XML 24 R33.htm IDEA: XBRL DOCUMENT v2.4.0.8
Variable Interest Entities (Tables)
12 Months Ended
Dec. 31, 2013
Variable Interest Entities [Abstract]  
Schedule of Accounts, Notes, Loans and Financing Receivable [Table Text Block]
the Partnership has made taxable property loans to these consolidated VIEs of $7.1 million and $10.6 million as of December 31, 2013 and 2012, respectively.
VIEs - December 31, 2013
 
 
 
 
 
 
Base
 
Principal
 
Income
 
 
 
 
Maturity
 
Interest
 
Outstanding at
 
Earned in
Property Name
 
Location
 
Date
 
Rate
 
December 31, 2013
 
2013
Bent Tree Apartments (1)
 
Columbia, SC
 
12/15/2030
 
6.25
%
 
$
7,542,000

 
$
473,438

Fairmont Oaks Apartments (1)
 
Gainsville, FL
 
4/1/2033
 
6.30
%
 
7,355,000

 
465,791

Total Mortgage Revenue Bonds
 
 
 
 
 
 
 
$
14,897,000

 
$
939,229

(1) Bonds held by ATAX TEBS I, LLC
VIEs - December 31, 2012
 
 
 
 
 
 
Base
 
Principal
 
Income
 
 
 
 
Maturity
 
Interest
 
Outstanding at
 
Earned in
Property Name
 
Location
 
Date
 
Rate
 
December 31, 2012
 
2012
Bent Tree Apartments (1)
 
Columbia, SC
 
12/15/2030
 
6.25
%
 
$
7,614,000

 
$
477,938

Fairmont Oaks Apartments (1)
 
Gainesville, FL
 
4/1/2033
 
6.30
%
 
$
7,439,000

 
$
471,067

Lake Forest Apartments (1)
 
Daytona Beach, FL
 
12/1/2031
 
6.25
%
 
$
9,105,000

 
$
571,813

Total Mortgage Revenue Bonds
 
 
 
 
 
 
 
$
24,158,000

 
$
1,520,818

(1) Bonds held by ATAX TEBS I, LLC
The following is a summary of the taxable loans, accrued interest and allowance on amounts due at December 31, 2013 and 2012; :
 
December 31, 2013
 
Outstanding Balance
 
Accrued Interest
 
Loan Loss Reserves
 
Net Taxable Loans
Arbors at Hickory Ridge
$
191,264

 
$
12,979

 
$

 
$
204,243

Ashley Square
5,078,342

 
2,053,415

 
(5,649,757
)
 
1,482,000

Cross Creek
6,821,087

 
1,825,389

 
(5,197,861
)
 
3,448,615

Greens Property
876,000

 
130,563

 
(921
)
 
1,005,642

Foundation for Affordable Housing
1,603,083

 
13,989

 

 
1,617,072

Lake Forest
4,618,704

 
2,148,881

 
(2,183,046
)
 
4,584,539

Ohio Properties
2,361,447

 
585,377

 
(186,706
)
 
2,760,118

 
$
21,549,927

 
$
6,770,593

 
$
(13,218,291
)
 
$
15,102,229

 
 
 
 
 
 
 
 
 
December 31, 2012
 
Outstanding Balance
 
Accrued Interest
 
Loan Loss Reserves
 
Net Taxable Loans
Arbors at Hickory Ridge
$
191,264

 
$
697

 
$

 
$
191,961

Ashley Square
4,894,342

 
1,681,322

 
(5,277,664
)
 
1,298,000

Cross Creek
6,588,087

 
1,578,288

 
(4,782,760
)
 
3,383,615

Iona Lakes
7,741,118

 
2,856,290

 
(6,857,912
)
 
3,739,496

Woodland Park
914,116

 
302,450

 
(1,216,566
)
 

 
$
20,328,927

 
$
6,419,047

 
$
(18,134,902
)
 
$
8,613,072

Variable Interest Entity, Classification of Carrying Amount, Assets [Table Text Block]
The following table presents information regarding the carrying value and classification of the assets held by the Partnership as of December 31, 2013 and 2012, which constitute a variable interest in Ashley Square and Cross Creek.
December 31, 2013
 
Balance Sheet
 
 Carrying
 
 Maximum Exposure
 
Classification
 
 Value
 
 to Loss
Ashley Square Apartments
 
 
 
 
 
Mortgage Revenue Bond
Bond Investment
 
$
5,212,000

 
$
5,212,000

Property Loan
Other Asset
 
1,482,000

 
7,131,757

 
 
 
$
6,694,000

 
$
12,244,123

 
 
 
 
 
 
Cross Creek Apartments
 
 
 
 
 
Mortgage Revenue Bond
Bond Investment
 
$
7,522,563

 
$
6,042,297

Property Loans
Other Asset
 
3,448,615

 
3,448,615

 
 
 
$
10,971,178

 
$
9,490,912


December 31, 2012
 
Balance Sheet
 
 Carrying
 
 Maximum Exposure
 
Classification
 
 Value
 
 to Loss
Ashley Square Apartments
 
 
 
 
 
Mortgage Revenue Bond
Bond Investment
 
5,506,981

 
5,260,000

Property Loan
Other Asset
 
1,298,000

 
6,575,664

 
 
 
$
6,804,981

 
$
11,835,664

 
 
 
 
 
 
Cross Creek Apartments
 
 
 
 
 
Mortgage Revenue Bond
Bond Investment
 
7,999,335

 
6,004,424

Property Loans
Other Asset
 
3,383,615

 
3,383,615

 
 
 
$
11,382,950

 
$
9,388,039


Schedule of Condensed Income Statement [Table Text Block]
Consolidating Statements of Operations for the years ended December 31, 2013, 2012, and 2011:

 
 Partnership For the Year Ended December 31, 2013
 
 Consolidated VIEs For the Year Ended December 31, 2013
 
 Consolidation -Elimination For the Year Ended December 31, 2013
 
 Total For the Year Ended December 31, 2013
Revenues:
 
 
 
 
 
 
 
Property revenues
$
11,358,718

 
$
4,752,022

 
$

 
$
16,110,740

Mortgage revenue bond investment income
24,109,397

 

 
(1,457,775
)
 
22,651,622

Contingent interest income
6,497,160

 

 

 
6,497,160

Other interest income
1,772,338

 

 

 
1,772,338

Other income
250,000

 
9,186,828

 
(9,186,828
)
 
250,000

Total revenues
43,987,613

 
13,938,850

 
(10,644,603
)
 
47,281,860

Expenses:


 


 


 


Real estate operating (exclusive of items shown below)
6,522,091

 
3,052,731

 

 
9,574,822

Realized loss on taxable property loans
4,557,741

 

 

 
4,557,741

Provision for loan loss
168,000

 

 

 
168,000

Provision for loss on receivables
241,698

 

 

 
241,698

Depreciation and amortization
5,374,802

 
1,399,548

 
(41,770
)
 
6,732,580

Interest
7,235,336

 
3,221,000

 
(3,221,000
)
 
7,235,336

General and administrative
4,237,245

 

 

 
4,237,245

Total expenses
28,336,913

 
7,673,279

 
(3,262,770
)
 
32,747,422

Income (loss) from continuing operations
15,650,700

 
6,265,571

 
(7,381,833
)
 
14,534,438

Income from discontinued operations (including gain on sale of MF Properties of $3,177,183 in 2013)
3,442,404

 

 

 
3,442,404

Net income (loss)
19,093,104

 
6,265,571

 
(7,381,833
)
 
17,976,842

Net income attributable to noncontrolling interest
261,923

 

 

 
261,923

Net income (loss) - America First Multifamily Investors, L. P.
$
18,831,181

 
$
6,265,571

 
$
(7,381,833
)
 
$
17,714,919

 
 
 Partnership For the Year Ended December 31, 2012
 
 Consolidated VIEs For the Year Ended December 31, 2012
 
 Consolidation -Elimination For the Year Ended December 31, 2012
 
 Total For the Year Ended December 31, 2012
Revenues:
 
 
 
 
 
 
 
Property revenues
$
7,846,812

 
$
4,807,718

 
$

 
$
12,654,530

Investment income
12,599,284

 

 
(1,520,817
)
 
11,078,467

Gain on sale and retirement of bonds
680,444

 

 

 
680,444

Other interest income
150,882

 

 

 
150,882

Other income
557,300

 
(1,972
)
 

 
555,328

Total revenues
21,834,722

 
4,805,746

 
(1,520,817
)
 
25,119,651

Expenses:
 
 
 
 
 
 
 
Real estate operating (exclusive of items shown below)
4,604,870

 
3,273,061

 

 
7,877,931

Provision for loss on receivables
452,700

 

 

 
452,700

Depreciation and amortization
3,447,316

 
1,578,275

 
(43,561
)
 
4,982,030

Interest
5,530,995

 
3,240,306

 
(3,240,306
)
 
5,530,995

General and administrative
3,512,233

 

 

 
3,512,233

Total expenses
17,548,114

 
8,091,642

 
(3,283,867
)
 
22,355,889

Income (loss) from continuing operations
4,286,608

 
(3,285,896
)
 
1,763,050

 
2,763,762

Income from discontinued operations (including gain on sale of MF Property of $1,406,608 in 2012)
2,232,276

 

 

 
2,232,276

Net income (loss)
6,518,884

 
(3,285,896
)
 
1,763,050

 
4,996,038

Net income attributable to noncontrolling interest
549,194

 

 

 
549,194

Net income (loss) - America First Multifamily Investors, L.P.
$
5,969,690

 
$
(3,285,896
)
 
$
1,763,050

 
$
4,446,844

 
 Partnership For the Year Ended December 31, 2011
 
 Consolidated VIEs For the Year Ended December 31, 2011
 
 Consolidation -Elimination For the Year Ended December 31, 2011
 
 Total For the Year Ended December 31, 2011
Revenues:
 
 
 
 
 
 
 
Property revenues
$
5,066,443

 
$
5,909,807

 
$

 
$
10,976,250

Investment income
11,205,247

 

 
(2,017,956
)
 
9,187,291

Contingent interest income
309,990

 

 

 
309,990

Gain on bond retirement
445,257

 

 

 
445,257

Other interest income
485,679

 

 

 
485,679

Other income
189,340

 
4,133,477

 
(4,028,489
)
 
294,328

Total Revenues
17,701,956

 
10,043,284

 
(6,046,445
)
 
21,698,795

Expenses:


 


 


 


Real estate operating (exclusive of items shown below)
3,154,290

 
3,604,417

 

 
6,758,707

Provision for loan loss
4,242,571

 

 

 
4,242,571

Provision for loss on receivables
952,700

 

 

 
952,700

Depreciation and amortization
2,281,541

 
1,718,899

 
(36,938
)
 
3,963,502

Interest
5,441,700

 
4,037,725

 
(4,037,725
)
 
5,441,700

General and administrative
2,764,970

 

 

 
2,764,970

Total Expenses
18,837,772

 
9,361,041

 
(4,074,663
)
 
24,124,150

(Loss) income from continuing operations
(1,135,816
)
 
682,243

 
(1,971,782
)
 
(2,425,355
)
Income from discontinued operations
752,192

 

 

 
752,192

Net (loss) income
(383,624
)
 
682,243

 
(1,971,782
)
 
(1,673,163
)
Net income attributable to noncontrolling interest
570,759

 

 

 
570,759

Net (loss) income - America First Multifamily Investors, L. P.
$
(954,383
)
 
$
682,243

 
$
(1,971,782
)
 
$
(2,243,922
)
Schedule of Condensed Balance Sheet [Table Text Block]
Consolidating Balance Sheets as of December 31, 2013 and 2012:
 
 
Partnership as of December 31, 2013
 
 Consolidated VIEs as of December 31, 2013
 
 Consolidation -Elimination as of December 31, 2013
 
 Total as of December 31, 2013
Assets
 
 
 
 
 
 
 
 
Cash and cash equivalents
 
$
11,292,039

 
$
25,976

 
$

 
$
11,318,015

Restricted cash
 
6,344,666

 
500,877

 

 
6,845,543

Interest receivable
 
14,357,065

 

 
(4,820,550
)
 
9,536,515

Mortgage revenue bonds held in trust
 
230,885,864

 

 
(14,514,063
)
 
216,371,801

Mortgage revenue bonds
 
68,946,370

 

 

 
68,946,370

Public housing capital fund trusts
 
62,056,379

 

 

 
62,056,379

Mortgage-backed securities
 
37,845,661

 

 

 
37,845,661

Real estate assets:
 
 
 
 
 
 
 
 
Land and land improvements
 
9,245,592

 
1,836,400

 

 
11,081,992

Buildings and improvements
 
90,253,256

 
20,942,439

 

 
111,195,695

Real estate assets before accumulated depreciation
 
99,498,848

 
22,778,839

 

 
122,277,687

Accumulated depreciation
 
(9,386,811
)
 
(9,741,942
)
 

 
(19,128,753
)
Net real estate assets
 
90,112,037

 
13,036,897

 

 
103,148,934

Other assets
 
24,413,077

 
456,087

 
(6,705,350
)
 
18,163,814

Total Assets
 
$
546,253,158

 
$
14,019,837

 
$
(26,039,963
)
 
$
534,233,032

 
 
 
 
 
 
 
 
 
Liabilities
 
 
 
 
 
 
 
 
Accounts payable, accrued expenses and other liabilities
 
$
4,963,653

 
$
20,634,613

 
$
(20,147,572
)
 
$
5,450,694

Distribution payable
 
6,446,076

 

 

 
6,446,076

Debt financing
 
257,274,000

 

 

 
257,274,000

Mortgage payable
 
57,087,320

 
14,897,000

 
(14,897,000
)
 
57,087,320

Bond purchase commitment at fair value
 
4,852,177

 

 

 
4,852,177

Total Liabilities
 
330,623,226

 
35,531,613

 
(35,044,572
)
 
331,110,267

Partners' Capital
 
 
 
 
 
 
 
 
General Partner
 
16,671

 

 

 
16,671

Beneficial Unit Certificate holders
 
215,624,583

 

 
7,948,729

 
223,573,312

Unallocated loss of Consolidated VIEs
 

 
(21,511,776
)
 
1,055,880

 
(20,455,896
)
Total Partners' Capital
 
215,641,254

 
(21,511,776
)
 
9,004,609

 
203,134,087

Noncontrolling interest
 
(11,322
)
 

 

 
(11,322
)
Total Capital
 
215,629,932

 
(21,511,776
)
 
9,004,609

 
203,122,765

Total Liabilities and Partners' Capital
 
$
546,253,158

 
$
14,019,837

 
$
(26,039,963
)
 
$
534,233,032

 
 
 
Partnership as of December 31, 2012
 
 Consolidated VIEs as of December 31, 2012
 
 Consolidation -Elimination as of December 31, 2012
 
 Total as of December 31, 2012
Assets
 
 
 
 
 
 
 
 
Cash and cash equivalents
 
$
30,123,447

 
$
49,326

 
$

 
$
30,172,773

Restricted cash
 
4,538,071

 
933,451

 

 
5,471,522

Interest receivable
 
14,131,063

 

 
(5,657,703
)
 
8,473,360

Mortgage revenue bonds held in trust
 
124,149,600

 

 
(24,615,518
)
 
99,534,082

Mortgage revenue bonds
 
45,703,294

 

 

 
45,703,294

Public housing capital fund trusts
 
65,389,298

 

 

 
65,389,298

Mortgage-backed securities
 
32,121,412

 

 

 
32,121,412

Real estate assets:
 
 
 
 
 
 
 
 
Land and land improvements
 
6,798,407

 
4,404,469

 

 
11,202,876

Buildings and improvements
 
55,776,753

 
37,838,726

 

 
93,615,479

Real estate assets before accumulated depreciation
 
62,575,160

 
42,243,195

 

 
104,818,355

Accumulated depreciation
 
(5,458,961
)
 
(13,871,102
)
 

 
(19,330,063
)
Net real estate assets
 
57,116,199

 
28,372,093

 

 
85,488,292

Other assets
 
22,923,356

 
852,321

 
(15,559,382
)
 
8,216,295

Assets of discontinued operations
 
32,580,427

 

 

 
32,580,427

Total Assets
 
$
428,776,167

 
$
30,207,191

 
$
(45,832,603
)
 
$
413,150,755

 
 
 
 
 
 
 
 
 
Liabilities
 
 
 
 
 
 
 
 
Accounts payable, accrued expenses and other liabilities
 
2,330,852

 
28,529,405

 
(25,846,310
)
 
5,013,947

Distribution payable
 
5,566,908

 

 

 
5,566,908

Debt financing
 
177,948,000

 

 

 
177,948,000

Mortgage payable
 
39,119,507

 
24,158,000

 
(24,158,000
)
 
39,119,507

Liabilities of discontinued operations
 
1,531,462

 

 

 
1,531,462

Total Liabilities
 
226,496,729

 
52,687,405

 
(50,004,310
)
 
229,179,824

Partners' Capital
 
 
 
 
 
 
 
 
General Partner
 
(430,087
)
 

 

 
(430,087
)
Beneficial Unit Certificate holders
 
200,655,786

 

 
6,727,301

 
207,383,087

Unallocated deficit of Consolidated VIEs
 

 
(22,480,214
)
 
(2,555,594
)
 
(25,035,808
)
Total Partners' Capital
 
200,225,699

 
(22,480,214
)
 
4,171,707

 
181,917,192

Noncontrolling interest
 
2,053,739

 

 

 
2,053,739

Total Capital
 
202,279,438

 
(22,480,214
)
 
4,171,707

 
183,970,931

Total Liabilities and Partners' Capital
 
$
428,776,167

 
$
30,207,191

 
$
(45,832,603
)
 
$
413,150,755



A condensed balance sheet for each at the date of acquisitions is included below.
 
 
Woodland Park 6/1/2013 (Date of Acquisition)
Other current assets
 
$
201,321

In-place lease assets
 
403,216

Real estate assets
 
15,258,784

Total Assets
 
$
15,863,321

Accounts payable, accrued expenses and other
192,345

Net assets
 
15,670,976

Total liabilities and net assets
 
$
15,863,321

 
 
Maples on 97th 8/29/2012 (Date of acquisition)
Other current assets
 
$
44,534

In-place lease assets
 
428,865

Real estate assets
 
5,071,135

Total Assets
 
$
5,544,534

Accounts payable, accrued expenses and other
 
69,120

Net assets
 
5,475,414

Total liabilities and net assets
 
$
5,544,534