over Financial Reporting
We have audited the accompanying consolidated balance sheets of America First Multifamily Investors, L.P. and its subsidiaries (the “Partnership”) as of December 31, 2019 and 2018, and the related consolidated statements of operations, comprehensive income, partners’ capital and cash flows for each of the two years in the period ended December 31, 2019, including the related notes (collectively referred to as the “consolidated financial statements”). We also have audited the Partnership's internal control over financial reporting as of December 31, 2019, based on criteria established in Internal Control - Integrated Framework (2013) issued by the Committee of Sponsoring Organizations of the Treadway Commission (COSO).
In our opinion, the consolidated financial statements referred to above present fairly, in all material respects, the financial position of the Partnership as of December 31, 2019 and 2018, and the results of its operations and its cash flows for each of the two years in the period ended December 31, 2019 in conformity with accounting principles generally accepted in the United States of America. Also in our opinion, the Partnership maintained, in all material respects, effective internal control over financial reporting as of December 31, 2019, based on criteria established in Internal Control - Integrated Framework (2013) issued by the COSO.
Basis for Opinions
The Partnership's management is responsible for these consolidated financial statements, for maintaining effective internal control over financial reporting, and for its assessment of the effectiveness of internal control over financial reporting, included in Management Report on Internal Control Over Financial Reporting appearing under Item 9A. Our responsibility is to express opinions on the Partnership’s consolidated financial statements and on the Partnership's internal control over financial reporting based on our audits. We are a public accounting firm registered with the Public Company Accounting Oversight Board (United States) (PCAOB) and are required to be independent with respect to the Partnership in accordance with the U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.
We conducted our audits in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audits to obtain reasonable assurance about whether the consolidated financial statements are free of material misstatement, whether due to error or fraud, and whether effective internal control over financial reporting was maintained in all material respects.
Our audits of the consolidated financial statements included performing procedures to assess the risks of material misstatement of the consolidated financial statements, whether due to error or fraud, and performing procedures that respond to those risks. Such procedures included examining, on a test basis, evidence regarding the amounts and disclosures in the consolidated financial statements. Our audits also included evaluating the accounting principles used and significant estimates made by management, as well as evaluating the overall presentation of the consolidated financial statements. Our audit of internal control over financial reporting included obtaining an understanding of internal control over financial reporting, assessing the risk that a material weakness exists, and testing and evaluating the design and operating effectiveness of internal control based on the assessed risk. Our audits also included performing such other procedures as we considered necessary in the circumstances. We believe that our audits provide a reasonable basis for our opinions.
50
Definition and Limitations of Internal Control over Financial Reporting
A company’s internal control over financial reporting is a process designed to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles. A company’s internal control over financial reporting includes those policies and procedures that (i) pertain to the maintenance of records that, in reasonable detail, accurately and fairly reflect the transactions and dispositions of the assets of the company; (ii) provide reasonable assurance that transactions are recorded as necessary to permit preparation of financial statements in accordance with generally accepted accounting principles, and that receipts and expenditures of the company are being made only in accordance with authorizations of management and directors of the company; and (iii) provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use, or disposition of the company’s assets that could have a material effect on the financial statements.
Because of its inherent limitations, internal control over financial reporting may not prevent or detect misstatements. Also, projections of any evaluation of effectiveness to future periods are subject to the risk that controls may become inadequate because of changes in conditions, or that the degree of compliance with the policies or procedures may deteriorate.
/s/ PricewaterhouseCoopers LLP
Chicago, Illinois
February 26, 2020
We have served as the Partnership’s auditor since 2016.
51
AMERICA FIRST MULTIFAMILY INVESTORS, L.P.
|
|
December 31, 2019 |
|
|
December 31, 2018 |
|
||
Assets: |
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
42,308,153 |
|
|
$ |
32,001,925 |
|
Restricted cash |
|
|
877,828 |
|
|
|
1,266,686 |
|
Interest receivable, net |
|
|
7,432,433 |
|
|
|
7,011,839 |
|
Mortgage revenue bonds held in trust, at fair value (Note 6) |
|
|
743,587,715 |
|
|
|
645,258,873 |
|
Mortgage revenue bonds, at fair value (Note 6) |
|
|
30,009,750 |
|
|
|
86,894,562 |
|
Public housing capital fund trust certificates, at fair value (Note 7) |
|
|
43,349,357 |
|
|
|
48,672,086 |
|
Real estate assets: (Note 8) |
|
|
|
|
|
|
|
|
Land and improvements |
|
|
4,906,130 |
|
|
|
4,971,665 |
|
Buildings and improvements |
|
|
72,011,533 |
|
|
|
71,897,070 |
|
Real estate assets before accumulated depreciation |
|
|
76,917,663 |
|
|
|
76,868,735 |
|
Accumulated depreciation |
|
|
(15,357,700 |
) |
|
|
(12,272,387 |
) |
Net real estate assets |
|
|
61,559,963 |
|
|
|
64,596,348 |
|
Investments in unconsolidated entities (Note 9) |
|
|
86,981,864 |
|
|
|
76,534,306 |
|
Property loans, net of loan loss allowance (Note 10) |
|
|
7,999,094 |
|
|
|
15,961,012 |
|
Other assets (Note 12) |
|
|
5,062,351 |
|
|
|
4,515,609 |
|
Total Assets |
|
$ |
1,029,168,508 |
|
|
$ |
982,713,246 |
|
|
|
|
|
|
|
|
|
|
Liabilities: |
|
|
|
|
|
|
|
|
Accounts payable, accrued expenses and other liabilities (Note 13) |
|
$ |
9,036,167 |
|
|
$ |
7,543,822 |
|
Distribution payable |
|
|
7,607,984 |
|
|
|
7,576,167 |
|
Unsecured lines of credit (Note 14) |
|
|
13,200,000 |
|
|
|
35,659,200 |
|
Debt financing, net (Note 15) |
|
|
536,197,421 |
|
|
|
505,663,565 |
|
Mortgages payable and other secured financing, net (Note 16) |
|
|
26,802,246 |
|
|
|
27,454,375 |
|
Total Liabilities |
|
|
592,843,818 |
|
|
|
583,897,129 |
|
|
|
|
|
|
|
|
|
|
Commitments and Contingencies (Note 18) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Redeemable Series A Preferred Units, approximately $94.5 million redemption value, 9.5 million issued and outstanding, net (Note 19) |
|
|
94,386,427 |
|
|
|
94,350,376 |
|
|
|
|
|
|
|
|
|
|
Partnersʼ Capital: |
|
|
|
|
|
|
|
|
General Partner (Note 1) |
|
|
735,128 |
|
|
|
344,590 |
|
Beneficial Unit Certificates ("BUCs," Note 1) |
|
|
341,203,135 |
|
|
|
304,121,151 |
|
Total Partnersʼ Capital |
|
|
341,938,263 |
|
|
|
304,465,741 |
|
Total Liabilities and Partnersʼ Capital |
|
$ |
1,029,168,508 |
|
|
$ |
982,713,246 |
|
The accompanying notes are an integral part of the consolidated financial statements.
52
AMERICA FIRST MULTIFAMILY INVESTORS, L.P.
CONSOLIDATED STATEMENTS OF OPERATIONS
|
|
For the Years Ended December 31, |
|
|||||
|
|
2019 |
|
|
2018 |
|
||
Revenues: |
|
|
|
|
|
|
|
|
Property revenues |
|
$ |
8,081,029 |
|
|
$ |
9,074,805 |
|
Investment income |
|
|
50,222,435 |
|
|
|
51,479,641 |
|
Contingent interest income |
|
|
3,045,462 |
|
|
|
9,322,849 |
|
Other interest income |
|
|
851,123 |
|
|
|
7,636,226 |
|
Other income |
|
|
117,964 |
|
|
|
3,842,055 |
|
Total revenues |
|
|
62,318,013 |
|
|
|
81,355,576 |
|
Expenses: |
|
|
|
|
|
|
|
|
Real estate operating (exclusive of items shown below) |
|
|
4,473,558 |
|
|
|
5,300,296 |
|
Impairment of securities |
|
|
- |
|
|
|
1,141,020 |
|
Impairment charge on real estate assets |
|
|
75,000 |
|
|
|
150,000 |
|
Depreciation and amortization |
|
|
3,091,417 |
|
|
|
3,556,265 |
|
Interest expense (Note 2) |
|
|
24,717,294 |
|
|
|
24,863,056 |
|
General and administrative |
|
|
15,564,403 |
|
|
|
13,082,023 |
|
Total expenses |
|
|
47,921,672 |
|
|
|
48,092,660 |
|
Other Income: |
|
|
|
|
|
|
|
|
Gain on sales of real estate assets, net |
|
|
- |
|
|
|
4,051,429 |
|
Gain on sale of investments in unconsolidated entities |
|
|
16,141,797 |
|
|
|
2,904,087 |
|
Income before income taxes |
|
|
30,538,138 |
|
|
|
40,218,432 |
|
Income tax expense (benefit) |
|
|
45,987 |
|
|
|
(921,097 |
) |
Net income |
|
|
30,492,151 |
|
|
|
41,139,529 |
|
Redeemable Series A Preferred Unit distributions and accretion |
|
|
(2,871,051 |
) |
|
|
(2,871,050 |
) |
Net income available to Partners |
|
$ |
27,621,100 |
|
|
$ |
38,268,479 |
|
|
|
|
|
|
|
|
|
|
Net income available to Partners allocated to: |
|
|
|
|
|
|
|
|
General Partner |
|
$ |
2,102,874 |
|
|
$ |
2,285,943 |
|
Limited Partners - BUCs |
|
|
25,423,398 |
|
|
|
35,755,806 |
|
Limited Partners - Restricted units |
|
|
94,828 |
|
|
|
226,730 |
|
|
|
$ |
27,621,100 |
|
|
$ |
38,268,479 |
|
BUC holders' interest in net income per BUC, basic and diluted |
|
$ |
0.42 |
|
|
$ |
0.60 |
|
Weighted average number of BUCs outstanding, basic |
|
|
60,551,775 |
|
|
|
60,028,120 |
|
Weighted average number of BUCs outstanding, diluted |
|
|
60,551,775 |
|
|
|
60,028,120 |
|
The accompanying notes are an integral part of the consolidated financial statements.
53
AMERICA FIRST MULTIFAMILY INVESTORS, L.P.
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
|
|
For the Years Ended December 31, |
|
|||||
|
|
2019 |
|
|
2018 |
|
||
Net income |
|
$ |
30,492,151 |
|
|
$ |
41,139,529 |
|
Reversal of net unrealized losses on securities with other-than-temporary impairment |
|
|
- |
|
|
|
525,446 |
|
Unrealized gain (loss) on securities |
|
|
40,330,635 |
|
|
|
(14,168,694 |
) |
Unrealized loss on bond purchase commitments |
|
|
- |
|
|
|
(3,002,540 |
) |
Comprehensive income |
|
|
70,822,786 |
|
|
|
24,493,741 |
|
The accompanying notes are an integral part of the consolidated financial statements.
54
AMERICA FIRST MULTIFAMILY INVESTORS, L.P.
CONSOLIDATED STATEMENTS OF PARTNERS’ CAPITAL
FOR THE YEARS ENDED DECEMBER 31, 2019 AND 2018
|
|
General Partner |
|
|
# of BUCs - Restricted and Unrestricted |
|
|
BUCs - Restricted and Unrestricted |
|
|
Total |
|
|
Accumulated Other Comprehensive Income (Loss) |
|
|||||
Balance as of January 1, 2018 |
|
$ |
437,256 |
|
|
|
60,373,674 |
|
|
$ |
313,403,014 |
|
|
$ |
313,840,270 |
|
|
$ |
75,623,830 |
|
Cumulative effect of accounting change (Note 2) |
|
|
(2,169 |
) |
|
|
|
|
|
|
(214,779 |
) |
|
|
(216,948 |
) |
|
|
- |
|
Distributions paid or accrued ($0.50 per BUC): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Regular distribution |
|
|
(166,089 |
) |
|
|
|
|
|
|
(16,442,861 |
) |
|
|
(16,608,950 |
) |
|
|
- |
|
Distribution of Tier 2 income (Note 3) |
|
|
(2,062,118 |
) |
|
|
|
|
|
|
(6,186,356 |
) |
|
|
(8,248,474 |
) |
|
|
- |
|
Distribution of Tier 3 income (Note 3) |
|
|
- |
|
|
|
|
|
|
|
(7,637,602 |
) |
|
|
(7,637,602 |
) |
|
|
- |
|
Net income allocable to Partners |
|
|
2,285,943 |
|
|
|
|
|
|
|
35,982,536 |
|
|
|
38,268,479 |
|
|
|
- |
|
Sale of BUCs, net of issuance costs |
|
|
- |
|
|
|
349,136 |
|
|
|
1,953,829 |
|
|
|
1,953,829 |
|
|
|
- |
|
Repurchase of BUCs |
|
|
- |
|
|
|
(268,575 |
) |
|
|
(1,697,613 |
) |
|
|
(1,697,613 |
) |
|
|
- |
|
Restricted units awarded |
|
|
- |
|
|
|
309,212 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
Restricted unit compensation expense |
|
|
18,225 |
|
|
|
|
|
|
|
1,804,300 |
|
|
|
1,822,525 |
|
|
|
- |
|
Restricted units forfeited |
|
|
- |
|
|
|
(6,957 |
) |
|
|
- |
|
|
|
- |
|
|
|
- |
|
BUCs surrendered to pay tax withholding on vested restricted units |
|
|
- |
|
|
|
(65,023 |
) |
|
|
(363,987 |
) |
|
|
(363,987 |
) |
|
|
- |
|
Unrealized loss on securities |
|
|
(141,687 |
) |
|
|
|
|
|
|
(14,027,007 |
) |
|
|
(14,168,694 |
) |
|
|
(14,168,694 |
) |
Unrealized loss on bond purchase commitments |
|
|
(30,025 |
) |
|
|
|
|
|
|
(2,972,515 |
) |
|
|
(3,002,540 |
) |
|
|
(3,002,540 |
) |
Reversal of net unrealized loss on securities with other-than-temporary impairment |
|
|
5,254 |
|
|
|
|
|
|
|
520,192 |
|
|
|
525,446 |
|
|
|
525,446 |
|
Balance as of December 31, 2018 |
|
$ |
344,590 |
|
|
|
60,691,467 |
|
|
$ |
304,121,151 |
|
|
$ |
304,465,741 |
|
|
$ |
58,978,042 |
|
Cumulative effect of accounting change (Note 2) |
|
|
(2 |
) |
|
|
- |
|
|
|
(210 |
) |
|
|
(212 |
) |
|
|
- |
|
Distributions paid or accrued ($0.50 per BUC): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Regular distribution |
|
|
(133,799 |
) |
|
|
- |
|
|
|
(13,245,970 |
) |
|
|
(13,379,769 |
) |
|
|
- |
|
Distribution of Tier 2 income (Note 3) |
|
|
(2,018,202 |
) |
|
|
- |
|
|
|
(6,054,607 |
) |
|
|
(8,072,809 |
) |
|
|
- |
|
Distribution of Tier 3 income (Note 3) |
|
|
- |
|
|
|
|
|
|
|
(11,081,091 |
) |
|
|
(11,081,091 |
) |
|
|
- |
|
Net income allocable to Partners |
|
|
2,102,874 |
|
|
|
- |
|
|
|
25,518,226 |
|
|
|
27,621,100 |
|
|
|
- |
|
Restricted units awarded |
|
|
- |
|
|
|
353,197 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
Restricted unit compensation expense |
|
|
36,361 |
|
|
|
- |
|
|
|
3,599,730 |
|
|
|
3,636,091 |
|
|
|
- |
|
Restricted units forfeited |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
BUCs surrendered to pay tax withholding on vested restricted units |
|
|
- |
|
|
|
(209,460 |
) |
|
|
(1,581,423 |
) |
|
|
(1,581,423 |
) |
|
|
- |
|
Unrealized gain on securities |
|
|
403,306 |
|
|
|
- |
|
|
|
39,927,329 |
|
|
|
40,330,635 |
|
|
|
40,330,635 |
|
Balance as of December 31, 2019 |
|
$ |
735,128 |
|
|
|
60,835,204 |
|
|
$ |
341,203,135 |
|
|
$ |
341,938,263 |
|
|
$ |
99,308,677 |
|
The accompanying notes are an integral part of the consolidated financial statements.
55
AMERICA FIRST MULTIFAMILY INVESTORS, L.P.
CONSOLIDATED STATEMENTS OF CASH FLOWS
|
|
For the Years Ended December 31, |
|
|||||
|
|
2019 |
|
|
2018 |
|
||
Cash flows from operating activities: |
|
|
|
|
|
|
|
|
Net income |
|
$ |
30,492,151 |
|
|
$ |
41,139,529 |
|
Adjustments to reconcile net income to net cash provided by operating activities: |
|
|
|
|
|
|
|
|
Depreciation and amortization expense |
|
|
3,091,417 |
|
|
|
3,556,265 |
|
Gain on sale of real estate assets, net |
|
|
- |
|
|
|
(4,051,429 |
) |
Gain on sale of investment in an unconsolidated entity |
|
|
(16,141,797 |
) |
|
|
(2,904,087 |
) |
Contingent interest realized on investing activities |
|
|
(3,045,462 |
) |
|
|
(9,322,849 |
) |
Impairment of securities |
|
|
- |
|
|
|
1,141,020 |
|
Impairment charge on real estate assets |
|
|
75,000 |
|
|
|
150,000 |
|
Loss (gain) on derivatives, net of cash paid |
|
|
615,722 |
|
|
|
(856,264 |
) |
Restricted unit compensation expense |
|
|
3,636,091 |
|
|
|
1,822,525 |
|
Bond premium/discount amortization |
|
|
(135,648 |
) |
|
|
(67,596 |
) |
Debt premium amortization |
|
|
(18,513 |
) |
|
|
- |
|
Amortization of deferred financing costs |
|
|
1,713,534 |
|
|
|
1,673,044 |
|
Deferred income tax expense (benefit) & income tax payable/receivable |
|
|
(29,343 |
) |
|
|
(957,501 |
) |
Change in preferred return receivable from unconsolidated entities, net |
|
|
(2,246,395 |
) |
|
|
(3,498,255 |
) |
Changes in operating assets and liabilities |
|
|
|
|
|
|
|
|
Increase in interest receivable |
|
|
(420,594 |
) |
|
|
(470,707 |
) |
(Increase) decrease in other assets |
|
|
672,803 |
|
|
|
(870,098 |
) |
Decrease in accounts payable and accrued expenses |
|
|
(264,717 |
) |
|
|
(818,176 |
) |
Net cash provided by operating activities |
|
|
17,994,249 |
|
|
|
25,665,421 |
|
Cash flows from investing activities: |
|
|
|
|
|
|
|
|
Capital expenditures |
|
|
(126,732 |
) |
|
|
(532,977 |
) |
Proceeds from sale of MF Properties |
|
|
- |
|
|
|
13,450,000 |
|
Proceeds from sale of investment in an unconsolidated entity |
|
|
33,215,533 |
|
|
|
11,002,761 |
|
Acquisition of mortgage revenue bonds |
|
|
(19,250,000 |
) |
|
|
(41,708,000 |
) |
Contributions to unconsolidated entities |
|
|
(25,274,899 |
) |
|
|
(38,646,325 |
) |
Principal payments received on mortgage revenue bonds and contingent interest |
|
|
17,268,512 |
|
|
|
88,006,338 |
|
Principal payments received on taxable mortgage revenue bonds |
|
|
53,086 |
|
|
|
979,808 |
|
Principal payments received on PHC Certificates |
|
|
6,300,042 |
|
|
|
701,614 |
|
Cash paid for land held for development and deposits on potential purchases |
|
|
- |
|
|
|
(2,764,403 |
) |
Advances on property loans |
|
|
(405,717 |
) |
|
|
(66,652 |
) |
Principal payments received on property loans and contingent interest |
|
|
11,413,098 |
|
|
|
18,696,269 |
|
Net cash provided by investing activities |
|
|
23,192,923 |
|
|
|
49,118,433 |
|
Cash flows from financing activities: |
|
|
|
|
|
|
|
|
Distributions paid |
|
|
(35,336,852 |
) |
|
|
(36,161,829 |
) |
Repurchase of BUCs |
|
|
- |
|
|
|
(1,697,613 |
) |
Proceeds from the sale of BUCs |
|
|
- |
|
|
|
2,033,731 |
|
Payment of offering costs related to the sale of BUCs |
|
|
- |
|
|
|
(40,703 |
) |
Payment of tax withholding related to restricted unit awards |
|
|
(1,581,423 |
) |
|
|
(363,987 |
) |
Proceeds from debt financing |
|
|
122,921,712 |
|
|
|
238,920,000 |
|
Principal payments on debt financing |
|
|
(92,811,848 |
) |
|
|
(292,601,847 |
) |
Principal payments on mortgages payable |
|
|
(739,897 |
) |
|
|
(8,215,176 |
) |
Principal borrowing on unsecured lines of credit |
|
|
23,200,000 |
|
|
|
52,708,000 |
|
Principal payments on unsecured lines of credit |
|
|
(45,659,200 |
) |
|
|
(67,048,800 |
) |
Increase (decrease) in security deposit liability related to restricted cash |
|
|
(22,199 |
) |
|
|
19,213 |
|
Debt financing and other deferred costs |
|
|
(1,240,095 |
) |
|
|
(649,561 |
) |
Net cash used in financing activities |
|
|
(31,269,802 |
) |
|
|
(113,098,572 |
) |
Net increase (decrease) in cash, cash equivalents and restricted cash |
|
|
9,917,370 |
|
|
|
(38,314,718 |
) |
Cash, cash equivalents and restricted cash at beginning of period |
|
|
33,268,611 |
|
|
|
71,583,329 |
|
Cash, cash equivalents and restricted cash at end of period |
|
$ |
43,185,981 |
|
|
$ |
33,268,611 |
|
|
|
|
|
|
|
|
|
|
Supplemental disclosure of cash flow information: |
|
|
|
|
|
|
|
|
Cash paid during the period for interest |
|
$ |
22,084,197 |
|
|
$ |
23,534,203 |
|
Cash paid during the period for income taxes |
|
|
340,374 |
|
|
|
180,476 |
|
Supplemental disclosure of noncash investing and financing activities: |
|
|
|
|
|
|
|
|
Distributions declared but not paid for BUCs and General Partner |
|
$ |
7,607,984 |
|
|
$ |
7,576,167 |
|
Distributions declared but not paid for Series A Preferred Units |
|
|
708,750 |
|
|
|
708,750 |
|
Land contributed as investment in an unconsolidated entity |
|
|
- |
|
|
|
2,879,473 |
|
Capital expenditures financed through accounts payable |
|
|
- |
|
|
|
43,673 |
|
Deferred financing costs financed through accounts payable |
|
|
73,724 |
|
|
|
- |
|
The following table provides a reconciliation of cash, cash equivalents and restricted cash reported within the consolidated balance sheets that sum to the total of the same such amounts shown in the consolidated statements of cash flows:
|
|
December 31, 2019 |
|
|
December 31, 2018 |
|
||
Cash and cash equivalents |
|
$ |
42,308,153 |
|
|
$ |
32,001,925 |
|
Restricted cash |
|
|
877,828 |
|
|
|
1,266,686 |
|
Total cash, cash equivalents and restricted cash |
|
$ |
43,185,981 |
|
|
$ |
33,268,611 |
|
The accompanying notes are an integral part of the consolidated financial statements.
56
AMERICA FIRST MULTIFAMILY INVESTORS, L.P.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
FOR THE YEARS ENDED DECEMBER 31, 2019 AND 2018
1. Basis of Presentation
America First Multifamily Investors, L.P. (the “Partnership”) was formed on April 2, 1998, under the Delaware Revised Uniform Limited Partnership Act for the purpose of acquiring, holding, selling and otherwise dealing with a portfolio of mortgage revenue bonds (“MRBs”) that have been issued to provide construction and/or permanent financing for affordable multifamily and student housing residential properties (collectively “Residential Properties”) and commercial properties. The Partnership expects and believes the interest earned on these MRBs is excludable from gross income for federal income tax purposes. The Partnership may also invest in other types of securities that may or may not be secured by real estate and may make property loans to multifamily residential properties which may or may not be financed by MRBs held by the Partnership. The Partnership may acquire real estate securing its MRBs or property loans through foreclosure in the event of a default or through the receipt of a fee simple deed in lieu of foreclosure. In addition, the Partnership may acquire interests in multifamily, student and senior citizen residential properties (“MF Properties”) in order to position itself for future investments in MRBs that finance these properties or to operate the MF Properties until their “highest and best use” can be determined by management.
The Partnership’s sole general partner is America First Capital Associates Limited Partnership Two (“AFCA 2” or “General Partner”). The general partner of AFCA 2 is Greystone AF Manager LLC (“Greystone Manager”), a wholly owned subsidiary of Greystone & Co., Inc. (collectively with its affiliates, “Greystone”).
The Partnership has issued Beneficial Unit Certificates (“BUCs”) representing assigned limited partner interests to investors (“BUC holders”). The Partnership has also issued non-cumulative, non-voting, non-convertible Series A Preferred Units (“Series A Preferred Units”) that represent limited interests in the Partnership under the Partnerships’ First Amended and Restated Agreement of Limited Partnership dated September 15, 2015, as further amended (the “Partnership Agreement”). The Series A Preferred Units are redeemable in the future and represent limited partnership interests in the Partnership pursuant to subscription agreements with five financial institutions (see Note 19). The holders of the BUCs and Series A Preferred Units are referred to herein as “Unitholders.”
All disclosures of the number of rental units for properties related to MRBs, taxable MRBs and MF Properties are unaudited.
2. Summary of Significant Accounting Policies
Consolidation
The “Partnership,” as used herein, includes the Partnership, its consolidated subsidiaries and consolidated variable interest entities (Note 5). All intercompany transactions are eliminated. The consolidated subsidiaries of the Partnership for the periods presented consist of:
|
• |
ATAX TEBS I, LLC, a special purpose entity owned and controlled by the Partnership, created to hold MRBs to facilitate the M24 Tax-Exempt Bond Securitization (“TEBS”) Financing (“M24 TEBS Financing”) with the Federal Home Loan Mortgage Corporation (“Freddie Mac”); |
|
• |
ATAX TEBS II, LLC, a special purpose entity owned and controlled by the Partnership, created to hold MRBs to facilitate the “M31 TEBS Financing” with Freddie Mac; |
|
• |
ATAX TEBS III, LLC, a special purpose entity owned and controlled by the Partnership created to hold MRBs to facilitate the “M33 TEBS Financing” with Freddie Mac; |
|
• |
ATAX TEBS IV, LLC, a special purpose entity owned and controlled by the Partnership created to hold MRBs to facilitate the “M45 TEBS Financing” with Freddie Mac; |
|
• |
ATAX Vantage Holdings, LLC, a wholly owned subsidiary of the Partnership, which is committed to loan money or provide equity for the development of multifamily properties; |
|
• |
One wholly owned corporation (“the Greens Hold Co”). The Greens Hold Co owns 100% of The 50/50 MF Property and certain property loans as of December 31, 2019; |
|
• |
The Partnership owned, through a wholly owned subsidiary, 100% of the Jade Park MF Property until selling the property in September 2018. |
57
The Partnership also consolidates variable interest entities (“VIEs”) in which the Partnership is deemed to be the primary beneficiary.
Use of Estimates in Preparation of Consolidated Financial Statements
The preparation of the accompanying consolidated financial statements in conformity with accounting principles generally accepted in the United States of America (“GAAP”) requires the Partnership to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities as of the date of the consolidated financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates. The most significant estimates and assumptions include those used in determining: (i) the fair value of MRBs and Public Housing Capital Fund Trusts Certificates (“PHC Certificates”); (ii) investment impairments; (iii) impairment of real estate assets; and (iv) allowances for loan losses.
Variable Interest Entities
Under the accounting guidance for consolidation, the Partnership must evaluate entities in which it holds a variable interest to determine if the entities are VIEs and if the Partnership is the primary beneficiary. The entity that is deemed to have: (1) the power to direct the activities of a VIE that most significantly impact the entity’s economic performance; and (2) the obligation to absorb losses of the entity that could potentially be significant to the VIE or the right to receive benefits from the entity that could potentially be significant to the VIE, is considered the primary beneficiary. If the Partnership is deemed to be the primary beneficiary, then it must consolidate the VIEs in its consolidated financial statements. The Partnership has consolidated all VIEs in which it has determined it is the primary beneficiary. In the Partnership’s consolidated financial statements, all transactions and accounts between the Partnership and the consolidated VIEs have been eliminated in consolidation.
The Partnership re-evaluates VIEs at each reporting date based on events and circumstances at the VIEs. As a result, changes to the consolidated VIEs may occur in the future based on changes in circumstances. The accounting guidance on consolidations is complex and requires significant analysis and judgment.
The Partnership does not believe that the consolidation of VIEs for reporting under GAAP impacts its status as a partnership for federal income tax purposes or the status of Unitholders as partners of the Partnership. In addition, the consolidation of VIEs is not expected to impact the treatment of the MRBs owned by consolidated VIEs, the tax-exempt nature of the interest payments on secured debt financings, or the manner in which the Partnership’s income is reported to Unitholders on IRS Schedule K-1.
Cash and Cash Equivalents
Cash and cash equivalents include highly liquid securities and investments in federally tax-exempt securities with maturities of three months or less when purchased.
Concentration of Credit Risk
The Partnership maintains the majority of its unrestricted cash balances at three financial institutions. The balances insured by the Federal Deposit Insurance Corporation are equal to $250,000 at each institution. At various times the cash balances have exceeded the $250,000 limit. The Partnership is also exposed to risk on its short-term investments in the event of non-performance by counterparties. The Partnership does not anticipate any non-performance. This risk is minimized significantly by the Partnership’s short-term investment portfolio being restricted to investment grade securities.
Restricted Cash
Restricted cash is legally restricted as to its use and is comprised of resident security deposits, required maintenance reserves, escrowed funds, and property rehabilitation. In addition, the Partnership is required to maintain restricted cash balances related to the TEBS Financing facilities. Restricted cash is presented with cash and cash equivalents on the Partnership’s consolidated statement of cash flows.
58
Investments in Mortgage Revenue Bonds and Taxable Mortgage Revenue Bonds
The Partnership accounts for its investments in MRBs and taxable MRBs under the accounting guidance for certain investments in debt and equity securities. The Partnership’s investments in these instruments are classified as available-for-sale debt securities and are reported at their estimated fair value. The net unrealized gains or losses on these investments are reflected in the Partnership’s consolidated statements of comprehensive income. Unrealized gains and losses do not affect the cash flow of the bonds, distributions to Unitholders, or the characterization of the interest income of the financial obligation of the underlying collateral. See Note 23 for a description of the Partnership’s methodology for estimating the fair value of MRBs and taxable MRBs.
The Partnership periodically reviews its MRBs and taxable MRBs for impairment. The Partnership evaluates whether unrealized losses are considered other-than-temporary impairments based on various factors including:
|
• |
The duration and severity of the decline in fair value; |
|
• |
The Partnership’s intent to hold and the likelihood of it being required to sell the security before its value recovers; |
|
• |
Adverse conditions specifically related to the security, its collateral, or both; |
|
• |
Volatility of the fair value of the security; |
|
• |
The likelihood of the borrower being able to make payments; |
|
• |
Failure of the issuer to make scheduled interest or principal payments; and |
|
• |
Recoveries or additional declines in fair value after the balance sheet date. |
While the Partnership evaluates all available information, it focuses specifically on whether the security’s estimated fair value is below amortized cost, if the Partnership has the intent to sell or may be required to sell the security prior to the time that the value recovers or until maturity, and whether the Partnership expects to recover the security’s entire amortized cost basis.
The recognition of other-than-temporary impairment and the potential impairment analysis are subject to a considerable degree of judgment, the results of which, when applied under different conditions or assumptions, could have a material impact on the Partnership’s consolidated financial statements. If the Partnership experiences deterioration in the values of its investment portfolio, the Partnership may incur impairments to its investment portfolio that could negatively impact the Partnership’s financial condition, cash flows, and reported earnings. There were no impairment charges reported by the Partnership related to MRBs or taxable MRBs during the years ended December 31, 2019 and 2018.
Investment in Public Housing Capital Fund Trust Certificates
The Partnership accounts for its investments in PHC Certificates under the accounting guidance for certain investments in debt and equity securities. The Partnership’s investments in these instruments are classified as available-for-sale debt securities and are reported at their estimated fair value. The net unrealized gains or losses on these investments are reflected in the Partnership’s consolidated statements of comprehensive income. Unrealized gains and losses do not affect the cash flow of the certificates, distributions to Unitholders, or the characterization of the interest income of the financial obligation of the underlying collateral. See Note 23 for a description of the Partnership’s methodology for estimating the fair value of the PHC Certificates.
The Partnership periodically reviews the PHC Certificates for impairment. The Partnership evaluates whether declines in the fair value of the investments below amortized cost are other-than temporary. Factors considered include:
|
• |
The duration and severity of the decline in fair value of the security; |
|
• |
The Partnership’s intent to hold and the likelihood of it being required to sell the security before its value recovers; |
|
• |
Potential changes in HUD appropriations to local housing authorities; |
|
• |
A downgrade in the security’s rating by Standard & Poor’s; and |
|
• |
The volatility of the fair value of the security. |
See Note 7 for information on recognized impairments of the PHC Certificates.
59
Real Estate Assets
The Partnership’s investments in real estate are carried at cost less accumulated depreciation. Depreciation of real estate is based on the estimated useful life of the related asset, generally 19-40 years on multifamily and student housing residential apartment buildings, and five to 15 years on capital improvements. Depreciation expense is calculated using the straight-line method. Maintenance and repairs are charged to expense as incurred, while improvements, renovations, and replacements are capitalized. The Partnership also holds land held for investment and development which is reported at cost. The Partnership recognizes gains and losses equal to the difference between proceeds on sale and the net carrying value of the assets at the date of disposition.
The Partnership reviews real estate assets for impairment at least quarterly and whenever events or changes in circumstances indicate that the carrying value of a property may not be recoverable. When indicators of potential impairment suggest that the carrying value of a real estate asset may not be recoverable, the Partnership compares the carrying amount of the real estate asset to the undiscounted net cash flows expected to be generated from the use of the asset. If the carrying value exceeds the undiscounted net cash flows, an impairment loss is recorded to the extent that the carrying value of the property exceeds its estimated fair value.
See Note 8 for information on recognized impairments of the real estate assets.
Investments in Unconsolidated Entities
The Partnership, through ATAX Vantage Holdings, LLC, makes initial investments in and is committed to make further investments in certain limited liability companies (“Vantage Properties”). ATAX Vantage Holdings, LLC holds limited membership interests in the Vantage Properties. The investments are used to construct multifamily properties. The Partnership does not have a controlling interest in the Vantage Properties and accounts for its limited membership interests using the equity method of accounting.
The Partnership reviews its investments in unconsolidated affiliates for impairment whenever events or changes in business circumstances indicate that the carrying amount of the investments may not be fully recoverable. Factors considered include:
|
• |
The absence of an ability to recover the carrying amount of the investment; |
|
• |
The inability of the investee to sustain an earnings capacity that justifies the carrying amount of the investment; or |
|
• |
Estimated sales proceeds that are insufficient to recover the carrying amount of the investment. |
The Partnership’s assessment of whether a decline in value is other than temporary is based on the Partnership’s ability and intent to hold the investment and whether evidence indicating the carrying value of the investment is recoverable within a reasonable period of time outweighs evidence to the contrary. If the fair value of the investment is determined to be less than the carrying value and the decline in value is considered other than temporary, an impairment charge would be recorded equal to the excess of the carrying value over the estimated fair value of the investment.
The Partnership earns a return on its investments in unconsolidated entities that is guaranteed by an unrelated third party, which is also an affiliate of the unconsolidated entities. The term of the third-party guarantee is from the initial investment date through the second anniversary of construction completion. The Partnership recognizes a return based upon the guarantee provided by the unrelated third-party, the guarantor’s financial ability to perform under the guarantee and the cash flows expected to be received from each property. These returns are reported within “Investment income” on the Partnership’s consolidated statements of operations.
Property Loans, Net of Loan Loss Allowance
The Partnership invests in taxable property loans made to the owners of certain multifamily properties. Most of the property loans have been made to multifamily properties that secure MRBs owned by the Partnership. The Partnership recognizes interest income on the property loans as earned and the interest income is reported within “Other interest income” on the Partnership’s consolidated statements of operations. Interest income is not recognized for property loans that are deemed to be in nonaccrual status. The repayment of these property loans and accrued interest is dependent largely on the cash flows or proceeds upon sale of the related property. The Partnership periodically evaluates these loans for potential impairment by estimating the fair value of the related property and comparing the fair value to the outstanding MRBs or senior financing plus the Partnership’s property loans. The Partnership utilizes a discounted cash flow model that considers varying assumptions. The discounted cash flow analysis may assume multiple revenue and expense scenarios, various capitalization rates, and multiple discount rates. The Partnership may also consider other information such as independent appraisals in estimating a property’s fair value.
60
If the estimated fair value of the related property, after deducting the amortized cost basis of the MRB or senior financing, exceeds the principal balance of the taxable property loan then no potential loss is indicated and no allowance for loan loss is recorded. If a potential loss is indicated, an allowance for loan loss is recorded against the outstanding loan amount and a loss is realized. The determination of the need for an allowance for loan loss is subject to considerable judgment.
See Note 10 for additional information on the Partnership’s property loan loss allowances.
Accounting for TOB, Term TOB, Term A/B and TEBS Financing Arrangements
The Partnership has evaluated the accounting guidance related its TOB (“Tender Option Bond”), Term TOB, Term A/B and TEBS Financings and has determined that the securitization transactions do not meet the accounting criteria for a sale or transfer of financial assets and therefore are accounted for as secured financing transactions. More specifically, the guidance on transfers and servicing sets forth the conditions that must be met to de-recognize a transferred financial asset. This guidance provides, in part, that the transferor has surrendered control over transferred assets if and only if the transferor does not maintain effective control over the transferred assets. The financing agreements contain certain provisions that allow the Partnership to unilaterally cause the holder to return the securitized assets, other than through a cleanup call. Based on these terms, the Partnership has concluded that the Partnership has not transferred effective control over the transferred assets and, as such, the transactions do not meet the conditions to de-recognize the transferred assets.
In addition, the Partnership has evaluated the securitization trusts associated with the TOB, Term TOB, Term A/B and TEBS Financings in accordance with guidance on consolidation of VIEs. See Note 5 for the consolidation analysis related to these secured financing arrangements. The Partnership is deemed to be the primary beneficiary of these securitization trusts and consolidates the assets, liabilities, income and expenses of the securitization trusts in the Partnership’s consolidated financial statements.
The Partnership recognizes interest expense for fixed-rate TEBS Financings with escalating stated interest rates using the effective interest method over the estimated term of the arrangement.
Deferred Financing Costs
Debt financing costs are capitalized and amortized using the effective interest method through either the stated maturity date or the optional redemption date of the related debt financing agreement. Debt financing costs associated with revolving line of credit (“LOC”) arrangements are reported within “Other assets” on the Partnership’s consolidated balance sheets. Deferred financing costs associated with debt financing arrangements are reported as reductions to the carrying value of the related debt financing arrangements on the Partnership’s consolidated balance sheets.
Income Taxes
No provision has been made for income taxes of the Partnership because the Unitholders are required to report their share of the Partnership’s taxable income for federal and state income tax purposes, except for certain entities described below. The Partnership pays franchise margin taxes on revenues in certain jurisdictions relating to property loans and investments in unconsolidated entities.
The Greens Hold Co is subject to federal and state income taxes. The Partnership recognizes income tax expense or benefit for the federal and state income taxes incurred by this entity in its consolidated financial statements.
The Partnership evaluates the tax positions it takes in its consolidated financial statements under the accounting guidance for uncertain tax positions. As such, the Partnership may recognize a tax benefit from an uncertain tax position only if the Partnership believes it is more likely than not that the tax position will be sustained on examination by taxing authorities. The Partnership accrues interest and penalties, if any, and reports them within “Income tax expense” on the Partnership’s consolidated statements of operations.
Deferred income tax expense or benefit, is generally a function of the period’s temporary differences (items that are treated differently for tax purposes than for financial reporting purposes), such as depreciation, amortization of financing costs, etc. and the utilization of tax net operating losses (“NOLs”). The Partnership values its deferred tax assets and liabilities using enacted tax rates in effect for the year in which the differences are expected to reverse. The Partnership records a valuation allowance for deferred income tax assets if it believes all, or some portion, of the deferred income tax asset may not be realized. Any increase or decrease in the valuation allowance that results from a change in circumstances that causes a change in the estimated ability to realize the related deferred income tax asset is included in deferred income tax expense.
61
Investment Income from Investments in Mortgage Revenue Bonds
The interest income received by the Partnership from its MRBs is dependent upon the net cash flow of the underlying properties. Base interest income on fully performing MRBs is recognized as it is earned. Current and past due base interest income on MRBs not fully performing is recognized as it is received. The Partnership reinstates the accrual of base interest once the MRBs’ ability to perform is adequately demonstrated. Base interest income related to MRBs and taxable MRBs is reported within “Investment income” and “Other interest income”, respectively, on the Partnership’s consolidated statements of operations. Certain MRBs contain contingent interest provisions that may generate excess available cash flow. Contingent interest income is recognized when realized or realizable. Past due contingent interest on MRBs, which are or were previously not fully performing, is recognized when realized or realizable. As of December 31, 2019 and 2018, the Partnership’s MRBs were fully performing as to their base interest. As of December 31, 2019, there were no MRBs outstanding that included contingent interest provisions.
Premiums on callable MRB investments are amortized as a yield adjustment to the earliest call date. Discounts on MRB investments are amortized as a yield adjustment to the stated maturity date. Amortization of premiums and discounts is reported within “Investment income” on the Partnership’s consolidated statements of operations.
Bond issuance costs are capitalized and amortized utilizing the effective interest method over the period to the stated maturity of the related MRBs. Bond issuance costs are reported as an adjustment to the carrying cost of the related MRB on the Partnership’s consolidated balance sheets.
Investment Income from PHC Certificates
Interest income on the PHC Certificates is recognized as it is earned. The PHC Certificate Trust I was purchased at a premium and PHC Certificate Trusts II and III were purchased at discounts to par value. The premiums and discounts are amortized using the effective yield method over the term of the related PHC Certificate and amortization is reported within “Investment income” on the Partnership’s consolidated statements of operations.
Derivative Instruments and Hedging Activities
The Partnership reports all interest rate derivatives in its consolidated balance sheets at fair value. The Partnership’s derivative instruments are not designated as hedging instruments and changes in fair value are reported within “Interest expense” on the Partnership’s consolidated statements of operations. The Partnership is exposed to loss should a counterparty to its interest rate derivative agreements default. The Partnership does not anticipate non-performance by any counterparty.
Redeemable Series A Preferred Units
The Partnership has issued Series A Preferred Units representing limited partnership interests in the Partnership to various financial institutions. The Series A Preferred Units are recorded as mezzanine equity due to the holders’ redemption option which, if and when the units become subject to redemption, is outside the Partnership’s control. The costs of issuing the Series A Preferred Units are been netted against the carrying value of the Series A Preferred Units and are being amortized to the first redemption date.
Beneficial Unit Certificates (“BUCs”)
The Partnership has issued BUCs representing assigned limited partnership interests to investors. Costs related to the issuance of BUCs are recorded as a reduction to partners’ capital when issued.
Restricted Unit Awards (“RUA” or “RUAs”)
The Partnership’s 2015 Equity Incentive Plan (the “Plan”), as approved by the BUC holders in September 2015, permits the grant of RUAs and other awards to the employees of Greystone Manager, or any affiliate, who performs services for Greystone Manager, the Partnership or an affiliate, and members of Greystone Manager’s Board of Managers for up to 3.0 million BUCs. RUAs have historically been granted with vesting conditions ranging from three months to up to three years. RUAs typically provide for the payment of distributions during the restriction period. The RUAs provide for accelerated vesting if there is a change in control, or upon death or disability of the participant. The Partnership accounts for forfeitures as they occur.
The fair value of each RUA is estimated on the grant date based on the Partnership’s exchange-listed closing price of the BUCs. The Partnership recognizes compensation expense for the RUAs on a straight-line basis over the requisite vesting period. The Partnership accounts for modifications to RUAs as they occur, if the fair value of the RUAs change, there are changes to vesting conditions or the awards no longer qualify for equity classification.
62
Net Income per BUC
The Partnership uses the two-class method to allocate net income available to the BUCs, and to the unvested RUAs as the RUAs are participating securities. Unvested RUAs are included with BUCs for the calculation of diluted net income per BUC using the treasury stock method, if the treasury stock method is more dilutive than the two-class method.
Lease Accounting
On January 1, 2019, the Partnership adopted the lease guidance in Accounting Standards Codification (“ASC”) 842. The Partnership adopted ASC 842 at the required adoption date of January 1, 2019, using the transition method that allowed the Partnership to initially apply ASC 842 as of January 1, 2019 and recognize a cumulative-effect adjustment to the opening balance of partners’ capital in the period of adoption. No changes have been made to the Partnership’s consolidated financial statements dated prior to January 1, 2019.
Lessee Operating Leases. The Partnership’s only material lessee lease is a ground lease at The 50/50 MF Property. Upon adoption of ASC 842, the Partnership elected the package of practical expedients in ASU 2016-11, elected not to apply ASC 842 to short-term leases and elected to combine lease and non-lease components when accounting for operating lease arrangements. On the date of adoption of ASC 842, the Partnership recognized operating lease right-of-use (“ROU”) assets of approximately $1.7 million, operating lease liabilities of approximately $2.2 million, and an immaterial cumulative adjustment to partners’ capital. The Partnership used a discount rate of 6.6% to calculate the ROU asset and lease liability related to the ground lease. The discount rate is based on the Partnership’s estimated incremental borrowing rate to borrow, on a fully collateralized basis, over a similar term for the amount of contractual lease payments. The incremental borrowing rate was estimated using market transactions adjusted for differences in the term and security.
The Partnership’s lessee ROU assets are reported within “Other assets” on the Partnership’s consolidated balance sheet (see Note 12). The Partnership’s lessee operating lease liabilities are reported within “Accounts payable, accrued expenses and other liabilities” on the Partnership’s consolidated balance sheet (see Note 13). See Note 13 for additional information on the Partnership’s ground lease.
Lessor Operating Leases. The Partnership’s lessor leases consist of tenant leases related to real estate assets, specifically at the MF Properties. Tenant leases also contain terms for non-lease revenues related to operations at the MF Properties, such as parking and food service revenues. The Partnership has elected to combine the lease and non-lease components when accounting for lessor leases. The unit lease component of the tenant lease is considered the predominant component, so all components of the tenant lease are accounted for under ASC 842. Tenant leases are typically for terms of 12 months or less and do not include extension options. Lease revenue is recognized monthly and is reported within “Property revenues” on the Partnership’s consolidated statements of operations. ASC 842 did not have a material impact on the Partnership’s accounting for its lessor arrangements with tenants at the MF Properties.
Reclassification
Certain prior year amounts have been reclassified for consistency with the current period presentation.
For the year ended December 31, 2019, the Partnership is reporting the amortization of deferred financing costs within “Interest expense” on the Partnership’s consolidated statements of operations. Previously, “Amortization of deferred financing costs” had been reported as a separate expense line item on the Partnership’s consolidated statement of operations. Accordingly, for the year ended December 31, 2018, the Partnership has included the amortization of deferred financing costs expense within “Interest expense” in conformity with the current reporting period presented herein. This reclassification has no effect on the Partnership’s reported “Net income” or “Partners’ capital” in the Partnership’s consolidated financial statements for the periods presented.
Recently Issued Accounting Pronouncements
In June 2016, the Financial Accounting Standards Board (“FASB”) issued ASU 2016-13, “Financial Instruments – Credit Losses (Topic 326).” ASU 2016-13 enhances the methodology of measuring expected credit losses for financial assets to include the use of reasonable and supportable forward-looking information to better estimate credit losses. ASU 2016-13 also includes changes to the impairment model for available-for-sale debt securities, such as the Partnership’s MRBs, PHC Certificates, and taxable MRBs. In November 2019, the FASB issued ASU 2019-10 which amended the mandatory effective dates of certain ASUs, including ASU 2016-13, based on an entity’s filing status. As a smaller reporting company, the Partnership’s mandatory effective date for ASU 2016-13 is now January 1, 2023, and the Partnership has elected to defer adoption until that date. The delay in implementing ASU 2016-13 will allow the Partnership to take advantage of any additional guidance that may come out from the FASB on implementing ASU 2016-13. The effective date may be sooner if the Partnership becomes an accelerated filer in the future. Prior to the issuance of ASU 2019-10, the Partnership had completed an initial assessment of the items that are within the scope of ASU 2016-13. Furthermore, the Partnership began developing data collection processes, assessment procedures and internal controls required to implement ASU 2016-13. The Partnership will continue to develop data collection processes, assessment procedures and internal controls that will be required when it does implement ASU 2016-13, and to evaluate the impact on the Partnership’s consolidated financial statements.
63
3. Partnership Income, Expenses and Cash Distributions
The Partnership Agreement contains provisions for the distribution of Net Interest Income, Net Residual Proceeds and Liquidation Proceeds, for the allocation of income or loss from operations, and for the allocation of income and loss arising from a repayment, sale, or liquidation of investments. Income and losses will be allocated to each Unitholder on a periodic basis, as determined by the General Partner, based on the number of Series A Preferred Units and BUCs held by each Unitholder as of the last day of the period for which such allocation is to be made. Distributions of Net Interest Income and Net Residual Proceeds will be made to each Unitholder of record on the last day of each distribution period based on the number of Series A Preferred Units and BUCs held by each Unitholder on that date. Cash distributions are currently made on a quarterly basis.
For purposes of the Partnership Agreement, income and cash received by the Partnership from its investments in MF Properties, investments in unconsolidated entities, and property loans will be included in the Partnership’s Net Interest Income, and cash distributions received by the Partnership from the sale or redemption of such investments will be included in the Partnership’s Net Residual Proceeds.
The holders of the Series A Preferred Units are entitled to distributions at a fixed rate of 3.0% per annum prior to payment of distributions to other Unitholders.
Net Interest Income (Tier 1) is allocated 99% to the limited partners and BUC holders as a class and 1% to the General Partner. Net Interest Income (Tier 2) and Net Residual Proceeds (Tier 2) are allocated 75% to the limited partners and BUC holders as a class and 25% to the General Partner. Net Interest Income (Tier 2) and Net Residual Proceeds (Tier 2) in excess of the maximum allowable amount as set forth in the Partnership Agreement are considered Net Interest Income (Tier 3) and Net Residual Proceeds (Tier 3) and are allocated 100% to the limited partners and BUC holders as a class.
The distributions paid or accrued per BUC during the fiscal years ended December 31, 2019 and 2018 were as follows:
|
|
For the Years Ended December 31, |
|
|||||
|
|
2019 |
|
|
2018 |
|
||
Cash distributions |
|
$ |
0.5000 |
|
|
$ |
0.5000 |
|
4. Net income per BUC
The Partnership has disclosed basic and diluted net income per BUC on the Partnership’s consolidated statements of operations. The unvested RUAs issued under the Partnership’s 2015 Equity Incentive Plan (the “2015 Plan”) are considered participating securities. There were no dilutive BUCs for the years ended December 31, 2019 and 2018.
5. Variable Interest Entities
Consolidated VIEs
The Partnership has determined the TOB, Term TOB, Term A/B and TEBS Financings are VIEs and the Partnership is the primary beneficiary. In determining the primary beneficiary of each VIE, the Partnership considered which party has the power to control the activities of the VIE which most significantly impact its financial performance, the risks that the entity was designed to create, and how each risk affects the VIE. The executed agreements related to the TOB, Term TOB, Term A/B and TEBS Financings stipulate the Partnership has the sole right to cause the trusts to sell the underlying assets. If the underlying assets were sold, the extent to which the VIEs will be exposed to gains or losses would result from decisions made by the Partnership.
64
As the primary beneficiary, the Partnership reports the TOB, Term TOB, Term A/B and TEBS Financings on a consolidated basis. The Partnership reports the senior Floater Certificates related to the TOB Financings, and the Class A Certificates related to the Term TOB, Term A/B and TEBS Financings as secured debt financings on the Partnership’s consolidated balance sheets (see Note 15). The MRBs secured by the TOB, Term TOB, Term A/B and TEBS Financings, and the PHCs secured by the TOB Financings, are reported as assets on the Partnership’s consolidated balance sheets (see Notes 6 and 7).
Non-Consolidated VIEs
The Partnership has variable interests in various entities in the form of MRBs, property loans and investments in unconsolidated entities. These variable interests do not allow the Partnership to direct the activities that most significantly impact the economic performance of such VIEs. As a result, the Partnership is not considered the primary beneficiary and does not consolidate the financial statements of these VIEs in the Partnership’s consolidated financial statements.
The Partnership held variable interests in 17 non-consolidated VIEs as of December 31, 2019 and 2018. The following table summarizes the Partnership’s variable interests in these entities as of December 31, 2019 and 2018:
|
|
Maximum Exposure to Loss |
|
|||||
|
|
December 31, 2019 |
|
|
December 31, 2018 |
|
||
Mortgage revenue bonds |
|
$ |
30,455,000 |
|
|
$ |
51,791,000 |
|
Property loans |
|
|
- |
|
|
|
8,367,635 |
|
Investment in unconsolidated entities |
|
|
86,981,864 |
|
|
|
76,534,306 |
|
|
|
$ |
117,436,864 |
|
|
$ |
136,692,941 |
|
The maximum exposure to loss for the MRBs is equal to the cost adjusted for paydowns. The difference between a MRB’s carrying value on the Partnership’s consolidated balance sheets and the maximum exposure to loss is a function of the unrealized gains or losses on the MRB.
The maximum exposure to loss for the property loans is equal to the unpaid principal balance plus accrued interest. The difference between a property loan’s carrying value and the maximum exposure is the value of a loan loss allowance, if any, that has been recorded against the property loan.
The maximum exposure to loss for investments in unconsolidated entities is equal to the Partnership’s carrying value.
6. Investments in Mortgage Revenue Bonds
The Partnership owns MRBs that were issued by state and local governments, their agencies and authorities to finance the construction or rehabilitation of income-producing real estate properties. However, the MRBs do not constitute an obligation of any state or local government, agency or authority and no state or local government, agency or authority is liable on them, nor is the taxing power of any state or local government pledged to the payment of principal or interest on the MRBs. The MRBs are non-recourse obligations of the respective owners of the properties. The sole source of the funds to pay principal and interest on the MRBs is the net cash flow or the sale or refinancing proceeds from the properties. Each MRB is collateralized by a mortgage on all real and personal property included in the related property. The MRBs bear interest at a fixed rate and certain MRBs may provide for the payment of additional contingent interest that is payable from available net cash flow generated by the related property. There were no outstanding MRBs with contingent interest provisions as of December 31, 2019.
65
The following tables present information regarding the MRBs owned by the Partnership as of December 31, 2019 and 2018:
|
|
December 31, 2019 |
|
|||||||||||||||
Description of Mortgage Revenue Bonds Held in Trust |
|
State |
|
Cost Adjusted for Paydowns |
|
|
Cumulative Unrealized Gain |
|
|
Cumulative Unrealized Loss |
|
|
Estimated Fair Value |
|
||||
Courtyard - Series A (5) |
|
CA |
|
$ |
10,147,686 |
|
|
$ |
1,602,534 |
|
|
$ |
- |
|
|
$ |
11,750,220 |
|
Glenview Apartments - Series A (4) |
|
CA |
|
|
4,533,958 |
|
|
|
757,900 |
|
|
|
- |
|
|
|
5,291,858 |
|
Harmony Court Bakersfield - Series A (5) |
|
CA |
|
|
3,699,987 |
|
|
|
549,211 |
|
|
|
- |
|
|
|
4,249,198 |
|
Harmony Terrace - Series A (5) |
|
CA |
|
|
6,849,214 |
|
|
|
1,121,262 |
|
|
|
- |
|
|
|
7,970,476 |
|
Harden Ranch - Series A (3) |
|
CA |
|
|
6,700,868 |
|
|
|
1,281,980 |
|
|
|
- |
|
|
|
7,982,848 |
|
Las Palmas II - Series A (5) |
|
CA |
|
|
1,679,022 |
|
|
|
263,441 |
|
|
|
- |
|
|
|
1,942,463 |
|
Montclair Apartments - Series A (4) |
|
CA |
|
|
2,456,298 |
|
|
|
446,558 |
|
|
|
- |
|
|
|
2,902,856 |
|
Montecito at Williams Ranch Apartments - Series A (7) |
|
CA |
|
|
7,681,146 |
|
|
|
1,580,303 |
|
|
|
- |
|
|
|
9,261,449 |
|
San Vicente - Series A (5) |
|
CA |
|
|
3,462,053 |
|
|
|
510,593 |
|
|
|
- |
|
|
|
3,972,646 |
|
Santa Fe Apartments - Series A (4) |
|
CA |
|
|
2,975,713 |
|
|
|
540,988 |
|
|
|
- |
|
|
|
3,516,701 |
|
Seasons at Simi Valley - Series A (5) |
|
CA |
|
|
4,282,477 |
|
|
|
860,856 |
|
|
|
- |
|
|
|
5,143,333 |
|
Seasons Lakewood - Series A (5) |
|
CA |
|
|
7,295,901 |
|
|
|
1,124,372 |
|
|
|
- |
|
|
|
8,420,273 |
|
Seasons San Juan Capistrano - Series A (5) |
|
CA |
|
|
12,283,916 |
|
|
|
1,893,075 |
|
|
|
- |
|
|
|
14,176,991 |
|
Summerhill - Series A (5) |
|
CA |
|
|
6,371,318 |
|
|
|
797,228 |
|
|
|
- |
|
|
|
7,168,546 |
|
Sycamore Walk - Series A (5) |
|
CA |
|
|
3,559,011 |
|
|
|
567,713 |
|
|
|
- |
|
|
|
4,126,724 |
|
The Village at Madera - Series A (5) |
|
CA |
|
|
3,060,177 |
|
|
|
454,240 |
|
|
|
- |
|
|
|
3,514,417 |
|
Tyler Park Townhomes - Series A (3) |
|
CA |
|
|
5,837,595 |
|
|
|
864,894 |
|
|
|
- |
|
|
|
6,702,489 |
|
Vineyard Gardens - Series A (7) |
|
CA |
|
|
3,995,000 |
|
|
|
815,213 |
|
|
|
- |
|
|
|
4,810,213 |
|
Westside Village Market - Series A (3) |
|
CA |
|
|
3,814,857 |
|
|
|
594,361 |
|
|
|
- |
|
|
|
4,409,218 |
|
Brookstone (1) |
|
IL |
|
|
7,406,755 |
|
|
|
2,194,994 |
|
|
|
- |
|
|
|
9,601,749 |
|
Copper Gate Apartments (3) |
|
IN |
|
|
5,005,000 |
|
|
|
682,497 |
|
|
|
- |
|
|
|
5,687,497 |
|
Renaissance - Series A (4) |
|
LA |
|
|
11,001,027 |
|
|
|
1,775,086 |
|
|
|
- |
|
|
|
12,776,113 |
|
Live 929 Apartments (7), (8) |
|
MD |
|
|
39,984,026 |
|
|
|
- |
|
|
|
(280,711 |
) |
|
|
39,703,315 |
|
Woodlynn Village (1) |
|
MN |
|
|
4,172,000 |
|
|
|
44,510 |
|
|
|
- |
|
|
|
4,216,510 |
|
Gateway Village (2) |
|
NC |
|
|
2,600,000 |
|
|
|
509,901 |
|
|
|
- |
|
|
|
3,109,901 |
|
Greens Property - Series A (3) |
|
NC |
|
|
7,936,000 |
|
|
|
845,678 |
|
|
|
- |
|
|
|
8,781,678 |
|
Lynnhaven Apartments (2) |
|
NC |
|
|
3,450,000 |
|
|
|
393,686 |
|
|
|
- |
|
|
|
3,843,686 |
|
Silver Moon - Series A (4) |
|
NM |
|
|
7,762,116 |
|
|
|
1,166,748 |
|
|
|
- |
|
|
|
8,928,864 |
|
Village at Avalon - Series A (6) |
|
NM |
|
|
16,302,038 |
|
|
|
3,131,843 |
|
|
|
- |
|
|
|
19,433,881 |
|
Ohio Properties - Series A (1) |
|
OH |
|
|
13,857,000 |
|
|
|
48,813 |
|
|
|
- |
|
|
|
13,905,813 |
|
Bridle Ridge (1) |
|
SC |
|
|
7,315,000 |
|
|
|
113,469 |
|
|
|
- |
|
|
|
7,428,469 |
|
Columbia Gardens (5) |
|
SC |
|
|
13,064,589 |
|
|
|
2,179,744 |
|
|
|
- |
|
|
|
15,244,333 |
|
Companion at Thornhill Apartments (5) |
|
SC |
|
|
11,178,557 |
|
|
|
1,709,040 |
|
|
|
- |
|
|
|
12,887,597 |
|
Cross Creek (1) |
|
SC |
|
|
6,143,976 |
|
|
|
2,507,072 |
|
|
|
- |
|
|
|
8,651,048 |
|
Rosewood Townhomes - Series A (7) |
|
SC |
|
|
9,280,000 |
|
|
|
316,916 |
|
|
|
- |
|
|
|
9,596,916 |
|
South Pointe Apartments - Series A (7) |
|
SC |
|
|
21,600,000 |
|
|
|
835,005 |
|
|
|
- |
|
|
|
22,435,005 |
|
The Palms at Premier Park Apartments (3) |
|
SC |
|
|
18,838,478 |
|
|
|
2,799,411 |
|
|
|
- |
|
|
|
21,637,889 |
|
Village at River's Edge (5) |
|
SC |
|
|
9,872,297 |
|
|
|
2,236,259 |
|
|
|
- |
|
|
|
12,108,556 |
|
Willow Run (5) |
|
SC |
|
|
12,884,191 |
|
|
|
2,100,598 |
|
|
|
- |
|
|
|
14,984,789 |
|
Arbors at Hickory Ridge (3) |
|
TN |
|
|
11,056,825 |
|
|
|
1,934,146 |
|
|
|
- |
|
|
|
12,990,971 |
|
Pro Nova 2014-1 (2), (8) |
|
TN |
|
|
10,022,352 |
|
|
|
- |
|
|
|
(372,169 |
) |
|
|
9,650,183 |
|
Avistar at Copperfield - Series A (2) |
|
TX |
|
|
13,945,681 |
|
|
|
2,356,231 |
|
|
|
- |
|
|
|
16,301,912 |
|
Avistar at the Crest - Series A (3) |
|
TX |
|
|
9,252,257 |
|
|
|
1,715,456 |
|
|
|
- |
|
|
|
10,967,713 |
|
Avistar at the Oaks - Series A (3) |
|
TX |
|
|
7,475,794 |
|
|
|
1,336,580 |
|
|
|
- |
|
|
|
8,812,374 |
|
Avistar at the Parkway - Series A (4) |
|
TX |
|
|
12,854,039 |
|
|
|
2,065,468 |
|
|
|
- |
|
|
|
14,919,507 |
|
Avistar at Wilcrest - Series A (2) |
|
TX |
|
|
5,285,131 |
|
|
|
806,523 |
|
|
|
- |
|
|
|
6,091,654 |
|
Avistar at Wood Hollow - Series A (2) |
|
TX |
|
|
40,129,878 |
|
|
|
6,450,704 |
|
|
|
- |
|
|
|
46,580,582 |
|
Avistar in 09 - Series A (3) |
|
TX |
|
|
6,455,058 |
|
|
|
1,125,239 |
|
|
|
- |
|
|
|
7,580,297 |
|
Avistar on the Boulevard - Series A (3) |
|
TX |
|
|
15,762,217 |
|
|
|
2,648,781 |
|
|
|
- |
|
|
|
18,410,998 |
|
Avistar on the Hills - Series A (3) |
|
TX |
|
|
5,118,097 |
|
|
|
938,032 |
|
|
|
- |
|
|
|
6,056,129 |
|
Bruton Apartments (5) |
|
TX |
|
|
17,807,768 |
|
|
|
3,534,702 |
|
|
|
- |
|
|
|
21,342,470 |
|
Concord at Gulfgate - Series A (5) |
|
TX |
|
|
18,975,786 |
|
|
|
3,572,995 |
|
|
|
- |
|
|
|
22,548,781 |
|
Concord at Little York - Series A (5) |
|
TX |
|
|
13,293,436 |
|
|
|
2,624,054 |
|
|
|
- |
|
|
|
15,917,490 |
|
Concord at Williamcrest - Series A (5) |
|
TX |
|
|
20,592,957 |
|
|
|
3,971,001 |
|
|
|
- |
|
|
|
24,563,958 |
|
Crossing at 1415 - Series A (5) |
|
TX |
|
|
7,405,406 |
|
|
|
1,229,438 |
|
|
|
- |
|
|
|
8,634,844 |
|
Decatur Angle (5) |
|
TX |
|
|
22,455,747 |
|
|
|
4,198,200 |
|
|
|
- |
|
|
|
26,653,947 |
|
Esperanza at Palo Alto (5) |
|
TX |
|
|
19,356,959 |
|
|
|
4,111,518 |
|
|
|
- |
|
|
|
23,468,477 |
|
Heights at 515 - Series A (5) |
|
TX |
|
|
6,779,777 |
|
|
|
1,154,387 |
|
|
|
- |
|
|
|
7,934,164 |
|
Heritage Square - Series A (4) |
|
TX |
|
|
10,695,037 |
|
|
|
1,455,672 |
|
|
|
- |
|
|
|
12,150,709 |
|
Oaks at Georgetown - Series A (5) |
|
TX |
|
|
12,239,247 |
|
|
|
1,645,817 |
|
|
|
- |
|
|
|
13,885,064 |
|
Runnymede (1) |
|
TX |
|
|
9,925,000 |
|
|
|
80,343 |
|
|
|
- |
|
|
|
10,005,343 |
|
Southpark (1) |
|
TX |
|
|
11,548,337 |
|
|
|
2,334,262 |
|
|
|
- |
|
|
|
13,882,599 |
|
15 West Apartments (5) |
|
WA |
|
|
9,673,117 |
|
|
|
2,287,904 |
|
|
|
- |
|
|
|
11,961,021 |
|
Mortgage revenue bonds held in trust |
|
|
|
$ |
648,445,150 |
|
|
$ |
95,795,445 |
|
|
$ |
(652,880 |
) |
|
$ |
743,587,715 |
|
(1) |
MRB owned by ATAX TEBS I, LLC (M24 TEBS), see Note 15 |
(2) |
MRB held by Deutsche Bank in a secured financing transaction, see Note 15 |
(3) |
MRB owned by ATAX TEBS II, LLC (M31 TEBS), see Note 15 |
(4) |
MRB owned by ATAX TEBS III, LLC (M33 TEBS), see Note 15 |
(5) |
MRB owned by ATAX TEBS IV, LLC (M45 TEBS), see Note 15 |
(6) MRB held by Morgan Stanley in a secured financing transaction, see Note 15
(7) MRB held by Mizuho Capital Markets, LLC in a secured financing transaction, see Note 15
66
(8) As of the date presented, the MRB had been in a cumulative unrealized loss for less than 12 consecutive months.
|
|
December 31, 2019 |
|
|||||||||||||||
Description of Mortgage Revenue Bonds held by the Partnership |
|
State |
|
Cost Adjusted for Paydowns |
|
|
Cumulative Unrealized Gain |
|
|
Cumulative Unrealized Loss |
|
|
Estimated Fair Value |
|
||||
Montevista - Series A & B |
|
CA |
|
$ |
13,200,000 |
|
|
$ |
1,654,870 |
|
|
$ |
- |
|
|
$ |
14,854,870 |
|
Solano Vista - Series A & B |
|
CA |
|
|
5,768,000 |
|
|
|
625,235 |
|
|
|
- |
|
|
|
6,393,235 |
|
Greens Property - Series B |
|
NC |
|
|
930,016 |
|
|
|
142,265 |
|
|
|
- |
|
|
|
1,072,281 |
|
Ohio Properties - Series B |
|
OH |
|
|
3,504,171 |
|
|
|
10,363 |
|
|
|
- |
|
|
|
3,514,534 |
|
Rosewood Townhomes - Series B |
|
SC |
|
|
470,000 |
|
|
|
1,685 |
|
|
|
- |
|
|
|
471,685 |
|
South Pointe Apartments - Series B |
|
SC |
|
|
1,100,000 |
|
|
|
2,952 |
|
|
|
- |
|
|
|
1,102,952 |
|
Avistar at the Crest - Series B |
|
TX |
|
|
740,876 |
|
|
|
94,819 |
|
|
|
- |
|
|
|
835,695 |
|
Avistar at the Oaks - Series B |
|
TX |
|
|
542,170 |
|
|
|
65,455 |
|
|
|
- |
|
|
|
607,625 |
|
Avistar at the Parkway - Series B |
|
TX |
|
|
124,305 |
|
|
|
38,045 |
|
|
|
- |
|
|
|
162,350 |
|
Avistar in 09 - Series B |
|
TX |
|
|
447,241 |
|
|
|
53,995 |
|
|
|
- |
|
|
|
501,236 |
|
Avistar on the Boulevard - Series B |
|
TX |
|
|
440,231 |
|
|
|
53,056 |
|
|
|
- |
|
|
|
493,287 |
|
Mortgage revenue bonds held by the Partnership |
|
|
|
$ |
27,267,010 |
|
|
$ |
2,742,740 |
|
|
$ |
- |
|
|
$ |
30,009,750 |
|
67
|
|
December 31, 2018 |
|
|||||||||||||||
Description of Mortgage Revenue Bonds Held in Trust |
|
State |
|
Cost Adjusted for Paydowns |
|
|
Cumulative Unrealized Gain |
|
|
Cumulative Unrealized Loss |
|
|
Estimated Fair Value |
|
||||
Courtyard - Series A (5) |
|
CA |
|
$ |
10,230,000 |
|
|
$ |
954,573 |
|
|
$ |
- |
|
|
$ |
11,184,573 |
|
Glenview Apartments - Series A (4) |
|
CA |
|
|
4,581,930 |
|
|
|
524,024 |
|
|
|
- |
|
|
|
5,105,954 |
|
Harmony Court Bakersfield - Series A (5) |
|
CA |
|
|
3,730,000 |
|
|
|
312,844 |
|
|
|
- |
|
|
|
4,042,844 |
|
Harmony Terrace - Series A (5) |
|
CA |
|
|
6,900,000 |
|
|
|
647,686 |
|
|
|
- |
|
|
|
7,547,686 |
|
Harden Ranch - Series A (3) |
|
CA |
|
|
6,775,508 |
|
|
|
1,007,557 |
|
|
|
- |
|
|
|
7,783,065 |
|
Las Palmas II - Series A (5) |
|
CA |
|
|
1,692,774 |
|
|
|
141,187 |
|
|
|
- |
|
|
|
1,833,961 |
|
Montclair Apartments - Series A (4) |
|
CA |
|
|
2,482,288 |
|
|
|
246,752 |
|
|
|
- |
|
|
|
2,729,040 |
|
Montecito at Williams Ranch Apartments - Series A (2) |
|
CA |
|
|
7,690,000 |
|
|
|
973,133 |
|
|
|
- |
|
|
|
8,663,133 |
|
San Vicente - Series A (5) |
|
CA |
|
|
3,490,410 |
|
|
|
291,121 |
|
|
|
- |
|
|
|
3,781,531 |
|
Santa Fe Apartments - Series A (4) |
|
CA |
|
|
3,007,198 |
|
|
|
401,203 |
|
|
|
- |
|
|
|
3,408,401 |
|
Seasons at Simi Valley - Series A (5) |
|
CA |
|
|
4,325,536 |
|
|
|
655,326 |
|
|
|
- |
|
|
|
4,980,862 |
|
Seasons Lakewood - Series A (5) |
|
CA |
|
|
7,350,000 |
|
|
|
654,929 |
|
|
|
- |
|
|
|
8,004,929 |
|
Seasons San Juan Capistrano - Series A (5) |
|
CA |
|
|
12,375,000 |
|
|
|
1,102,687 |
|
|
|
- |
|
|
|
13,477,687 |
|
Summerhill - Series A (5) |
|
CA |
|
|
6,423,000 |
|
|
|
508,639 |
|
|
|
- |
|
|
|
6,931,639 |
|
Sycamore Walk - Series A (5) |
|
CA |
|
|
3,598,006 |
|
|
|
363,405 |
|
|
|
- |
|
|
|
3,961,411 |
|
The Village at Madera - Series A (5) |
|
CA |
|
|
3,085,000 |
|
|
|
229,934 |
|
|
|
- |
|
|
|
3,314,934 |
|
Tyler Park Townhomes - Series A (3) |
|
CA |
|
|
5,903,368 |
|
|
|
731,073 |
|
|
|
- |
|
|
|
6,634,441 |
|
Vineyard Gardens - Series A (2) |
|
CA |
|
|
3,995,000 |
|
|
|
534,351 |
|
|
|
- |
|
|
|
4,529,351 |
|
Westside Village Market - Series A (3) |
|
CA |
|
|
3,857,839 |
|
|
|
483,436 |
|
|
|
- |
|
|
|
4,341,275 |
|
Brookstone (1) |
|
IL |
|
|
7,432,076 |
|
|
|
1,956,010 |
|
|
|
- |
|
|
|
9,388,086 |
|
Copper Gate Apartments (3) |
|
IN |
|
|
5,055,000 |
|
|
|
643,012 |
|
|
|
- |
|
|
|
5,698,012 |
|
Renaissance - Series A (4) |
|
LA |
|
|
11,123,800 |
|
|
|
1,383,680 |
|
|
|
- |
|
|
|
12,507,480 |
|
Live 929 Apartments (2) |
|
MD |
|
|
40,240,405 |
|
|
|
2,873,978 |
|
|
|
- |
|
|
|
43,114,383 |
|
Woodlynn Village (1) |
|
MN |
|
|
4,221,000 |
|
|
|
34,155 |
|
|
|
- |
|
|
|
4,255,155 |
|
Greens Property - Series A (3) |
|
NC |
|
|
8,032,000 |
|
|
|
818,686 |
|
|
|
- |
|
|
|
8,850,686 |
|
Silver Moon - Series A (4) |
|
NM |
|
|
7,822,610 |
|
|
|
778,940 |
|
|
|
- |
|
|
|
8,601,550 |
|
Ohio Properties - Series A (1) |
|
OH |
|
|
13,989,000 |
|
|
|
241,675 |
|
|
|
- |
|
|
|
14,230,675 |
|
Bridle Ridge (1) |
|
SC |
|
|
7,395,000 |
|
|
|
90,349 |
|
|
|
- |
|
|
|
7,485,349 |
|
Columbia Gardens (5) |
|
SC |
|
|
13,222,480 |
|
|
|
1,396,828 |
|
|
|
- |
|
|
|
14,619,308 |
|
Companion at Thornhill Apartments (5) |
|
SC |
|
|
11,294,928 |
|
|
|
1,148,219 |
|
|
|
- |
|
|
|
12,443,147 |
|
Cross Creek (1) |
|
SC |
|
|
6,143,919 |
|
|
|
2,540,949 |
|
|
|
- |
|
|
|
8,684,868 |
|
The Palms at Premier Park Apartments (3) |
|
SC |
|
|
19,044,617 |
|
|
|
2,194,791 |
|
|
|
- |
|
|
|
21,239,408 |
|
Village at River's Edge (5) |
|
SC |
|
|
9,938,059 |
|
|
|
1,421,114 |
|
|
|
- |
|
|
|
11,359,173 |
|
Willow Run (5) |
|
SC |
|
|
13,040,029 |
|
|
|
1,375,542 |
|
|
|
- |
|
|
|
14,415,571 |
|
Arbors at Hickory Ridge (3) |
|
TN |
|
|
11,194,690 |
|
|
|
1,399,461 |
|
|
|
- |
|
|
|
12,594,151 |
|
Pro Nova 2014-1 (2) |
|
TN |
|
|
10,027,413 |
|
|
|
19,710 |
|
|
|
- |
|
|
|
10,047,123 |
|
Avistar at Copperfield - Series A (2) |
|
TX |
|
|
10,000,000 |
|
|
|
589,196 |
|
|
|
- |
|
|
|
10,589,196 |
|
Avistar at the Crest - Series A (3) |
|
TX |
|
|
9,357,374 |
|
|
|
1,036,288 |
|
|
|
- |
|
|
|
10,393,662 |
|
Avistar at the Oaks - Series A (3) |
|
TX |
|
|
7,558,240 |
|
|
|
706,970 |
|
|
|
- |
|
|
|
8,265,210 |
|
Avistar at the Parkway - Series A (4) |
|
TX |
|
|
13,114,418 |
|
|
|
1,232,292 |
|
|
|
- |
|
|
|
14,346,710 |
|
Avistar at Wilcrest - Series A (2) |
|
TX |
|
|
3,775,000 |
|
|
|
206,263 |
|
|
|
- |
|
|
|
3,981,263 |
|
Avistar at Wood Hollow - Series A (2) |
|
TX |
|
|
31,850,000 |
|
|
|
1,624,687 |
|
|
|
- |
|
|
|
33,474,687 |
|
Avistar in 09 - Series A (3) |
|
TX |
|
|
6,526,247 |
|
|
|
525,939 |
|
|
|
- |
|
|
|
7,052,186 |
|
Avistar on the Boulevard - Series A (3) |
|
TX |
|
|
15,941,296 |
|
|
|
1,628,269 |
|
|
|
- |
|
|
|
17,569,565 |
|
Avistar on the Hills - Series A (3) |
|
TX |
|
|
5,221,971 |
|
|
|
557,084 |
|
|
|
- |
|
|
|
5,779,055 |
|
Bruton Apartments (5) |
|
TX |
|
|
17,933,482 |
|
|
|
2,046,056 |
|
|
|
- |
|
|
|
19,979,538 |
|
Concord at Gulfgate - Series A (5) |
|
TX |
|
|
19,144,400 |
|
|
|
2,222,555 |
|
|
|
- |
|
|
|
21,366,955 |
|
Concord at Little York - Series A (5) |
|
TX |
|
|
13,411,558 |
|
|
|
1,617,217 |
|
|
|
- |
|
|
|
15,028,775 |
|
Concord at Williamcrest - Series A (5) |
|
TX |
|
|
20,775,940 |
|
|
|
2,505,243 |
|
|
|
- |
|
|
|
23,281,183 |
|
Crossing at 1415 - Series A (5) |
|
TX |
|
|
7,474,716 |
|
|
|
600,738 |
|
|
|
- |
|
|
|
8,075,454 |
|
Decatur Angle (5) |
|
TX |
|
|
22,630,276 |
|
|
|
1,945,516 |
|
|
|
- |
|
|
|
24,575,792 |
|
Esperanza at Palo Alto (5) |
|
TX |
|
|
19,487,713 |
|
|
|
2,350,453 |
|
|
|
- |
|
|
|
21,838,166 |
|
Heights at 515 - Series A (5) |
|
TX |
|
|
6,843,232 |
|
|
|
722,522 |
|
|
|
- |
|
|
|
7,565,754 |
|
Heritage Square - Series A (4) |
|
TX |
|
|
10,958,661 |
|
|
|
893,881 |
|
|
|
- |
|
|
|
11,852,542 |
|
Oaks at Georgetown - Series A (5) |
|
TX |
|
|
12,330,000 |
|
|
|
693,579 |
|
|
|
- |
|
|
|
13,023,579 |
|
Runnymede (1) |
|
TX |
|
|
10,040,000 |
|
|
|
64,280 |
|
|
|
- |
|
|
|
10,104,280 |
|
Southpark (1) |
|
TX |
|
|
11,623,649 |
|
|
|
2,482,923 |
|
|
|
- |
|
|
|
14,106,572 |
|
15 West Apartments (5) |
|
WA |
|
|
9,737,418 |
|
|
|
1,480,489 |
|
|
|
- |
|
|
|
11,217,907 |
|
Mortgage revenue bonds held in trust |
|
|
|
$ |
586,445,474 |
|
|
$ |
58,813,399 |
|
|
$ |
- |
|
|
$ |
645,258,873 |
|
(1) |
MRB owned by ATAX TEBS I, LLC (M24 TEBS), see Note 15 |
(2) |
MRB held by Deutsche Bank in a secured financing transaction, see Note 15 |
(3) |
MRB owned by ATAX TEBS II, LLC (M31 TEBS), see Note 15 |
(4) |
MRB owned by ATAX TEBS III, LLC (M33 TEBS), see Note 15 |
(5) MRB owned by ATAX TEBS IV, LLC (M45 TEBS), see Note 15
68
|
|
December 31, 2018 |
|
|||||||||||||||
Description of Mortgage Revenue Bonds held by the Partnership |
|
State |
|
Cost Adjusted for Paydowns |
|
|
Cumulative Unrealized Gain |
|
|
Cumulative Unrealized Loss |
|
|
Estimated Fair Value |
|
||||
Courtyard - Series B |
|
CA |
|
$ |
6,228,000 |
|
|
$ |
2,450 |
|
|
$ |
- |
|
|
$ |
6,230,450 |
|
Seasons San Juan Capistrano - Series B (1) |
|
CA |
|
|
5,574,000 |
|
|
|
- |
|
|
|
(1,078 |
) |
|
|
5,572,922 |
|
Solano Vista - Series A & B |
|
CA |
|
|
5,768,000 |
|
|
|
- |
|
|
|
- |
|
|
|
5,768,000 |
|
Greens Property - Series B |
|
NC |
|
|
933,928 |
|
|
|
149,789 |
|
|
|
- |
|
|
|
1,083,717 |
|
Village at Avalon - Series A |
|
NM |
|
|
16,400,000 |
|
|
|
1,408,802 |
|
|
|
- |
|
|
|
17,808,802 |
|
Ohio Properties - Series B |
|
OH |
|
|
3,520,900 |
|
|
|
51,334 |
|
|
|
- |
|
|
|
3,572,234 |
|
Rosewood Townhomes - Series A & B (1) |
|
SC |
|
|
9,750,000 |
|
|
|
- |
|
|
|
(644,962 |
) |
|
|
9,105,038 |
|
South Pointe Apartments - Series A & B (1) |
|
SC |
|
|
22,700,000 |
|
|
|
- |
|
|
|
(1,411,986 |
) |
|
|
21,288,014 |
|
Avistar at Copperfield - Series B |
|
TX |
|
|
4,000,000 |
|
|
|
11,730 |
|
|
|
- |
|
|
|
4,011,730 |
|
Avistar at the Crest - Series B |
|
TX |
|
|
745,358 |
|
|
|
50,965 |
|
|
|
- |
|
|
|
796,323 |
|
Avistar at the Oaks - Series B |
|
TX |
|
|
545,321 |
|
|
|
28,738 |
|
|
|
- |
|
|
|
574,059 |
|
Avistar at the Parkway - Series B |
|
TX |
|
|
124,600 |
|
|
|
32,220 |
|
|
|
- |
|
|
|
156,820 |
|
Avistar at Wilcrest - Series B |
|
TX |
|
|
1,550,000 |
|
|
|
4,013 |
|
|
|
- |
|
|
|
1,554,013 |
|
Avistar at Wood Hollow - Series B |
|
TX |
|
|
8,410,000 |
|
|
|
23,940 |
|
|
|
- |
|
|
|
8,433,940 |
|
Avistar in 09 - Series B |
|
TX |
|
|
449,841 |
|
|
|
18,742 |
|
|
|
- |
|
|
|
468,583 |
|
Avistar on the Boulevard - Series B |
|
TX |
|
|
442,894 |
|
|
|
27,023 |
|
|
|
- |
|
|
|
469,917 |
|
Mortgage revenue bonds held by the Partnership |
|
|
|
$ |
87,142,842 |
|
|
$ |
1,809,746 |
|
|
$ |
(2,058,026 |
) |
|
$ |
86,894,562 |
|
(1) As of the date presented, the MRBs had been in a cumulative unrealized loss for less than 12 consecutive months.
See Note 23 for a description of the methodology and significant assumptions used in determining the fair value of the MRBs. Unrealized gains or losses on the MRBs are recorded in the Partnership’s consolidated statements of comprehensive income (loss) to reflect changes in their estimated fair values resulting from market conditions and fluctuations in the present value of the expected cash flows from the MRBs.
Cumulative unrealized loss positions on MRBs are not considered credit losses as of December 31, 2019. The cumulative unrealized loss for the Pro Nova 2014-1 MRB, related to a commercial property, as of December 31, 2019, is a result of fluctuations in market interest rates and comparable trades of MRBs for similar commercial properties. As of December 31, 2019, the MRB is current on all principal and interest payments. Due to the historical volatility of the fair value of this MRB, the cumulative unrealized loss is considered temporary. The cumulative unrealized loss for the Live 929 Apartments MRB as of December 31, 2019, is due to recent operational results and debt service coverage declines. A forbearance agreement was executed in January 2020 to forbear certain default provisions under the MRB. As of December 31, 2019, the MRB is current on all principal and interest payments. The Partnership has evaluated the operational results and loan-to-collateral value ratio for the property underlying this MRB and has determined that the cumulative unrealized loss is temporary.
MRB Activity in 2019:
Acquisitions:
The following MRBs were acquired during the year ended December 31, 2019:
Property Name |
|
Month Acquired |
|
Property Location |
|
Units |
|
Maturity Date |
|
Base Interest Rate |
|
|
Principal Outstanding at Date of Acquisition |
|
||
Gateway Village |
|
February |
|
Durham, NC |
|
64 |
|
4/1/2032 |
|
|
6.10 |
% |
|
$ |
2,600,000 |
|
Lynnhaven Apartments |
|
February |
|
Durham, NC |
|
75 |
|
4/1/2032 |
|
|
6.10 |
% |
|
|
3,450,000 |
|
Montevista - Series A |
|
June |
|
San Pablo, CA |
|
82 |
|
7/1/2036 |
|
|
5.75 |
% |
|
|
6,720,000 |
|
Montevista - Series B |
|
June |
|
San Pablo, CA |
|
82 |
|
7/1/2021 |
|
|
5.75 |
% |
|
|
6,480,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
19,250,000 |
|
69
Redemptions:
The following MRBs were redeemed at prices that approximated the Partnership’s carrying value plus accrued interest during the year ended December 31, 2019:
Property Name |
|
Month Redeemed |
|
Property Location |
|
Units |
|
|
Original Maturity Date |
|
Base Interest Rate |
|
|
Principal Outstanding at Date of Redemption |
|
|||
Seasons San Juan Capistrano - Series B |
|
January |
|
San Juan Capistrano, CA |
|
|
112 |
|
|
1/1/2019 |
|
|
8.00 |
% |
|
$ |
5,574,000 |
|
Courtyard - Series B |
|
April |
|
Fullerton, CA |
|
|
108 |
|
|
6/1/2019 |
|
|
8.00 |
% |
|
|
6,228,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
11,802,000 |
|
Restructurings:
The following MRBs were restructured during the year ended December 31, 2019. The principal outstanding on the Series B MRBs were collapsed into the principal outstanding on the associated Series A MRBs and the Series B MRBs were eliminated. No cash was paid or received on restructuring. The terms of the Series B MRBs that were eliminated are as follows:
Property Name |
|
Month Restructured |
|
Property Location |
|
Units |
|
|
Original Maturity Date |
|
Base Interest Rate |
|
|
Principal Outstanding at Date of Restructuring |
|
|||
Avistar at Copperfield - Series B |
|
May |
|
Houston, TX |
|
|
192 |
|
|
6/1/2054 |
|
|
12.00 |
% |
|
$ |
4,000,000 |
|
Avistar at Wilcrest - Series B |
|
May |
|
Houston, TX |
|
|
88 |
|
|
6/1/2054 |
|
|
12.00 |
% |
|
|
1,550,000 |
|
Avistar at Wood Hollow - Series B |
|
May |
|
Austin, TX |
|
|
409 |
|
|
6/1/2054 |
|
|
12.00 |
% |
|
|
8,410,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
13,960,000 |
|
MRB Activity in 2018:
Acquisitions:
The following MRBs were acquired during the year ended December 31, 2018:
Property Name |
|
Month Acquired |
|
Property Location |
|
Units |
|
|
Maturity Date |
|
Base Interest Rate |
|
|
Principal Outstanding at Date of Acquisition |
|
|||
Esperanza at Palo Alto (1) |
|
May |
|
San Antonio, TX |
|
|
322 |
|
|
7/1/2058 |
|
|
5.80 |
% |
|
$ |
19,540,000 |
|
Solano Vista - Series A |
|
December |
|
Vallejo, CA |
|
96 |
|
|
1/1/2036 |
|
|
5.85 |
% |
|
|
2,665,000 |
|
|
Solano Vista - Series B |
|
December |
|
Vallejo, CA |
|
96 |
|
|
1/1/2021 |
|
|
5.85 |
% |
|
|
3,103,000 |
|
|
Village at Avalon (1) |
|
December |
|
Albuquerque, NM |
|
240 |
|
|
1/1/2059 |
|
|
5.80 |
% |
|
|
16,400,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
41,708,000 |
|
(1) |
Previously reported bond purchase commitment that converted to an MRB. |
70
Redemptions:
The following MRBs were redeemed at prices that approximated the Partnership’s carrying value plus accrued interest during the year ended December 31, 2018:
Property Name |
|
Month Redeemed |
|
Property Location |
|
Units |
|
|
Original Maturity Date |
|
Base Interest Rate |
|
|
Principal Outstanding at Date of Redemption |
|
|||
Sycamore Walk - Series B |
|
January |
|
Bakersfield, CA |
|
|
112 |
|
|
1/1/2018 |
|
|
8.00 |
% |
|
$ |
1,815,000 |
|
Seasons Lakewood - Series B |
|
March |
|
Lakewood, CA |
|
|
85 |
|
|
1/1/2019 |
|
|
8.00 |
% |
|
|
5,260,000 |
|
Summerhill - Series B |
|
March |
|
Bakersfield, CA |
|
|
128 |
|
|
12/1/2018 |
|
|
8.00 |
% |
|
|
3,372,000 |
|
Oaks at Georgetown - Series B |
|
April |
|
Georgetown, TX |
|
|
192 |
|
|
1/1/2019 |
|
|
8.00 |
% |
|
|
5,512,000 |
|
Seasons at Simi Valley - Series B |
|
April |
|
Simi Valley, CA |
|
|
69 |
|
|
9/1/2018 |
|
|
8.00 |
% |
|
|
1,944,000 |
|
San Vicente - Series B |
|
May |
|
Soledad, CA |
|
|
50 |
|
|
11/1/2018 |
|
|
8.00 |
% |
|
|
1,825,000 |
|
The Village at Madera - Series B |
|
May |
|
Madera, CA |
|
|
75 |
|
|
12/1/2018 |
|
|
8.00 |
% |
|
|
1,719,000 |
|
Las Palmas - Series B |
|
July |
|
Coachella, CA |
|
|
81 |
|
|
11/1/2018 |
|
|
8.00 |
% |
|
|
1,770,000 |
|
Harmony Terrace - Series B |
|
August |
|
Simi Valley, CA |
|
|
136 |
|
|
1/1/2019 |
|
|
8.00 |
% |
|
|
7,400,000 |
|
Lake Forest |
|
September |
|
Daytona Beach, FL |
|
|
240 |
|
|
12/1/2031 |
|
|
6.25 |
% |
|
|
8,397,000 |
|
Bella Vista |
|
October |
|
Gainesville, TX |
|
|
144 |
|
|
4/1/2046 |
|
|
6.15 |
% |
|
|
6,225,000 |
|
Montecito at Williams Ranch Apartments - Series B |
|
December |
|
Salinas, CA |
|
|
132 |
|
|
10/1/2019 |
|
|
8.00 |
% |
|
|
4,781,000 |
|
Vantage at Judson - Series B |
|
December |
|
San Antonio, TX |
|
|
288 |
|
|
1/1/2053 |
|
|
6.00 |
% |
|
|
25,908,568 |
|
Vineyard Gardens - Series B |
|
December |
|
Oxnard, CA |
|
|
62 |
|
|
1/1/2020 |
|
|
5.50 |
% |
|
|
2,846,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
78,774,568 |
|
Upon redemption of the Lake Forest MRB, the Partnership realized contingent interest income of approximately $4.2 million, which is considered either Tier 2 or Tier 3 income (see Note 3). The Partnership also realized additional income due to the early redemption of the MRB of approximately $1.5 million. The additional income is reported within “Other income” on the Partnership’s consolidated statements of operations.
Upon redemption of the Vantage at Judson Series B MRB, the Partnership realized additional income for the early redemption of the MRB of approximately $2.2 million. The additional income is reported within “Other income” on the Partnership’s consolidated statements of operations.
Geographic Concentrations
The properties securing the Partnership’s MRBs are geographically dispersed throughout the United States with significant concentrations in Texas, California and South Carolina. The table below summarizes the geographic concentrations in these states as a percentage of the total MRB principal outstanding:
|
|
December 31, 2019 |
|
|
December 31, 2018 |
|
||
Texas |
|
|
43 |
% |
|
|
43 |
% |
California |
|
|
18 |
% |
|
|
18 |
% |
South Carolina |
|
|
17 |
% |
|
|
17 |
% |
71
The following tables represent a description of certain terms of the Partnership’s MRBs as of December 31, 2019, and 2018:
Property Name |
|
Year Acquired |
|
Location |
|
Maturity Date |
|
Base Interest Rate |
|
|
Principal Outstanding as of December 31, 2019 |
|
||
15 West Apartments - Series A (5) |
|
2016 |
|
Vancouver, WA |
|
7/1/2054 |
|
|
6.25 |
% |
|
$ |
9,673,117 |
|
Arbors at Hickory Ridge (3) |
|
2012 |
|
Memphis, TN |
|
1/1/2049 |
|
|
6.25 |
% |
|
|
10,985,959 |
|
Avistar at Copperfield - Series A (2) |
|
2017 |
|
Houston, TX |
|
5/1/2054 |
|
|
5.75 |
% |
|
|
13,945,681 |
|
Avistar on the Boulevard - Series A (3) |
|
2013 |
|
San Antonio, TX |
|
3/1/2050 |
|
|
6.00 |
% |
|
|
15,762,217 |
|
Avistar at the Crest - Series A (3) |
|
2013 |
|
San Antonio, TX |
|
3/1/2050 |
|
|
6.00 |
% |
|
|
9,252,257 |
|
Avistar (February 2013 Acquisition) - Series B (2 Bonds) |
|
2013 |
|
San Antonio, TX |
|
4/1/2050 |
|
|
9.00 |
% |
|
|
1,181,107 |
|
Avistar at the Oaks - Series A (3) |
|
2013 |
|
San Antonio, TX |
|
8/1/2050 |
|
|
6.00 |
% |
|
|
7,475,794 |
|
Avistar in 09 - Series A (3) |
|
2013 |
|
San Antonio, TX |
|
8/1/2050 |
|
|
6.00 |
% |
|
|
6,455,058 |
|
Avistar on the Hills - Series A (3) |
|
2013 |
|
San Antonio, TX |
|
8/1/2050 |
|
|
6.00 |
% |
|
|
5,118,097 |
|
Avistar (June 2013 Acquisition) - Series B (2 Bonds) |
|
2013 |
|
San Antonio, TX |
|
9/1/2050 |
|
|
9.00 |
% |
|
|
989,411 |
|
Avistar at the Parkway - Series A (4) |
|
2015 |
|
San Antonio, TX |
|
5/1/2052 |
|
|
6.00 |
% |
|
|
12,854,039 |
|
Avistar at the Parkway - Series B |
|
2015 |
|
San Antonio, TX |
|
6/1/2052 |
|
|
12.00 |
% |
|
|
124,305 |
|
Avistar at Wilcrest - Series A (2) |
|
2017 |
|
Houston, TX |
|
5/1/2054 |
|
|
5.75 |
% |
|
|
5,285,131 |
|
Avistar at Wood Hollow - Series A (2) |
|
2017 |
|
Austin, TX |
|
5/1/2054 |
|
|
5.75 |
% |
|
|
40,129,878 |
|
Bridle Ridge (1) |
|
2008 |
|
Greer, SC |
|
1/1/2043 |
|
|
6.00 |
% |
|
|
7,315,000 |
|
Brookstone (1) |
|
2009 |
|
Waukegan, IL |
|
5/1/2040 |
|
|
5.45 |
% |
|
|
8,767,616 |
|
Bruton Apartments (5) |
|
2014 |
|
Dallas, TX |
|
8/1/2054 |
|
|
6.00 |
% |
|
|
17,807,768 |
|
Columbia Gardens (5) |
|
2015 |
|
Columbia, SC |
|
12/1/2050 |
|
|
5.50 |
% |
|
|
12,922,000 |
|
Companion at Thornhill Apartments (5) |
|
2016 |
|
Lexington, SC |
|
1/1/2052 |
|
|
5.80 |
% |
|
|
11,178,557 |
|
Concord at Gulfgate - Series A (5) |
|
2015 |
|
Houston, TX |
|
2/1/2032 |
|
|
6.00 |
% |
|
|
18,975,786 |
|
Concord at Little York - Series A (5) |
|
2015 |
|
Houston, TX |
|
2/1/2032 |
|
|
6.00 |
% |
|
|
13,293,436 |
|
Concord at Williamcrest - Series A (5) |
|
2015 |
|
Houston, TX |
|
2/1/2032 |
|
|
6.00 |
% |
|
|
20,592,957 |
|
Copper Gate Apartments (3) |
|
2013 |
|
Lafayette, IN |
|
12/1/2029 |
|
|
6.25 |
% |
|
|
5,005,000 |
|
Courtyard - Series A (5) |
|
2016 |
|
Fullerton, CA |
|
12/1/2033 |
|
|
5.00 |
% |
|
|
10,147,686 |
|
Cross Creek (1) |
|
2009 |
|
Beaufort, SC |
|
3/1/2049 |
|
|
6.15 |
% |
|
|
7,970,921 |
|
Crossing at 1415 - Series A (5) |
|
2015 |
|
San Antonio, TX |
|
12/1/2052 |
|
|
6.00 |
% |
|
|
7,405,406 |
|
Decatur Angle (5) |
|
2014 |
|
Fort Worth, TX |
|
1/1/2054 |
|
|
5.75 |
% |
|
|
22,455,747 |
|
Esperanza at Palo Alto (5) |
|
2018 |
|
San Antonio, TX |
|
7/1/2058 |
|
|
5.80 |
% |
|
|
19,356,959 |
|
Gateway Village (2) |
|
2019 |
|
Durham, NC |
|
4/1/2032 |
|
|
6.10 |
% |
|
|
2,600,000 |
|
Glenview Apartments - Series A (4) |
|
2014 |
|
Cameron Park, CA |
|
12/1/2031 |
|
|
5.75 |
% |
|
|
4,533,958 |
|
Greens Property - Series A (3) |
|
2012 |
|
Durham, NC |
|
10/1/2047 |
|
|
6.50 |
% |
|
|
7,936,000 |
|
Greens Property - Series B |
|
2012 |
|
Durham, NC |
|
10/1/2047 |
|
|
12.00 |
% |
|
|
930,016 |
|
Harden Ranch - Series A (3) |
|
2014 |
|
Salinas, CA |
|
3/1/2030 |
|
|
5.75 |
% |
|
|
6,700,868 |
|
Harmony Court Bakersfield - Series A (5) |
|
2016 |
|
Bakersfield, CA |
|
12/1/2033 |
|
|
5.00 |
% |
|
|
3,699,987 |
|
Harmony Terrace - Series A (5) |
|
2016 |
|
Simi Valley, CA |
|
1/1/2034 |
|
|
5.00 |
% |
|
|
6,849,214 |
|
Heights at 515 - Series A (5) |
|
2015 |
|
San Antonio, TX |
|
12/1/2052 |
|
|
6.00 |
% |
|
|
6,779,777 |
|
Heritage Square - Series A (4) |
|
2014 |
|
Edinburg, TX |
|
9/1/2051 |
|
|
6.00 |
% |
|
|
10,695,037 |
|
Las Palmas II - Series A (5) |
|
2016 |
|
Coachella, CA |
|
11/1/2033 |
|
|
5.00 |
% |
|
|
1,679,022 |
|
Live 929 Apartments (7) |
|
2014 |
|
Baltimore, MD |
|
7/1/2049 |
|
|
5.78 |
% |
|
|
39,685,000 |
|
Lynnhaven Apartments (2) |
|
2019 |
|
Durham, NC |
|
4/1/2032 |
|
|
6.10 |
% |
|
|
3,450,000 |
|
Montclair Apartments - Series A (4) |
|
2014 |
|
Lemoore, CA |
|
12/1/2031 |
|
|
5.75 |
% |
|
|
2,456,298 |
|
Montecito at Williams Ranch Apartments - Series A (7) |
|
2017 |
|
Salinas, CA |
|
10/1/2034 |
|
|
5.50 |
% |
|
|
7,681,146 |
|
Montevista - Series A |
|
2019 |
|
San Pablo, CA |
|
7/1/2036 |
|
|
5.75 |
% |
|
|
6,720,000 |
|
Montevista - Series B |
|
2019 |
|
San Pablo, CA |
|
7/1/2021 |
|
|
5.75 |
% |
|
|
6,480,000 |
|
Oaks at Georgetown - Series A (5) |
|
2016 |
|
Georgetown, TX |
|
1/1/2034 |
|
|
5.00 |
% |
|
|
12,239,247 |
|
Ohio Properties - Series A (1) |
|
2010 |
|
Ohio |
|
6/1/2050 |
|
|
7.00 |
% |
|
|
13,857,000 |
|
Ohio Properties - Series B |
|
2010 |
|
Ohio |
|
6/1/2050 |
|
|
10.00 |
% |
|
|
3,504,170 |
|
Pro Nova - 2014-1 (2) |
|
2014 |
|
Knoxville, TN |
|
5/1/2034 |
|
|
6.00 |
% |
|
|
10,000,000 |
|
Renaissance - Series A (4) |
|
2015 |
|
Baton Rouge, LA |
|
6/1/2050 |
|
|
6.00 |
% |
|
|
11,001,027 |
|
Rosewood Townhomes - Series A (7) |
|
2017 |
|
Goose Creek, SC |
|
7/1/2055 |
|
|
5.75 |
% |
|
|
9,280,000 |
|
Rosewood Townhomes - Series B |
|
2017 |
|
Goose Creek, SC |
|
8/1/2055 |
|
|
12.00 |
% |
|
|
470,000 |
|
Runnymede (1) |
|
2007 |
|
Austin, TX |
|
10/1/2042 |
|
|
6.00 |
% |
|
|
9,925,000 |
|
San Vicente - Series A (5) |
|
2016 |
|
Soledad, CA |
|
11/1/2033 |
|
|
5.00 |
% |
|
|
3,462,053 |
|
Santa Fe Apartments - Series A (4) |
|
2014 |
|
Hesperia, CA |
|
12/1/2031 |
|
|
5.75 |
% |
|
|
2,975,713 |
|
Seasons at Simi Valley - Series A (5) |
|
2015 |
|
Simi Valley, CA |
|
9/1/2032 |
|
|
5.75 |
% |
|
|
4,282,477 |
|
Seasons Lakewood - Series A (5) |
|
2016 |
|
Lakewood, CA |
|
1/1/2034 |
|
|
5.00 |
% |
|
|
7,295,901 |
|
Seasons San Juan Capistrano - Series A (5) |
|
2016 |
|
San Juan Capistrano, CA |
|
1/1/2034 |
|
|
5.00 |
% |
|
|
12,283,916 |
|
Silver Moon - Series A (4) |
|
2015 |
|
Albuquerque, NM |
|
8/1/2055 |
|
|
6.00 |
% |
|
|
7,762,116 |
|
Solano Vista - Series A |
|
2018 |
|
Vallejo, CA |
|
1/1/2036 |
|
|
5.85 |
% |
|
|
2,665,000 |
|
Solano Vista - Series B |
|
2018 |
|
Vallejo, CA |
|
1/1/2021 |
|
|
5.85 |
% |
|
|
3,103,000 |
|
South Pointe Apartments - Series A (7) |
|
2017 |
|
Hanahan, SC |
|
7/1/2055 |
|
|
5.75 |
% |
|
|
21,600,000 |
|
South Pointe Apartments - Series B |
|
2017 |
|
Hanahan, SC |
|
8/1/2055 |
|
|
12.00 |
% |
|
|
1,100,000 |
|
Southpark (1) |
|
2009 |
|
Austin, TX |
|
12/1/2049 |
|
|
6.13 |
% |
|
|
13,005,000 |
|
Summerhill - Series A (5) |
|
2016 |
|
Bakersfield, CA |
|
12/1/2033 |
|
|
5.00 |
% |
|
|
6,371,318 |
|
Sycamore Walk - Series A (5) |
|
2015 |
|
Bakersfield, CA |
|
1/1/2033 |
|
|
5.25 |
% |
|
|
3,559,011 |
|
The Palms at Premier Park Apartments (3) |
|
2013 |
|
Columbia, SC |
|
1/1/2050 |
|
|
6.25 |
% |
|
|
18,838,478 |
|
Tyler Park Townhomes (3) |
|
2013 |
|
Greenfield, CA |
|
1/1/2030 |
|
|
5.75 |
% |
|
|
5,837,595 |
|
The Village at Madera - Series A (5) |
|
2016 |
|
Madera, CA |
|
12/1/2033 |
|
|
5.00 |
% |
|
|
3,060,177 |
|
Village at Avalon (6) |
|
2018 |
|
Albuquerque, NM |
|
1/1/2059 |
|
|
5.80 |
% |
|
|
16,302,038 |
|
Village at River's Edge (5) |
|
2017 |
|
Columbia, SC |
|
6/1/2033 |
|
|
6.00 |
% |
|
|
9,872,297 |
|
Vineyard Gardens - Series A (7) |
|
2017 |
|
Oxnard, CA |
|
1/1/2035 |
|
|
5.50 |
% |
|
|
3,995,000 |
|
Westside Village Market (3) |
|
2013 |
|
Shafter, CA |
|
1/1/2030 |
|
|
5.75 |
% |
|
|
3,814,857 |
|
Willow Run (5) |
|
2015 |
|
Columbia, SC |
|
12/1/2050 |
|
|
5.50 |
% |
|
|
12,742,000 |
|
Woodlynn Village (1) |
|
2008 |
|
Maplewood, MN |
|
11/1/2042 |
|
|
6.00 |
% |
|
|
4,172,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
679,679,604 |
|
(1) |
MRB owned by ATAX TEBS I, LLC (M24 TEBS), see Note 15 |
72
(2) |
MRB held by Deutsche Bank in a secured financing transaction, see Note 15 |
(3) |
MRB owned by ATAX TEBS II, LLC (M31 TEBS), see Note 15 |
(4) |
MRB owned by ATAX TEBS III, LLC (M33 TEBS), see Note 15 |
(5) |
MRB owned by ATAX TEBS IV, LLC (M45 TEBS), see Note 15 |
(6) MRB held by Morgan Stanley in a secured financing transaction, see Note 15
(7) MRB held by Mizuho Capital Markets, LLC in a secured financing transaction, see Note 15
Property Name |
|
Year Acquired |
|
Location |
|
Maturity Date |
|
Base Interest Rate |
|
|
Principal Outstanding as of December 31, 2018 |
|
||
15 West Apartments - Series A (5) |
|
2016 |
|
Vancouver, WA |
|
7/1/2054 |
|
|
6.25 |
% |
|
$ |
9,737,418 |
|
Arbors at Hickory Ridge (3) |
|
2012 |
|
Memphis, TN |
|
1/1/2049 |
|
|
6.25 |
% |
|
|
11,115,410 |
|
Avistar at Copperfield - Series A (2) |
|
2017 |
|
Houston, TX |
|
5/1/2054 |
|
|
5.75 |
% |
|
|
10,000,000 |
|
Avistar at Copperfield - Series B |
|
2017 |
|
Houston, TX |
|
6/1/2054 |
|
|
12.00 |
% |
|
|
4,000,000 |
|
Avistar on the Boulevard - Series A (3) |
|
2013 |
|
San Antonio, TX |
|
3/1/2050 |
|
|
6.00 |
% |
|
|
15,941,296 |
|
Avistar at the Crest - Series A (3) |
|
2013 |
|
San Antonio, TX |
|
3/1/2050 |
|
|
6.00 |
% |
|
|
9,357,374 |
|
Avistar (February 2013 Acquisition) - Series B (2 Bonds) |
|
2013 |
|
San Antonio, TX |
|
4/1/2050 |
|
|
9.00 |
% |
|
|
1,188,251 |
|
Avistar at the Oaks - Series A (3) |
|
2013 |
|
San Antonio, TX |
|
8/1/2050 |
|
|
6.00 |
% |
|
|
7,558,240 |
|
Avistar in 09 - Series A (3) |
|
2013 |
|
San Antonio, TX |
|
8/1/2050 |
|
|
6.00 |
% |
|
|
6,526,247 |
|
Avistar on the Hills - Series A (3) |
|
2013 |
|
San Antonio, TX |
|
8/1/2050 |
|
|
6.00 |
% |
|
|
5,221,971 |
|
Avistar (June 2013 Acquisition) - Series B (2 Bonds) |
|
2013 |
|
San Antonio, TX |
|
9/1/2050 |
|
|
9.00 |
% |
|
|
995,162 |
|
Avistar at the Parkway - Series A (4) |
|
2015 |
|
San Antonio, TX |
|
5/1/2052 |
|
|
6.00 |
% |
|
|
13,114,418 |
|
Avistar at the Parkway - Series B |
|
2015 |
|
San Antonio, TX |
|
6/1/2052 |
|
|
12.00 |
% |
|
|
124,600 |
|
Avistar at Wilcrest - Series A (2) |
|
2017 |
|
Houston, TX |
|
5/1/2054 |
|
|
5.75 |
% |
|
|
3,775,000 |
|
Avistar at Wilcrest - Series B |
|
2017 |
|
Houston, TX |
|
6/1/2054 |
|
|
12.00 |
% |
|
|
1,550,000 |
|
Avistar at Wood Hollow - Series A (2) |
|
2017 |
|
Austin, TX |
|
5/1/2054 |
|
|
5.75 |
% |
|
|
31,850,000 |
|
Avistar at Wood Hollow - Series B |
|
2017 |
|
Austin, TX |
|
6/1/2054 |
|
|
12.00 |
% |
|
|
8,410,000 |
|
Bridle Ridge (1) |
|
2008 |
|
Greer, SC |
|
1/1/2043 |
|
|
6.00 |
% |
|
|
7,395,000 |
|
Brookstone (1) |
|
2009 |
|
Waukegan, IL |
|
5/1/2040 |
|
|
5.45 |
% |
|
|
8,876,298 |
|
Bruton Apartments (5) |
|
2014 |
|
Dallas, TX |
|
8/1/2054 |
|
|
6.00 |
% |
|
|
17,933,482 |
|
Columbia Gardens (5) |
|
2015 |
|
Columbia, SC |
|
12/1/2050 |
|
|
5.50 |
% |
|
|
13,061,000 |
|
Companion at Thornhill Apartments (5) |
|
2016 |
|
Lexington, SC |
|
1/1/2052 |
|
|
5.80 |
% |
|
|
11,294,928 |
|
Concord at Gulfgate - Series A (5) |
|
2015 |
|
Houston, TX |
|
2/1/2032 |
|
|
6.00 |
% |
|
|
19,144,400 |
|
Concord at Little York - Series A (5) |
|
2015 |
|
Houston, TX |
|
2/1/2032 |
|
|
6.00 |
% |
|
|
13,411,558 |
|
Concord at Williamcrest - Series A (5) |
|
2015 |
|
Houston, TX |
|
2/1/2032 |
|
|
6.00 |
% |
|
|
20,775,940 |
|
Copper Gate Apartments (3) |
|
2013 |
|
Lafayette, IN |
|
12/1/2029 |
|
|
6.25 |
% |
|
|
5,055,000 |
|
Courtyard - Series A (5) |
|
2016 |
|
Fullerton, CA |
|
12/1/2033 |
|
|
5.00 |
% |
|
|
10,230,000 |
|
Courtyard - Series B |
|
2016 |
|
Fullerton, CA |
|
6/1/2019 |
|
|
8.00 |
% |
|
|
6,228,000 |
|
Cross Creek (1) |
|
2009 |
|
Beaufort, SC |
|
3/1/2049 |
|
|
6.15 |
% |
|
|
8,072,754 |
|
Crossing at 1415 - Series A (5) |
|
2015 |
|
San Antonio, TX |
|
12/1/2052 |
|
|
6.00 |
% |
|
|
7,474,716 |
|
Decatur Angle (5) |
|
2014 |
|
Fort Worth, TX |
|
1/1/2054 |
|
|
5.75 |
% |
|
|
22,630,276 |
|
Esperanza at Palo Alto (5) |
|
2018 |
|
San Antonio, TX |
|
7/1/2058 |
|
|
5.80 |
% |
|
|
19,487,713 |
|
Glenview Apartments - Series A (4) |
|
2014 |
|
Cameron Park, CA |
|
12/1/2031 |
|
|
5.75 |
% |
|
|
4,581,930 |
|
Greens Property - Series A (3) |
|
2012 |
|
Durham, NC |
|
10/1/2047 |
|
|
6.50 |
% |
|
|
8,032,000 |
|
Greens Property - Series B |
|
2012 |
|
Durham, NC |
|
10/1/2047 |
|
|
12.00 |
% |
|
|
933,928 |
|
Harden Ranch - Series A (3) |
|
2014 |
|
Salinas, CA |
|
3/1/2030 |
|
|
5.75 |
% |
|
|
6,775,508 |
|
Harmony Court Bakersfield - Series A (5) |
|
2016 |
|
Bakersfield, CA |
|
12/1/2033 |
|
|
5.00 |
% |
|
|
3,730,000 |
|
Harmony Terrace - Series A (5) |
|
2016 |
|
Simi Valley, CA |
|
1/1/2034 |
|
|
5.00 |
% |
|
|
6,900,000 |
|
Heights at 515 - Series A (5) |
|
2015 |
|
San Antonio, TX |
|
12/1/2052 |
|
|
6.00 |
% |
|
|
6,843,232 |
|
Heritage Square - Series A (4) |
|
2014 |
|
Edinburg, TX |
|
9/1/2051 |
|
|
6.00 |
% |
|
|
10,958,661 |
|
Las Palmas II - Series A (5) |
|
2016 |
|
Coachella, CA |
|
11/1/2033 |
|
|
5.00 |
% |
|
|
1,692,774 |
|
Live 929 Apartments (2) |
|
2014 |
|
Baltimore, MD |
|
7/1/2049 |
|
|
5.78 |
% |
|
|
39,875,000 |
|
Montclair Apartments - Series A (4) |
|
2014 |
|
Lemoore, CA |
|
12/1/2031 |
|
|
5.75 |
% |
|
|
2,482,288 |
|
Montecito at Williams Ranch Apartments - Series A (2) |
|
2017 |
|
Salinas, CA |
|
10/1/2034 |
|
|
5.50 |
% |
|
|
7,690,000 |
|
Oaks at Georgetown - Series A (5) |
|
2016 |
|
Georgetown, TX |
|
1/1/2034 |
|
|
5.00 |
% |
|
|
12,330,000 |
|
Ohio Properties - Series A (1) |
|
2010 |
|
Ohio |
|
6/1/2050 |
|
|
7.00 |
% |
|
|
13,989,000 |
|
Ohio Properties - Series B |
|
2010 |
|
Ohio |
|
6/1/2050 |
|
|
10.00 |
% |
|
|
3,520,900 |
|
Pro Nova - 2014-1 (2) |
|
2014 |
|
Knoxville, TN |
|
5/1/2034 |
|
|
6.00 |
% |
|
|
10,000,000 |
|
Renaissance - Series A (4) |
|
2015 |
|
Baton Rouge, LA |
|
6/1/2050 |
|
|
6.00 |
% |
|
|
11,123,800 |
|
Rosewood Townhomes - Series A |
|
2017 |
|
Goose Creek, SC |
|
7/1/2055 |
|
|
5.75 |
% |
|
|
9,280,000 |
|
Rosewood Townhomes - Series B |
|
2017 |
|
Goose Creek, SC |
|
8/1/2055 |
|
|
12.00 |
% |
|
|
470,000 |
|
Runnymede (1) |
|
2007 |
|
Austin, TX |
|
10/1/2042 |
|
|
6.00 |
% |
|
|
10,040,000 |
|
San Vicente - Series A (5) |
|
2016 |
|
Soledad, CA |
|
11/1/2033 |
|
|
5.00 |
% |
|
|
3,490,410 |
|
Santa Fe Apartments - Series A (4) |
|
2014 |
|
Hesperia, CA |
|
12/1/2031 |
|
|
5.75 |
% |
|
|
3,007,198 |
|
Seasons at Simi Valley - Series A (5) |
|
2015 |
|
Simi Valley, CA |
|
9/1/2032 |
|
|
5.75 |
% |
|
|
4,325,536 |
|
Seasons Lakewood - Series A (5) |
|
2016 |
|
Lakewood, CA |
|
1/1/2034 |
|
|
5.00 |
% |
|
|
7,350,000 |
|
Seasons San Juan Capistrano - Series A (5) |
|
2016 |
|
San Juan Capistrano, CA |
|
1/1/2034 |
|
|
5.00 |
% |
|
|
12,375,000 |
|
Seasons San Juan Capistrano - Series B |
|
2016 |
|
San Juan Capistrano, CA |
|
1/1/2019 |
|
|
8.00 |
% |
|
|
5,574,000 |
|
Silver Moon - Series A (4) |
|
2015 |
|
Albuquerque, NM |
|
8/1/2055 |
|
|
6.00 |
% |
|
|
7,822,610 |
|
Solano Vista - Series A |
|
2018 |
|
Vallejo, CA |
|
1/1/2036 |
|
|
5.85 |
% |
|
|
2,665,000 |
|
Solano Vista - Series B |
|
2018 |
|
Vallejo, CA |
|
1/1/2021 |
|
|
5.85 |
% |
|
|
3,103,000 |
|
South Pointe Apartments - Series A |
|
2017 |
|
Hanahan, SC |
|
7/1/2055 |
|
|
5.75 |
% |
|
|
21,600,000 |
|
South Pointe Apartments - Series B |
|
2017 |
|
Hanahan, SC |
|
8/1/2055 |
|
|
12.00 |
% |
|
|
1,100,000 |
|
Southpark (1) |
|
2009 |
|
Austin, TX |
|
12/1/2049 |
|
|
6.13 |
% |
|
|
13,155,000 |
|
Summerhill - Series A (5) |
|
2016 |
|
Bakersfield, CA |
|
12/1/2033 |
|
|
5.00 |
% |
|
|
6,423,000 |
|
Sycamore Walk - Series A (5) |
|
2015 |
|
Bakersfield, CA |
|
1/1/2033 |
|
|
5.25 |
% |
|
|
3,598,006 |
|
The Palms at Premier Park Apartments (3) |
|
2013 |
|
Columbia, SC |
|
1/1/2050 |
|
|
6.25 |
% |
|
|
19,044,617 |
|
Tyler Park Townhomes (3) |
|
2013 |
|
Greenfield, CA |
|
1/1/2030 |
|
|
5.75 |
% |
|
|
5,903,368 |
|
The Village at Madera - Series A (5) |
|
2016 |
|
Madera, CA |
|
12/1/2033 |
|
|
5.00 |
% |
|
|
3,085,000 |
|
Village at Avalon |
|
2018 |
|
Albuquerque, NM |
|
1/1/2059 |
|
|
5.80 |
% |
|
|
16,400,000 |
|
Village at River's Edge (5) |
|
2017 |
|
Columbia, SC |
|
6/1/2033 |
|
|
6.00 |
% |
|
|
9,938,059 |
|
Vineyard Gardens - Series A (2) |
|
2017 |
|
Oxnard, CA |
|
1/1/2035 |
|
|
5.50 |
% |
|
|
3,995,000 |
|
Westside Village Market (3) |
|
2013 |
|
Shafter, CA |
|
1/1/2030 |
|
|
5.75 |
% |
|
|
3,857,839 |
|
Willow Run (5) |
|
2015 |
|
Columbia, SC |
|
12/1/2050 |
|
|
5.50 |
% |
|
|
12,879,000 |
|
Woodlynn Village (1) |
|
2008 |
|
Maplewood, MN |
|
11/1/2042 |
|
|
6.00 |
% |
|
|
4,221,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
677,698,116 |
|
(1) |
MRB owned by ATAX TEBS I, LLC (M24 TEBS), see Note 15 |
73
(2) |
MRB held by Deutsche Bank in a secured financing transaction, see Note 15 |
(3) |
MRB held by ATAX TEBS II, LLC (M31 TEBS), see Note 15 |
(4) |
MRB owned by ATAX TEBS III, LLC (M33 TEBS), see Note 15 MRB owned by ATAX TEBS IV, LLC (M45 TEBS), see Note 15 |
(5) MRB owned by ATAX TEBS IV, LLC (M45 TEBS), see Note 15
7. Public Housing Capital Fund Trust Certificates
The Partnership’s PHC Certificates represent beneficial interests in three PHC Trusts. The assets held by the PHC Trusts consist of custodial receipts evidencing loans made to numerous local public housing authorities. Principal and interest on these loans are payable by the respective public housing authorities out of annual appropriations to be made to the public housing authorities under the Department of Housing and Urban Development’s (“HUD”) Capital Fund Program established under the Quality Housing and Work Responsibility Act of 1998 (the “Capital Fund Program”). The PHC Trusts have a first lien on these annual Capital Fund Program payments to secure the public housing authorities’ respective obligations to pay principal and interest on their loans. The loans payable by the public housing authorities are not debts of, or guaranteed by, the United States of America or HUD. Interest payable on the public housing authority debt held by the PHC Trusts is exempt from federal income taxes. The PHC Certificates issued by each of the PHC Trusts have been rated investment grade by Standard & Poor’s. As of December 31, 2019, the PHC Certificates are held in trust at Mizuho Capital Markets, LLC (“Mizuho”) in secured financing transactions (see Note 15).
The Partnership had the following investments in the PHC Certificates as of December 31, 2019 and 2018:
|
|
December 31, 2019 |
|
|||||||||||||||||||||||
Description of PHC Certificates |
|
Weighted Average Lives (Years) |
|
|
Investment Rating |
|
Weighted Average Interest Rate Over Life |
|
|
Cost Adjusted for Paydowns and Impairment |
|
|
Cumulative Unrealized Gain |
|
|
Cumulative Unrealized Loss |
|
|
Estimated Fair Value |
|
||||||
PHC Certificate Trust I |
|
|
5.47 |
|
|
AA- |
|
5.33% |
|
|
$ |
24,477,478 |
|
|
$ |
435,659 |
|
|
$ |
- |
|
|
$ |
24,913,137 |
|
|
PHC Certificate Trust II |
|
|
4.58 |
|
|
AA- |
|
4.41% |
|
|
|
4,375,296 |
|
|
|
386,433 |
|
|
|
- |
|
|
|
4,761,729 |
|
|
PHC Certificate Trust III |
|
|
5.43 |
|
|
BBB |
|
5.12% |
|
|
|
13,087,779 |
|
|
|
586,712 |
|
|
|
- |
|
|
|
13,674,491 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
41,940,553 |
|
|
$ |
1,408,804 |
|
|
$ |
- |
|
|
$ |
43,349,357 |
|
|
|
December 31, 2018 |
|
|||||||||||||||||||||
Description of PHC Certificates |
|
Weighted Average Lives (Years) |
|
Investment Rating |
|
Weighted Average Interest Rate Over Life |
|
|
Cost Adjusted for Paydowns and Impairment |
|
|
Cumulative Unrealized Gain |
|
|
Cumulative Unrealized Loss |
|
|
Estimated Fair Value |
|
|||||
PHC Certificate Trust I |
|
6.49 |
|
AA- |
|
5.33% |
|
|
$ |
24,608,543 |
|
|
$ |
285,984 |
|
|
$ |
- |
|
|
$ |
24,894,527 |
|
|
PHC Certificate Trust II |
|
5.56 |
|
A+ |
|
4.35% |
|
|
|
9,071,785 |
|
|
|
44,768 |
|
|
|
- |
|
|
|
9,116,553 |
|
|
PHC Certificate Trust III |
|
6.76 |
|
BBB |
|
5.30% |
|
|
|
14,566,975 |
|
|
|
94,031 |
|
|
|
- |
|
|
|
14,661,006 |
|
|
|
|
|
|
|
|
|
|
|
|
$ |
48,247,303 |
|
|
$ |
424,783 |
|
|
$ |
- |
|
|
$ |
48,672,086 |
|
See Note 23 for a description of the methodology and significant assumptions for determining the fair value of the PHC Certificates. Unrealized gains or losses on the PHC Certificates are reported on the Partnership’s consolidated statements of comprehensive income to reflect changes in their estimated fair values resulting from market conditions and fluctuations in the present value of the expected cash flows from the PHC Certificates.
There were no impairment charges on the PHC Certificates recorded during the year ended December 31, 2019. The Partnership recognized impairment charges on PHC Certificates of approximately $1.1 million during the year ended December 31, 2018. See Note 2 for information considered in the Partnership’s evaluation of impairment of the PHC Certificates.
The PHC Certificate Trusts I, II and III Trust Certificates were sold in January 2020. See Note 26 for additional information.
8. Real Estate Assets
The Partnership owns MF Properties either directly or through a wholly owned subsidiary, as described in Note 2. The financial statements of the MF properties are consolidated with those of the Partnership. The Partnership also invests in land with plans to develop into rental properties or for future sale. These investments are reported as “Land held for development” below.
74
The following tables summarize information regarding the Partnership’s real estate assets as of December 31, 2019 and 2018:
Real Estate Assets as of December 31, 2019 |
|
|||||||||||||||||
Property Name |
|
Location |
|
Number of Units |
|
|
Land and Land Improvements |
|
|
Buildings and Improvements |
|
|
Carrying Value |
|
||||
Suites on Paseo |
|
San Diego, CA |
|
|
384 |
|
|
$ |
3,199,268 |
|
|
$ |
39,073,728 |
|
|
$ |
42,272,996 |
|
The 50/50 MF Property |
|
Lincoln, NE |
|
|
475 |
|
|
|
- |
|
|
|
32,937,805 |
|
|
|
32,937,805 |
|
Land held for development |
|
|
|
(1) |
|
|
|
1,706,862 |
|
|
|
- |
|
|
|
1,706,862 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
76,917,663 |
|
Less accumulated depreciation |
|
|
|
(15,357,700 |
) |
|||||||||||||
Total real estate assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
61,559,963 |
|
(1) |
Land held for development consists of parcels of land in Gardner, KS and Richland County, SC and land development costs for a site in Omaha, NE. |
Real Estate Assets as of December 31, 2018 |
|
|||||||||||||||||
Property Name |
|
Location |
|
Number of Units |
|
|
Land and Land Improvements |
|
|
Buildings and Improvements |
|
|
Carrying Value |
|
||||
Suites on Paseo |
|
San Diego, CA |
|
|
384 |
|
|
$ |
3,195,468 |
|
|
$ |
38,961,163 |
|
|
$ |
42,156,631 |
|
The 50/50 MF Property |
|
Lincoln, NE |
|
|
475 |
|
|
|
- |
|
|
|
32,935,907 |
|
|
|
32,935,907 |
|
Land held for development |
|
|
|
(2) |
|
|
|
1,776,197 |
|
|
|
- |
|
|
|
1,776,197 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
76,868,735 |
|
Less accumulated depreciation |
|
|
|
(12,272,387 |
) |
|||||||||||||
Total real estate assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
64,596,348 |
|
(2) |
Land held for development consists of parcels of land in Gardner, KS and Richland County, SC and land development costs for a site in Omaha, NE. |
Activity in 2019
In September 2019 and 2018, the Partnership determined that the land held for development in Gardner, KS was impaired. The Partnership recorded impairment charges of $75,000 and $150,000 in the third quarter of 2019 and 2018, respectively. The impairment charges represent the difference between the Partnership’s carrying value and the estimated fair value of the land. The fair value was determined using Level 3 inputs (see Note 23).
In November 2019, the Partnership executed a purchase agreement for a parcel of land in Escondido, CA. The purchase is expected to close in the first quarter of 2020.
Activity in 2018
During 2018, the Partnership sold the Jade Park MF Property to an unrelated third party. The table below summarizes information related to the sale. The gain on sale is considered either Tier 2 or Tier 3 income (see Note 3). The Partnership determined the sales did not meet the criteria for discontinued operations.
Property Name |
|
Month Sold |
|
Property Location |
|
Units |
|
Gross Proceeds |
|
|
Gain on Sale before Income Taxes |
|
||
Jade Park |
|
September |
|
Daytona, FL |
|
144 |
|
$ |
13,450,000 |
|
|
$ |
4,051,429 |
|
During 2018, the Partnership determined that the land held for development in Gardner, KS was impaired. The Partnership recorded an impairment charge of $150,000 during the third quarter of 2018, which represents the difference between the Partnership’s carrying value and the estimated fair value of the land. The fair value was determined using Level 3 inputs (see Note 23).
75
9. Investments in Unconsolidated Entities
ATAX Vantage Holdings, LLC, a wholly owned subsidiary of the Partnership, has equity investment commitments and has made equity investments in unconsolidated entities. The carrying value of the investments represents the Partnership’s maximum exposure to loss. ATAX Vantage Holdings, LLC is the only limited equity investor in the unconsolidated entities. An affiliate of the unconsolidated entities guarantees ATAX Vantage Holdings, LLC’s return on its investments through the second anniversary of construction completion. The return on these investments earned by the Partnership is reported within “Investment income” on the Partnership’s consolidated statements of operations.
The following table provides the details of the investments in unconsolidated entities as of December 31, 2019 and 2018 and remaining equity commitment amounts as of December 31, 2019:
Property Name |
|
Location |
|
Units |
|
|
Month Commitment Executed |
|
Construction Completion Date |
|
Carrying Value as of December 31, 2019 |
|
|
Carrying Value as of December 31, 2018 |
|
|
Maximum Remaining Equity Commitment as of December 31, 2019 |
|
||||
Vantage at Boerne |
|
Boerne, TX |
|
|
288 |
|
|
August 2016 |
|
April 2018 |
|
$ |
- |
|
|
$ |
8,830,000 |
|
|
$ |
- |
|
Vantage at Waco |
|
Waco, TX |
|
|
288 |
|
|
August 2016 |
|
May 2018 |
|
|
9,337,166 |
|
|
|
9,337,166 |
|
|
|
1,592,039 |
|
Vantage at Panama City Beach |
|
Panama City Beach, FL |
|
|
288 |
|
|
March 2017 |
|
July 2018 |
|
|
- |
|
|
|
11,408,135 |
|
|
|
- |
|
Vantage at Powdersville |
|
Powdersville, SC |
|
|
288 |
|
|
November 2017 |
|
N/A |
|
|
12,295,801 |
|
|
|
11,535,895 |
|
|
|
- |
|
Vantage at Stone Creek |
|
Omaha, NE |
|
|
294 |
|
|
March 2018 |
|
N/A |
|
|
7,840,500 |
|
|
|
7,572,819 |
|
|
|
- |
|
Vantage at Bulverde |
|
Bulverde, TX |
|
|
288 |
|
|
March 2018 |
|
August 2019 |
|
|
10,144,052 |
|
|
|
9,182,522 |
|
|
|
- |
|
Vantage at Germantown |
|
Germantown, TN |
|
|
288 |
|
|
June 2018 |
|
N/A |
|
|
11,745,155 |
|
|
|
7,033,398 |
|
|
|
- |
|
Vantage at Murfreesboro |
|
Murfreesboro, TN |
|
|
288 |
|
|
September 2018 |
|
N/A |
|
|
13,516,425 |
|
|
|
6,254,104 |
|
|
|
- |
|
Vantage at Coventry |
|
Omaha, NE |
|
|
288 |
|
|
September 2018 |
|
N/A |
|
|
9,007,435 |
|
|
|
5,380,267 |
|
|
|
- |
|
Vantage at Conroe |
|
Conroe, TX |
|
|
288 |
|
|
April 2019 |
|
N/A |
|
|
8,078,519 |
|
|
|
- |
|
|
|
1,347,128 |
|
Vantage at O'Connor |
|
San Antonio, TX |
|
|
288 |
|
|
October 2019 |
|
N/A |
|
|
5,016,811 |
|
|
|
- |
|
|
|
2,475,171 |
|
|
|
|
|
|
3,174 |
|
|
|
|
|
|
$ |
86,981,864 |
|
|
$ |
76,534,306 |
|
|
$ |
5,414,338 |
|
Activity in 2019
In September 2019, the membership interests of Vantage at Panama City Beach were sold to an unrelated third party. The Partnership received cash of approximately $22.7 million upon sale. The Partnership recognized approximately $547,000 of “Investment income” and approximately $10.5 million of “Gain on sale of investments in unconsolidated entities” associated with the sale. The Partnership may also be entitled to receive up to $325,000 of additional proceeds in the third quarter of 2020 if certain gain contingencies are satisfied.
In December 2019, Vantage at Boerne sold substantially all its assets to an unrelated third party and ceased operations. The Partnership received cash of approximately $15.2 million upon sale. The Partnership recognized approximately $1.2 million of “Investment income” and approximately $5.7 million as “Gain on sale of investments in unconsolidated entities” associated with the sale.
Activity in 2018
In December 2018, Vantage at Corpus Christi sold substantially all its assets to an unrelated third party and ceased operations. The Partnership received cash of approximately $12.1 million upon sale. The Partnership recognized approximately $590,000 of “Investment income” on sale. In addition, the Partnership recognized approximately $2.9 million as “Gain on sale of investments in unconsolidated entities”, which is considered either Tier 2 or Tier 3 income (see Note 3).
The following table provides summary combined financial information related to the Partnership’s investments in unconsolidated entities for the years ended December 31, 2019 and 2018:
|
|
For the Years Ended December 31, |
|
|||||
|
|
2019 |
|
|
2018 |
|
||
Property Revenues |
|
$ |
12,541,852 |
|
|
$ |
9,262,127 |
|
Gain on sale of property |
|
$ |
35,871,041 |
|
|
$ |
7,424,879 |
|
Net income |
|
$ |
32,662,003 |
|
|
$ |
5,001,702 |
|
76
10. Property Loans, Net of Loan Loss Allowances
The following table summarizes the Partnership’s property loans, net of loan loss allowances, as of December 31, 2019 and 2018:
|
|
December 31, 2019 |
|
|||||||||
|
|
Outstanding Balance |
|
|
Loan Loss Allowance |
|
|
Property Loan Principal, net of allowance |
|
|||
Arbors at Hickory Ridge |
|
$ |
191,264 |
|
|
$ |
- |
|
|
$ |
191,264 |
|
Avistar (February 2013 portfolio) |
|
|
201,972 |
|
|
|
- |
|
|
|
201,972 |
|
Avistar (June 2013 portfolio) |
|
|
251,622 |
|
|
|
- |
|
|
|
251,622 |
|
Cross Creek |
|
|
11,101,887 |
|
|
|
(7,393,814 |
) |
|
|
3,708,073 |
|
Greens Property |
|
|
850,000 |
|
|
|
- |
|
|
|
850,000 |
|
Live 929 Apartments |
|
|
405,717 |
|
|
|
- |
|
|
|
405,717 |
|
Ohio Properties |
|
|
2,390,446 |
|
|
|
- |
|
|
|
2,390,446 |
|
Total |
|
$ |
15,392,908 |
|
|
$ |
(7,393,814 |
) |
|
$ |
7,999,094 |
|
|
|
December 31, 2018 |
|
|||||||||
|
|
Outstanding Balance |
|
|
Loan Loss Allowance |
|
|
Property Loan Principal, net of allowance |
|
|||
Arbors at Hickory Ridge |
|
$ |
191,264 |
|
|
$ |
- |
|
|
$ |
191,264 |
|
Avistar (February 2013 portfolio) |
|
|
201,972 |
|
|
|
- |
|
|
|
201,972 |
|
Avistar (June 2013 portfolio) |
|
|
251,622 |
|
|
|
- |
|
|
|
251,622 |
|
Cross Creek |
|
|
11,101,887 |
|
|
|
(7,393,814 |
) |
|
|
3,708,073 |
|
Greens Property |
|
|
850,000 |
|
|
|
- |
|
|
|
850,000 |
|
Ohio Properties |
|
|
2,390,446 |
|
|
|
- |
|
|
|
2,390,446 |
|
Vantage at Brooks, LLC |
|
|
8,367,635 |
|
|
|
- |
|
|
|
8,367,635 |
|
Total |
|
$ |
23,354,826 |
|
|
$ |
(7,393,814 |
) |
|
$ |
15,961,012 |
|
During the years ended December 31, 2019 and 2018, the interest to be earned on the Cross Creek property loans was in nonaccrual status. The discounted cash flow method used by management to establish the net realizable value of these property loans determined the collection of the interest earned since inception was not probable. During the years ended December 31, 2019 and 2018, interest to be earned on approximately $983,000 of property loan principal for the Ohio Properties was in nonaccrual status as, in management’s opinion, the interest was not considered collectible. As of December 31, 2019, the outstanding property loan balance for Live 929 was in nonaccrual status as, in management’s opinion, the interest was not considered collectible.
Activity in 2019
In January 2019, the Vantage at Brooks property was sold by its owner. Upon sale, the Partnership received all outstanding principal and accrued interest on the Vantage at Brooks, LLC property loan. The Partnership received additional proceeds of approximately $3.0 million, which is reported as “Contingent interest” on the Partnership’s consolidated statements of operations. The contingent interest recognized is considered Tier 2 income for purposes of distributions to the General Partner and BUC holders (see Note 3).
In August 2019, the Partnership entered into a secured property loan with Live 929 Apartments. The property may request additional advances for the sole purpose of funding monthly operating shortfalls up to a total loan amount of $1.0 million. The property loan is subordinate to the MRBs associated with the property and has a stated maturity date of July 31, 2049.
Activity in 2018
In September 2018, the Lake Forest property was sold by its owner. Upon the sale, the Partnership received all outstanding principal and accrued interest on the Lake Forest property loans. The Partnership received approximately $5.1 million of principal and $4.6 million of interest on the property loans at sale. The interest received was not previously recognized as income as the property loans were on nonaccrual status. The interest realized is reported as “Other interest income” on the Partnership’s consolidated statements of operations.
In December 2018, the Vantage at New Braunfels, LLC property was sold by its owner. Upon the sale, the Partnership received all outstanding principal and accrued interest on the Vantage at New Braunfels, LLC property loan. The Partnership received additional
77
proceeds totaling approximately $5.1 million, which is reported as “Contingent interest” on the Partnership’s consolidated statements of operations. The contingent interest recognized is considered Tier 2 or Tier 3 for purposes of distributions to BUC holders (see Note 3).
The following table summarizes the changes in the Partnership’s loan loss reserves for the years ended December 31, 2019 and 2018:
|
|
For the Years Ended December 31, |
|
|||||
|
|
2019 |
|
|
2018 |
|
||
Balance, beginning of year |
|
$ |
7,393,814 |
|
|
$ |
7,393,814 |
|
Balance, end of year |
|
$ |
7,393,814 |
|
|
$ |
7,393,814 |
|
11. Income Tax Provision
The Partnership recognizes current income tax expense for federal, state, and local income taxes incurred by the Greens Hold Co, which owns The 50/50 MF Property and certain property loans. The following table summarizes income tax expense (benefit) for the years ended December 31, 2019 and 2018:
|
|
For the Years Ended December 31, |
|
|||||
|
|
2019 |
|
|
2018 |
|
||
Current income tax expense (benefit) |
|
$ |
195,861 |
|
|
$ |
(678,862 |
) |
Deferred income tax benefit |
|
|
(149,874 |
) |
|
|
(242,235 |
) |
Total income tax expense (benefit) |
|
$ |
45,987 |
|
|
$ |
(921,097 |
) |
The Partnership’s income tax expense fluctuates from period to period based on the timing of the taxable income in the Greens Hold Co and the impact of deferred income taxes. Deferred income tax expense is generally a function of the period’s temporary differences (i.e. depreciation, amortization of finance costs, etc.), and the utilization of net operating losses (“NOLs”). The deferred tax assets and liabilities are valued based on enacted tax rates. The Greens Hold Co had net deferred tax assets of approximately $426,000 and $268,000 as of December 31, 2019 and 2018, respectively. These amounts are reported within “Other assets” on the Partnership’s consolidated balance sheets. The Partnership evaluated whether it is more likely than not that its deferred income tax assets will be realizable and recorded no valuation allowance as of December 31, 2019 and 2018.
For the years ended December 31, 2019 and 2018, income taxes computed by applying the U.S. federal statutory rates to income from continuing operations before income taxes for the Greens Hold Co differ from the provision for income taxes due to state income taxes (net of the effect on federal income tax).
The Partnership accrues interest and penalties associated with uncertain tax positions as part of income tax expense. There was no accrued interest or penalties as of December 31, 2019 and 2018.
The Partnership files U.S. federal and state tax returns. The Partnership’s returns for years 2016 through 2018 remain subject to examination by the Internal Revenue Service.
12. Other Assets
The following table summarizes the Partnership’s other assets as of December 31, 2019 and 2018:
|
|
December 31, 2019 |
|
|
December 31, 2018 |
|
||
Deferred financing costs, net |
|
$ |
353,862 |
|
|
$ |
397,823 |
|
Fair value of derivative instruments (Note 17) |
|
|
10,911 |
|
|
|
626,633 |
|
Taxable mortgage revenue bonds, at fair value |
|
|
1,383,237 |
|
|
|
1,409,895 |
|
Operating lease right-of-use assets, net |
|
|
1,673,242 |
|
|
|
- |
|
Other assets |
|
|
1,641,099 |
|
|
|
2,081,258 |
|
Total other assets |
|
$ |
5,062,351 |
|
|
$ |
4,515,609 |
|
78
See Note 2 for a discussion of the operating lease right-of-use lease assets, net, recorded pursuant to the adoption of ASC 842 effective January 1, 2019.
See Note 23 for a description of the methodology and significant assumptions for determining the fair value of the derivative instruments and taxable MRBs. Unrealized gains or losses on these assets are reported on the Partnership’s consolidated statements of comprehensive income to reflect changes in their estimated fair values resulting from market conditions and fluctuations in the present value of the expected cash flows from the assets.
The following table includes the details of the taxable MRBs redeemed during the year ended December 31, 2018. The taxable MRB was redeemed at a price that approximated the Partnership’s carrying value plus accrued interest.
Property Name |
|
Redemption Date |
|
Location |
|
Units |
|
Original Maturity Date |
|
Base Interest Rate |
|
|
Principal Outstanding at Date of Redemption |
|
||
Vantage at Judson - Series D |
|
December |
|
San Antonio, TX |
|
288 |
|
2/1/2053 |
|
|
9.00 |
% |
|
$ |
923,502 |
|
13. Accounts Payable, Accrued Expenses and Other Liabilities
The following table summarizes the Partnership’s accounts payable, accrued expenses and other liabilities as of December 31, 2019 and 2018:
|
|
December 31, 2019 |
|
|
December 31, 2018 |
|
||
Accounts payable |
|
$ |
93,834 |
|
|
$ |
230,631 |
|
Accrued expenses |
|
|
2,529,982 |
|
|
|
2,956,368 |
|
Accrued interest expense |
|
|
2,690,076 |
|
|
|
2,270,348 |
|
Operating lease liabilities |
|
|
2,138,783 |
|
|
|
- |
|
Other liabilities |
|
|
1,583,492 |
|
|
|
2,086,475 |
|
Total accounts payable, accrued expenses and other liabilities |
|
$ |
9,036,167 |
|
|
$ |
7,543,822 |
|
See Note 2 for discussion of the adoption of ASC 842 effective January 1, 2019 and the impact to the reported operating lease liabilities.
The 50/50 MF Property has a ground lease with the University of Nebraska-Lincoln with an initial lease term expiring in March 2048. The Partnership has an option to extend the lease for an additional five-year period, which has not been factored into the calculation of the ROU asset and lease liability. Annual lease payments are $100 per year. The Partnership is also required to make monthly payments, when cash is available at The 50/50 MF Property, to the University of Nebraska-Lincoln. Payment amounts are based on The 50/50 MF Property’s revenues, subject to an annual guaranteed minimum amount. As of December 31, 2019, the minimum aggregate annual payment due under the agreement is approximately $132,000. The minimum aggregate annual payment increases 2% annually until July 31, 2034 and increases 3% annually thereafter. The 50/50 MF Property will be required to make additional payments under the agreement if its gross revenues exceed certain thresholds. The Partnership recognized expenses related to the ground lease of approximately $168,000 for the years ended December 31, 2019 and 2018, respectively, and are reported within “Real estate operating expenses” on the Partnership’s consolidated statements of operations.
The Partnership’s contractual payments related to operating leases for the twelve-month periods ending December 31st for the next five years and thereafter, and a reconciliation to the carrying value of operating lease liabilities, are as follows:
2020 |
|
$ |
135,812 |
|
|
|
136,366 |
|
|
2022 |
|
|
139,091 |
|
2023 |
|
|
141,871 |
|
2024 |
|
|
144,706 |
|
Thereafter |
|
|
4,517,273 |
|
Total |
|
|
5,215,119 |
|
Less: Amount representing interest |
|
|
(3,076,336 |
) |
Total operating lease liabilities |
|
$ |
2,138,783 |
|
79
14. Unsecured Lines of Credit
The following tables summarize the Partnership’s unsecured lines of credit as of December 31, 2019 and 2018:
Unsecured Lines of Credit |
|
Outstanding as of December 31, 2019 |
|
|
Total Commitment |
|
|
Commitment Maturity |
|
Variable / Fixed |
|
Reset Frequency |
|
Period End Rate |
|
|||
Bankers Trust non-operating |
|
$ |
13,200,000 |
|
|
$ |
50,000,000 |
|
|
June 2021 |
|
Variable (1) |
|
Monthly |
|
|
4.19 |
% |
Bankers Trust operating |
|
|
- |
|
|
|
10,000,000 |
|
|
June 2021 |
|
Variable (1) |
|
Monthly |
|
|
4.94 |
% |
Total unsecured lines of credit |
|
$ |
13,200,000 |
|
|
$ |
60,000,000 |
|
|
|
|
|
|
|
|
|
|
|
(1) |
The variable rate is indexed to LIBOR plus an applicable margin. |
Unsecured Lines of Credit |
|
Outstanding as of December 31, 2018 |
|
|
Total Commitment |
|
|
Commitment Maturity |
|
Variable / Fixed |
|
Reset Frequency |
|
Period End Rate |
|
|||
Bankers Trust non-operating |
|
$ |
35,659,200 |
|
|
$ |
50,000,000 |
|
|
June 2020 |
|
Variable (2) |
|
Monthly |
|
|
5.38 |
% |
Bankers Trust operating |
|
|
- |
|
|
|
10,000,000 |
|
|
June 2020 |
|
Variable (2) |
|
Monthly |
|
|
5.63 |
% |
Total unsecured lines of credit |
|
$ |
35,659,200 |
|
|
$ |
60,000,000 |
|
|
|
|
|
|
|
|
|
|
|
(2) |
The variable rate is indexed to LIBOR plus an applicable margin. |
The Partnership has entered into a Credit Agreement (the “Credit Agreement”) for an unsecured LOC (“non-operating LOC”) of up to $50.0 million with Bankers Trust, the Partnership’s sole lead arranger and administrative agent. The Credit Agreement originated in May 2015 and has been subsequently amended. The non-operating LOC bears interest at a variable rate equal to 2.5% plus the 30-day London Interbank Offered Rate (“LIBOR”) as of December 31, 2019. The proceeds of the non-operating LOC are used by the Partnership to purchase multifamily real estate assets, MRBs or taxable MRBs. The Partnership intends to repay each advance either through alternative long-term debt or equity financing. The principal amount of each acquisition advance is due on the 270th day following the advance date (the “Repayment Date”). The Partnership may extend any Repayment Date for up to three additional 90-day periods. In order to extend the Repayment Date, the Partnership must make principal payments equal to 5% of the original advance for the first extension, 10% for the second extension, and 20% for the third extension. The Repayment Date may not be extended beyond the stated maturity of the non-operating LOC. The Repayment Dates for the balance outstanding as of December 31, 2019, exclusive of available extensions, range from March 2020 to September 2020. The non-operating LOC contains a covenant, among others, that the Partnership’s ratio of the lender’s senior debt will not exceed a specified percentage of the market value of the Partnership’s assets, as defined in the Credit Agreement. The Partnership was in compliance with all covenants as of December 31, 2019.
During 2019 and 2018, the Partnership had an unsecured operating Line of Credit (“operating LOC”) with Bankers Trust. The operating LOC bears interest at a variable rate equal to 3.25% plus the 30-day LIBOR. The Partnership is required to make principal payments to reduce the outstanding principal balance on the operating LOC to zero for fifteen consecutive days during each calendar quarter. The Partnership fulfilled this requirement throughout 2019 and for the first quarter of 2020.
80
15. Debt Financing
The following tables summarize the Partnership’s debt financings, net of deferred financing costs, as of December 31, 2019:
|
|
Outstanding Debt Financings as of December 31, 2019, net |
|
|
Restricted Cash |
|
|
Year Acquired |
|
Stated Maturities |
|
Reset Frequency |
|
SIFMA Based Rates |
|
|
Facility Fees |
|
|
Period End Rates |
|
|||||
TEBS Financings |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fixed - M24 |
|
$ |
40,495,442 |
|
|
$ |
204,000 |
|
|
2010 |
|
May 2027 |
|
N/A |
|
N/A |
|
|
N/A |
|
|
3.05% |
|
|||
Variable - M31 (1) |
|
|
79,505,180 |
|
|
|
4,999 |
|
|
2014 |
|
July 2024 |
|
Weekly |
|
1.64% |
|
|
1.54% |
|
|
3.18% |
|
|||
Fixed - M33 |
|
|
31,367,147 |
|
|
|
2,606 |
|
|
2015 |
|
September 2030 |
|
N/A |
|
N/A |
|
|
N/A |
|
|
3.24% |
|
|||
Fixed - M45 (2) |
|
|
217,603,233 |
|
|
|
5,000 |
|
|
2018 |
|
July 2034 |
|
N/A |
|
N/A |
|
|
N/A |
|
|
3.82% |
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOB & Term A/B Trusts Securitization |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Variable - TOB (3) |
|
|
102,591,789 |
|
|
|
- |
|
|
2019 |
|
July 2020 - September 2020 |
|
Weekly |
|
1.79% - 2.08% |
|
|
1.12% - 1.66% |
|
|
2.96% - 3.45% |
|
|||
Fixed - Term TOB (3) |
|
|
21,073,418 |
|
|
|
- |
|
|
2014 - 2019 |
|
January 2020 - May 2022 |
|
N/A |
|
N/A |
|
|
N/A |
|
|
3.53% - 4.01% |
|
|||
Fixed - Term A/B (3) |
|
|
43,561,212 |
|
|
|
- |
|
|
2017 - 2019 |
|
February 2020 - February 2027 |
|
N/A |
|
N/A |
|
|
N/A |
|
|
4.46% - 4.53% |
|
|||
Total Debt Financings |
|
$ |
536,197,421 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
Facility fees have a variable component. |
(2) |
The M45 TEBS has an initial interest rate of 3.82% through July 31, 2023. From August 1, 2023 through the stated maturity date, the interest rate is 4.39%. These rates are inclusive of credit enhancement fees payable to Freddie Mac. |
(3) |
The following table summarizes the individual TOB, Term TOB and Term A/B Trust securitizations as of December 31, 2019: |
|
|
Outstanding Financing as of December 31, 2019, net |
|
|
Financing Facility Provider |
|
Year Acquired |
|
Stated Maturity |
|
Reset Frequency |
|
SIFMA Based Rates |
|
|
Facility Fees |
|
|
Period End Rates |
|
||||
Variable - TOB Securitization |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Live 929 |
|
$ |
31,733,007 |
|
|
Mizuho |
|
2019 |
|
August 2020 |
|
Weekly |
|
1.79% |
|
|
1.66% |
|
|
|
3.45 |
% |
||
Montecito at Williams Ranch - Series A |
|
|
6,899,653 |
|
|
Mizuho |
|
2019 |
|
August 2020 |
|
Weekly |
|
1.79% |
|
|
1.17% |
|
|
|
2.96 |
% |
||
PHC Certificate Trust 1 |
|
|
20,067,635 |
|
|
Mizuho |
|
2019 |
|
September 2020 |
|
Weekly |
|
2.08% |
|
|
1.12% |
|
|
|
3.20 |
% |
||
PHC Certificate Trust 2 |
|
|
3,786,197 |
|
|
Mizuho |
|
2019 |
|
September 2020 |
|
Weekly |
|
2.08% |
|
|
1.12% |
|
|
|
3.20 |
% |
||
PHC Certificate Trust 3 |
|
|
10,850,103 |
|
|
Mizuho |
|
2019 |
|
September 2020 |
|
Weekly |
|
2.08% |
|
|
1.12% |
|
|
|
3.20 |
% |
||
Rosewood Townhomes - Series A |
|
|
7,687,958 |
|
|
Mizuho |
|
2019 |
|
July 2020 |
|
Weekly |
|
1.79% |
|
|
1.17% |
|
|
|
2.96 |
% |
||
South Pointe Apartments - Series A |
|
|
17,992,112 |
|
|
Mizuho |
|
2019 |
|
July 2020 |
|
Weekly |
|
1.79% |
|
|
1.17% |
|
|
|
2.96 |
% |
||
Vineyard Gardens - Series A |
|
|
3,575,124 |
|
|
Mizuho |
|
2019 |
|
August 2020 |
|
Weekly |
|
1.79% |
|
|
1.17% |
|
|
|
2.96 |
% |
||
Total TOB Financing\ Weighted Average Period End Rate |
|
$ |
102,591,789 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3.19 |
% |
81
|
|
Outstanding Financing as of December 31, 2019, net |
|
|
Financing Facility Provider |
|
Year Acquired |
|
Stated Maturity |
|
Fixed Interest Rate |
|
||
Fixed - Term TOB Securitization |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pro Nova 1 |
|
$ |
8,010,000 |
|
|
Deutsche Bank |
|
2014 |
|
January 2020 |
|
4.01% |
|
|
Village at Avalon |
|
|
13,063,418 |
|
|
Morgan Stanley |
|
2019 |
|
May 2022 |
|
3.53% |
|
|
Total Fixed Term TOB Financing\ Weighted Average Period End Rate |
|
$ |
21,073,418 |
|
|
|
|
|
|
|
|
|
3.71 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fixed - Term A/B Trusts Securitization |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Avistar at Copperfield - Series A |
|
$ |
8,385,080 |
|
|
Deutsche Bank |
|
2017 |
|
February 2027 |
|
4.46% |
|
|
Avistar at Wilcrest - Series A |
|
|
3,142,267 |
|
|
Deutsche Bank |
|
2017 |
|
February 2027 |
|
4.46% |
|
|
Avistar at Wood Hollow - Series A |
|
|
26,773,109 |
|
|
Deutsche Bank |
|
2017 |
|
February 2027 |
|
4.46% |
|
|
Gateway Village |
|
|
2,260,628 |
|
|
Deutsche Bank |
|
2019 |
|
February 2020 |
|
4.53% |
|
|
Lynnhaven |
|
|
3,000,128 |
|
|
Deutsche Bank |
|
2019 |
|
February 2020 |
|
4.53% |
|
|
Total Fixed A/B Trust Financing\ Weighted Average Period End Rate |
|
$ |
43,561,212 |
|
|
|
|
|
|
|
|
|
4.47 |
% |
The following table summarizes the Partnership’s Debt Financing, net of deferred financing costs, as of December 31, 2018:
|
|
Outstanding Debt Financings as of December 31, 2018, net |
|
|
Restricted Cash |
|
|
Year Acquired |
|
Stated Maturities |
|
Reset Frequency |
|
SIFMA Based Rates |
|
|
Facility Fees |
|
|
Period End Rates |
|
|||||
TEBS Financings |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Variable - M24 |
|
$ |
41,466,000 |
|
|
$ |
432,998 |
|
|
2010 |
|
September 2020 |
|
Weekly |
|
1.76% |
|
|
1.85% |
|
|
3.61% |
|
|||
Variable - M31 (1) |
|
|
80,418,505 |
|
|
|
181,626 |
|
|
2014 |
|
July 2019 (2) |
|
Weekly |
|
1.74% |
|
|
1.49% |
|
|
3.23% |
|
|||
Variable - M33 (1) |
|
|
31,262,039 |
|
|
|
58,002 |
|
|
2015 |
|
July 2020 (3) |
|
Weekly |
|
1.74% |
|
|
1.26% |
|
|
3.00% |
|
|||
Fixed - M45 (4) |
|
|
219,250,387 |
|
|
|
5,000 |
|
|
2018 |
|
July 2034 |
|
N/A |
|
N/A |
|
|
N/A |
|
|
3.82% |
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOB & Term A/B Trusts Securitization |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Variable - TOB (5) |
|
|
37,620,000 |
|
|
|
- |
|
|
2012 |
|
May 2019 |
|
Weekly |
|
2.21% |
|
|
1.67% |
|
|
3.88% |
|
|||
Fixed - Term TOB (6) |
|
|
46,675,413 |
|
|
|
- |
|
|
2014 |
|
October 2019 |
|
N/A |
|
N/A |
|
|
N/A |
|
|
4.01% - 4.39% |
|
|||
Fixed - Term A/B (6) |
|
|
48,971,221 |
|
|
|
- |
|
|
2017 - 2018 |
|
May 2019 - February 2027 |
|
N/A |
|
N/A |
|
|
N/A |
|
|
4.46% - 4.53% |
|
|||
Total Debt Financings |
|
$ |
505,663,565 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
Facility fees have a variable component. |
(2) |
The Partnership may unilaterally elect to extend the financing for an additional five-year period through July 2024. If the Partnership exercises its extension option, Freddie Mac has the option to adjust components of the Facility Fees. |
(3) |
The Partnership may unilaterally elect to extend the financing for an additional five-year period through July 2025. If the Partnership exercises its extension option, Freddie Mac has the option to adjust components of the Facility Fees. |
(4) |
M45 TEBS has an initial interest rate of 3.82% through July 31, 2023. From August 1, 2023 through the stated maturity date, the interest rate is 4.39%. These rates are inclusive of credit enhancement fees payable to Freddie Mac. |
(5) |
The variable TOB Financings are secured by the Partnership’s three PHC Certificates (see Note 7). |
(6) |
The following table summarizes the individual Term TOB and Term A/B Trust securitizations as of December 31, 2018: |
82
|
|
Outstanding Financing as of December 31, 2018, net |
|
|
Financing Facility Provider |
|
Year Acquired |
|
Stated Maturity |
|
Fixed Interest Rate |
|
||
Fixed - Term TOB Securitization |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Live 929 |
|
$ |
37,665,413 |
|
|
Deutsche Bank |
|
2014 |
|
October 2019 |
|
|
4.39 |
% |
Pro Nova 1 |
|
|
9,010,000 |
|
|
Deutsche Bank |
|
2014 |
|
October 2019 |
|
|
4.01 |
% |
Total Fixed Term TOB Financing\ Weighted Average Period End Rate |
|
$ |
46,675,413 |
|
|
|
|
|
|
|
|
|
4.31 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Term A/B Trusts Securitization |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Avistar at Wood Hollow - Series A |
|
$ |
26,860,337 |
|
|
Deutsche Bank |
|
2017 |
|
February 2027 |
|
|
4.46 |
% |
Avistar at Wilcrest - Series A |
|
|
3,172,029 |
|
|
Deutsche Bank |
|
2017 |
|
February 2027 |
|
|
4.46 |
% |
Avistar at Copperfield - Series A |
|
|
8,422,855 |
|
|
Deutsche Bank |
|
2017 |
|
February 2027 |
|
|
4.46 |
% |
Montecito at Williams Ranch - Series A |
|
|
6,921,000 |
|
|
Deutsche Bank |
|
2018 |
|
May 2019 |
|
|
4.53 |
% |
Vineyard Gardens - Series A |
|
|
3,595,000 |
|
|
Deutsche Bank |
|
2018 |
|
May 2019 |
|
|
4.53 |
% |
Total Fixed A/B Trust Financing\ Weighted Average Period End Rate |
|
$ |
48,971,221 |
|
|
|
|
|
|
|
|
|
4.47 |
% |
The TOB, Term TOB, Term A/B and TEBS Financing arrangements are consolidated VIE’s to the Partnership (Note 5). The Partnership is the primary beneficiary due to its rights to the underlying assets. Accordingly, the Partnership consolidates the TOB, Term TOB, Term A/B and TEBS Financings in the Partnership’s consolidated financial statements. See Note 6 for information regarding the MRBs securitized within each TOB, Term TOB, Term A/B and TEBS Financing. As the residual interest holder, the Partnership may be required to make certain payments or contribute certain assets to the VIEs if certain events occur. Such events include, but are not limited to, a downgrade in the investment rating of PHCs or of the senior securities issued by the VIEs, a ratings downgrade of the liquidity provider for the VIEs, increases in short term interest rates beyond pre-set maximums, an inability to re-market the senior securities or an inability to obtain liquidity for the senior securities. If such an event occurs in an individual VIE, the underlying collateral may be sold and, if the proceeds are not sufficient to pay the principal amount of the senior securities plus accrued interest and other trust expenses, the Partnership will be required to fund any such shortfall. If the Partnership does not fund the shortfall, the default and liquidation provisions will be invoked against the Partnership. The Partnership has never been, and does not expect in the future, to be required to reimburse the VIEs for any shortfall.
Freddie Mac Tax Exempt Bond Securitization (“TEBS”) Financings
The Partnership, through four wholly owned subsidiaries (collectively, the “Sponsors”), has sponsored four separate TEBS financings – the M24 TEBS Financing, the M31 TEBS Financing, the M33 TEBS Financing, and the M45 TEBS Financing (collectively, the “TEBS Financings”). The TEBS Financings are structured such that the Partnership transferred MRBs to Freddie Mac to be securitized into the TEBS Financings. Freddie Mac then issued Class A and Class B Freddie Mac Multifamily Variable Rate Certificates or Class A and Class B Freddie Mac Multifamily Fixed Rate Certificates (collectively, the “TEBS Certificates”), which represent beneficial interests in the securitized assets. The Class A TEBS Certificates are sold to unaffiliated investors and entitle the holders to cash flows from the securitized assets. The Class A TEBS Certificates are credit enhanced by Freddie Mac such that Freddie Mac will cover any shortfall if the cash flows from the securitized assets are less than the contractual principal and interest due to the Class A TEBS Certificate holders. The Sponsors or Partnership would then be required to reimburse Freddie Mac for any credit enhancement payments. The Class B TEBS Certificates are retained by the Sponsors and grant the Partnership rights to certain cash flows from the securitized assets after payment to the Class A Certificates and related facility fees, as well as certain other rights to the securitized assets.
As of December 31, 2019 and 2018, the Partnership posted restricted cash as contractually required under the terms of the four TEBS Financings. In addition, the Partnership has entered in interest rate cap agreements to mitigate its exposure to interest rate fluctuations on the variable-rate M31 TEBS Financing (Note 17).
TEBS Financings Activity in 2019:
In June 2019, the Partnership exercised its unilateral right to extend the M31 TEBS Financing with Freddie Mac for an additional five-year period through July 2024.
83
In July 2019, the Partnership refinanced the M24 TEBS Financing with Freddie Mac. The M24 TEBS Financing was converted to a fixed interest rate of 3.05%, which is inclusive of credit enhancement and servicing fees, and the stated maturity was extended from September 2020 to May 2027. The refinancing was treated as an extinguishment for accounting purposes and the Partnership capitalized approximately $307,000 as deferred financing costs related to the refinancing.
In July 2019, the Partnership refinanced the M33 TEBS Financing with Freddie Mac. The M33 TEBS Financing converted to a fixed interest rate of 3.24%, which is inclusive of credit enhancement and servicing fees, and the stated maturity was extended from July 2020 to September 2030. The refinancing was treated as an extinguishment for accounting purposes and the Partnership expensed approximately $496,000 of previously unamortized deferred financing costs associated with the M33 TEBS Financing. The Partnership capitalized approximately $265,000 as deferred financing costs related to the refinancing. The Partnership received premium proceeds upon refinancing of approximately $435,000, which will be amortized using the effective interest method through the term of the agreement.
TEBS Financings Activity in 2018:
In August 2018, the Partnership and its newly created consolidated subsidiary, ATAX TEBS IV, LLC (the “2018 Sponsor”), entered into a long-term debt financing facility provided through the securitization of 25 MRBs, with an initial par value of approximately $260.6 million owned by the 2018 Sponsor pursuant to the M45 TEBS Financing. The M45 TEBS Financing facility provided the Partnership with a long-term, fixed-rate facility. The M45 TEBS Financing was structured such that the Partnership transferred ownership of the 25 MRBs to Freddie Mac to be securitized into a TEBS Trust. The Class A TEBS Certificates had an aggregate initial par value of approximately $221.5 million. Of the 25 MRBs securitized in the M45 TEBS Financings, 24 MRBs were in Term A/B Trusts that were collapsed prior to the closing of the M45 TEBS Financing. The collapse of the Term A/B Trusts and subsequent closing of the M45 TEBS Financing resulted in a debt modification for accounting purposes and the Partnership capitalized transaction costs totaling approximately $371,000 as deferred financing costs.
There were three unscheduled paydowns during the year ended December 31, 2018 due to redemptions of MRBs held by the respective TEBS. The following table summarizes the MRBs redeemed and the amount of Class A Certificates redeemed upon redemption:
Mortgage Revenue Bond Redeemed |
|
TEBS Facility |
|
Month |
|
Paydown Applied |
|
|
Lake Forest |
|
M24 TEBS |
|
September 2018 |
|
$ |
8,122,000 |
|
Bella Vista |
|
M24 TEBS |
|
October 2018 |
|
|
5,076,000 |
|
Vantage at Judson - Series B |
|
M33 TEBS |
|
December 2018 |
|
|
25,908,568 |
|
TOB, Term TOB and Term A/B Trust Financings
Deutsche Bank
The Partnership has executed a Master Trust Agreement with Deutsche Bank that allows the Partnership to execute multiple TOB, Term TOB and Term A/B Trust (collectively, “Trusts”) structures upon the approval and agreement of terms by Deutsche Bank. Under each TOB Trust structure, the trustee issues SPEARS and LIFERS that represent beneficial interests in the securitized asset held by the TOB Trusts. Under each Term TOB and Term A/B Trust structure, the trustee issues Class A and Class B Certificates that represent beneficial interests in the securitized assets held by the Term TOB or Term A/B Trusts. Deutsche Bank has purchased the SPEARS and Class A Certificates and the Partnership has retained the LIFERS and Class B Certificates of each Trust. Pursuant to the terms of the Trusts, the Partnership is required to reimburse Deutsche Bank for any shortfall realized on the contractual cash flows on the SPEARS or Class A Certificates. The LIFERS and Class B Certificates grant the Partnership certain rights to the securitized assets.
The Master Trust Agreement with Deutsche Bank contains covenants with which the Partnership is required to comply. If the Partnership were to be out of compliance with any of these covenants, a termination event of the financing facilities would be triggered which would require the Partnership to purchase a portion or all of the senior SPEARS or Class A Certificates held by Deutsche Bank. The most restrictive covenant within the Master Trust Agreement states that cash available to distribute plus interest expense for the trailing twelve months must be at least twice the trailing twelve-month interest expense. The Partnership was in compliance with these covenants as of December 31, 2019.
84
Mizuho Capital Markets
During the third quarter of 2019, the Partnership entered into various TOB Trust financings with Mizuho secured by MRBs and PHC Certificates. Under each TOB Trust structure, the trustee issues senior Floater Certificates and Residual Certificates that represent beneficial interests in the securitized asset held by the TOB Trusts. The Floater Certificates are sold to unaffiliated investors and entitle the holder to cash flows from the securitized assets at a variable interest rate. The Floater Certificates are credit enhanced by Mizuho such that Mizuho will cover any shortfall if the cash flows from the securitized assets are less than the contractual principal and interest due to the Floater Certificate holders. The Partnership would then be required to reimburse Mizuho for any credit enhancement payments. The Residual Certificates are retained by the Partnership and grant the Partnership rights to certain cash flows from the securitized assets after payment to the Floater Certificates and related trust fees, as well as certain other rights to the securitized assets.
The TOB Trusts with Mizuho require that the Partnership’s residual interest in the TOB Trusts maintain a certain value in relation to the total assets in each Trust. In addition, the Master Trust Agreement with Mizuho requires the Partnership’s partners’ capital, as defined, to maintain a certain threshold and that it remained listed on the NASDAQ. If the Partnership is not in compliance with any of these covenants, a termination event of the financing facility would be triggered, which would require the Partnership to purchase a portion or all of the senior interests issued by each TOB Trust. The Partnership was in compliance with these covenants as of December 31, 2019.
Morgan Stanley Bank
In May 2019, the Partnership entered into a Term TOB Trust financing with Morgan Stanley Bank, N.A. (“Morgan Stanley”) secured by an MRB. Under the Term TOB Trust structure, the trustee issues Class A and Class B Certificates that represent beneficial interests in the securitized asset held by the Term TOB. Morgan Stanley has purchased the Class A Certificates and the Partnership has retained the Class B Certificates of each Trust. The Class B Certificates grant the Partnership certain rights to the securitized assets.
The Term TOB Trust with Morgan Stanley is subject to a Trust Agreement and other related agreements that contains covenants with which the Partnership is required to comply. If the Partnership is out of compliance with any of these covenants, a termination event of the financing facility would be triggered which would require the Partnership to purchase a portion or all of the Class A Certificates held by Morgan Stanley. The most restrictive covenant within the Trust Agreement and related agreements requires the maintenance of a debt service coverage ratio above a specified threshold and the Partnership’s net assets cannot decline by more than specific percentages over designated periods of time. The Partnership was in compliance with these covenants as of December 31, 2019.
Contractual Maturities
The Partnership’s contractual maturities of borrowings for the twelve-month periods ending December 31st for the next five years and thereafter are as follows:
2020 |
|
$ |
121,117,504 |
|
2021 |
|
|
5,326,861 |
|
2022 |
|
|
18,496,986 |
|
2023 |
|
|
5,896,946 |
|
2024 |
|
|
15,472,867 |
|
Thereafter |
|
|
372,276,815 |
|
Total |
|
|
538,587,979 |
|
Unamortized deferred financing costs and debt premium |
|
|
(2,390,558 |
) |
Total debt financing, net |
|
$ |
536,197,421 |
|
Certain Term TOB Trusts and certain Term A/B Trusts mature in 2020. The Partnership expects to refinance these financings with either the current lender or a similar lender. In addition, the Partnership expects to renew each TOB financing facility maturing in 2020. There can be no assurances that the Partnership’s efforts to refinance will be successful.
85
16. Mortgages Payable and Other Secured Financing
The Partnership has entered into mortgages payable and other secured financings collateralized by MF Properties. The following is a summary of the mortgages payable and other secured financing, net of deferred financing costs, as of December 31, 2019 and 2018:
MF Property Mortgage Payables |
|
Outstanding Mortgage Payable as of December 31, 2019, net |
|
|
Year Acquired or Refinanced |
|
Stated Maturity |
|
Variable / Fixed |
|
Reset Frequency |
|
Variable Based Rate |
|
|
Period End Rate |
|
|||
The 50/50 MF Property--TIF Loan |
|
$ |
2,859,390 |
|
|
2014 |
|
March 2020 |
|
Fixed |
|
N/A |
|
N/A |
|
|
|
4.65 |
% |
|
The 50/50 MF Property--Mortgage |
|
|
23,942,856 |
|
|
2013 |
|
March 2020 |
|
Variable |
|
Monthly |
|
|
4.75 |
% |
(1) |
|
4.75 |
% |
Total Mortgage Payable\Weighted Average Period End Rate |
|
$ |
26,802,246 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4.74 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
Variable rate is based on Wall Street Journal Prime Rate, but not to exceed 5.0% |
MF Property Mortgage Payables |
|
Outstanding Mortgage Payable as of December 31, 2018, net |
|
|
Year Acquired or Refinanced |
|
Stated Maturity |
|
Variable / Fixed |
|
Reset Frequency |
|
Variable Based Rate |
|
|
Period End Rate |
|
|||
The 50/50 MF Property--TIF Loan |
|
$ |
3,118,478 |
|
|
2014 |
|
December 2019 |
|
Fixed |
|
N/A |
|
N/A |
|
|
|
4.65 |
% |
|
The 50/50 MF Property--Mortgage |
|
|
24,335,897 |
|
|
2013 |
|
March 2020 |
|
Variable |
|
Monthly |
|
|
5.00 |
% |
(2) |
|
5.00 |
% |
Total Mortgage Payable\Weighted Average Period End Rate |
|
$ |
27,454,375 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4.96 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(2) Variable rate is based on Wall Street Journal Prime Rate, but not to exceed 5.0%
In September 2018, the Partnership sold the Jade Park MF Property (see Note 8). At the closing of the sale, the Partnership paid all outstanding principal and accrued interest on the related mortgage payable.
Contractual Maturities
The Partnership’s contractual maturities of borrowings for the twelve-month periods ending December 31st for the next five years and thereafter are as follows:
2020 |
|
$ |
26,812,851 |
|
2021 |
|
|
- |
|
2022 |
|
|
- |
|
2023 |
|
|
- |
|
2024 |
|
|
- |
|
Thereafter |
|
|
- |
|
Total |
|
|
26,812,851 |
|
Unamortized deferred financing costs |
|
|
(10,605 |
) |
Total mortgages payable and other secured financings, net |
|
$ |
26,802,246 |
|
In February 2020, the Partnership refinanced The 50/50 MF Property Mortgage loan. See Note 26 for additional information.
86
17. Interest Rate Derivatives
The following table summarizes the Partnership’s interest rate derivatives as of December 31, 2019 and 2018:
Purchase Date |
|
Notional Amount |
|
|
Maturity Date |
|
Effective Capped Rate (1) |
|
|
Index |
|
Variable Debt Financing Facility Hedged (1) |
|
Counterparty |
|
Fair Value as of December 31, 2019 |
|
|||
July 2015 |
|
|
27,033,788 |
|
|
Aug 2020 |
|
|
3.0 |
% |
|
SIFMA |
|
TOB Trusts |
|
Wells Fargo Bank |
|
|
- |
|
July 2015 |
|
|
27,033,788 |
|
|
Aug 2020 |
|
|
3.0 |
% |
|
SIFMA |
|
TOB Trusts |
|
Royal Bank of Canada |
|
|
- |
|
July 2015 |
|
|
27,033,788 |
|
|
Aug 2020 |
|
|
3.0 |
% |
|
SIFMA |
|
TOB Trusts |
|
SMBC Capital Markets, Inc |
|
|
- |
|
June 2017 |
|
|
81,101,364 |
|
|
Aug 2020 |
|
|
1.5 |
% |
|
SIFMA |
|
TOB Trusts |
|
Barclays Bank PLC |
|
|
4,090 |
|
Sept 2017 |
|
|
58,090,000 |
|
|
Sept 2020 |
|
|
4.0 |
% |
|
SIFMA |
|
TOB Trusts |
|
Barclays Bank PLC |
|
|
- |
|
Aug 2019 |
|
|
79,333,280 |
|
|
Aug 2024 |
|
|
4.5 |
% |
|
SIFMA |
|
M31 TEBS |
|
Barclays Bank PLC |
|
|
6,821 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
10,911 |
|
(1) |
For additional details, see Note 23 to the Partnership’s consolidated financial statements. |
Purchase Date |
|
Notional Amount |
|
|
Maturity Date |
|
Effective Capped Rate (2) |
|
|
Index |
|
Variable Debt Financing Facility Hedged (2) |
|
Counterparty |
|
Fair Value as of December 31, 2018 |
|
|||
July 2014 |
|
$ |
30,252,409 |
|
|
Aug 2019 |
|
|
3.0 |
% |
|
SIFMA |
|
M31 TEBS |
|
Barclays Bank PLC |
|
$ |
- |
|
July 2014 |
|
|
30,252,409 |
|
|
Aug 2019 |
|
|
3.0 |
% |
|
SIFMA |
|
M31 TEBS |
|
Royal Bank of Canada |
|
|
- |
|
July 2014 |
|
|
30,252,409 |
|
|
Aug 2019 |
|
|
3.0 |
% |
|
SIFMA |
|
M31 TEBS |
|
SMBC Capital Markets, Inc |
|
|
- |
|
July 2015 |
|
|
27,359,689 |
|
|
Aug 2020 |
|
|
3.0 |
% |
|
SIFMA |
|
M33 TEBS |
|
Wells Fargo Bank |
|
|
536 |
|
July 2015 |
|
|
27,359,689 |
|
|
Aug 2020 |
|
|
3.0 |
% |
|
SIFMA |
|
M33 TEBS |
|
Royal Bank of Canada |
|
|
536 |
|
July 2015 |
|
|
27,359,689 |
|
|
Aug 2020 |
|
|
3.0 |
% |
|
SIFMA |
|
M33 TEBS |
|
SMBC Capital Markets, Inc |
|
|
536 |
|
June 2017 |
|
|
90,757,226 |
|
|
Aug 2019 |
|
|
1.5 |
% |
|
SIFMA |
|
M31 TEBS |
|
Barclays Bank PLC |
|
|
158,989 |
|
June 2017 |
|
|
82,079,066 |
|
|
Aug 2020 |
|
|
1.5 |
% |
|
SIFMA |
|
M33 TEBS |
|
Barclays Bank PLC |
|
|
465,983 |
|
Sept 2017 |
|
|
59,038,000 |
|
|
Sept 2020 |
|
|
4.0 |
% |
|
SIFMA |
|
M24 TEBS |
|
Barclays Bank PLC |
|
|
53 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
626,633 |
|
(2) |
For additional details, see Note 23 to the Partnership’s consolidated financial statements. |
In August 2019, the Partnership purchased an interest rate derivative intended to cap the variable interest rate component of the M31 TEBS Financing at 4.5%. The Partnership paid approximately $30,000 for the interest rate derivative.
During 2018, the Partnership was a party to two interest rate swaps with Deutsche Bank, which were designated to mitigate interest rate risk for the variable-rate TOB Trusts secured by the Partnership’s PHC Certificates. The interest rate swaps were terminated in September 2018 and October 2018.
The Partnership’s interest rate derivatives are not designated as hedging instruments and are recorded at fair value. Changes in fair value are reported within “Interest expense” on the Partnership’s consolidated statements of operations. See Note 23 for a description of the methodology and significant assumptions for determining the fair value of the interest rate derivatives. The interest rate derivatives are reported within “Other assets” on the Partnership’s consolidated balance sheets.
18. Commitments and Contingencies
Legal Proceedings
The Partnership, from time to time, may be subject to various legal proceedings and claims that arise in the ordinary course of business. These matters are frequently covered by insurance. If it has been determined that a loss is probable to occur, the estimated amount of the loss is accrued in the Partnership’s consolidated financial statements. While the resolution of these matters cannot be predicted with certainty, the Partnership believes the outcome of such matters will not have a material effect on the Partnership’s consolidated financial statements.
87
Investment Commitments
ATAX Vantage Holdings, LLC has outstanding commitments to contribute equity to unconsolidated entities. See Note 9 for additional information.
Construction Loan Guarantees
The Partnership entered into guaranty agreements for construction loans related to certain investments in unconsolidated entities. The Partnership will only have to perform on the guarantees if a default by the borrower were to occur. All guarantees were initially for the entire amount of the construction loans and decrease based on the achievement of certain events or financial ratios, as defined by the respective construction loan agreements. The Partnership has not accrued any amount for these contingent liabilities because the likelihood of guarantee claims is remote. The following table summarizes the Partnership’s maximum exposure under these guarantee agreements as of December 31, 2019:
Borrower |
|
Year the Guarantee was Executed |
|
Maximum Balance Available on Construction Loan |
|
|
Construction Loan Balance as of December 31, 2019 |
|
|
Partnership's Maximum Exposure as of December 31, 2019 |
|
|
Guarantee Terms |
|||
Vantage at Stone Creek |
|
2018 |
|
$ |
30,824,000 |
|
|
$ |
28,264,790 |
|
|
$ |
28,264,790 |
|
|
(1) |
Vantage at Coventry |
|
2018 |
|
|
31,500,000 |
|
|
|
11,502,353 |
|
|
|
11,502,353 |
|
|
(1) |
(1) |
The Partnership’s maximum exposure will decrease to 50% of the construction loan balance upon receipt of the certificate of occupancy and to 25% of the construction loan balance when certain debt service coverage levels are achieved by the borrower. |
Other Guarantees and Commitments
The Partnership has entered into guarantee agreements with unaffiliated entities under which the Partnership has guaranteed certain obligations of the general partners of certain limited partnerships upon the occurrence of a “repurchase event.” Potential repurchase events include LIHTC tax credit recapture and foreclosure. The Partnership’s maximum exposure is limited to 75% of the equity contributed by the limited partner to each limited partnership. No amount has been accrued for these guarantees because the likelihood of repurchase events is remote. The following table summarizes the Partnership’s maximum exposure under these guarantee agreements as of December 31, 2019:
Limited Partnership(s) |
|
Year the Guarantee was Executed |
|
End of Guarantee Period |
|
Partnership's Maximum Exposure as of December 31, 2019 |
|
|
Ohio Properties |
|
2011 |
|
2026 |
|
$ |
3,361,979 |
|
Greens of Pine Glen, LP |
|
2012 |
|
2027 |
|
|
2,237,843 |
|
The Partnership has agreed, in limited instances, to indemnify certain parties to the TOB Trusts related to the PHC Certificates for claims by the Floater Certificates holders related to the calculation of interest and principal payments. The maximum exposure for such claims is up to the total value of the Floater Certificates plus accrued interest. The Partnership has not accrued any amount for this commitment as of December 31, 2019 because the likelihood of a claim is remote. The maximum exposure was approximately $34.9 million as of December 31, 2019. The TOB Trusts related to the PHC Certificates were collapsed and all principal and interest paid in full upon the sale of the PHC Certificates in January 2020. See Note 26 for additional information.
19. Redeemable Series A Preferred Units
The Partnership has issued non-cumulative, non-voting, non-convertible Series A Preferred Units via a private placement to five financial institutions. The Series A Preferred Units represent limited partnership interests of the Partnership. The Series A Preferred Units have no stated maturity, are not subject to any sinking fund requirements, and will remain outstanding indefinitely unless redeemed by the Partnership or by the holder. Upon the sixth anniversary of the closing of the sale of Series A Preferred Units to a subscriber, and upon each annual anniversary thereafter, the Partnership and each holder of Series A Preferred Units have the right to redeem, in whole or in part, the Series A Preferred Units held by such holder at a per unit redemption price equal to $10.00 per unit plus an amount equal to all declared and unpaid distributions through the date of the redemption.
88
In the event of any liquidation, dissolution, or winding up of the Partnership, the holders of the Series A Preferred Units are entitled to a liquidation preference in connection with their investments. With respect to anticipated quarterly distributions and rights upon liquidation, dissolution, or the winding-up of the Partnership’s affairs, the Series A Preferred Units will rank: (a) senior to the Partnership’s BUCs and to any other class or series of Partnership interests or securities expressly designated as ranking junior to the Series A Preferred Units; (b) junior to all of the Partnership’s existing indebtedness (including indebtedness outstanding under the Partnership’s senior bank credit facility) and other liabilities with respect to assets available to satisfy claims against the Partnership; and (c) junior to any other class or series of Partnership interests or securities expressly designated as ranking senior to the Series A Preferred Units.
The following table summarizes the Series A Preferred Units outstanding as of December 31, 2019 and 2018:
Month Issued |
|
Units |
|
|
Purchase Price |
|
|
Distribution Rate |
|
|
Redemption Price per Unit |
|
|
Earliest Redemption Date |
||||
March 2016 |
|
|
1,000,000 |
|
|
$ |
10,000,000 |
|
|
|
3.00 |
% |
|
$ |
10.00 |
|
|
March 2022 |
May 2016 |
|
|
1,386,900 |
|
|
|
13,869,000 |
|
|
|
3.00 |
% |
|
|
10.00 |
|
|
May 2022 |
September 2016 |
|
|
1,000,000 |
|
|
|
10,000,000 |
|
|
|
3.00 |
% |
|
|
10.00 |
|
|
September 2022 |
December 2016 |
|
|
700,000 |
|
|
|
7,000,000 |
|
|
|
3.00 |
% |
|
|
10.00 |
|
|
December 2022 |
March 2017 |
|
|
1,613,100 |
|
|
|
16,131,000 |
|
|
|
3.00 |
% |
|
|
10.00 |
|
|
March 2023 |
August 2017 |
|
|
2,000,000 |
|
|
|
20,000,000 |
|
|
|
3.00 |
% |
|
|
10.00 |
|
|
August 2023 |
October 2017 |
|
|
1,750,000 |
|
|
|
17,500,000 |
|
|
|
3.00 |
% |
|
|
10.00 |
|
|
October 2023 |
Series A Preferred Units outstanding as of December 31, 2019 and December 31, 2018 |
|
|
9,450,000 |
|
|
$ |
94,500,000 |
|
|
|
|
|
|
|
|
|
|
|
20. Issuances of Beneficial Unit Certificates
In August 2018, the Partnership initiated a “at the market offering” to sell up to $75.0 million of BUCs at market prices on the date of sale. The Partnership sold 310,519 BUCs under this program for net proceeds of approximately $1.8 million, net of issuance costs, during the year ended December 31, 2018. This offering was terminated effective February 8, 2019.
In December 2019, a “shelf” Registration Statement on Form S-3 was declared effective by the SEC and allows the Partnership to offer up to $225.0 million of BUCs for sale from time to time. This Registration Statement will expire in December 2022.
21. Restricted Unit Awards
The Partnership’s 2015 Plan permits the grant of restricted units and other awards to the employees of Greystone Manager, or any affiliate, and members of the Board of Managers of Greystone Manager for up to 3.0 million BUCs. RUAs have historically been granted with vesting conditions ranging from three months to up to three years. Unvested RUAs are typically entitled to receive distributions during the restriction period. The Plan provides for accelerated vesting of the RUAs if there is a change in control related to the Partnership, the General Partner, or the general partner of the General Partner; or upon death or disability of the Plan participant. All of the restrictions applicable to the previously unvested RUAs lapsed and all outstanding RUAs became immediately vested and nonforfeitable upon the closing of the previously disclosed acquisition of all of the issued and outstanding partnership interests in the General Partner by affiliates of Greystone, which occurred on September 10, 2019 (see Note 1).
The fair value of each RUA is estimated on the grant date based on the Partnership’s exchange-listed closing price of the BUCs. The Partnership recognizes compensation expense for the RUAs on a straight-line basis over the requisite vesting period. The compensation expense for RUAs totaled approximately $3.6 million and $1.8 million for the years ended December 31, 2019 and 2018, respectively. Compensation expense is reported within “General and administrative expenses” on the Partnership’s consolidated statements of operations.
89
The following table summarizes the RUA activity for years ended December 31, 2019 and 2018:
|
|
Restricted Units Awarded |
|
|
Weighted-average Grant-date Fair Value |
|
||
Nonvested as of January 1, 2018 |
|
|
242,069 |
|
|
$ |
5.83 |
|
Granted |
|
|
309,212 |
|
|
|
6.31 |
|
Vested |
|
|
(279,034 |
) |
|
|
6.06 |
|
Forfeited |
|
|
(6,957 |
) |
|
|
6.31 |
|
Nonvested as of December 31, 2018 |
|
|
265,290 |
|
|
$ |
6.14 |
|
Granted |
|
|
353,197 |
|
|
|
7.74 |
|
Vested |
|
|
(618,487 |
) |
|
|
7.05 |
|
Nonvested as of December 31, 2019 |
|
|
- |
|
|
$ |
- |
|
As of December 31, 2019, there was no unrecognized compensation expense related to nonvested RUAs granted under the Plan.
22. Transactions with Related Parties
Effective September 10, 2019, Greystone acquired all the issued and outstanding partnership interests of AFCA 2 from Burlington Capital LLC and an affiliate, at which time Burlington Capital LLC and its affiliates (collectively, “Burlington”) ceased to be related parties of the Partnership.
The Partnership is managed by AFCA 2, which is controlled by AFCA 2’s general partner, Greystone Manager. The Board of Managers of Greystone Manager act as managers (and effectively as the directors) of the Partnership and certain employees of Greystone Manager are executive officers of the Partnership. Certain services are provided to the Partnership by employees of Greystone Manager and the Partnership reimburses Greystone Manager for its allocated share of these salaries and benefits. The Partnership also reimburses Greystone Manager for its share of general and administrative expenses. These reimbursed costs represent a substantial portion of the Partnership’s general and administrative expenses.
The amounts in the following table represent amounts reimbursable to AFCA 2, the general partner of AFCA 2, or an affiliate for the years ended December 31, 2019 and 2018:
|
|
2019 |
|
|
2018 |
|
||
Reimbursable salaries and benefits |
|
$ |
4,702,754 |
|
|
$ |
3,993,067 |
|
Other expenses |
|
|
19,622 |
|
|
|
13,121 |
|
Office expenses |
|
|
17,630 |
|
|
|
- |
|
Insurance |
|
|
243,773 |
|
|
|
215,867 |
|
Professional fees and expenses |
|
|
82,962 |
|
|
|
154,653 |
|
|
|
$ |
5,066,741 |
|
|
$ |
4,376,708 |
|
The Partnership incurs costs for services and makes contractual payments to AFCA 2, AFCA 2’s general partner, and their affiliates. The costs are reported either as expenses or capitalized costs depending on the nature of each item. The following table summarizes transactions with related parties that are reflected in the Partnership’s consolidated financial statements for the years ended December 31, 2019 and 2018:
|
|
For the Years Ended December 31, |
|
|||||
|
|
2019 |
|
|
2018 |
|
||
Partnership administrative fees paid to AFCA 2 (1) |
|
$ |
3,620,000 |
|
|
$ |
3,721,000 |
|
Property management fees paid to an affiliate (2) |
|
|
101,000 |
|
|
|
190,000 |
|
Reimbursable franchise margin taxes incurred on behalf of unconsolidated entities (3) |
|
|
131,000 |
|
|
|
77,000 |
|
(1) |
AFCA 2 is entitled to receive an administrative fee from the Partnership equal to 0.45% per annum of the outstanding principal balance of any of its MRBs, property loans collateralized by real property, and other investments for which the owner of the financed property or other third party is not obligated to pay such administrative fee directly to AFCA 2. The disclosed amounts represent administrative fees paid or accrued during the periods specified and are reported within “General and administrative expenses” on the Partnership’s consolidated statements of operations. |
(2) |
A former affiliate of AFCA 2, Burlington Capital Properties, LLC (“Properties Management”), provides property management, administrative and marketing services for the MF Properties (excluding Suites on Paseo). The property management fees are reported within “Real estate operating expenses” on the Partnership’s consolidated statements of operations. |
90
(3) |
The Partnership pays franchise margin taxes on revenues in Texas related to its investments in unconsolidated entities. Such taxes are paid by the Partnership as the unconsolidated entities are required by tax regulations to be included in the Partnership’s group tax return. Since the Partnership is reimbursed for the franchise margin taxes paid on behalf of the unconsolidated entities, these taxes are not reported on the Partnership’s consolidated statements of operations. |
AFCA 2 received fees from the borrowers of the Partnership’s MRBs for services provided to the borrower and based on the occurrence of certain investment transactions. These fees were paid by the borrowers and are not reported on the Partnership’s consolidated financial statements. The following table summarizes transactions between borrowers of the Partnership’s MRBs and affiliates for the years ended December 31, 2019 and 2018:
|
|
For the Years Ended December 31, |
|
|||||
|
|
2019 |
|
|
2018 |
|
||
Non-Partnership property administrative fees received by AFCA 2 (1) |
|
$ |
36,000 |
|
|
$ |
69,000 |
|
Investment/mortgage placement fees received by AFCA 2 (2) |
|
|
1,362,000 |
|
|
|
2,873,000 |
|
MRB redemption administrative fee received by AFCA 2 (3) |
|
|
- |
|
|
|
283,000 |
|
(1) |
AFCA 2 received administrative fees directly from the owners of certain properties financed by certain MRBs held by the Partnership. These administrative fees equal 0.45% per annum of the outstanding principal balance of the MRBs. The disclosed amounts represent administrative fees received by AFCA 2 during the periods specified. |
(2) |
AFCA 2 received placement fees in connection with the acquisition of certain MRBs and investments in unconsolidated entities. |
(3) |
AFCA 2 received one-time administrative fees related to early redemptions of the Lake Forest MRB in September 2018 and the Vantage at Judson MRBs in December 2018. |
Properties Management provides services to seven of the properties collateralizing MRBs of the Partnership. In addition, Properties Management provides services to one of our investments in unconsolidated entities. These property management fees are paid out of the revenues generated by the respective property prior to the payment of debt service on the Partnership's MRBs and property loans, as applicable, and the construction loan for the unconsolidated entity.
The Partnership reported receivables due from unconsolidated entities of approximately $116,000 and $77,000 as of December 31, 2019 and 2018, respectively. These amounts are reported within “Other assets” on the Partnership’s consolidated balance sheets. The Partnership had outstanding liabilities due to related parties totaling approximately $301,000 and $330,000 as of December 31, 2019 and 2018, respectively. These amounts are reported within “Accounts payable, accrued expenses and other liabilities” on the Partnership’s consolidated balance sheets.
23. Fair Value of Financial Instruments
Current accounting guidance on fair value measurements establishes a framework for measuring fair value and provides for expanded disclosures about fair value measurements. The guidance:
|
• |
Defines fair value as the exchange price that would be received for an asset or paid to transfer a liability (an exit price) in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants at the measurement date; and |
|
• |
Establishes a three-level hierarchy for fair value measurements based upon the transparency of inputs to the valuation of an asset or liability on the measurement date. |
Inputs refer broadly to the assumptions that market participants would use in pricing the asset or liability, including assumptions about risk. To increase consistency and comparability in fair value measurements and related disclosures, the fair value hierarchy prioritizes the inputs to valuation techniques used to measure fair value into three broad levels. The three levels of the hierarchy are defined as follows:
|
• |
Level 1 inputs are quoted prices (unadjusted) in active markets for identical assets or liabilities; |
|
• |
Level 2 inputs are inputs other than quoted prices included within Level 1 that are observable for the asset or liability, either directly or indirectly, for substantially the full term of the financial instrument; and |
|
• |
Level 3 inputs are unobservable inputs for asset or liabilities. |
The categorization within the valuation hierarchy is based upon the lowest level of input that is significant to the fair value measurement.
91
The following is a description of the valuation methodologies used for assets and liabilities measured at fair value.
Investments in MRBs and Taxable MRBs
The fair value of the Partnership’s investments in MRBs and taxable MRBs as of December 31, 2019 and 2018 is based upon prices obtained from a third-party pricing service, which are estimates of market prices. There is no active trading market for the MRBs, and price quotes for the MRBs are not available. The valuation methodology of the Partnership’s third-party pricing service incorporates commonly used market pricing methods. It considers the underlying characteristics of each MRB as well as other quantitative and qualitative characteristics including, but not limited to, market interest rates, illiquidity, legal structure of the borrower, collateral, seniority to other obligations, operating results of the underlying property, geographic location, and property quality. These characteristics are used to estimate an effective yield for each MRB. The MRB fair value is estimated using a discounted cash flow and yield to maturity or call analysis by applying the effective yield to contractual cash flows. Significant increases (decreases) in the effective yield would have resulted in a significantly lower (higher) fair value estimate. Changes in fair value due to an increase or decrease in the effective yield do not impact the Partnership’s cash flows.
The Partnership evaluates pricing data received from the third-party pricing service by evaluating consistency with information from either the third-party pricing service or public sources. The fair value estimates of the MRBs and taxable MRBs are based largely on unobservable inputs believed to be used by market participants and requires the use of judgment on the part of the third-party pricing service and the Partnership. Due to the judgments involved, the fair value measurements of the Partnership’s investments in MRBs and taxable MRBs are categorized as a Level 3 input. As of December 31, 2019, the range of effective yields on the individual MRBs was 2.4% to 8.5% per annum, with a weighted average effective yield of 3.8% when weighted by the total principal outstanding of all MRBs as of the reporting date; and the range of effective yields on the individual taxable MRBs was 8.7% to 8.9% per annum, with a weighted average effective yield of 8.8% when weighted by the total principal outstanding of all taxable MRBs as of the reporting date. As of December 31, 2018, the range of effective yields on the individual MRBs was 3.3% to 9.1% per annum, with a weighted average effective yield of 4.6% when weighted by the total principal outstanding of all MRBs as of the reporting date; and the range of effective yields on the individual taxable MRBs was 8.3% to 9.3% per annum, with a weighted average effective yield of 9.1% when weighted by the total principal outstanding of all taxable MRBs as of the reporting date.
Investments in PHC Certificates
The fair value of the Partnership’s investment in PHC Certificates as of December 31, 2019 and 2018 is based upon prices obtained from a third-party pricing service, which are estimates of market prices. There is no active trading market for the PHC Certificates owned by the Partnership. The valuation methodology of the Partnership’s third-party pricing service incorporates commonly used market pricing methods. It considers the underlying characteristics of each PHC Certificate as well as other quantitative and qualitative characteristics including, but not limited to, market interest rates, illiquidity, security ratings from rating agencies, the impact of potential political and regulatory change, and other inputs.
The Partnership reviews the inputs used by the primary third-party pricing service by reviewing source information and reviews the methodology for reasonableness. The Partnership also engages a second third-party pricing service to confirm the values developed by the primary third-party pricing service. The valuation methodologies used by the third-party pricing services encompass the use of judgment in their application. Due to the judgments involved, the fair value measurement of the Partnership’s investment in PHC Certificates is categorized as a Level 3 input. As of December 31, 2019, the range of effective yields on the PHC Certificates was 4.4% to 5.3% per annum, with a weighted average effective yield of 5.2% when weighted by the principal outstanding of PHC Certificates as of the reporting date. As of December 31, 2018, the range of effective yields on the PHC Certificates was 5.3% to 6.0% per annum, with a weighted average effective yield of 5.5% when weighted by the principal outstanding of PHC Certificates as of that date.
Interest Rate Derivatives
The effect of the Partnership’s interest rate derivatives is to set a cap, or upper limit, subject to performance of the counterparty, on the base rate of interest paid on the Partnership’s variable rate debt financings equal to the notional amount of the derivative agreement. The effect of the Partnership’s interest rate swaps is to change a variable rate debt obligation to a fixed rate for that portion of the debt equal to the notional amount of the derivative agreement. The fair value of the interest rate derivatives and interest rate swaps is based on a model whose inputs are not observable and therefore is categorized as a Level 3 input. The inputs in the valuation model include three-month LIBOR rates, unobservable adjustments to account for the SIFMA index, as well as any recent interest rate cap trades with similar terms.
92
Assets measured at fair value on a recurring basis as of December 31, 2019 are summarized as follows:
|
|
Fair Value Measurements as of December 31, 2019 |
|
|||||||||||||
Description |
|
Assets at Fair Value |
|
|
Quoted Prices in Active Markets for Identical Assets (Level 1) |
|
|
Significant Other Observable Inputs (Level 2) |
|
|
Significant Unobservable Inputs (Level 3) |
|
||||
Assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Mortgage revenue bonds, held in trust |
|
$ |
743,587,715 |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
743,587,715 |
|
Mortgage revenue bonds |
|
|
30,009,750 |
|
|
|
- |
|
|
|
- |
|
|
|
30,009,750 |
|
PHC Certificates |
|
|
43,349,357 |
|
|
|
- |
|
|
|
- |
|
|
|
43,349,357 |
|
Taxable mortgage revenue bonds (reported within other assets) |
|
|
1,383,237 |
|
|
|
- |
|
|
|
- |
|
|
|
1,383,237 |
|
Derivative instruments (reported within other assets) |
|
|
10,911 |
|
|
|
- |
|
|
|
- |
|
|
|
10,911 |
|
Total Assets at Fair Value, net |
|
$ |
818,340,970 |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
818,340,970 |
|
The following table summarizes the activity related to Level 3 assets and liabilities for the year ended December 31, 2019:
|
|
For the Years Ended December 31, 2019 |
|
|||||||||||||||||
|
|
Fair Value Measurements Using Significant |
|
|||||||||||||||||
|
|
Unobservable Inputs (Level 3) |
|
|||||||||||||||||
|
|
Mortgage Revenue Bonds (1) |
|
|
PHC Certificates |
|
|
Taxable Mortgage Revenue Bonds |
|
|
Interest Rate Derivatives |
|
|
Total |
|
|||||
Beginning Balance January 1, 2019 |
|
$ |
732,153,435 |
|
|
$ |
48,672,086 |
|
|
$ |
1,409,895 |
|
|
$ |
626,633 |
|
|
$ |
782,862,049 |
|
Total gains (losses) (realized/unrealized) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Included in earnings (interest income and interest expense) |
|
|
142,356 |
|
|
|
(6,708 |
) |
|
|
- |
|
|
|
(499,835 |
) |
|
|
(364,187 |
) |
Included in other comprehensive income |
|
|
39,320,186 |
|
|
|
984,021 |
|
|
|
26,428 |
|
|
|
- |
|
|
|
40,330,635 |
|
Purchases |
|
|
19,250,000 |
|
|
|
- |
|
|
|
- |
|
|
|
29,527 |
|
|
|
19,279,527 |
|
Settlements |
|
|
(17,268,512 |
) |
|
|
(6,300,042 |
) |
|
|
(53,086 |
) |
|
|
(145,414 |
) |
|
|
(23,767,054 |
) |
Ending Balance December 31, 2019 |
|
$ |
773,597,465 |
|
|
$ |
43,349,357 |
|
|
$ |
1,383,237 |
|
|
$ |
10,911 |
|
|
$ |
818,340,970 |
|
Total amount of losses for the period included in earnings attributable to the change in unrealized losses relating to assets or liabilities held on December 31, 2019 |
|
$ |
- |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
(499,835 |
) |
|
$ |
(499,835 |
) |
(1) |
Mortgage revenue bonds include both bonds held in trust as well as those held by the Partnership. |
Assets and liabilities measured at fair value on a recurring basis as of December 31, 2018 are summarized as follows:
|
|
Fair Value Measurements as of December 31, 2018 |
|
|||||||||||||
Description |
|
Assets at Fair Value |
|
|
Quoted Prices in Active Markets for Identical Assets (Level 1) |
|
|
Significant Other Observable Inputs (Level 2) |
|
|
Significant Unobservable Inputs (Level 3) |
|
||||
Assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Mortgage revenue bonds, held in trust |
|
$ |
645,258,873 |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
645,258,873 |
|
Mortgage revenue bonds |
|
|
86,894,562 |
|
|
|
- |
|
|
|
- |
|
|
|
86,894,562 |
|
PHC Certificates |
|
|
48,672,086 |
|
|
|
- |
|
|
|
- |
|
|
|
48,672,086 |
|
Taxable mortgage revenue bonds (reported within other assets) |
|
|
1,409,895 |
|
|
|
- |
|
|
|
- |
|
|
|
1,409,895 |
|
Derivative instruments (reported within other assets) |
|
|
626,633 |
|
|
|
- |
|
|
|
- |
|
|
|
626,633 |
|
Total Assets at Fair Value, net |
|
$ |
782,862,049 |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
782,862,049 |
|
93
The following table summarizes the activity related to Level 3 assets and liabilities for the year ended December 31, 2018:
|
|
For the Years Ended December 31, 2018 |
|
|||||||||||||||||||||
|
|
Fair Value Measurements Using Significant |
|
|||||||||||||||||||||
|
|
Unobservable Inputs (Level 3) |
|
|||||||||||||||||||||
|
|
Mortgage Revenue Bonds (1) |
|
|
Bond Purchase Commitments |
|
|
PHC Certificates |
|
|
Taxable Mortgage Revenue Bonds |
|
|
Interest Rate Derivatives (2) |
|
|
Total |
|
||||||
Beginning Balance January 1, 2018 |
|
$ |
788,621,707 |
|
|
$ |
3,002,540 |
|
|
$ |
49,641,588 |
|
|
$ |
2,422,459 |
|
|
$ |
(229,631 |
) |
|
$ |
843,458,663 |
|
Total gains (losses) (realized/unrealized) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Included in earnings (interest income and interest expense) |
|
|
144,692 |
|
|
|
- |
|
|
|
(77,096 |
) |
|
|
- |
|
|
|
724,579 |
|
|
|
792,175 |
|
Included in earnings (impairment of securities) |
|
|
- |
|
|
|
- |
|
|
|
(1,141,020 |
) |
|
|
- |
|
|
|
- |
|
|
|
(1,141,020 |
) |
Included in other comprehensive (loss) income |
|
|
(14,560,720 |
) |
|
|
(3,002,540 |
) |
|
|
950,228 |
|
|
|
(32,756 |
) |
|
|
- |
|
|
|
(16,645,788 |
) |
Purchases |
|
|
41,708,000 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
41,708,000 |
|
Settlements |
|
|
(83,760,244 |
) |
|
|
- |
|
|
|
(701,614 |
) |
|
|
(979,808 |
) |
|
|
131,685 |
|
|
|
(85,309,981 |
) |
Ending Balance December 31, 2018 |
|
$ |
732,153,435 |
|
|
$ |
- |
|
|
$ |
48,672,086 |
|
|
$ |
1,409,895 |
|
|
$ |
626,633 |
|
|
$ |
782,862,049 |
|
Total amount of gains (losses) for the period included in earnings attributable to the change in unrealized gains (losses) relating to assets or liabilities held on December 31, 2018 |
|
$ |
- |
|
|
$ |
- |
|
|
$ |
(1,141,020 |
) |
|
$ |
- |
|
|
$ |
724,579 |
|
|
$ |
(416,441 |
) |
(1) |
Mortgage revenue bonds include both bonds held in trust as well as those held by the Partnership. The beginning balance also includes the cumulative effect of accounting change related to the adoption of ASU 2017-08 effective January 1, 2018. |
(2) |
Interest rate derivatives include derivative contracts reported in other assets as well as derivative swap liabilities. |
Total gains and loss included in earnings for the interest rate derivatives are reported within “Interest expense” on the Partnership’s consolidated statements of operations.
As of December 31, 2019 and 2018, the Partnership utilized a third-party pricing service to determine the fair value of the Partnership’s financial liabilities, which are estimates of market prices. The valuation methodology of the Partnership’s third-party pricing service incorporates commonly used market pricing methods. It considers the underlying characteristics of each financial liability as well as other quantitative and qualitative characteristics including, but not limited to, market interest rates, legal structure, seniority to other obligations, operating results of the underlying assets, and asset quality. The financial liability values are then estimated using a discounted cash flow and yield to maturity or call analysis.
The Partnership evaluates pricing data received from the third-party pricing service, including consideration of current market interest rates, quantitative and qualitative characteristics of the underlying collateral, and other information from either the third-party pricing service or public sources. The fair value estimates of these financial liabilities are based largely on unobservable inputs believed to be used by market participants and require the use of judgment on the part of the third-party pricing service and the Partnership. Due to the judgments involved, the fair value measurements of the Partnership’s financial liabilities are categorized as a Level 3 input. The TEBS Financings are credit enhanced by Freddie Mac. The TOB Trust financings are credit enhanced by either Deutsche Bank or Mizuho. The table below summarizes the fair value of the Partnership’s financial liabilities as of December 31, 2019 and 2018:
|
|
December 31, 2019 |
|
|
December 31, 2018 |
|
||||||||||
|
|
Carrying Amount |
|
|
Fair Value |
|
|
Carrying Amount |
|
|
Fair Value |
|
||||
Financial Liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt financing and lines of credit |
|
$ |
549,397,421 |
|
|
$ |
568,193,494 |
|
|
$ |
541,322,765 |
|
|
$ |
550,766,809 |
|
Mortgages payable and other secured financing |
|
|
26,802,246 |
|
|
|
26,812,851 |
|
|
|
27,454,375 |
|
|
|
27,552,748 |
|
24. Segments
The Partnership has four reportable segments - Mortgage Revenue Bond Investments, MF Properties, Public Housing Capital Fund Trusts, and Other Investments. The Partnership separately reports its consolidation and elimination information because it does not allocate certain items to the segments.
94
The Partnership Agreement authorizes the Partnership to make investments in tax-exempt securities other than in MRBs provided that the tax-exempt investments are rated in one of the four highest rating categories by a national securities rating agency. The Partnership Agreement also allows the Partnership to invest in other securities whose interest may be taxable for federal income tax purposes. Total tax-exempt and other investments cannot exceed 25% of the Partnership’s total assets at the time of acquisition as required under the Partnership Agreement. Tax-exempt and other investments consist of the PHC Certificates, taxable MRBs, real estate assets and investments in unconsolidated entities. In addition, the amount of other investments is limited based on the conditions to the exemption from registration under the Investment Company Act of 1940.
Mortgage Revenue Bond Investments Segment
The Mortgage Revenue Bond Investments segment consists of the Partnership’s portfolio of MRBs and related property loans that have been issued to provide construction and/or permanent financing for Residential Properties and commercial properties in their market areas. Such MRBs are held as investments and the related property loans, net of loan loss allowances, are reported as such on the Partnership’s consolidated balance sheets. As of December 31, 2019, the Partnership held 76 MRBs. The Residential Properties financed by the MRBs contain a total of 10,871 rental units. In addition, one MRB (Pro Nova 2014-1) is collateralized by commercial real estate. All “General and administrative expenses” on the Partnership’s consolidated statements of operations are reported within this segment.
MF Properties Segment
The MF Properties segment consists of multifamily and student housing residential properties held by the Partnership (see Note 8). During the time the Partnership holds an interest in an MF Property, any net rental income generated by the MF Properties in excess of debt service will be available for distribution to the Partnership. As of December 31, 2019, the Partnership owned two MF Properties containing a total of 859 rental units. Income tax expense (benefit) for the Greens Hold Co is reported within this segment.
Public Housing Capital Fund Trusts Segment
The Public Housing Capital Fund Trusts segment consists of the assets, liabilities, and related income and expenses of the Partnership’s PHC Certificates (see Note 7) and the related debt financings. In January 2020, the Partnership sold the PHC Certificates to an unrelated third party and the related debt financings were repaid in full.
Other Investments Segment
The Other Investments segment consists of the operations of ATAX Vantage Holdings, LLC, which invests in unconsolidated entities (see Note 9) and property loans to certain multifamily housing properties (see Note 10).
95
The following table details certain financial information for the Partnership’s reportable segments for the December 31, 2019 and 2018:
|
|
For the Years Ended December 31, |
|
|||||
|
|
2019 |
|
|
2018 |
|
||
Total revenues |
|
|
|
|
|
|
|
|
Mortgage Revenue Bond Investments |
|
$ |
41,348,004 |
|
|
$ |
57,625,273 |
|
MF Properties |
|
|
8,081,029 |
|
|
|
9,149,105 |
|
Public Housing Capital Fund Trusts |
|
|
2,368,541 |
|
|
|
2,479,494 |
|
Other Investments |
|
|
10,520,439 |
|
|
|
12,101,704 |
|
Total revenues |
|
$ |
62,318,013 |
|
|
$ |
81,355,576 |
|
|
|
|
|
|
|
|
|
|
Interest expense |
|
|
|
|
|
|
|
|
Mortgage Revenue Bond Investments |
|
$ |
21,862,030 |
|
|
$ |
22,231,479 |
|
MF Properties |
|
|
1,444,700 |
|
|
|
1,699,121 |
|
Public Housing Capital Fund Trusts |
|
|
1,410,564 |
|
|
|
932,456 |
|
Other Investments |
|
|
- |
|
|
|
- |
|
Total interest expense |
|
$ |
24,717,294 |
|
|
$ |
24,863,056 |
|
|
|
|
|
|
|
|
|
|
Depreciation expense |
|
|
|
|
|
|
|
|
Mortgage Revenue Bond Investments |
|
$ |
- |
|
|
$ |
- |
|
MF Properties |
|
|
3,088,117 |
|
|
|
3,488,058 |
|
Public Housing Capital Fund Trusts |
|
|
- |
|
|
|
- |
|
Other Investments |
|
|
- |
|
|
|
- |
|
Total depreciation expense |
|
$ |
3,088,117 |
|
|
$ |
3,488,058 |
|
|
|
|
|
|
|
|
|
|
Net income (loss) |
|
|
|
|
|
|
|
|
Mortgage Revenue Bond Investments |
|
$ |
3,835,002 |
|
|
$ |
22,048,372 |
|
MF Properties |
|
|
(964,355 |
) |
|
|
3,676,560 |
|
Public Housing Capital Fund Trusts |
|
|
957,977 |
|
|
|
406,019 |
|
Other Investments |
|
|
26,663,527 |
|
|
|
15,008,578 |
|
Net income |
|
$ |
30,492,151 |
|
|
$ |
41,139,529 |
|
The following table details total assets for the Partnership’s reportable segments as of December 31, 2019 and 2018:
|
|
December 31, 2019 |
|
|
December 31, 2018 |
|
||
Total assets |
|
|
|
|
|
|
|
|
Mortgage Revenue Bond Investments |
|
$ |
918,301,172 |
|
|
$ |
864,311,647 |
|
MF Properties |
|
|
70,569,646 |
|
|
|
71,120,280 |
|
Public Housing Capital Fund Trusts |
|
|
43,591,048 |
|
|
|
48,942,334 |
|
Other Investments |
|
|
87,098,315 |
|
|
|
85,048,514 |
|
Consolidation/eliminations |
|
|
(90,391,673 |
) |
|
|
(86,709,529 |
) |
Total assets |
|
$ |
1,029,168,508 |
|
|
$ |
982,713,246 |
|
25. Summary of Unaudited Quarterly Results of Operations
2019 |
|
March 31, |
|
|
June 30, |
|
|
September 30, |
|
|
December 31, |
|
||||
Revenues and other income |
|
$ |
17,664,598 |
|
|
$ |
14,346,334 |
|
|
$ |
25,341,629 |
|
|
$ |
21,107,249 |
|
Income from continuing operations |
|
|
6,451,813 |
|
|
|
3,886,190 |
|
|
|
9,707,903 |
|
|
|
10,446,245 |
|
Net income |
|
$ |
6,451,813 |
|
|
$ |
3,886,190 |
|
|
$ |
9,707,903 |
|
|
$ |
10,446,245 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from continuing operations, per BUC |
|
$ |
0.08 |
|
|
$ |
0.05 |
|
|
$ |
0.13 |
|
|
$ |
0.16 |
|
Net income, basic and diluted, per BUC |
|
$ |
0.08 |
|
|
$ |
0.05 |
|
|
$ |
0.13 |
|
|
$ |
0.16 |
|
96
2018 |
|
March 31, |
|
|
June 30, |
|
|
September 30, |
|
|
December 31, |
|
||||
Revenues and other income |
|
$ |
16,458,034 |
|
|
$ |
15,785,165 |
|
|
$ |
30,052,544 |
|
|
$ |
26,015,349 |
|
Income from continuing operations |
|
|
6,004,304 |
|
|
|
3,338,121 |
|
|
|
17,883,055 |
|
|
|
13,914,049 |
|
Net income |
|
$ |
6,004,304 |
|
|
$ |
3,338,121 |
|
|
$ |
17,883,055 |
|
|
$ |
13,914,049 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from continuing operations, per BUC |
|
$ |
0.09 |
|
|
$ |
0.04 |
|
|
$ |
0.25 |
|
|
$ |
0.22 |
|
Net income, basic and diluted, per BUC |
|
$ |
0.09 |
|
|
$ |
0.04 |
|
|
$ |
0.25 |
|
|
$ |
0.22 |
|
26. Subsequent Events
In January 2020, the Partnership executed a $7.3 million equity commitment to fund construction of the Vantage at Westover Hills multifamily property in San Antonio, TX.
In January 2020, the Partnership sold its PHC Certificate Trusts I, II and III Trust Certificates for approximately $43.3 million plus accrued interest. Upon sale, the Partnership collapsed and paid off in full all principal and interest due on the TOB Trust financings secured by the PHC Certificates.
In January 2020, the Solano Vista – Series B MRB was redeemed at price equal to outstanding principal plus accrued interest.
In January 2020, the Partnership extended the maturity date of the Term TOB Trust related to Pro Nova 2014-1 to May 2020.
In February 2020, the Partnership extended the maturity date of the Term A/B Trusts related to Gateway Village and Lynnhaven Apartments to February 2021.
In February 2020, the Partnership refinanced The 50/50 MF Property Mortgage loan with its current lender. The Mortgage loan maturity date was extended seven years to April 2027 and the interest rate decreased to a fixed rate of 4.35%.
97
Item 9. Changes in and Disagreements with Accountants on Accounting and Financial Disclosure.
Not applicable.
Item 9A. Controls and Procedures.
Evaluation of disclosure controls and procedures. The Chief Executive Officer (“CEO”) and the Chief Financial Officer (“CFO”) of the Partnership have evaluated the effectiveness of the Partnership’s disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) as of the end of the period covered by this Report. Based on that evaluation, the CEO and CFO have concluded that, as of December 31, 2019, the Partnership’s disclosure controls and procedures were effective in ensuring that information required to be disclosed by the Partnership in the reports that it files or submits under the Securities Exchange Act of 1934, as amended, is (i) recorded, processed, summarized, and reported within the time periods specified in the SEC’s rules and forms, and (ii) accumulated and communicated to the Partnership’s management, including its CEO and CFO, or persons performing similar functions, as appropriate to allow timely decisions regarding required disclosure.
Changes in internal control over financial reporting. There were no changes in the Partnership’s internal control over financial reporting (as such term is defined in Rules 13a-15(f) and 15d-15(f) under the Exchange Act) during the fourth quarter ended December 31, 2019 that have materially affected, or are reasonably likely to materially affect, the Partnership’s internal control over financial reporting.
Management Report On Internal Control Over Financial Reporting
The Partnership’s management is responsible for establishing and maintaining adequate internal control over financial reporting as such term is defined in Securities Exchange Act Rules 13a-15(f) and 15d-15(f). The Partnership carried out an evaluation under the supervision and with the participation of the Partnership’s management, including the Partnership’s CEO and CFO, of the effectiveness of the Partnership’s internal control over financial reporting. The Partnership’s management used the framework in Internal Control - Integrated Framework (2013) issued by the Committee of Sponsoring Organizations (COSO) to perform this evaluation. Based on that evaluation, the Partnership’s management concluded that the Partnership’s internal control over financial reporting was effective as of December 31, 2019.
The effectiveness of the Partnership’s internal control over financial reporting as of December 31, 2019, has been audited by PricewaterhouseCoopers LLP, an independent registered public accounting firm, as stated in their report in Item 8 of this Report.
None.
98
Item 10. Directors, Executive Officers and Corporate Governance.
The Partnership is managed by its general partner, AFCA 2, which in turn is managed by its general partner, Greystone Manager. Prior to September 10, 2019, Burlington was the general partner of AFCA 2 and the Board of Managers of Burlington acted as the directors of the Partnership. Effective September 10, 2019, Greystone Manager purchased the general partner interest of AFCA 2 from Burlington. Accordingly, beginning September 10, 2019, the Board of Managers of Greystone Manager began acting as the directors of the Partnership.
Chad L. Daffer holds the position of Chief Executive Officer, Jesse A. Coury holds the position of Chief Financial Officer, and Kenneth C. Rogozinski holds the position of Chief Investment Officer of the Partnership. Mr. Daffer, Mr. Coury and Mr. Rogozinski are the only executive officers of the Partnership and are employed by Greystone Manager.
The Partnership’s general partner, AFCA 2, is not elected by the Unitholders and is not subject to re-election on an annual or other continuing basis in the future. In addition, our Unitholders are not entitled to elect the Board of Managers or executive officers of Greystone Manager or take part in the management or control of the business of the Partnership.
The Board of Managers of Greystone Manager has seven members. The NASDAQ listing rules do not require a listed limited partnership, such as the Partnership, to have a majority of independent directors on the Board of Managers of the general partner of AFCA 2 or to establish a compensation committee or a nominating and corporate governance committee. The Partnership is, however, required to have an audit committee of at least three members, all of whom are required to meet the independence and experience standards established by the NASDAQ listing rules and SEC rules. In this regard, all the members of the Greystone Manager Audit Committee have been determined to be independent under the applicable SEC and NASDAQ independence requirements.
The following table sets forth certain information regarding the current Board of Managers and executive officers of the Partnership. Managers will remain in office until: (i) removed by a written instrument signed by the managing member of Greystone Manager; (ii) such Manager resigns in a written instrument delivered to the managing member of Greystone Manager; or (iii) such Manager dies or is unable to serve.
Name |
|
Position Held with Greystone |
|
Position Held Since |
Stephen Rosenberg |
|
Chairman of the Board / Manager |
|
2019 |
Chad L. Daffer |
|
Chief Executive Officer |
|
2015 |
Jesse A. Coury |
|
Chief Financial Officer |
|
2020 |
Kenneth C. Rogozinski |
|
Chief Investment Officer |
|
2019 |
Jeffrey A. Baevsky |
|
Manager |
|
2019 |
Drew C. Fletcher |
|
Manager |
|
2019 |
W. Kimball Griffith |
|
Manager (1) (2) |
|
2019 |
Steven C. Lilly |
|
Manager (1) (2) |
|
2019 |
William P. Mando, Jr. |
|
Manager (1) (2) |
|
2019 |
|
Manager |
|
2019 |
(1) |
Member of the Greystone Manager Audit Committee. The Board of Managers has determined each of Mr. Lilly and Mr. Mando is an “audit committee financial expert” as such term is defined in Item 407(d)(5)(ii) of SEC Regulation S-K. |
(2) |
Determined to be independent under both Section 10A of the Exchange Act and the NASDAQ Marketplace Rules. |
Set forth below is the biographical information for each of the Managers of Greystone Manager and the executive officers of the Partnership:
Stephen Rosenberg, 64, founded Greystone & Co., Inc. (together with its affiliated companies, the “Greystone Companies”) in 1988 as an independent investment banking firm and has developed the Greystone Companies into a diversified company with locations in 24 states and 6,500 employees that owns or manages over $40 billion in assets. Mr. Rosenberg currently serves as Chief Executive Officer of the Greystone Companies, responsible for executive oversight, coordination and management of matters of the Greystone Companies, as well as the identification and execution of real estate and healthcare-related merchant banking and development opportunities. Mr. Rosenberg received his Bachelor of Business Administration degree from Touro College in New York and a Masters of Business Administration degree from the Wharton School of the University of Pennsylvania, as well as a Doctor of Dental Medicine degree from the University of Pennsylvania School of Dental Medicine. Mr. Rosenberg currently serves on the Board of Trustees of the Touro College and University System.
99
Chad L. Daffer, 56, is the Chief Executive Officer of the Partnership and an employee of Greystone Manager. Mr. Daffer was employed by Burlington Capital LLC from 2005 to 2019 where he served in various roles related to the Partnership, including serving as the Partnership’s Chief Executive Officer from 2015 to 2019. Prior to joining Burlington Capital LLC, Mr. Daffer served as an investment banker from 1996 to 2004 with Kirkpatrick Pettis and from 1992 to 1996 he was employed in Fixed Income Institutional Sales with Paine Webber. Mr. Daffer has a Bachelor of Science in Accounting from the University of Nebraska.
Jesse A. Coury, 34, is the Chief Financial Officer of the Partnership and an employee of Greystone Manager. Previously, Mr. Coury served as the Partnership’s Corporate Controller from 2017 until 2019. Mr. Coury served as the Director of Internal Audit for Burlington Capital LLC in 2016 and held various positions with RSM US LLP from 2009 to 2015, most recently as an Assurance Manager. Mr. Coury received his Bachelor of Arts in Accounting and Master of Accountancy degrees from the University of Notre Dame. Mr. Coury holds a designation as a Certified Public Accountant (CPA) in the State of Nebraska.
Kenneth C. Rogozinski, 58, is the Chief Investment Officer of the Partnership and an employee of Greystone Manager. Previously, Mr. Rogozinski was an Executive Managing Director of Greystone Capital Advisors LLC, a position he held beginning October 2017. In his role as Executive Managing Director, Mr. Rogozinski oversaw Greystone Capital Advisor’s originations, structured debt products and complex, specialized financing solutions for real estate owners and developers seeking debt and equity for construction and portfolio refinancing of multifamily and mixed-use assets. Prior to his service at Greystone, from February 2009 to September 2017, Mr. Rogozinski was the Co-Chief Executive Officer and Chief Credit Officer of Dreadnought Capital Management Corporation, an SEC registered investment advisor, which he co-founded in 2009. There, he focused on direct lending and debt investing in public-private housing and project finance, overseeing more than $1.1 billion in deployed capital. Mr. Rogozinski received a Bachelor of Science degree in finance from Fordham University and a Masters of Business Administration degree from the Wharton School of the University of Pennsylvania. Mr. Rogozinski is a board member of the Foundation for Affordable Rental Housing Holdings Inc.
Jeffrey M. Baevsky, 59, is the Executive Managing Director of Corporate Finance and Capital Markets Greystone & Co., Inc. where he has been employed since 2014. Mr. Baevsky is responsible for the Greystone Companies’ banking relationships, credit lines, financing development projects, and new product development, as well as overseeing all of the Greystone Companies’ capital markets activities. Mr. Baevsky led the closing of the Greystone Companies’ inaugural debt fund, as well as three CLO offerings, one of which was the first in the market comprised solely of healthcare assets. Prior to joining Greystone & Co., Inc., Mr. Baevsky served as Head of Capital Markets at Gramercy Capital Corp. handling project debt and secondary loan trading activities. Over his career, he has advised on mortgage-based credit facilities, mezzanine finance, off-balance sheet acquisition and asset development programs, and both public and private debt and equity capital placements as a Managing Director at Deutsche Bank and Wachovia. Mr. Baevsky received an M.B.A. in finance and real estate from the MIT Sloan School of Management and a Bachelor of Science and Engineering degree from the University of Pennsylvania.
Drew C. Fletcher, 41, is the President of Greystone Capital Advisors LLC where he has been employed since 2013. Mr. Fletcher brings over 20 years of commercial real estate experience arranging creative debt and equity solutions for institutional and private commercial property owners and developers, and providing strategic advisory services for institutions, investors and borrowers. He has directly originated and executed on more than $10 billion of financing transactions. From 1999 to 2012 he was employed by Edison Properties LLC, one of the largest private real estate owners in New York City, with a $5 billion diversified portfolio of self-storage, office, multifamily and substantial land holdings throughout the New York Metropolitan region, where he ultimately served as Chief Financial Officer. Mr. Fletcher received his Bachelor of Arts degree in Economics and Communications from Wake Forest University; his Master of Business Administration in Finance from New York University; and his Master of Accountancy in Taxation from Rutgers University.
W. Kimball Griffith, 71, is of counsel to Norris George & Ostrow PLLC since October 2017, a law firm that specializes in providing finance solutions to affordable housing and community development. From February 2015 to September 2017, was an affordable housing consultant. From 2003 to February 2015, he served as director (2003-2007) and vice president (2007-2015) of the Federal Home Loan Mortgage Corporation (Freddie Mac) in its Multifamily Division in charge of mortgage and investment products for affordable properties with federal, state or local financial support. During the period that he was vice president, Freddie Mac affordable housing investments annually approximated $3 to 4 billion, working with 10 to 15 affordable mortgage lenders and investors and supervising 8 production staff as well as working with 15 underwriting staff. From 1974 to 2003, he practiced law, including with Kutak Rock LLP and its predecessor firms, from 1976 until 1999, where he served in numerous management roles, and with Ballard Spahr LLP from 1999 to 2003. Mr. Griffith currently serves on the Board of Directors of Enterprise Community Investors, Inc., He previously served on the Board of Directors of Housing Up (formerly Transitional Housing Corporation) and the Community Preservation Development Corporation. Mr. Griffith is a graduate of Davidson College and the University of North Carolina Law School.
Steven C. Lilly, 50, currently serves as the Chief Financial Officer of FS/KKR Capital Corp. (NYSE, “FSK”) and FS/KKR Capital Corp. II. Previously, he served as the Chief Financial Officer, Secretary and member of the Board of Directors of Triangle Capital
100
Corporation from 2006 to the sale of Triangle Capital Corporation in August 2018. Prior to its sale, Triangle Capital Corporation was a NYSE-listed specialty finance company that provided customized financing primarily to lower middle market companies located in the United States and is now known as Barings BDC, Inc. Mr. Lilly was also the Chief Compliance Officer of Triangle Capital Corporation from 2007 to August 2018, and a member of its investment committee. Mr. Lilly is a graduate of Davidson College and has completed an executive-sponsored education program at the University of North Carolina’s Kenan-Flagler Business School.
William P. Mando, Jr., 72, was the Chief Financial Officer for Greystone Healthcare Management Corp. from October 2001 until his retirement in 2013. Mr. Mando has a B.S. degree in Accounting from the University of Kentucky. After graduation, Mr. Mando worked in various accounting positions in the defense, construction, and manufacturing industries. In 1988, Mr. Mando entered the healthcare industry working for Arbor Healthcare as a Center Controller and moving up to Regional Controller. Upon the sale of Arbor Healthcare to Extendicare, Mr. Mando became the Controller for their consolidated Florida facilities. After leaving Extendicare, Mr. Mando took up the position of Area Controller with Mariner Post-Acute Network in the Rocky Mountains Region which consisted of 50 nursing centers in four states. In 2001, Mr. Mando helped establish Greystone Healthcare Management Corp. to manage 11 skilled nursing facilities and 4 assisted living facilities that the Greystone Companies’ purchased in Florida. The management company expanded to manage 25 buildings before Mr. Mando’s retirement in 2013.
Curtis A. Pollock, 57, is the Chief Operating Officer of the Greystone Companies, where he has been employed since 1993. As Chief Operating Officer, Mr. Pollock is responsible for managing business operations and new business development for the various Greystone companies. He is also responsible for the Greystone Companies’ strategic planning and management of lending and general banking relationships; maintenance of quality control in accounting practices; corporate compliance; portfolio and risk management; and human resources, benefits and insurance. From 1993 to 2005, Mr. Pollock served as the Chief Financial Officer of the Greystone Companies, with responsibility for financial reporting, business tax matters, and maintenance of quality control of accounting practices. He was also responsible for portfolio management and lending activities. Mr. Pollock received his Bachelor of Business Administration degree in accounting from Georgia State University and also attended a Masters of Taxation program at Georgia State University.
Section 16(a) Beneficial Ownership Reporting Compliance
Section 16(a) of the Securities Exchange Act of 1934 requires the Managers of Greystone Manager, executive officers of the Partnership, and persons who own more than 10% of the Partnership’s BUCs to file reports of their ownership of BUCs with the SEC. The Managers of Burlington were subject to Section 16(a) requirements through September 10, 2019. Such executive officers, Managers and BUC holders are required by SEC regulations to furnish the Partnership with copies of all Section 16(a) reports they file. Based solely upon review of the copies of such reports received by the Partnership and written representations from each such person who did not file an annual report with the SEC (Form 5) that no other reports were required, the Partnership believes that all Section 16(a) filing requirements applicable to the executive officers, Managers, and beneficial owners of BUCs were satisfied in a timely manner during the year ended December 31, 2019.
Code of Ethical Conduct and Code of Conduct
Greystone Manager has adopted the Code of Business Conduct and Ethics for the senior executive and financial officers of the Partnership as required by Section 406 of the Sarbanes-Oxley Act of 2002. As such, this Code of Business Conduct and Ethics covers all executive officers of the Partnership, including the Partnership’s Chief Executive Officer, Chief Financial Officer and Chief Investment Officer. The Code of Business Conduct and Ethics is also applicable to all the members of the Board of Managers of Greystone Manager, officers, and employees working on behalf of the Partnership and is designed to comply with the listing requirements of the NASDAQ Stock Market. The Code of Business Conduct and Ethics is available on the Partnership’s website at www.ataxfund.com.
Audit Committee
The Greystone Manager Board of Managers has an Audit Committee. The Charter of the Audit Committee is posted under the “Corporate Governance” section of the Partnership’s website at www.ataxfund.com. The Partnership does not have a compensation committee or a nominating and corporate governance committee. The NASDAQ listing rules do not require a listed limited partnership to establish a compensation committee or a nominating and corporate governance committee. The Partnership is, however, required to have an audit committee comprised solely of members that are “independent” under the NASDAQ listing standards.
The Greystone Manager Audit Committee consists of Steven C. Lilly, W. Kimball Griffith, and William P. Mando, Jr. The Greystone Manager Board of Managers has affirmatively determined that each member of the Audit Committee meets the independence and
101
experience standards established by the NASDAQ listing rules and the rules of the SEC. The Greystone Manager Board of Managers has also reviewed the financial expertise of Mr. Lilly and Mr. Mando and affirmatively determined that each is an “audit committee financial expert,” as determined by the rules of the SEC. Mr. Lilly, Mr. Griffith and Mr. Mando are “independent” as defined by the rules of the SEC and the NASDAQ listing standards.
The Audit Committee assists the Board of Managers in its oversight of the integrity of the Partnership’s financial statements and its compliance with legal and regulatory requirements and partnership policies and controls. The Audit Committee has the sole authority to (1) retain and terminate our independent registered public accounting firm, (2) approve all auditing services and related fees and the terms thereof performed by our independent registered public accounting firm, and (3) pre-approve any non-audit services and tax services to be rendered by our independent registered public accounting firm. The Audit Committee is also responsible for confirming the independence and objectivity of our independent registered public accounting firm. The Partnership’s independent registered public accounting firm is given unrestricted access to the Audit Committee and Greystone Manager’s management, as necessary.
Prior to September 10, 2019, the Audit Committee of the Board of Managers of Burlington acted as the Partnership’s Audit Committee. The Burlington Audit Committee held three meetings during 2019. The Greystone Manager Audit Committee held one meeting during 2019.
Item 11. Executive Compensation.
This section discusses the material elements of the compensation of the individuals who served as the Partnership’s executive officers as of December 31, 2019 and are referred to as “named executive officers.” For 2019, the Partnership’s named executive officers consisted of Chad L. Daffer, the Chief Executive Officer, Craig S. Allen, the Chief Financial Officer, and Kenneth C. Rogozinski, the Chief Investment Officer.
Prior to September 10, 2019, Mr. Daffer and Mr. Allen were both employees, but not executive officers, of Burlington. Effective September 10, 2019, Mr. Daffer and Mr. Allen became employees, but not executive officers, of Greystone Manager. On September 10, 2019, Mr. Rogozinski was appointed as the Chief Investment Officer of the Partnership. Mr. Rogozinski is an employee, but not an executive officer, of Greystone Manager. Based on the standards for determining “executive officers” set forth in Exchange Act Rule 3b-7, and consistent with the Partnership’s management structure, the Partnership has determined that Mr. Daffer, Mr. Allen and Mr. Rogozinski were the only individuals who served as executive officers of the Partnership as of December 31, 2019.
Under the terms of the Partnership Agreement, other than pursuant to awards under equity plans sponsored by the Partnership or its affiliates, the Partnership is not permitted to provide any compensation to executive officers of Burlington or Greystone Manager, or to any limited partners of AFCA 2. In this regard, the compensation of the named executive officers of the Partnership was determined exclusively by Burlington, prior to September 10, 2019, and Greystone Manager, from and after September 10, 2019. The Partnership reimbursed Burlington and Greystone Manager, as appropriate, for services provided by the Partnership’s named executive officers. Accordingly, the Partnership does not have an executive compensation program for the named executive officers that is controlled by the Partnership.
Set forth below is information about all compensation paid by the Partnership, pursuant to awards under equity plans sponsored by the Partnership or its affiliates, to the named executive officers for the years ended December 31, 2019 and 2018.
Summary Compensation Table For 2019
The following table sets forth information regarding compensation paid by the Partnership, pursuant to awards under equity plans sponsored by the Partnership or its affiliates, to the Partnership’s named executive officers for the years ended December 31, 2019 and 2018.
Name and Principal Position |
|
Year |
|
Unit Awards (1) ($) |
|
|
All Other Compensation (2) ($) |
|
|
Total ($) |
|
|||
Chad L. Daffer |
|
2019 |
|
|
533,828 |
|
|
|
476,876 |
|
|
|
1,010,704 |
|
Chief Executive Officer |
|
2018 |
|
|
435,293 |
|
|
|
- |
|
|
|
435,293 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Craig S. Allen (3) |
|
2019 |
|
|
505,035 |
|
|
|
386,975 |
|
|
|
892,010 |
|
Chief Financial Officer |
|
2018 |
|
|
353,233 |
|
|
|
- |
|
|
|
353,233 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Kenneth C. Rogozinski |
|
2019 |
|
|
- |
|
|
|
|
|
|
|
- |
|
Chief Investment Officer |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
102
(1) |
This column reflects grants of RUAs under the Partnership’s 2015 Equity Incentive Plan (the “Plan”). The Plan permits the grant of restricted awards (“RUAs”) and other awards to the employees of the general partner of the General Partner, the Partnership, or any affiliate of either, and to members of the Greystone Manager Board of Managers for up to 3 million BUCs. RUAs are generally granted with vesting conditions ranging from three months to up to three years. RUAs granted to executive officers during 2019 and 2018 provide for the payment of distributions during the restriction period. The RUAs also provide for accelerated vesting if there is a change in control related to the Partnership, the General Partner, or the general partner of AFCA 2. The value of the RUAs to the named executive officers in the table above represents the aggregate grant date fair value of each award computed in accordance with FASB ASC Topic 718. The values were computed by multiplying the number of units underlying the unit award by the closing price of the Partnership’s BUCs on the NASDAQ Global Select Market on the grant date. The Partnership awarded the named executive officers a total of 134,220 RUAs on September 4, 2019, 96,614 RUAs on March 20, 2018, and 28,324 RUAs on May 24, 2018, with grant date fair values of $7.74, $6.30, and $6.35 per unit, respectively. All RUAs granted to executive officers during 2019 vested on September 10, 2019 upon the change in control of AFCA 2. |
(2) |
This column reflects the amounts accrued to the named executive officers upon the vesting of the following number of outstanding RUAs as the result of the change of control of AFCA 2, the Partnership’s general partner, on September 10, 2019: Mr. Daffer – 133,868 RUAs; and Mr. Allen – 118,147 RUAs. The values in this column were calculated by multiplying the total number of RUAs that vested by the closing price of the Partnership’s BUCs on the NASDAQ Global Select Market on the vesting date, which was $7.55 on September 10, 2019, less the amounts reported under the “Unit Awards” column. |
(3) |
Mr. Allen retired as the Chief Financial Officer of the Partnership effective December 31, 2019. |
2015 Equity Incentive Plan
On June 24, 2015, the Board of Managers of the then current general partner of the Partnership’s General Partner approved the America First Multifamily Investors, L.P. 2015 Equity Incentive Plan, which was subsequently approved by the Partnership’s BUC holders on September 15, 2015.
The purpose of the Plan is to promote the interests of the Partnership and its Unitholders by providing incentive compensation awards that encourage superior performance. The Plan is also intended to attract and retain the services of individuals who are essential for the Partnership’s growth and profitability and to encourage those individuals to devote their best efforts to advancing the Partnership’s business.
The maximum number of BUCs that may be delivered with respect to awards under the Plan is 3,000,000. The Plan is generally administered by the Board of Managers of the general partner of AFCA 2 (the “Board”), or any compensation committee of the Board, if appointed, or any other committee as may be appointed by the Board to administer the Plan (the Board or any such committee is referred to herein as the “Committee”). The Committee has the full authority, subject to the terms of the Plan, to establish, amend, suspend, or waive such rules and regulations and appoint such agents as it shall deem appropriate for the proper administration of the Plan, to designate participants under the Plan, to determine the number of BUCs to be covered by awards, to determine the type or types of awards to be granted to a participant, and to determine the terms and conditions of any award. All employees of the general partner of AFCA 2 and members of the Board, and employees of affiliates of the general partner of AFCA 2, including the Partnership, that perform services for of the general partner of AFCA 2, the Partnership, or an affiliate of either are eligible to be selected to participate in the Plan. The selection of which eligible individuals will receive awards is within the sole discretion of the Committee.
The Plan provides that the Committee may grant any or all of the following types of awards to eligible participants: (i) unit options; (ii) unit appreciation rights; (iii) restricted units; (iv) phantom units; (v) unit awards; and (vi) other unit-based awards. The Committee has full authority, subject to the terms of the Plan, to determine the types and amount of awards granted and the participants eligible to receive awards.
Upon the occurrence of any distribution (whether in cash, units, other securities, or other property), recapitalization, units split, reorganization or liquidation, merger, consolidation, split-up, spin-off, separation, combination, repurchase, acquisition of property or securities, or exchange of units or other securities of the Partnership, issuance of warrants or other rights to purchase units or other securities of the Partnership, or other similar transaction or event affects the units, then the Committee will equitably adjust any or all of (i) the number and type of units (or other securities or property) with respect to which awards may be granted, (ii) the number and type of units (or other securities or property) subject to outstanding awards, (iii) the grant or exercise price with respect to any award, (iv) any performance criteria for performance-based awards, except for awards based on continued service as an employee or manager, (v) the appropriate fair market value and other price determinations for such awards, and (vi) any other limitations in the Plan or, subject to Section 409A of the IRC, as amended, make provision for a cash payment to the holder of an outstanding award.
The effective date of the Plan is June 24, 2015 (the “Effective Date”). The term of the Plan will expire on the earlier of (i) the date it is terminated by the Board; (ii) the date units are no longer available under the plan for delivery pursuant to awards; or (iii) the tenth anniversary of the Effective Date (which is June 24, 2025). The Board may amend the Plan at any time; provided, however, that BUC holder approval will be obtained for any amendment to the Plan to the extent necessary to comply with any applicable law, regulation, or securities exchange rule. The Committee may also amend any award agreement evidencing an award made under the Plan,
103
provided that no change in any outstanding award may be made that would adversely affect the rights of the participant under any previously granted award without the consent of the affected participant. Repricing of unit options and unit appreciation rights is prohibited under the Plan without the approval of our BUC holders, except in the case of adjustments implemented to reflect certain Partnership transactions, as described above.
Restricted units granted under the Plan totaled 353,197 and 309,212 for the years ended December 31, 2019 and 2018, respectively. No other types of awards have been granted under the Plan as of December 31, 2019. There are 2,132,705 BUCs available for future issuance under the Plan as of December 31, 2019.
Outstanding Equity Awards at Fiscal Year-End 2019
There are no outstanding equity awards for the Partnership’s named executive officers as of December 31, 2019.
Manager Compensation for 2019
Prior to September 10, 2019, the Burlington Board of Managers effectively acted as the Partnership’s board of directors, and from and after September 10, 2019, the Greystone Manager Board of Managers effectively acted as the Partnership’s board of directors. Although Greystone Manager is not a public company and its securities are not listed on any stock market or otherwise publicly traded, its Board of Managers is constituted in a manner that complies with rules of the SEC and the NASDAQ Stock Market related to public companies with securities listed on the NASDAQ Global Select Market in order for the Partnership and its BUCs to comply with the rules applicable to registrants that are limited partnerships. The Burlington Board of Managers was similarly constituted during the time it acted as the Partnership’s board of directors. During 2019, the Partnership paid $76,609 to Burlington and $25,625 to Greystone Manager as reimbursement for services provided to the Partnership by independent Managers. The Partnership did not pay any other compensation of any nature to any of the Managers of Burlington or Greystone Manager and did not reimburse Burlington or Greystone Manager for any other amounts representing compensation to its Board of Managers, other than what is disclosed in the table below.
The following table sets forth the total compensation paid to the Managers of Burlington and Greystone Manager for the year ended December 31, 2019 for their services to the Partnership.
Name |
|
Total Fees Earned or Paid in Cash ($) |
|
|
Restricted Unit Awards (1) (2) ($) |
|
|
All Other Compensation (3) ($) |
|
|
Total Compensation ($) |
|
||||
Michael B. Yanney (4) |
|
|
- |
|
|
|
286,767 |
|
|
|
238,977 |
|
|
|
525,744 |
|
Lisa Y. Roskens (4) |
|
|
- |
|
|
|
344,430 |
|
|
|
287,271 |
|
|
|
631,701 |
|
Dr. William S. Carter (4) |
|
|
19,217 |
|
|
|
53,847 |
|
|
|
- |
|
|
|
73,064 |
|
W. Kimball Griffith (5) |
|
|
25,082 |
|
|
|
47,113 |
|
|
|
- |
|
|
|
72,195 |
|
Patrick J. Jung (4) |
|
|
23,478 |
|
|
|
57,206 |
|
|
|
- |
|
|
|
80,684 |
|
Michael O. Johanns (4) |
|
|
16,957 |
|
|
|
47,113 |
|
|
|
- |
|
|
|
64,070 |
|
George H. Krauss (4) |
|
|
- |
|
|
|
83,786 |
|
|
|
69,027 |
|
|
|
152,813 |
|
Dr. Gail Walling Yanney (4) |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
Stephen Rosenberg |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
Jeffrey A. Baevsky |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
Drew C. Fletcher |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
Steven C. Lilly |
|
|
9,375 |
|
|
|
- |
|
|
|
- |
|
|
|
9,375 |
|
William P. Mando |
|
|
8,125 |
|
|
|
- |
|
|
|
- |
|
|
|
8,125 |
|
Curtis A. Pollock |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
(1) |
Refers to RUAs granted under the Plan. The value of RUAs to Managers in the table above represents the aggregate grant date fair value of each award computed in accordance with FASB ASC Topic 718. The value was computed by multiplying the number of units underlying the unit award by the closing price of the Partnership’s BUCs on the NASDAQ Global Select Market on the grant date. The Partnership awarded the Burlington Board of Managers a total of 118,897 restricted units on September 4, 2019, with a grant date fair value of $7.74 per RUA. |
(2) |
All restricted units were granted on September 4, 2019 and vested on September 10, 2019 upon the acquisition of all issued and outstanding general and limited partnership interests in AFCA 2 by Greystone Manager and an affiliate. |
(3) |
This column reflects the amounts accrued to the applicable managers upon the vesting of the following number of outstanding RUAs as the result of the change of control of AFCA 2, the Partnership’s general partner, on September 10, 2019: Mr. Yanney - 69,635; Ms. Roskens – 83,669; and Mr. Krauss – 20,240. The values in this column were calculated by multiplying the total number of RUAs that vested by the closing price of the Partnership’s BUCs on the NASDAQ Global Select Market on the vesting date, which was $7.55 on September 10, 2019, less the amounts reported under the “Restricted Unit Awards” column. |
(4) |
Represents total compensation for services while the Burlington Board of Managers acted as the Board of Managers of the Partnership. |
(5) |
Represents total compensation for services while serving on the Board of Managers of both Burlington and Greystone Manager. |
104
Item 12. Security Ownership of Certain Beneficial Owners and Management.
(a) No person is known by the Partnership to own beneficially more than 5% of the Partnership’s BUCs.
(b) Chad L. Daffer, Jesse A. Coury and Kenneth C. Rogozinski are the only executive officers of the Partnership, but they are employed by Greystone Manager. The other persons constituting management of the Partnership are employees of Greystone Manager as well. The following table and notes set forth information with respect to the beneficial ownership of the Partnership’s BUCs by Mr. Daffer, Mr. Coury, Mr. Rogozinski and each of the Managers of Greystone Manager and by such persons as a group. Unless otherwise indicated, the information is as of February 24, 2020, and is based upon information furnished to us by such persons. Unless otherwise noted, all persons listed in the following table have sole voting and investment power over the BUCs they beneficially own and own such BUCs directly. For purposes of this table, the term “beneficially owned” means any person who, directly or indirectly, has the power to vote or to direct the voting of a BUC or the power to dispose or to direct the disposition of a BUC or has the right to acquire BUCs within 60 days. The percentages in the table below are based on 60,835,204 issued and outstanding BUCs as of December 31, 2019.
Name |
|
Number of BUCs Beneficially Owned |
|
|
Percent of Class |
|
Stephen Rosenberg, Chairman and Manager of Greystone Manager |
|
|
- |
|
|
* |
Chad L. Daffer, Chief Executive Officer |
|
|
311,059 |
|
(1) |
* |
Kenneth C. Rogozinski, Chief Investment Officer |
|
|
- |
|
|
* |
Jesse A. Coury, Chief Financial Officer |
|
|
13,755 |
|
|
* |
Jeffrey A. Baevsky, Manager of Greystone Manager |
|
|
- |
|
|
* |
Drew C. Fletcher, Manager of Greystone Manager |
|
|
- |
|
|
* |
W. Kimball Griffith, Manager of Greystone Manager |
|
|
48,307 |
|
|
* |
Steven C. Lilly, Manager of Greystone Manager |
|
|
- |
|
|
* |
William P. Mando, Jr., Manager of Greystone Manager |
|
|
- |
|
|
* |
Curtis A. Pollock, Manager of Greystone Manager |
|
|
- |
|
|
* |
All current executive officers and Managers of Greystone Manager as a group (10 persons) |
|
|
373,121 |
|
|
* |
* |
denotes ownership of less than 1%. |
(1) |
Amount includes 7,260 BUCs held in trust for the benefit of Mr. Daffer’s two children. |
(c) There are no arrangements known to the Partnership, the operation of which may at any subsequent date result in a change in control of the Partnership.
(d) For information regarding the compensation plan under which equity securities of the Partnership are currently authorized for issuance, see “Equity Compensation Plan Information” in Part II, Item 5, of this Report on Form 10-K.
Item 13. Certain Relationships and Related Transactions, and Director Independence.
Review, Approval or Ratification of Transactions with Related Persons
The general partner of the Partnership is AFCA 2. Until September 10, 2019, the sole general partner of AFCA 2 was Burlington. Effective September 10, 2019, Greystone Manager purchased the general partner interest of AFCA 2 from Burlington. Therefore, now the sole general partner of AFCA 2 is Greystone Manager.
The Audit Committee of Greystone Manager is responsible for reviewing and approving any related party transactions. The Audit Committee of Greystone Manager reviews the material facts of all interested transactions. Interested transactions are those transactions, arrangements, or relationships in which (i) the aggregate amount involved exceeds a pre-established dollar threshold, (ii) the Partnership is a participant, and (iii) an executive officer or Manager of the Partnership, a greater than 5% beneficial owner of the Partnership’s BUCs, an immediate family member of any of the foregoing, affiliates of the Partnership, entities for which the Partnership has an investment accounted for under the equity method, or trusts for the benefit of employees, has or will have an interest. In determining whether to approve or ratify an interested transaction, the Audit Committee of Greystone Manager takes into account, among other factors, the benefits to the Partnership; whether the interested transaction is on terms no less favorable than terms generally available to an unaffiliated third-party under the same or similar circumstances and the extent of the related person’s interest in the transaction; whether the transaction is material to the Partnership; the approximate dollar value of the transaction as it
105
relates to the related party; and the role the related party plays in arranging the transaction. The Partnership did not enter into any material financial transactions with any related party or immediate family member of a Manager or executive officer of the Partnership during 2019 and 2018, except as indicated below. If any such material financial transaction were contemplated, the terms of the transaction would be reviewed and approved by the Audit Committee of Greystone Manager prior to the Partnership entering into such transaction.
For the identification of the members of the Board of Managers of Greystone Manager who are independent under the applicable SEC and NASDAQ requirements, see the disclosures in “Item 10. Directors, Executive Officers and Corporate Governance” of this Report on Form 10-K.
Transactions with Related Persons
Salaries, Benefits, General and Administrative Cost Reimbursements
The Partnership is managed by AFCA 2, which is controlled by AFCA 2’s general partner. The Board of Managers and certain employees of AFCA 2’s general partner act as managers (and effectively as the directors) and executive officers of the Partnership. Certain services are provided to the Partnership by employees of the AFCA 2 general partner and the Partnership reimburses the AFCA 2 general partner for its allocated share of these salaries and benefits. The Partnership also reimburses the AFCA 2 general partner for its share of general and administrative expenses. The Partnership reimbursed the general partner of AFCA 2 for such expenses totaling approximately $5.1 million during the year ended December 31, 2019.
Administrative Fees
AFCA 2 is entitled to receive an administrative fee from the Partnership equal to 0.45% per annum of the outstanding principal balance of any of the Partnership’s MRBs, property loans collateralized by real property, and other investments for which the owner of the financed property or other third party is not obligated to pay such administrative fee directly to AFCA 2. The Partnership paid administrative fees to AFCA 2 totaling approximately $3.6 million during the year ended December 31, 2019. AFCA 2 received administrative fees directly from the owners of certain properties financed by certain MRBs held by the Partnership totaling approximately $36,000 during the year ended December 31, 2019.
Property Management Fees
A former affiliate of AFCA 2, Burlington Capital Properties, LLC, provided property management, administrative and marketing services for The 50/50 MF Property during 2019. The Partnership paid fees to Burlington Capital Properties, LLC totaling approximately $152,000 during the year ended December 31, 2019.
Franchise Margin Tax Reimbursement
The Partnership pays franchise margin taxes on revenues in Texas related to its investments in unconsolidated entities, which in 2019 included Vantage at Boerne, Vantage at Waco, and Vantage at Bulverde. Such taxes are paid by the Partnership as the unconsolidated entities are required by tax regulations to be included in the Partnership’s group tax return. The unconsolidated entities reimburse the Partnership for their share of franchise margin taxes due. The Partnership incurred franchise margin taxes reimbursable by unconsolidated entities totaling approximately $131,000 during the year ended December 31, 2019.
Investment/Mortgage Placement Fees
AFCA 2 received placement fees in connection with the acquisition of certain MRBs and investments in unconsolidated entities. These fees were paid by the borrowers out of proceeds received at closing and are not reported on the Partnership’s consolidated financial statements. AFCA 2 received placement fees totaling approximately $1.4 million during the year ended December 31, 2019.
Item 14. Principal Accountant Fees and Services.
The Audit Committee of Burlington engaged PricewaterhouseCoopers LLP (“PwC”) as the independent registered public accounting firm for the Partnership for 2019. Effective September 10, 2019, the Audit Committee of the Greystone Manager Board of Managers assumed the responsibilities related to engagement of the Partnership’s independent registered public accounting firm.
106
The Audit Committee regularly reviews and determines whether any non-audit services provided by PwC potentially affects its independence with respect to the Partnership. The Audit Committee’s policy is to pre-approve all audit and permissible non-audit services provided by PwC. Pre-approval is generally provided by the Audit Committee for up to one year, is detailed as to the particular service or category of services to be rendered and is generally subject to a specific budget. The Audit Committee may also pre-approve additional services or specific engagements on a case-by-case basis. Management provides annual updates to the Audit Committee regarding the extent of any services provided in accordance with this pre-approval, as well as the cumulative fees for all non-audit services incurred to date. During 2019, all services performed by PwC with respect to the Partnership were pre-approved by the Audit Committee in accordance with this policy.
The following table sets forth the aggregate fees billed by PwC with respect to audit and non-audit services for the Partnership during the years ended December 31, 2019 and 2018:
|
|
2019 |
|
|
2018 |
|
||
Audit Fees (1) |
|
$ |
1,064,000 |
|
|
$ |
995,563 |
|
Audit-Related Fees (2) |
|
|
- |
|
|
|
- |
|
Tax Fees (3) |
|
|
261,881 |
|
|
|
193,978 |
|
All Other Fees |
|
|
2,763 |
|
|
|
- |
|
(1) |
Audit Fees includes fees and expenses for professional services rendered for the audit of the Partnership’s annual financial statements and internal control over financial reporting, reviews of the financial statements included in the Partnership’s quarterly reports on Form 10-Q, and other services provided in connection with regulatory filings that generally only the principal auditor can reasonably provide. |
(2) |
Audit-Related Fees includes services that are reasonably related to the performance of the audit or review of the financial statements, including audit and attestation services related to financial reporting that are not required by statute or regulation. |
(3) |
Tax Fees includes fees and expenses for the professional services rendered for the preparation and review of tax returns and Schedule K-1’s. |
107
Item 15. Exhibits and Financial Statement Schedules.
(a) Documents filed as part of this Annual Report on Form 10-K
The following documents are filed as part of this Report:
1. Financial Statements. The following financial statements of the Partnership are included in response to Item 8 of this Report:
Report of Independent Registered Public Accounting Firm.
Consolidated Balance Sheets as of December 31, 2019 and 2018.
Consolidated Statements of Operations for the years ended December 31, 2019 and 2018.
Consolidated Statements of Comprehensive Income for the years ended December 31, 2019 and 2018.
Consolidated Statements of Partners’ Capital for the years ended December 31, 2019 and 2018.
Consolidated Statements of Cash Flows for the years ended December 31, 2019 and 2018.
Notes to Consolidated Financial Statements.
2. Financial Statement Schedules. The information required to be set forth in the financial statement schedules is included in the notes to consolidated financial statements of the Partnership filed in response to Item 8 of this Report.
3. Exhibits. The following exhibits are filed as required by Item 15(a)(3) of this Report. Exhibit numbers refer to the paragraph numbers under Item 601 of Regulation S-K:
3.1 |
|
3.2 |
|
3.3 |
|
3.4 |
|
3.5 |
|
3.6 |
|
3.7 |
|
3.8 |
|
|
|
4.1 |
|
|
|
10.1 |
108
|
|
10.2 |
|
|
|
10.3 |
|
10.4 |
|
10.5 |
|
10.6 |
|
10.7 |
|
10.8 |
|
10.9 |
|
10.10 |
|
10.11 |
|
|
|
10.12 |
|
|
|
10.13 |
|
|
|
10.14 |
|
|
|
10.15 |
|
10.16 |
|
|
|
10.17 |
109
10.18 |
|
|
|
10.19 |
|
|
|
10.20 |
|
|
|
10.21 |
|
10.22 |
|
10.23 |
|
10.24 |
|
10.25 |
|
10.26 |
|
10.27 |
|
10.28 |
|
10.29 |
|
10.30 |
|
10.31 |
|
10.32 |
|
10.33 |
|
10.34 |
110
10.35 |
|
10.36 |
|
10.37 |
|
10.38 |
|
10.39 |
|
10.40 |
|
10.41 |
|
10.42 |
|
10.43 |
|
10.44 |
|
10.46 |
|
10.47 |
|
10.48 |
|
10.49 |
|
10.50 |
|
10.51 |
|
21 |
111
23.1 |
|
23.2 |
|
24.1 |
|
31.1 |
Certification of CEO pursuant to Section 302 of the Sarbanes-Oxley Act of 2002. |
31.2 |
Certification of CFO pursuant to Section 302 of the Sarbanes-Oxley Act of 2002. |
32.1 |
Certification of CEO pursuant to Section 906 of the Sarbanes-Oxley Act of 2002. |
32.2 |
Certification of CFO pursuant to Section 906 of the Sarbanes-Oxley Act of 2002. |
101 |
The following materials from the Partnership’s Annual Report on Form 10-K for the year ended December 31, 2019 are furnished herewith, formatted in XBRL (Extensible Business Reporting Language): (i) the Consolidated Balance Sheets as of December 31, 2019 and December 31, 2018; (ii) the Consolidated Statements of Operations for the years ended December 31, 2019 and 2018; (iii) the Consolidated Statements of Comprehensive Income for the years ended December 31, 2019 and 2018; (iv) the Consolidated Statements of Partners’ Capital for the years ended December 31, 2019 and 2018; (v) the Consolidated Statements of Cash Flows for the years ended December 31, 2019 and 2018; and (vi) Notes to Consolidated Financial Statements. Such materials are presented with detailed tagging of notes and financial statement schedules. |
(b) Exhibits
The exhibits at Item 15(a)(3) above are filed pursuant to the requirements of Item 601 of Regulation S-K.
(c) Other Financial Statement Schedules
Schedule I – audited balance sheet of America First Capital Associates Limited Partnership Two, the general partner of the Partnership, as of December 31, 2019.
112
Pursuant to the requirements of Section 13 or 15(d) of the Securities Exchange Act of 1934, the registrant has duly caused this Report to be signed on its behalf by the undersigned, thereunto duly authorized.
|
AMERICA FIRST MULTIFAMILY INVESTORS, L.P. |
||
|
Date: |
|
February 26, 2020 |
|
By |
|
/s/ Chad L. Daffer |
|
|
|
Chad L. Daffer |
|
|
|
Chief Executive Officer |
|
|
|
America First Multifamily Investors, L.P. |
Pursuant to the requirements of the Securities and Exchange Act of 1934, this Report has been signed below by the following persons on behalf of the registrant and in the capacities and on the dates indicated.
Date: |
February 26, 2020 |
|
By |
/s/ Stephen Rosenberg* |
|
|
|
|
Stephen Rosenberg, |
|
|
|
|
Chairman and Manager of Greystone AF Manager LLC |
|
|
|
|
|
Date: |
February 26, 2020 |
|
By |
/s/ Chad L. Daffer |
|
|
|
|
Chad L. Daffer |
|
|
|
|
Chief Executive Officer of the Registrant |
|
|
|
|
(Principal Executive Officer) |
|
|
|
|
|
Date: |
February 26, 2020 |
|
By |
/s/ Jesse A. Coury |
|
|
|
|
Jesse A. Coury |
|
|
|
|
Chief Financial Officer of the Registrant |
|
|
|
|
(Principal Financial Officer and Principal Accounting Officer) |
|
|
|
|
|
Date: |
February 26, 2020 |
|
By |
/s/ Jeffrey A. Baevsky* |
|
|
|
|
Jeffrey A. Baevsky, |
|
|
|
|
Manager of Greystone AF Manager LLC |
|
|
|
|
|
Date: |
February 26, 2020 |
|
By |
/s/ Drew C. Fletcher * |
|
|
|
|
Drew C. Fletcher, |
|
|
|
|
Manager of Greystone AF Manager LLC |
|
|
|
|
|
Date: |
February 26, 2020 |
|
By |
/s/ W. Kimball Griffith* |
|
|
|
|
W. Kimball Griffith, |
|
|
|
|
Manager of Greystone AF Manager LLC |
|
|
|
|
|
Date: |
February 26, 2020 |
|
By |
/s/ Steven C. Lilly* |
|
|
|
|
Steven C. Lilly, |
|
|
|
|
Manager of Greystone AF Manager LLC |
|
|
|
|
|
Date: |
February 26, 2020 |
|
By |
/s/ William P. Mando, Jr.* |
|
|
|
|
William P. Mando, Jr., |
|
|
|
|
Manager of Greystone AF Manager LLC |
|
|
|
|
|
Date: |
February 26, 2020 |
|
By |
/s/ Curtis A. Pollock* |
|
|
|
|
Curtis A. Pollock, |
|
|
|
|
Manager of Greystone AF Manager LLC |
*By |
Jesse A. Coury, |
|
|
Attorney-in-Fact |
|
|
|
|
By |
/s/ Jesse A. Coury |
|
|
Jesse A. Coury |
|
113
Schedule I
AMERICA FIRST CAPITAL ASSOCIATES LIMITED PARTNERSHIP TWO
Balance Sheet
And
Independent Auditors’ Report
December 31, 2019
114
AMERICA FIRST CAPITAL ASSOCIATES LIMITED PARTNERSHIP TWO
TABLE OF CONTENTS
115
Members
America First Capital Associates Limited Partnership Two
Omaha, Nebraska
We have audited the accompanying balance sheet of America First Capital Associates Limited Partnership Two as of December 31, 2019, and the related notes to the balance sheet.
Management’s Responsibility for the Balance Sheet
Management is responsible for the preparation and fair presentation of the balance sheet in accordance with accounting principles generally accepted in the United States of America; this includes the design, implementation, and maintenance of internal control relevant to the preparation and fair presentation of a balance sheet that is free from material misstatement whether due to fraud or error.
Auditors’ Responsibility
Our responsibility is to express an opinion on the balance sheet based on our audit. We conducted our audit in accordance with auditing standards generally accepted in the United States of America. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the balance sheet is free from material misstatement.
An audit involves performing procedures to obtain audit evidence about the amounts and disclosures in the balance sheet. The procedures selected depend on the auditors’ judgment, including the assessment of the risks of material misstatement of the balance sheet, whether due to fraud or error. In making those risk assessments, the auditor considers internal control relevant to the entity’s preparation and fair presentation of the balance sheet in order to design audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the entity’s internal control. Accordingly, we express no such opinion. An audit also includes evaluating the appropriateness of accounting policies used and the reasonableness of significant accounting estimates made by management, as well as evaluating the overall presentation of the balance sheet.
We believe the audit evidence we have obtained is sufficient and appropriate to provide a basis for our audit opinion.
Opinion
In our opinion, the balance sheet referred to above presents fairly, in all material respects, the financial position of America First Capital Associates Limited Partnership Two as of December 31, 2019 in accordance with accounting principles generally accepted in the United States of America.
/s/ Lutz & Company, P.C.
February 26, 2020
116
AMERICA FIRST CAPITAL ASSOCIATES LIMITED PARTNERSHIP TWO
|
|
December 31, 2019 |
|
|
Assets: |
|
|
|
|
Current assets: |
|
|
|
|
Cash and cash equivalents |
|
$ |
600 |
|
Accounts receivable |
|
|
316,850 |
|
Total current assets |
|
|
317,450 |
|
|
|
|
|
|
Investment in partnership |
|
|
735,128 |
|
Total Assets |
|
$ |
1,052,578 |
|
|
|
|
|
|
Liabilities: |
|
|
|
|
Accounts payable |
|
$ |
12 |
|
Total Liabilities |
|
|
12 |
|
|
|
|
|
|
Partnersʼ Capital: |
|
|
|
|
General partner |
|
|
105 |
|
Limited partner |
|
|
1,052,461 |
|
Total Partnersʼ Capital |
|
|
1,052,566 |
|
Total Liabilities and Partnersʼ Capital |
|
$ |
1,052,578 |
|
See accompanying notes to balance sheet.
117
AMERICA FIRST CAPITAL ASSOCIATES LIMITED PARTNERSHIP TWO
Note 1. Description of the Business
America First Capital Associates Limited Partnership Two (the “Company”) was formed in 1985 under the Delaware Revised Uniform Limited Partnership Act. The Company is the sole general partner of America First Multifamily Investors, L.P. (“ATAX”), a publicly traded limited partnership formed for the primary purpose of acquiring a portfolio of mortgage revenue bonds (“MRBs”) that are issued by state and local housing authorities to provide construction and/or permanent financing for affordable multifamily and student housing and commercial properties in their market areas. ATAX trades on the NASDAQ Global Select Market under the symbol “ATAX.”
The Company has full, complete, and exclusive authority to manage and control the business affairs of ATAX. The Company may be removed as ATAX’s general partner if consented to by two-thirds of the limited partnership interests of ATAX. ATAX can be dissolved upon the consent of a majority of the limited partnership interests of ATAX.
The Company’s sole general partner is Greystone AF Manager, LLC, and its sole limited partner is Greystone AF Holdings, LLC. Both Greystone AF Manager, LLC and Greystone AF Holdings, LLC are affiliates Greystone & Co., Inc.
Note 2. Summary of Significant Accounting Policies
Basis of Presentation
The accompanying balance sheet is presented in conformity with accounting principles generally accepted in the United States of America (“GAAP”).
Use of Estimates in Preparation of Balance Sheet
The preparation of the balance sheet in conformity with GAAP requires the Company to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities as of the date of the balance sheet. Actual results could differ significantly from those estimates.
Cash and Cash Equivalents
The Company considers all short-term investments with an original maturity of three months or less when purchased to be cash equivalents.
Concentration of Credit Risk
The Company maintains its cash and cash equivalent balances at one financial institution. The balances insured by the Federal Deposit Insurance Corporation are equal to $250,000. From time to time, the Company’s cash and cash equivalent balances exceed $250,000. The Company does not anticipate any non-performance.
Investment in Partnership
The general partnership interest in ATAX is unregistered and non-transferrable. The Company analyzed the investment in ATAX under the variable interest entity and voting interest rules and determined that the investment is an equity method investment. Investment in the partnership is recorded at cost plus the Company’s share of ATAX's cumulative income or losses, distributions, and unrealized gains and losses on available-for-sale securities.
Income Taxes
The Company is a limited partnership and a disregarded entity for tax purposes. The results of the Company’s operations are reported by the managing member of Greystone AF Manager, LLC and Greystone AF Holdings, LLC. Accordingly, the Company has made no provision for income taxes.
118
Fair Value of Financial Instruments
The fair value of the Company’s assets and liabilities, which qualify as financial instruments under Accounting Standards Codification (“ASC”) Topic 820, “Fair Value Measurements and Disclosures,” approximates the carrying amounts represented on the accompanying balance sheet, primarily due to their short-term nature.
Related Party Transactions
In general, the Company is entitled to 1% of Net Interest Income of ATAX pursuant to the terms of the ATAX’s Amended and Restated Agreement of Limited Partnership, dated as of September 15, 2015, as amended (the “Partnership Agreement”). In addition, the Company is entitled to 25% of Net Interest Income representing contingent interest and Net Residual Proceeds up to a maximum amount equal to 0.9% per annum of the principal amount of all mortgage bonds held by the Partnership, as the case may be. The Company is also entitled to an administrative fee in an amount equal to 0.45% per annum of the average principal amount of the MRBs, taxable MRBs, property loans, and other investments held by ATAX. In general, the administrative fee is payable by the owners of the properties financed by MRBs held by ATAX and is subordinate to the payment of all base interest on ATAX’s MRBs. In addition, the Partnership Agreement provides that ATAX will pay the administrative fee to the Company with respect to any foreclosed MRBs.
ATAX will reimburse the Company and its affiliates for out-of-pocket costs related directly to ATAX’s operations, including allocable portions of salaries and fringe benefits of employees of the Company or its affiliates. ATAX is not allowed to reimburse the Company or its affiliates for salaries or fringe benefits of any partner of the Company or the officers or board of managers of the Company’s general partner regardless of whether such persons provide services to ATAX.
Under the Delaware LP Act and the terms of the Partnership Agreement, the Company will be liable to third parties for all general obligations of ATAX to the extent not paid by ATAX. However, the Partnership Agreement provides that the Company has no liability to ATAX for any act or omission reasonably believed to be within the scope of authority conferred by the Partnership Agreement and in the best interest of ATAX. The Partnership Agreement also provides that, except as otherwise expressly set forth in the Partnership Agreement, the Company does not owe any fiduciary duties to the limited partners and BUC holders of ATAX.
Recent Issued Accounting Pronouncements
The Company does not believe that any recently issued, but not yet effective, accounting pronouncements, if currently adopted, would have a material effect on the Company’s balance sheet.
Subsequent Events
Management evaluated transactions and events occurring subsequent to December 31, 2019 through February 19, 2020, noting no material transactions or events in the subsequent period requiring disclosure or recognition in the balance sheet.
Note 3. Related Party Transactions
As of December 31, 2019, the Company had administrative fees receivable of $301,347 and distributions receivable of $3,583 due from ATAX. These amounts are included in “Accounts receivable” on the accompanying balance sheet.
119