XML 45 R29.htm IDEA: XBRL DOCUMENT v3.2.0.727
Investments in Mortgage Revenue Bonds (Tables)
6 Months Ended
Jun. 30, 2015
Investments in Mortgage Revenue Bonds [Abstract]  
Schedule of Carrying Values and Estimated Fair Values of Debt Instruments [Table Text Block]
The Company’s investments in mortgage revenue bonds on the dates shown are as follows:
 
 
June 30, 2015
Description of Mortgage Revenue Bonds
 
Cost adjusted for pay-downs
 
Unrealized Gain
 
Unrealized Loss
 
Estimated Fair Value
Arbors at Hickory Ridge (3)
 
$
11,568,295

 
$
1,154,417

 
$

 
$
12,722,712

Ashley Square (1)
 
5,129,000

 
366,037

 

 
5,495,037

Avistar at Chase Hill A Bond (3)
 
9,978,838

 
678,363

 

 
10,657,201

Avistar at the Crest A Bond (3)
 
9,679,473

 
658,012

 

 
10,337,485

Avistar at the Oaks A Bond (3)
 
7,800,000

 
483,903

 

 
8,283,903

Avistar in 09 A Bond (3)
 
6,735,000

 
417,832

 

 
7,152,832

Avistar on the Boulevard A Bond (3)
 
16,490,029

 
803,567

 

 
17,293,596

Avistar on the Hills A Bond (3)
 
5,389,000

 
334,327

 

 
5,723,327

Bella Vista (1)
 
6,430,000

 
273,018

 

 
6,703,018

Bridle Ridge (1)
 
7,625,000

 
261,766

 

 
7,886,766

Brookstone (1)
 
7,469,480

 
1,323,274

 

 
8,792,754

Bruton Apartments (2)
 
18,145,000

 
605,735

 

 
18,750,735

Concord at Gulfgate A Bond (2)
 
17,060,000

 
255,307

 

 
17,315,307

Concord at Little York A Bond (2)
 
12,480,000

 
186,830

 

 
12,666,830

Concord at Williamcrest A Bond (2)
 
18,020,000

 
269,695

 

 
18,289,695

Copper Gate Apartments (3)
 
5,220,000

 
359,032

 

 
5,579,032

Cross Creek (1)
 
6,088,948

 
2,486,239

 

 
8,575,187

Decatur Angle (2)
 
23,000,000

 

 

 
23,000,000

Greens Property A Bond (3)
 
8,330,000

 
623,837

 

 
8,953,837

Harden Ranch A Bond (3)
 
6,960,000

 
333,237

 

 
7,293,237

Lake Forest (1)
 
8,826,000

 
752,993

 

 
9,578,993

Live 929 Apartments (2)
 
40,848,642

 
2,315,349

 

 
43,163,991

Pro Nova 2014-1 and 2014-2 (2)
 
19,384,710

 
278,718

 

 
19,663,428

Ohio Properties A Bonds (1)
 
14,359,000

 
1,729,764

 

 
16,088,764

Runnymede (1)
 
10,395,000

 
805,613

 

 
11,200,613

Southpark (1)
 
11,881,040

 
2,888,982

 

 
14,770,022

The Palms at Premier Park Apartments (3)
 
20,084,554

 
1,209,672

 

 
21,294,226

The Suites on Paseo A Bond (2)
 
35,450,000

 
752,249

 

 
36,202,249

Tyler Park Apartments A Bond (3)
 
6,075,000

 
199,990

 

 
6,274,990

Westside Village Market A Bond (3)
 
3,970,000

 
130,693

 

 
4,100,693

Woodlynn Village (1)
 
4,371,000

 
58,528

 

 
4,429,528

Mortgage revenue bonds held in trust
 
$
385,243,009

 
$
22,996,979

 
$

 
$
408,239,988

(1) Mortgage revenue bonds owned by ATAX TEBS I, LLC, see Note 11
(2) Mortgage revenue bonds held by Deutsche Bank in a secured financing transaction, see Note 11
(3) Mortgage revenue bonds owned by ATAX TEBS II, LLC, see Note 11

 
 
June 30, 2015
Description of Mortgage Revenue Bonds
 
Cost adjusted for pay-downs
 
Unrealized Gain
 
Unrealized Loss
 
Estimated Fair Value
Avistar at Chase Hill B Bond
 
$
964,017

 
$
57,890

 
$

 
$
1,021,907

Avistar at the Crest B Bond
 
758,226

 
45,535

 

 
803,761

Avistar at the Oaks B Bond
 
554,000

 
33,453

 

 
587,453

Avistar in 09 B Bond
 
457,000

 
27,596

 

 
484,596

Avistar on the Boulevard B Bond
 
450,541

 
27,056

 

 
477,597

Concord at Gulfgate B Bond
 
2,125,000

 
541,585

 

 
2,666,585

Concord at Little York B Bond
 
960,000

 
244,667

 

 
1,204,667

Concord at Williamcrest B Bond
 
2,800,000

 
576,507

 

 
3,376,507

Glenview Apartments
 
6,723,000

 

 
(1,480
)
 
6,721,520

Greens Property B Bond
 
944,462

 
217,034

 

 
1,161,496

Harden Ranch B Bond
 
2,340,000

 

 
(6,248
)
 
2,333,752

Heritage Square
 
11,705,000

 

 
(156,538
)
 
11,548,462

Montclair Apartments
 
3,458,000

 
2,656

 

 
3,460,656

Ohio Properties B Bonds
 
3,567,950

 
518,737

 

 
4,086,687

Avistar at the Parkway
 
13,425,000

 
286,920

 

 
13,711,920

Renaissance B Bond
 
11,500,000

 
339,114

 

 
11,839,114

Santa Fe Apartments
 
4,736,000

 
10,518

 

 
4,746,518

Silver Moon
 
8,000,000

 

 

 
8,000,000

The Suites on Paseo B Bond
 
5,500,000

 

 
(121,330
)
 
5,378,670

Tyler Park B Bond
 
2,025,000

 

 
(12,251
)
 
2,012,749

Vantage at Harlingen
 
24,575,000

 
1,694,613

 

 
26,269,613

Vantage at Judson
 
26,540,000

 
837,315

 

 
27,377,315

Westside Village B Bond
 
1,430,000

 

 
(5,548
)
 
1,424,452

Mortgage revenue bonds
 
$
135,538,196

 
$
5,461,196

 
$
(303,395
)
 
$
140,695,997



 
 
December 31, 2014
Description of Mortgage Revenue Bonds
 
Cost adjusted for pay-downs
 
Unrealized Gains
 
Unrealized Loss
 
Estimated Fair Value
Arbors at Hickory Ridge (3)
 
$
11,570,933

 
$
1,792,303

 
$

 
$
13,363,236

Ashley Square (1)
 
5,159,000

 
486,559

 

 
5,645,559

Avistar at Chase Hill A Bond (3)
 
10,000,000

 
1,196,800

 

 
11,196,800

Avistar at the Crest A Bond (3)
 
9,700,000

 
1,419,692

 

 
11,119,692

Avistar at the Oaks A Bond(3)
 
7,800,000

 
869,622

 

 
8,669,622

Avistar in 09 A Bond (3)
 
6,735,000

 
750,885

 

 
7,485,885

Avistar on the Boulevard A Bond (3)
 
16,525,000

 
2,418,599

 

 
18,943,599

Avistar on the Hills A Bond (3)
 
5,389,000

 
743,520

 

 
6,132,520

Bella Vista (1)
 
6,490,000

 
625,571

 

 
7,115,571

Bridle Ridge (1)
 
7,655,000

 
659,249

 

 
8,314,249

Brookstone (1)
 
7,468,888

 
1,360,589

 

 
8,829,477

Bruton Apartments (2)
 
18,145,000

 
1,455,955

 

 
19,600,955

Copper Gate Apartments (3)
 
5,220,000

 
563,656

 

 
5,783,656

Cross Creek (1)
 
6,074,817

 
2,542,262

 

 
8,617,079

Decatur Angle (2)
 
23,000,000

 
919,540

 

 
23,919,540

Greens Property A Bond (3)
 
8,366,000

 
1,005,119

 

 
9,371,119

Harden Ranch A Bond (3)
 
6,960,000

 
511,421

 

 
7,471,421

Lake Forest (1)
 
8,886,000

 
1,003,614

 

 
9,889,614

Live 929 Apartments (2)
 
40,895,739

 
3,797,745

 

 
44,693,484

Pro Nova 2014-1 and 2014-2 (2)
 
20,095,169

 
1,043,431

 

 
21,138,600

Ohio Properties A Bonds (1)
 
14,407,000

 
2,444,034

 

 
16,851,034

Runnymede (1)
 
10,440,000

 
1,385,910

 

 
11,825,910

Southpark (1)
 
11,842,206

 
3,743,692

 

 
15,585,898

The Palms at Premier Park Apartments (3)
 
20,152,000

 
2,680,619

 

 
22,832,619

The Suites on Paseo (2)
 
35,450,000

 
3,193,691

 

 
38,643,691

Tyler Park Apartments A Bond (3)
 
6,075,000

 
345,060

 

 
6,420,060

Westside Village Market A Bond (3)
 
3,970,000

 
225,496

 

 
4,195,496

Woodlynn Village (1)
 
4,390,000

 
376,706

 

 
4,766,706

Mortgage revenue bonds held in trust
 
$
338,861,752

 
$
39,561,340

 
$

 
$
378,423,092


(1) Mortgage revenue bonds owned by ATAX TEBS I, LLC, see Note 11
(2) Mortgage revenue bonds held by Deutsche Bank in a secured financing transaction, see Note 11
(3) Mortgage revenue bonds owned by ATAX TEBS II, LLC, see Note 11


 
 
December 31, 2014
Description of Mortgage Revenue Bonds
 
Cost adjusted for pay-downs
 
Unrealized Gain
 
Unrealized Loss
 
Estimated Fair Value
Avistar at Chase Hill B Bond
 
$
965,000

 
$
144,769

 
$

 
$
1,109,769

Avistar at the Crest B Bond
 
759,000

 
124,286

 

 
883,286

Avistar at the Oaks B Bond
 
554,000

 
54,325

 

 
608,325

Avistar in 09 B Bond
 
457,000

 
50,608

 

 
507,608

Avistar on the Boulevard B Bond
 
451,000

 
73,851

 

 
524,851

Greens Property B Bond
 
945,638

 
376,203

 

 
1,321,841

Glenview Apartments
 
6,723,000

 

 

 
6,723,000

Harden Ranch B Bond
 
2,340,000

 

 
(1,501
)
 
2,338,499

Heritage Square
 
11,705,000

 
1,109,125

 

 
12,814,125

Montclair Apartments
 
3,458,000

 

 

 
3,458,000

Ohio Properties B Bonds
 
3,573,430

 
668,542

 

 
4,241,972

Renaissance
 
12,675,000

 
1,055,807

 

 
13,730,807

Santa Fe Apartments
 
4,736,000

 

 

 
4,736,000

Tyler Park Apartments B Bond
 
2,025,000

 

 
(17,395
)
 
2,007,605

Vantage at Harlingen
 
6,692,000

 
707,813

 

 
7,399,813

Vantage at Judson
 
6,049,000

 
717,230

 

 
6,766,230

Westside Village Market B Bond
 
1,430,000

 

 
(686
)
 
1,429,314

Mortgage revenue bonds
 
$
65,538,068

 
$
5,082,559

 
$
(19,582
)
 
$
70,601,045

The carrying value of the Company’s MBS securities on June 30, 2015 and December 31, 2014 is as follows:
Agency Rating of MBS Securities (1)
 
Cost adjusted for amortization of premium
 
Unrealized Gain
 
Unrealized Loss
 
Estimated Fair Value on June 30, 2015
“AAA”
 
$
5,296,301

 
$

 
$
(268,801
)
 
$
5,027,500

“AA”
 
10,056,810

 

 
(436,933
)
 
9,619,877

 
 
$
15,353,111

 
$

 
$
(705,734
)
 
$
14,647,377

(1) MBS securities are reported based on the lowest rating issued by a Rating Agency, if more than one rating is issued on the security, on the date presented.

Agency Rating of MBS Securities (1)
 
Cost adjusted for amortization of premium
 
Unrealized Gain
 
Unrealized Loss
 
Estimated Fair Value on December 31, 2014
“AAA”
 
$
5,304,974

 
$

 
$
(250,624
)
 
$
5,054,350

“AA”
 
10,062,667

 

 
(275,459
)
 
9,787,208

 
 
$
15,367,641

 
$

 
$
(526,083
)
 
$
14,841,558

(1) MBS securities are reported based on the lowest rating issued by a Rating Agency, if more than one rating is issued on the security, on the date presented.