These terms and conditions govern your use of the website alphaminr.com and its related services.
These Terms and Conditions (“Terms”) are a binding contract between you and Alphaminr, (“Alphaminr”, “we”, “us” and “service”). You must agree to and accept the Terms. These Terms include the provisions in this document as well as those in the Privacy Policy. These terms may be modified at any time.
Your subscription will be on a month to month basis and automatically renew every month. You may terminate your subscription at any time through your account.
We will provide you with advance notice of any change in fees.
You represent that you are of legal age to form a binding contract. You are responsible for any
activity associated with your account. The account can be logged in at only one computer at a
time.
The Services are intended for your own individual use. You shall only use the Services in a
manner that complies with all laws. You may not use any automated software, spider or system to
scrape data from Alphaminr.
Alphaminr is not a financial advisor and does not provide financial advice of any kind. The service is provided “As is”. The materials and information accessible through the Service are solely for informational purposes. While we strive to provide good information and data, we make no guarantee or warranty as to its accuracy.
TO THE EXTENT PERMITTED BY APPLICABLE LAW, UNDER NO CIRCUMSTANCES SHALL ALPHAMINR BE LIABLE TO YOU FOR DAMAGES OF ANY KIND, INCLUDING DAMAGES FOR INVESTMENT LOSSES, LOSS OF DATA, OR ACCURACY OF DATA, OR FOR ANY AMOUNT, IN THE AGGREGATE, IN EXCESS OF THE GREATER OF (1) FIFTY DOLLARS OR (2) THE AMOUNTS PAID BY YOU TO ALPHAMINR IN THE SIX MONTH PERIOD PRECEDING THIS APPLICABLE CLAIM. SOME STATES DO NOT ALLOW THE EXCLUSION OR LIMITATION OF INCIDENTAL OR CONSEQUENTIAL OR CERTAIN OTHER DAMAGES, SO THE ABOVE LIMITATION AND EXCLUSIONS MAY NOT APPLY TO YOU.
If any provision of these Terms is found to be invalid under any applicable law, such provision shall not affect the validity or enforceability of the remaining provisions herein.
This privacy policy describes how we (“Alphaminr”) collect, use, share and protect your personal information when we provide our service (“Service”). This Privacy Policy explains how information is collected about you either directly or indirectly. By using our service, you acknowledge the terms of this Privacy Notice. If you do not agree to the terms of this Privacy Policy, please do not use our Service. You should contact us if you have questions about it. We may modify this Privacy Policy periodically.
When you register for our Service, we collect information from you such as your name, email address and credit card information.
Like many other websites we use “cookies”, which are small text files that are stored on your computer or other device that record your preferences and actions, including how you use the website. You can set your browser or device to refuse all cookies or to alert you when a cookie is being sent. If you delete your cookies, if you opt-out from cookies, some Services may not function properly. We collect information when you use our Service. This includes which pages you visit.
We use Google Analytics and we use Stripe for payment processing. We will not share the information we collect with third parties for promotional purposes. We may share personal information with law enforcement as required or permitted by law.
|
|
|
|
|
|
Delaware
|
47-0810385
|
|
(State or other jurisdiction of incorporation or organization)
|
(I.R.S. Employer Identification No.)
|
|
1004 Farnam Street, Suite 400
|
Omaha, Nebraska 68102
|
|
(Address of principal executive offices)
|
(Zip Code)
|
|
(402) 444-1630
|
|
|
(Registrant's telephone number, including area code)
|
|
|
Large accelerated filer
o
|
Accelerated filer
x
|
Non- accelerated filer
o
|
Smaller reporting company
o
|
|
(do not check if a smaller reporting company)
|
|
Business
|
1
|
||
|
Risk Factors
|
8
|
||
|
Unresolved Staff Comments
|
15
|
||
|
Properties
|
15
|
||
|
Legal Proceedings
|
16
|
||
|
[Reserved]
|
16
|
||
|
Market for Registrant’s Common Equity, Related Security Holder Matters and Issuer Purchases of Equity Securities
|
16
|
|
|
Selected Financial Data
|
17
|
|
|
Management’s Discussion and Analysis of Financial Condition and Results of Operations
|
18
|
|
|
Quantitative and Qualitative Disclosures About Market Risk
|
38
|
|
|
Financial Statements and Supplementary Data
|
40
|
|
|
Changes in and Disagreements with Accountants on Accounting and Financial Disclosure
|
72
|
|
|
Controls and Procedures
|
72
|
|
|
Other Information
|
74
|
|
Directors, Executive Officers and Corporate Governance
|
74
|
|
|
Executive Compensation
|
75
|
|
|
Security Ownership of Certain Beneficial Owners and Management
|
76
|
|
|
Certain Relationships and Related Transactions, and Director Independence
|
77
|
|
|
Principal Accountant Fee and Services
|
77
|
|
Exhibits and Financial Statement Schedules
|
78
|
|
79
|
|
·
|
current maturities of our financing arrangements and our ability to renew or refinance such financing arrangements;
|
|
·
|
defaults on the mortgage loans securing our tax-exempt mortgage revenue bonds;
|
|
·
|
risks associated with investing in multifamily apartments, including changes in business conditions and the general economy;
|
|
·
|
changes in short-term interest rates;
|
|
·
|
our ability to use borrowings to finance our assets;
|
|
·
|
current negative economic and credit market conditions; and
|
|
·
|
changes in government regulations affecting our business.
|
|
|
1.
|
Private activity bonds issued under Section 142(d) of the Internal Revenue Code;
|
|
|
2.
|
Bonds issued under Section 145 of the Internal Revenue Code by not-for-profit entities qualified under Section 501(c)(3) of the Internal Revenue Code;
|
|
|
3.
|
Essential function bonds issued by a public instrumentality to finance an apartment property owned by such instrumentality; and
|
|
|
4.
|
Existing “80/20 bonds” that were issued under Section 103(b)(4)(A) of the Internal Revenue Code of 1954.
|
|
|
•
|
HUD has provided over 1.0 million lower-income Americans with affordable rental housing opportunities;
|
|
|
•
|
Housing Finance Agencies (HFAs) use multifamily tax-exempt housing bonds to finance an additional 130,000 apartments each year; and
|
|
|
•
|
The availability of tax-exempt bond financing for affordable multifamily housing to be owned by private, for-profit developers in each state in each calendar year is limited by the statewide volume cap distributed as described in Section 146 of the Internal Revenue Code; this private activity bond financing is based on state population and indexed to inflation.
|
|
|
•
|
LIHTCs have helped finance approximately 2.0 million apartments for low-income families since Congress created it in 1986 and help finance 130,000 more apartments each year representing nearly 90% of the country’s new affordable rental housing construction;
|
|
|
•
|
HUD has a stated goal to expand affordable rental housing by 1.4 million units through the LIHTC and other program funds by fiscal year 2011; and
|
|
|
•
|
Each state’s annual LIHTC allocation is indexed to its population and adjusted annually for inflation. The state LIHTC allocation for 2010 is $2.10 times state population, with a state minimum of $2,430,000.
|
|
MF Properties
|
|||||||||||||||||||||
|
Buildings and Improvements
|
Carrying
|
||||||||||||||||||||
| Number of Units |
Average Square Feet per Unit
|
Value at
|
|||||||||||||||||||
|
Property Name
|
Location
|
Land
|
December 31, 2009
|
||||||||||||||||||
|
Eagle Ridge
|
Erlanger, KY
|
64 | 1,183 | $ | 290,763 | $ | 2,431,975 | $ | 2,722,738 | ||||||||||||
|
Meadowview
|
Highland Heights, KY
|
118 | 1,119 | 703,936 | 4,961,618 | 5,665,554 | |||||||||||||||
|
Crescent Village
|
Cincinnati, OH
|
90 | 1,226 | 353,117 | 4,344,981 | 4,698,098 | |||||||||||||||
|
Willow Bend
|
Hilliard, OH
|
92 | 1,221 | 580,130 | 3,029,928 | 3,610,058 | |||||||||||||||
|
Postwoods I
|
Reynoldsburg, OH
|
92 | 1,186 | 572,066 | 3,291,550 | 3,863,616 | |||||||||||||||
|
Postwoods II
|
Reynoldsburg, OH
|
88 | 1,186 | 576,438 | 3,296,174 | 3,872,612 | |||||||||||||||
|
Churchland
|
Chesapeake, VA
|
124 | 840 | 1,171,146 | 6,298,605 | 7,469,751 | |||||||||||||||
|
Glynn Place
|
Brunswick, GA
|
128 | 1188 | 743,996 | 4,572,850 | 5,316,846 | |||||||||||||||
|
Greens of Pine Glen
|
Durham, NC
|
168 | 1163 | 1,744,760 | 5,147,383 | 6,892,143 | |||||||||||||||
| 44,111,416 | |||||||||||||||||||||
|
Less accumulated depreciation (depreciation expense of approximately $1.8 million in 2009)
|
(3,324,801 | ) | |||||||||||||||||||
|
Balance at December 31, 2009
|
$ | 40,786,615 | |||||||||||||||||||
|
VIEs
|
|||||||||||||||||||||
|
Buildings and Improvements
|
Carrying
|
||||||||||||||||||||
| Number of Units |
Average Square Feet per Unit
|
Value at
|
|||||||||||||||||||
|
Property Name
|
Location
|
Land
|
December 31, 2009
|
||||||||||||||||||
|
Ashley Square
|
Des Moines, IA
|
144 | 970 | $ | 650,000 | $ | 7,602,048 | $ | 8,252,048 | ||||||||||||
|
Bent Tree Apartments
|
Columbia, SC
|
232 | 989 | 986,000 | 11,484,397 | 12,470,397 | |||||||||||||||
|
Fairmont Oaks Apartments
|
Gainsville, FL
|
178 | 1,139 | 850,400 | 8,285,551 | 9,135,951 | |||||||||||||||
|
Iona Lakes Apartments
|
Ft. Myers, FL
|
350 | 807 | 1,900,000 | 17,269,181 | 19,169,181 | |||||||||||||||
|
Lake Forest Apartments
|
Daytona Beach, FL
|
240 | 1,093 | 1,396,800 | 10,990,328 | 12,387,128 | |||||||||||||||
|
Cross Creek
|
Beaufort, SC
|
144 | 953 | 884,103 | 7,249,210 | 8,133,313 | |||||||||||||||
| 69,548,018 | |||||||||||||||||||||
|
Less accumulated depreciation (depreciation expense of approximately $2.6 million in 2009)
|
(18,543,740 | ) | |||||||||||||||||||
|
Balance at December 31, 2009
|
51,004,278 | ||||||||||||||||||||
|
Total Net Real Estate Assets at December 31, 2009
|
$ | 91,790,893 | |||||||||||||||||||
|
2009
|
High
|
Low
|
||||||
|
1st Quarter
|
$ | 6.75 | $ | 5.00 | ||||
|
2nd Quarter
|
$ | 6.63 | $ | 4.51 | ||||
|
3rd Quarter
|
$ | 6.29 | $ | 5.42 | ||||
|
4th Quarter
|
$ | 5.98 | $ | 5.05 | ||||
|
2008
|
High
|
Low
|
||||||
|
1st Quarter
|
$ | 7.50 | $ | 5.64 | ||||
|
2nd Quarter
|
$ | 7.50 | $ | 5.95 | ||||
|
3rd Quarter
|
$ | 6.95 | $ | 4.23 | ||||
|
4th Quarter
|
$ | 6.51 | $ | 4.25 | ||||
|
For the
|
For the
|
For the
|
||||||||||
|
Year Ended
|
Year Ended
|
Year Ended
|
||||||||||
|
Dec. 31, 2009
|
Dec. 31, 2008
|
Dec. 31, 2007
|
||||||||||
|
Cash Distributions
|
$ | 0.5100 | $ | 0.5400 | $ | 0.5400 | ||||||
|
Special Distribution
|
$ | 0.0350 | $ | - | $ | - | ||||||
|
For the
|
For the
|
For the
|
For the
|
For the
|
||||||||||||||||
|
Year Ended
|
Year Ended
|
Year Ended
|
Year Ended
|
Year Ended
|
||||||||||||||||
|
Dec. 31, 2009
|
Dec. 31, 2008
|
Dec. 31, 2007
|
Dec. 31, 2006
|
Dec. 31, 2005
|
||||||||||||||||
|
Property revenue
|
$ | 15,667,053 | $ | 13,773,801 | $ | 11,208,209 | $ | 9,266,223 | $ | 9,119,726 | ||||||||||
|
Real estate operating expenses
|
(10,127,657 | ) | (8,872,219 | ) | (7,299,257 | ) | (5,945,364 | ) | (5,733,147 | ) | ||||||||||
|
Depreciation and amortization expense
|
(6,067,330 | ) | (4,987,417 | ) | (3,611,249 | ) | (1,895,546 | ) | (1,874,146 | ) | ||||||||||
|
Mortgage revenue bond investment income
|
4,253,164 | 4,230,205 | 3,227,254 | 1,418,289 | 1,061,242 | |||||||||||||||
|
Other bond investment income
|
- | - | - | 4,891 | 73,179 | |||||||||||||||
|
Other interest income
|
106,082 | 150,786 | 751,797 | 337,008 | 102,474 | |||||||||||||||
|
Gain on sale of assets held for sale
|
862,865 | - | - | - | - | |||||||||||||||
|
Gain (loss) on the sale of security
|
- | (68,218 | ) | - | - | 126,750 | ||||||||||||||
|
Provison for loan loss
|
(1,401,731 | ) | - | - | - | - | ||||||||||||||
|
Interest expense
|
(4,202,126 | ) | (4,106,072 | ) | (2,595,616 | ) | (1,303,760 | ) | (572,340 | ) | ||||||||||
|
General and administrative expenses
|
(1,997,661 | ) | (1,808,459 | ) | (1,577,551 | ) | (1,575,942 | ) | (2,028,366 | ) | ||||||||||
|
Income (loss) from continuing operations
|
(2,907,341 | ) | (1,687,593 | ) | 103,587 | 305,799 | 275,372 | |||||||||||||
|
Income from discontinued operations, (including gain on sale of $26,514,809, $11,667,246 and $18,771,497 in 2009, 2006 and 2005, respectively)
|
26,734,754 | 646,989 | 824,249 | 12,470,936 | 19,289,770 | |||||||||||||||
|
Net income (loss)
|
23,827,413 | (1,040,604 | ) | 927,836 | 12,776,735 | 19,565,142 | ||||||||||||||
|
Less: net loss attributable to noncontrolling interest
|
11,540 | 9,364 | 13,030 | - | - | |||||||||||||||
|
Net income (loss) - America First Tax Exempt Investors, L. P.
|
23,838,953 | (1,031,240 | ) | 940,866 | 12,776,735 | 19,565,142 | ||||||||||||||
|
Less: general partners' interest in net income
|
804,223 | 64,059 | 99,451 | 1,627,305 | 1,021,216 | |||||||||||||||
|
Unallocated income (loss) related to variable interest entities
|
20,495,957 | (3,756,894 | ) | (3,452,591 | ) | 3,863,226 | 1,443,519 | |||||||||||||
|
BUC holders' interest in net income
|
$ | 2,538,773 | $ | 2,661,595 | $ | 4,294,006 | $ | 7,286,204 | $ | 17,100,407 | ||||||||||
|
BUC holders' Interest in net income per unit (basic and diluted):
|
||||||||||||||||||||
|
Income from continuing operations
|
$ | 0.15 | $ | 0.20 | $ | 0.34 | $ | 0.74 | $ | 0.58 | ||||||||||
|
Income from discontinued operations, (including gain on sale of $1.91 per unit)
|
- | - | - | - | 1.16 | |||||||||||||||
|
Net income, basic and diluted, per unit
|
$ | 0.15 | $ | 0.20 | $ | 0.34 | $ | 0.74 | $ | 1.74 | ||||||||||
|
Distributions paid or accrued per BUC
|
$ | 0.5450 | $ | 0.5400 | $ | 0.5400 | $ | 0.5400 | $ | 0.8068 | ||||||||||
|
Investments in tax-exempt mortgage
|
||||||||||||||||||||
|
revenue bonds, at estimated fair value
|
$ | 69,399,763 | $ | 44,492,526 | $ | 66,167,116 | $ | 27,103,398 | $ | 17,033,964 | ||||||||||
|
Real estate assets, net
|
$ | 91,790,893 | $ | 80,178,863 | $ | 70,246,514 | $ | 47,876,652 | $ | 47,788,007 | ||||||||||
|
Total assets
|
$ | 190,770,720 | $ | 157,863,276 | $ | 164,879,008 | $ | 100,200,189 | $ | 111,574,124 | ||||||||||
|
Total debt-continuing operations
|
$ | 85,480,187 | $ | 87,890,367 | $ | 72,464,333 | $ | 26,919,333 | $ | 27,139,333 | ||||||||||
|
Total debt-discontinued operations
|
$ | - | $ | 19,583,660 | $ | 18,850,667 | $ | 18,850,667 | $ | 18,850,667 | ||||||||||
|
Cash flows provided by (used in)
|
||||||||||||||||||||
|
operating activities
|
$ | (339,354 | ) | $ | 4,445,215 | $ | 4,227,023 | $ | 5,637,095 | $ | 3,851,827 | |||||||||
|
Cash flows provided by (used in)
|
||||||||||||||||||||
|
investing activities
|
$ | 11,822,244 | $ | (16,598,170 | ) | $ | (48,007,185 | ) | $ | 6,396,786 | $ | 23,104,860 | ||||||||
|
Cash flows provided by (used in)
|
||||||||||||||||||||
|
financing activities
|
$ | (1,563,495 | ) | $ | 4,692,149 | $ | 50,125,180 | $ | (6,855,558 | ) | $ | (25,975,424 | ) | |||||||
|
Cash Available for Distribution ("CAD")
(1)
|
$ | 8,708,527 | $ | 6,248,920 | $ | 6,062,931 | $ | 7,876,824 | $ | 14,919,367 | ||||||||||
|
Weighted average number of BUCs
|
||||||||||||||||||||
|
outstanding, basic and diluted
|
16,661,969 | 13,512,928 | 12,491,490 | 9,837,928 | 9,837,928 | |||||||||||||||
|
2009
|
2008
|
2007
|
2006
|
2005
|
||||||||||||||||
|
Net income (loss)
|
$ | 23,838,953 | $ | (1,031,240 | ) | $ | 940,866 | $ | 12,776,735 | $ | 19,565,142 | |||||||||
|
Net (income) loss related to VIEs and eliminations due to consolidation
|
(20,495,957 | ) | 3,756,894 | 3,452,591 | (3,863,226 | ) | (1,443,519 | ) | ||||||||||||
|
Net income before impact of VIE consolidation
|
3,342,996 | 2,725,654 | 4,393,457 | 8,913,509 | 18,121,623 | |||||||||||||||
|
Change in fair value of derivatives and interest rate derivative amortization
|
830,142 | 721,102 | 249,026 | 210 | (364,969 | ) | ||||||||||||||
|
Depreciation and amortization expense (Partnership only)
|
3,514,073 | 2,840,500 | 1,478,278 | 25,605 | 24,467 | |||||||||||||||
|
Tier 2 Income distributable to the General Partner
(1)
|
(802,909 | ) | (38,336 | ) | (57,830 | ) | (1,062,500 | ) | (3,595,754 | ) | ||||||||||
|
Provision for loan loss
|
1,696,730 | - | - | - | 734,000 | |||||||||||||||
|
Loss on bond sale
|
127,495 | - | - | - | - | |||||||||||||||
|
CAD
|
$ | 8,708,527 | $ | 6,248,920 | $ | 6,062,931 | $ | 7,876,824 | $ | 14,919,367 | ||||||||||
|
Weighted average number of units outstanding,
|
||||||||||||||||||||
|
basic and diluted
|
16,661,969 | 13,512,928 | 12,491,490 | 9,837,928 | 9,837,928 | |||||||||||||||
|
Net income, basic and diluted, per unit
|
$ | 0.15 | $ | 0.20 | $ | 0.34 | $ | 0.74 | $ | 1.74 | ||||||||||
|
Total CAD per unit
|
$ | 0.52 | $ | 0.46 | $ | 0.49 | $ | 0.80 | $ | 1.52 | ||||||||||
|
Distributions per unit
|
$ | 0.5450 | $ | 0.5400 | $ | 0.5400 | $ | 0.5400 | $ | 0.8068 | ||||||||||
|
(1)
As described in Note 3 to the consolidated financial statements, Net Interest Income representing contingent interest and Net Residual Proceeds representing contingent (Tier 2 income) will be distributed 75% to the BUC holders and 25% to the General Partner. This adjustment represents the 25% of Tier 2 income due to the General Partner. For 2009, Lake Forest generated approximately $45,000, Fairmont Oaks generated approximately $4,300, the early redemption of Woodbridge - Bloomington generated approximately $1.4 million and Woodbridge - Louisville generated approximately $917,000 of Tier 2 income. For 2008, Lake Forest generated approximately $45,000, Fairmont Oaks generated approximately $54,000, and Iona Lakes generated approximately $ 54,000 of Tier 2 income. For 2007, Lake Forest generated approximately $231,000 of Tier 2 income. For 2006, the Northwoods Lake Apartments provided for $4.25 million of Tier 2 income. For 2005, the Clear Lake sale resulted in approximately $14.4 million of Tier 2 income.
|
||||||||||||||||||||
|
·
|
The duration and severity of the decline in fair value,
|
|
·
|
Our intent to hold and the likelihood of the Company 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 issuer being able to make required principal and interest 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.
|
|
·
|
Revenue and expense projections for the property operations, which result in the estimated net operating income generated over the ten year holding period assumed in the model. Base year (model year one) assumptions are based on historical financial results and operating budget information. Base year assumptions are then adjusted for expected changes in occupancy, rental rates and expenses, and
|
|
·
|
The capitalization rate utilized to estimate the sales proceeds from an assumed property sale in year ten of the model. The capitalization rate used in the current year models was 7.0% which the Partnership believes represents a reasonable market rate for multifamily properties.
|
| Number of Units | Percentage of Occupied Units as of December 31, |
Economic Occupancy (1) for
|
|||||||||||||||||||||||
|
Number
|
the period ended December 31,
|
||||||||||||||||||||||||
|
Property Name
|
Location
|
of Units
|
Occupied
|
2009
|
2008
|
2009
|
2008
|
||||||||||||||||||
|
Non-Consolidated Properties
|
|||||||||||||||||||||||||
|
Bella Vista Apartments
|
Gainesville, TX
|
144 | 129 | 90 | % | 98 | % | 94 | % | 94 | % | ||||||||||||||
|
Bridle Ridge Apartments
|
Greer, SC
|
152 | 132 | 87 | % | 89 | % | 81 | % | 82 | % | ||||||||||||||
|
Brookstone Apartments
|
Wakegan, IL
|
168 | 156 | 93 | % | n/a | 90 | % | n/a | ||||||||||||||||
|
Clarkson College
|
Omaha, NE
|
142 | 104 | 73 | % | 73 | % | 73 | % | 71 | % | ||||||||||||||
|
Gardens of DeCordova
(4)
|
Granbury, TX
|
76 | n/a | n/a | n/a | n/a | n/a | ||||||||||||||||||
|
Gardens of Weatherford
(2)
|
Weatherford, TX
|
76 | n/a | n/a | n/a | n/a | n/a | ||||||||||||||||||
|
Runnymede Apartments
|
Austin, TX
|
252 | 240 | 95 | % | 96 | % | 96 | % | 68 | % | ||||||||||||||
|
Southpark Ranch Apartments
(3)
|
Austin, TX
|
192 | 179 | 93 | % | n/a | 90 | % | n/a | ||||||||||||||||
|
Woodland Park
(4)
|
Topeka, KS
|
236 | n/a | n/a | n/a | n/a | n/a | ||||||||||||||||||
|
Woodlynn Village
|
Maplewood, MN
|
59 | 56 | 95 | % | 92 | % | 100 | % | 92 | % | ||||||||||||||
| 1,497 | 996 | 90 | % | 90 | % | 90 | % | 77 | % | ||||||||||||||||
|
VIEs
|
|||||||||||||||||||||||||
|
Ashley Square Apartments
|
Des Moines, IA
|
144 | 124 | 86 | % | 100 | % | 92 | % | 88 | % | ||||||||||||||
|
Bent Tree Apartments
|
Columbia, SC
|
232 | 224 | 97 | % | 95 | % | 79 | % | 85 | % | ||||||||||||||
|
Cross Creek Apartments
(4)
|
Beaufort, SC
|
144 | n/a | n/a | n/a | n/a | n/a | ||||||||||||||||||
|
Fairmont Oaks Apartments
|
Gainsville, FL
|
178 | 160 | 90 | % | 93 | % | 83 | % | 91 | % | ||||||||||||||
|
Iona Lakes Apartments
|
Ft. Myers, FL
|
350 | 289 | 83 | % | 81 | % | 62 | % | 66 | % | ||||||||||||||
|
Lake Forest Apartments
|
Daytona Beach, FL
|
240 | 213 | 89 | % | 92 | % | 79 | % | 94 | % | ||||||||||||||
| 1,288 | 1010 | 88 | % | 90 | % | 75 | % | 81 | % | ||||||||||||||||
|
MF Properties
|
|||||||||||||||||||||||||
|
Churchland
|
Chesapeake, VA
|
124 | 121 | 98 | % | 87 | % | 90 | % | 84 | % | ||||||||||||||
|
Crescent Village
|
Cincinnati, OH
|
90 | 80 | 89 | % | 83 | % | 85 | % | 85 | % | ||||||||||||||
|
Eagle Ridge
|
Erlanger, KY
|
64 | 55 | 86 | % | 84 | % | 74 | % | 81 | % | ||||||||||||||
|
Glynn Place
|
Brunswick, GA
|
128 | 81 | 63 | % | 85 | % | 68 | % | 91 | % | ||||||||||||||
|
Greens of Pine Glen
(3)
|
Durham, NC
|
168 | 151 | 90 | % | n/a | 89 | % | n/a | ||||||||||||||||
|
Meadowview
|
Highland Heights, KY
|
118 | 91 | 77 | % | 88 | % | 81 | % | 92 | % | ||||||||||||||
|
Postwoods I
|
Reynoldsburg, OH
|
92 | 81 | 88 | % | 92 | % | 85 | % | 90 | % | ||||||||||||||
|
Postwoods II
|
Reynoldsburg, OH
|
88 | 78 | 89 | % | 97 | % | 88 | % | 91 | % | ||||||||||||||
|
Willow Bend
|
Columbus (Hilliard), OH
|
92 | 87 | 95 | % | 91 | % | 89 | % | 89 | % | ||||||||||||||
| 964 | 825 | 86 | % | 88 | % | 83 | % | 88 | % | ||||||||||||||||
|
(1)
Economic occupancy is presented for the twelve months ended December 31, 2009 and 2008, and is defined as the net rental income received divided by the maximum amount of rental income to be derived from each property. This statistic is reflective of rental concessions, delinquent rents and non-revenue units such as model units and employee units. Actual occupancy is a point in time measure while economic occupancy is a measurement over the period presented, therefore, economic occupancy for a period may exceed the actual occupancy at any point in time.
|
|||||||||||||||||||||||||
|
(2)
This property is still under construction as of December 31, 2009, and therefore has no occupancy data.
|
|||||||||||||||||||||||||
|
(3)
Previous period occupancy numbers are not available, as this is a new investment.
|
|||||||||||||||||||||||||
|
(4)
Construction on these properties has been completed and the properties are in a lease up and stabilization period. As of December 31, 2009, Cross Creek as leased 120 of a total of 144 units, Gardens of Decordova has leased 31 of a total of 76 units and Woodland Park has leased 116 of a total of 236 units.
|
|||||||||||||||||||||||||
|
·
|
Revenue and expense projections for the property operations, which result in the estimated net operating income generated over the ten year holding period assumed in the model. Base year (model year one) assumptions are based on historical financial results and operating budget information. Base year assumptions are then adjusted for expected changes in occupancy, rental rates and expenses., and
|
|
·
|
The capitalization rate utilized to estimate the sales proceeds from an assumed property sale in year ten of the model. The capitalization rate used in the current year models was 7.0% which the Partnership believes represents a reasonable market rate for multifamily properties.
|
|
·
|
Woodland Park – Revenue and expenses for model year one (2010) are equal to the property budget. Budgeted revenues of approximately $1.3 million are based on a budgeted average occupancy of 68%. Budgeted expenses are approximately $800,000. Revenues are projected to grow over the ten years in the model to approximately $2.2 million in year ten based on average annual rental increases of 2% and an average occupancy increasing over time to 93%. Expenses are projected to grow to approximately $1.0 million in year ten based on average annual increases of 2.5%.
|
|
·
|
The Gardens of DeCordova - Revenue and expenses for model year one (2010) are equal to the property budget. Budgeted revenues of approximately $500,000 are based on a budgeted average occupancy of 65%. Budgeted expenses are approximately $325,000. Revenues are projected to grow over the ten years in the model to approximately $725,000 in year ten based on average annual rental increases of 2% and an average occupancy increasing over time to 93%. Expenses are projected to grow to approximately $315,000 in year ten based on average annual increases of 2.5%.
|
|
·
|
The Gardens of Weatherford - Revenue and expenses included in the valuation model are based on pro-forma financial statements completed for the project finance underwriting. Because the property is under construction, no cash flow is projected for model year one (2010). Model year two is projected as the first year of property operations. Model year two revenues are projected to be approximately $300,000 based on a projected average occupancy of 40%. Projected expenses are approximately $235,000. Revenues are projected to grow to approximately $775,000 in year ten based on average annual rental increases of 2% and an average occupancy increasing over time to 93%. Expenses are projected to grow to approximately $305,000 in year ten based on average annual increases of 2.5%.
|
|
·
|
Woodland Park - $15.7 million,
|
|
·
|
The Gardens of DeCordova - $5.3 million, and
|
|
·
|
The Gardens of Weatherford - $5.3 million.
|
|
For the
|
For the
|
For the
|
||||||||||
|
Year Ended
|
Year Ended
|
Year Ended
|
||||||||||
|
Dec. 31, 2009
|
Dec. 31, 2008
|
Dec. 31, 2007
|
||||||||||
|
Revenues:
|
||||||||||||
|
Property revenues
|
$ | 15,667,053 | $ | 13,773,801 | $ | 11,208,209 | ||||||
|
Mortgage revenue bond investment income
|
4,253,164 | 4,230,205 | 3,227,254 | |||||||||
|
Gain on sale of assets held for sale
|
862,865 | - | - | |||||||||
|
Loss on sale of security
|
- | (68,218 | ) | - | ||||||||
|
Other interest income
|
106,082 | 150,786 | 751,797 | |||||||||
|
Total Revenues
|
20,889,164 | 18,086,574 | 15,187,260 | |||||||||
|
Expenses:
|
||||||||||||
|
Real estate operating (exclusive of items shown below)
|
10,127,657 | 8,872,219 | 7,299,257 | |||||||||
|
Provison for loan loss
|
1,401,731 | - | - | |||||||||
|
Depreciation and amortization
|
6,067,330 | 4,987,417 | 3,611,249 | |||||||||
|
Interest
|
4,202,126 | 4,106,072 | 2,595,616 | |||||||||
|
General and administrative
|
1,997,661 | 1,808,459 | 1,577,551 | |||||||||
|
Total Expenses
|
23,796,505 | 19,774,167 | 15,083,673 | |||||||||
|
Income (loss) from continuing operations
|
(2,907,341 | ) | (1,687,593 | ) | 103,587 | |||||||
|
Income from discontinued operations
|
26,734,754 | 646,989 | 824,249 | |||||||||
|
Net income (loss)
|
23,827,413 | (1,040,604 | ) | 927,836 | ||||||||
|
Less: net loss attributable to noncontrolling interest
|
11,540 | 9,364 | 13,030 | |||||||||
|
Net income (loss) - America First Tax Exempt Investors, L. P.
|
$ | 23,838,953 | $ | (1,031,240 | ) | $ | 940,866 | |||||
|
For the
|
For the
|
For the
|
||||||||||
|
Year Ended
|
Year Ended
|
Year Ended
|
||||||||||
|
Dec. 31, 2009
|
Dec. 31, 2008
|
Dec. 31, 2007
|
||||||||||
|
Revenues:
|
||||||||||||
|
Property revenues
|
$ | 7,045,578 | $ | 4,793,535 | $ | 2,066,487 | ||||||
|
Mortgage revenue bond investment income
|
11,087,923 | 10,102,802 | 9,379,859 | |||||||||
|
Gain on sale of assets held for sale
|
862,865 | - | - | |||||||||
|
Other interest income
|
106,082 | 150,786 | 751,797 | |||||||||
|
Loss on sale of securities
|
(127,495 | ) | (68,218 | ) | - | |||||||
|
Total Revenues
|
18,974,953 | 14,978,905 | 12,198,143 | |||||||||
|
Expenses:
|
||||||||||||
|
Real estate operating (exclusive of items shown below)
|
4,151,353 | 2,628,606 | 1,230,694 | |||||||||
|
Provison for loan loss
|
1,696,730 | - | - | |||||||||
|
Depreciation and amortization
|
3,514,073 | 2,728,096 | 1,478,279 | |||||||||
|
Interest
|
4,283,680 | 5,097,454 | 3,531,192 | |||||||||
|
General and administrative
|
1,997,661 | 1,808,459 | 1,577,551 | |||||||||
|
Total Expenses
|
15,643,497 | 12,262,615 | 7,817,716 | |||||||||
|
Net income
|
||||||||||||
|
Less: net loss attributable to noncontrolling interest
|
11,540 | 9,364 | 13,030 | |||||||||
|
Net Income - America First Tax Exempt Investors, L.P.
|
$ | 3,342,996 | $ | 2,725,654 | $ | 4,393,457 | ||||||
|
2009
|
2008
|
2007
|
||||||||||
|
Net income (loss)
|
$ | 23,838,953 | $ | (1,031,240 | ) | $ | 940,866 | |||||
|
Net (income) loss related to VIEs and eliminations due to consolidation
|
(20,495,957 | ) | 3,756,894 | 3,452,591 | ||||||||
|
Net income before impact of VIE consolidation
|
$ | 3,342,996 | $ | 2,725,654 | $ | 4,393,457 | ||||||
|
Change in fair value of derivatives and interest rate derivative amortization
|
830,142 | 721,102 | 249,026 | |||||||||
|
Depreciation and amortization expense (Partnership only)
|
3,514,073 | 2,840,500 | 1,478,278 | |||||||||
|
Tier 2 Income distributable to the General Partner
(1)
|
(802,909 | ) | (38,336 | ) | (57,830 | ) | ||||||
|
Provision for loan loss
|
1,696,730 | - | - | |||||||||
|
Loss on bond sale
|
127,495 | - | - | |||||||||
|
CAD
|
$ | 8,708,527 | $ | 6,248,920 | $ | 6,062,931 | ||||||
|
Weighted average number of units outstanding,
|
||||||||||||
|
basic and diluted
|
16,661,969 | 13,512,928 | 12,491,490 | |||||||||
|
Net income, basic and diluted, per unit
|
$ | 0.15 | $ | 0.20 | $ | 0.34 | ||||||
|
Total CAD per unit
|
$ | 0.52 | $ | 0.46 | $ | 0.49 | ||||||
|
Distributions per unit
|
$ | 0.5450 | $ | 0.5400 | $ | 0.5400 | ||||||
|
(1)
As described in Note 3 to the consolidated financial statements, Net Interest Income representing contingent interest and Net Residual Proceeds representing contingent (Tier 2 income) will be distributed 75% to the BUC holders and 25% to the General Partner. This adjustment represents the 25% of Tier 2 income due to the General Partner. For 2009, Lake Forest generated approximately $45,000, Fairmont Oaks generated approximately $4,300, the early redemption of Woodbridge - Bloomington generated approximately $1.4 million and Woodbridge - Louisville generated approximately $917,000 of Tier 2 income. For 2008, Lake Forest generated approximately $45,000, Fairmont Oaks generated approximately $54,000, and Iona Lakes generated approximately $ 54,000 of Tier 2 income. For 2007, Lake Forest generated approximately $231,000 of Tier 2 income.
|
||||||||||||
|
Payments due by period
|
||||||||||||||||||||
|
Less than
|
1-2 | More than 2 years | ||||||||||||||||||
|
Total
|
1 year
|
years
|
||||||||||||||||||
|
Debt financing
|
$ | 55,363,333 | $ | 49,863,333 | $ | 5,500,000 | $ | - | ||||||||||||
|
Mortgages payable
|
$ | 30,116,854 | $ | 19,459,074 | $ | 4,583,844 | $ | 6,073,936 | ||||||||||||
| Effective interest rate(s) (1 ) | 4.76 | % | 3.67 | % | 2.83 | % | ||||||||||||||
| Interest (2 ) | $ | 3,160,914 | $ | 2,236,725 | $ | 752,499 | $ | 171,690 | ||||||||||||
|
(1)
Interest rates shown are the average effective rate as of December 31, 2009 and include the impact of our interest rate derivatives.
|
||||||||||||||||||||
|
(2)
Interest shown is estimated based upon current effective interest rates through maturity.
|
||||||||||||||||||||
| Effective Capped Rate | Maturity Date | Purchase Price | ||||||||||||
|
Date Purchased
|
Notional Amount
|
Counterparty
|
||||||||||||
|
June 18, 2009
|
$ | 50,000,000 | 4.65 | % |
December 31, 2010
|
$ | 554,000 |
Bank of America
|
||||||
|
July 9, 2009
|
$ | 12,793,570 | 2.05 | % |
July 10, 2010
|
$ | 51,500 |
JP Morgan
|
||||||
|
October 29, 2008
|
$ | 4,480,000 | 6.00 | % |
November 1, 2011
|
$ | 26,512 |
Bank of America
|
||||||
|
December 31,
|
December 31,
|
|||||||
|
2009
|
2008
|
|||||||
|
Assets
|
||||||||
|
Cash and cash equivalents
|
$ | 17,280,535 | $ | 7,196,274 | ||||
|
Restricted cash
|
5,277,217 | 12,848,614 | ||||||
|
Interest receivable
|
993,181 | 769,201 | ||||||
|
Tax-exempt mortgage revenue bonds, at fair value
|
69,399,763 | 44,492,526 | ||||||
|
Real estate assets:
|
||||||||
|
Land
|
13,403,655 | 10,774,790 | ||||||
|
Buildings and improvements
|
100,255,779 | 86,903,743 | ||||||
|
Real estate assets before accumulated depreciation
|
113,659,434 | 97,678,533 | ||||||
|
Accumulated depreciation
|
(21,868,541 | ) | (17,499,670 | ) | ||||
|
Net real estate assets
|
91,790,893 | 80,178,863 | ||||||
|
Other assets
|
6,029,131 | 4,263,937 | ||||||
|
Assets of discontinued operations
|
- | 8,113,861 | ||||||
|
Total Assets
|
$ | 190,770,720 | $ | 157,863,276 | ||||
|
Liabilities
|
||||||||
|
Accounts payable, accrued expenses and other liabilities
|
$ | 3,931,848 | $ | 3,380,666 | ||||
|
Distribution payable
|
2,757,945 | 2,432,327 | ||||||
|
Debt financing
|
55,363,333 | 56,981,577 | ||||||
|
Mortgages payable
|
30,116,854 | 30,908,790 | ||||||
|
Liabilities of discontinued operations
|
- | 23,264,589 | ||||||
|
Total Liabilities
|
92,169,980 | 116,967,949 | ||||||
|
Commitments and Contingencies (Note 12)
|
||||||||
|
Partners' Capital
|
||||||||
|
General partner
|
271,051 | 261,785 | ||||||
|
Beneficial Unit Certificate holders
|
130,482,881 | 93,277,480 | ||||||
|
Unallocated deficit of variable interest entities
|
(32,215,697 | ) | (52,711,654 | ) | ||||
|
Total Partners' Capital
|
98,538,235 | 40,827,611 | ||||||
|
Noncontrolling interest (Note 13)
|
62,505 | 67,716 | ||||||
|
Total Capital
|
98,600,740 | 40,895,327 | ||||||
|
Total Liabilities and Capital
|
$ | 190,770,720 | $ | 157,863,276 | ||||
|
The accompanying notes are an integral part of the condensed consolidated financial statements.
|
||||||||
| Years Ended December 31, | |||||||||||||
|
2009
|
2008
|
2007
|
|||||||||||
|
Revenues:
|
|||||||||||||
| Property revenues | $ | 15,667,053 | $ | 13,773,801 | $ | 11,208,209 | |||||||
| Mortgage revenue bond investment income | 4,253,164 | 4,230,205 | 3,227,254 | ||||||||||
| Gain on sale of assets held for sale | 862,865 | - | - | ||||||||||
| Loss on the sale of security | - | (68,218 | ) | - | |||||||||
| Other interest income | 106,082 | 150,786 | 751,797 | ||||||||||
|
Total Revenues
|
20,889,164 | 18,086,574 | 15,187,260 | ||||||||||
|
Expenses:
|
|||||||||||||
| Real estate operating (exclusive of items shown below) | 10,127,657 | 8,872,219 | 7,299,257 | ||||||||||
| Provison for loan loss | 1,401,731 | - | - | ||||||||||
| Depreciation and amortization | 6,067,330 | 4,987,417 | 3,611,249 | ||||||||||
| Interest | 4,202,126 | 4,106,072 | 2,595,616 | ||||||||||
| General and administrative | 1,997,661 | 1,808,459 | 1,577,551 | ||||||||||
|
Total Expenses
|
23,796,505 | 19,774,167 | 15,083,673 | ||||||||||
|
Income (loss) from continuing operations
|
(2,907,341 | ) | (1,687,593 | ) | 103,587 | ||||||||
|
Income from discontinued operations (including gain on bond redemption of $26,514,809 in 2009)
|
26,734,754 | 646,989 | 824,249 | ||||||||||
|
Net income (loss)
|
23,827,413 | (1,040,604 | ) | 927,836 | |||||||||
| Less: net loss attributable to noncontrolling interest | 11,540 | 9,364 | 13,030 | ||||||||||
|
Net income (loss) - America First Tax Exempt Investors, L. P.
|
$ | 23,838,953 | $ | (1,031,240 | ) | $ | 940,866 | ||||||
|
Net income (loss) allocated to:
|
|||||||||||||
| General Partner | $ | 804,223 | $ | 64,059 | $ | 99,451 | |||||||
| Limited Partners - BUC holders | 2,538,773 | 2,661,595 | 4,294,006 | ||||||||||
| Unallocated gain (loss) of variable interest entities | 20,495,957 | (3,756,894 | ) | (3,452,591 | ) | ||||||||
| Noncontrolling interest | (11,540 | ) | (9,364 | ) | (13,030 | ) | |||||||
| $ | 23,827,413 | $ | (1,040,604 | ) | $ | 927,836 | |||||||
|
BUC holders' interest in net income per unit (basic and diluted):
|
|||||||||||||
|
Income from continuing operations
|
$ | 0.15 | $ | 0.20 | $ | 0.34 | |||||||
|
Income from discontinued operations
|
- | - | - | ||||||||||
|
Net income, basic and diluted, per unit
|
$ | 0.15 | $ | 0.20 | $ | 0.34 | |||||||
|
Weighted average number of units outstanding,
|
|||||||||||||
| basic and diluted | 16,661,969 | 13,512,928 | 12,491,490 | ||||||||||
|
The accompanying notes are an integral part of the consolidated financial statements.
|
|||||||||||||
|
General Partner
|
Beneficial Unit Certificate Holders
|
Unallocated deficit of variable interest entities
|
Noncontrolling Interest
|
Total
|
Accumulated Other Comprehensive Income (Loss)
|
||||||||||
|
# of Units
|
|||||||||||||||
|
Balance at January 1, 2007
|
$
|
1,526,062
|
9,837,928
|
$
|
90,722,467
|
$
|
(45,502,169)
|
$
|
61,786
|
$
|
46,808,146
|
$
|
(722,435)
|
||
|
Sale of Beneficial Unit Certificates
|
3,675,000
|
27,495,512
|
27,495,512
|
||||||||||||
|
Distributions paid or accrued
|
(1,248,006)
|
(6,800,856)
|
-
|
-
|
(8,048,862)
|
||||||||||
|
Comprehensive income:
|
|||||||||||||||
|
Net Income (loss)
|
99,451
|
4,294,006
|
(3,452,591)
|
(13,030)
|
927,836
|
||||||||||
|
Unrealized loss on securities
|
(28,594)
|
(2,830,815)
|
-
|
-
|
(2,859,409)
|
(2,859,409)
|
|||||||||
|
Comprehensive loss before noncontrolling interest
|
(1,931,573)
|
||||||||||||||
|
Comprehensive income attributable to noncontolling interest
|
13,030
|
||||||||||||||
|
Comprehensive loss attributable to Partnership
|
(1,918,543)
|
||||||||||||||
|
Balance at December 31, 2007
|
348,913
|
13,512,928
|
112,880,314
|
(48,954,760)
|
48,756
|
64,323,223
|
(3,581,844)
|
||||||||
|
Noncontrolling interest contribution
|
28,324
|
28,324
|
|||||||||||||
|
Distributions paid or accrued
|
(1,842,672)
|
(7,296,981)
|
(9,139,653)
|
||||||||||||
|
Reclssification of Tier II income
|
1,824,245
|
(1,824,245)
|
-
|
||||||||||||
|
Comprehensive income:
|
|||||||||||||||
|
Net Income (loss)
|
64,059
|
2,661,595
|
(3,756,894)
|
(9,364)
|
(1,040,604)
|
||||||||||
|
Unrealized loss on securities
|
(132,760)
|
(13,143,203)
|
(13,275,963)
|
||||||||||||
|
Comprehensive loss before noncontrolling interest
|
(14,316,567)
|
(13,275,963)
|
|||||||||||||
|
Comprehensive income attributable to noncontolling interest
|
9,364
|
||||||||||||||
|
Comprehensive loss attributable to Partnership
|
(14,307,203)
|
||||||||||||||
|
Balance at December 31, 2008
|
261,785
|
13,512,928
|
93,277,480
|
(52,711,654)
|
67,716
|
40,895,327
|
(16,857,807)
|
||||||||
|
Sale of Beneficial Unit Certificates
|
8,330,000
|
38,887,035
|
38,887,035
|
||||||||||||
|
Noncontrolling interest contribution
|
6,329
|
6,329
|
|||||||||||||
|
Distributions paid or accrued
|
(1,460,644)
|
(9,403,296)
|
(10,863,940)
|
||||||||||||
|
Reclssification of Tier II income
|
607,201
|
(607,201)
|
-
|
||||||||||||
|
Comprehensive income:
|
|||||||||||||||
|
Net Income (loss)
|
804,223
|
2,538,773
|
20,495,957
|
(11,540)
|
23,827,413
|
||||||||||
|
Unrealized gain on securities
|
58,486
|
5,790,090
|
5,848,576
|
||||||||||||
|
Comprehensive income before noncontrolling interest
|
29,675,989
|
5,848,576
|
|||||||||||||
|
Comprehensive income attributable to noncontolling interest
|
11,540
|
||||||||||||||
|
Comprehensive income attributable to Partnership
|
29,687,529
|
||||||||||||||
|
Balance at December 31, 2009
|
$
|
271,051
|
21,842,928
|
$
|
130,482,881
|
$
|
(32,215,697)
|
$
|
62,505
|
$
|
98,600,740
|
$
|
(11,009,231)
|
||
|
For the years ended,
|
|||||||||||||
|
2009
|
2008
|
2007
|
|||||||||||
|
Cash flows from operating activities:
|
|||||||||||||
|
Net income (loss)
|
$ | 23,827,413 | $ | (1,040,604 | ) | $ | 927,836 | ||||||
|
Adjustments to reconcile net income (loss) to net cash provided by operating activities:
|
|||||||||||||
|
Depreciation and amortization expense
|
6,067,330 | 5,579,536 | 4,165,117 | ||||||||||
|
Non-cash loss on derivatives
|
830,142 | 721,102 | 249,026 | ||||||||||
|
Provison for loan loss
|
1,401,731 | - | - | ||||||||||
|
Loss on sale of securities
|
- | 68,218 | - | ||||||||||
|
Gain on sale of discontinued operations
|
(26,514,809 | ) | - | - | |||||||||
|
Gain on sale of asset held for sale
|
(862,865 | ) | - | - | |||||||||
|
Changes in operating assets and liabilities, net of effect of acquisitions
|
|||||||||||||
| Increase in interest receivable | (223,980 | ) | (234,502 | ) | (270,539 | ) | |||||||
| Increase in other assets | (3,902,841 | ) | (735,057 | ) | (232,623 | ) | |||||||
| Increase (decrease) in accounts payable, accrued expenses and other liabilities | (961,475 | ) | 86,522 | (611,794 | ) | ||||||||
|
Net cash provided (used) by operating activities
|
(339,354 | ) | 4,445,215 | 4,227,023 | |||||||||
|
Cash flows from investing activities:
|
|||||||||||||
|
Proceeds from the sale of tax-exempt mortgage revenue bonds
|
- | 19,346,363 | 4,800,000 | ||||||||||
|
Proceeds from sale of discontinued operations
|
32,000,000 | - | - | ||||||||||
|
Acquisition of tax-exempt mortgage revenue bonds
|
(19,271,328 | ) | (12,435,000 | ) | (41,974,000 | ) | |||||||
|
Increase in restricted cash
|
22,977 | (305,284 | ) | (734,618 | ) | ||||||||
|
Restricted cash - debt collateral released
|
7,870,980 | (10,000,000 | ) | - | |||||||||
|
Capital expenditures
|
(1,989,065 | ) | (638,546 | ) | (929,050 | ) | |||||||
|
Acquisition of asset held for sale
|
(2,649,991 | ) | - | - | |||||||||
|
Proceeds from assets held for sale
|
3,512,856 | - | - | ||||||||||
|
Acquisition of partnerships, net of cash acquired
|
(7,886,852 | ) | (12,801,328 | ) | (9,220,390 | ) | |||||||
|
Principal payments received on tax-exempt mortgage revenue bonds
|
212,667 | 81,625 | 50,873 | ||||||||||
|
Proceeds from termination of derivatives
|
- | 54,000 | - | ||||||||||
|
Principal payments received on taxable loans
|
- | 100,000 | - | ||||||||||
|
Net cash provided (used) by investing activities
|
11,822,244 | (16,598,170 | ) | (48,007,185 | ) | ||||||||
|
Cash flows from financing activities:
|
|||||||||||||
|
Distributions paid
|
(10,538,321 | ) | (9,139,653 | ) | (7,182,913 | ) | |||||||
|
Derivative settlements
|
(238,980 | ) | 63,128 | - | |||||||||
|
Increase in liabilities related to restricted cash
|
(22,977 | ) | 305,284 | 734,618 | |||||||||
|
Deferred financing costs
|
(550,912 | ) | (1,684,125 | ) | (1,271,266 | ) | |||||||
|
Repayment of liabilites assumed
|
- | - | (15,112,771 | ) | |||||||||
|
Proceeds from debt financing
|
55,500,000 | 87,734,027 | 45,820,000 | ||||||||||
|
Principal payments on debt financing and mortgage payable
|
(83,993,840 | ) | (71,575,000 | ) | (275,000 | ) | |||||||
|
Acquisition of interest rate cap agreements
|
(605,500 | ) | (1,011,512 | ) | (83,000 | ) | |||||||
|
Sale of Beneficial Unit Certificates
|
38,887,035 | - | 27,495,512 | ||||||||||
|
Net cash (used) provided by financing activities
|
(1,563,495 | ) | 4,692,149 | 50,125,180 | |||||||||
|
Net increase (decrease) in cash and cash equivalents
|
9,919,395 | (7,460,806 | ) | 6,345,018 | |||||||||
|
Cash and cash equivalents at beginning of period, including cash and cash equivalents of discontinued operations of $164,866, $145,278 and $64,597 respectively
|
7,361,140 | 14,821,946 | 8,476,928 | ||||||||||
|
Cash and cash equivalents at end of period, including cash and cash equivalents of discontinued operations of $0, $164,866, and $145,278 respectively
|
$ | 17,280,535 | $ | 7,361,140 | $ | 14,821,946 | |||||||
|
Cash paid during the period for interest
|
$ | 4,431,099 | $ | 5,084,905 | $ | 3,018,436 | |||||||
|
Receivable from bond foreclosure
|
$ | - | $ | 1,362,000 | $ | - | |||||||
|
Capital expenditures financed through accounts payable
|
$ | 51,616 | $ | 43,242 | $ | - | |||||||
|
Liabilites assumed in the acquisition of partnerships
|
$ | 6,506,329 | $ | 181,909 | $ | 15,742,740 | |||||||
|
Distributions declared but not paid
|
$ | 2,757,945 | $ | 2,432,327 | $ | 2,432,327 | |||||||
|
·
|
The duration and severity of the decline in fair value,
|
|
·
|
The Company’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 issuer 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.
|
|
·
|
Revenue and expense projections for the property operations, which result in the estimated net operating income generated over the ten year holding period assumed in the model. Base year (model year one) assumptions are based on historical financial results and operating budget information. Base year assumptions are then adjusted for expected changes in occupancy, rental rates and expenses., and
|
|
·
|
The capitalization rate utilized to estimate the sales proceeds from an assumed property sale in year ten of the model. The capitalization rate used in the current year models was 7.0% which the Partnership believes represents a reasonable market rate for multifamily properties.
|
|
Years Ended December 31,
|
||||||||||||
|
2009
|
2008
|
2007
|
||||||||||
|
Calculation of BUC holders' interest
|
||||||||||||
|
in income (loss) from continuing operations:
|
||||||||||||
|
Income (loss) from continuing operations
|
$ | (2,907,341 | ) | $ | (1,687,593 | ) | $ | 103,587 | ||||
|
Less: general partners' interest in income
|
804,223 | 64,059 | 99,451 | |||||||||
|
Unallocated loss related to variable interest entities
|
(6,238,797 | ) | (4,403,883 | ) | (4,276,840 | ) | ||||||
|
Noncontrolling interest
|
(11,540 | ) | (9,364 | ) | (13,030 | ) | ||||||
|
BUC holders' interest in income from continuing operations
|
$ | 2,538,773 | $ | 2,661,595 | $ | 4,294,006 | ||||||
|
Calculation of BUC holders' interest
|
||||||||||||
|
in income from discontinued operations:
|
||||||||||||
|
Income from discontinued operations
|
$ | 26,734,754 | $ | 646,989 | $ | 824,249 | ||||||
|
Less: general partner's interest in income
|
- | - | - | |||||||||
|
Unallocated income related to variable interest entities
|
26,734,754 | 646,989 | 824,249 | |||||||||
|
BUC holders' interest in discontinued operations
|
$ | - | $ | - | $ | - | ||||||
|
Calculation of BUC holders' interest in net income (loss)
|
||||||||||||
|
Net income (loss)
|
$ | 23,827,413 | $ | (1,040,604 | ) | $ | 927,836 | |||||
|
Less general partner's interest in net income
|
804,223 | 64,059 | 99,451 | |||||||||
|
Unallocated income (loss) related to variable interest entities
|
20,495,957 | (3,756,894 | ) | (3,452,591 | ) | |||||||
|
Noncontrolling interest
|
(11,540 | ) | (9,364 | ) | (13,030 | ) | ||||||
|
BUC holders' interest in net income
|
$ | 2,538,773 | $ | 2,661,595 | $ | 4,294,006 | ||||||
|
Weighted average number of units outstanding,
|
||||||||||||
| 16,661,969 | 13,512,928 | 12,491,490 | ||||||||||
|
BUC holders' interest in net income per BUC (basic and diluted):
|
||||||||||||
|
Income from continuing operations
|
$ | 0.15 | $ | 0.20 | $ | 0.34 | ||||||
|
Income from discontinued operations
|
- | - | - | |||||||||
|
Net income
|
$ | 0.15 | $ | 0.20 | $ | 0.34 | ||||||
|
VIEs - December 31, 2009
|
||||||||||||||
| Base Interest Rate |
Principal
|
Income Earned in 2009 | ||||||||||||
|
Maturity
|
Outstanding at
|
|||||||||||||
|
Property Name
|
Location
|
Date
|
Dec. 31, 2009
|
|||||||||||
|
Ashley Square
|
Des Moines, IA
|
12/1/2025
|
7.50 | % | $ | 6,500,000 | $ | 494,271 | ||||||
|
Bent Tree Apartments
|
Columbia, SC
|
12/15/2030
|
7.10 | % | 11,130,000 | 790,230 | ||||||||
|
Cross Creek Apartments
|
Beaufort, SC
|
3/1/2049
|
6.15 | % | 8,850,000 | 408,206 | ||||||||
|
Fairmont Oaks Apartments
|
Gainsville, FL
|
4/1/2033
|
6.30 | % | 7,645,000 | 483,840 | ||||||||
|
Iona Lakes Apartments
|
Ft. Myers, FL
|
4/1/2030
|
6.90 | % | 16,060,000 | 1,113,315 | ||||||||
|
Lake Forest Apartments
|
Daytona Beach, FL
|
12/1/2011
|
6.90 | % | 10,030,000 | 696,066 | ||||||||
|
Total Tax-Exempt Mortgage Bonds
|
$ | 60,215,000 | $ | 3,985,928 | ||||||||||
|
VIEs - Discontinued Operations - December 31, 2009
|
||||||||||||||
| Base Interest Rate |
Principal
|
Income Earned in 2009 | ||||||||||||
|
Maturity
|
Outstanding at
|
|||||||||||||
|
Property Name
|
Location
|
Date
|
Dec. 31, 2009
|
|||||||||||
|
Ashley Pointe
|
Evansville, IN
|
12/1/2027
|
7.00 | % | $ | - | $ | 70,350 | ||||||
|
Woodbridge Apts. Of Bloomington III
|
Bloomington, IN
|
12/1/2027
|
7.50 | % | - | 141,750 | ||||||||
|
Woodbridge Apts. Of Louisville II
|
Louisville, KY
|
12/1/2027
|
7.50 | % | - | 100,980 | ||||||||
|
Total Tax-Exempt Mortgage Bonds
|
$ | - | $ | 313,080 | ||||||||||
|
VIEs - Continuing Operations - December 31, 2008
|
||||||||||||||
| Base Interest Rate |
Principal
|
Income Earned in 2008 | ||||||||||||
|
Maturity
|
Outstanding at
|
|||||||||||||
|
Property Name
|
Location
|
Date
|
Dec. 31, 2008
|
|||||||||||
|
Ashley Square
|
Des Moines, IA
|
12/1/2025
|
7.50 | % | $ | 6,500,000 | $ | 495,625 | ||||||
|
Bent Tree Apartments
|
Columbia, SC
|
12/15/2030
|
7.10 | % | 11,130,000 | 790,230 | ||||||||
|
Fairmont Oaks Apartments
|
Gainsville, FL
|
4/1/2033
|
6.30 | % | 7,715,000 | 484,163 | ||||||||
|
Iona Lakes Apartments
|
Ft. Myers, FL
|
4/1/2030
|
6.90 | % | 16,210,000 | 1,123,320 | ||||||||
|
Lake Forest Apartments
|
Daytona Beach, FL
|
12/1/2011
|
6.90 | % | 10,115,000 | 704,461 | ||||||||
|
Total Tax-Exempt Mortgage Bonds
|
$ | 51,670,000 | $ | 3,597,799 | ||||||||||
|
VIEs - Discontinued Operations - December 31, 2008
|
||||||||||||||
| Base Interest Rate |
Principal
|
Income Earned in 2008 | ||||||||||||
|
Maturity
|
Outstanding at
|
|||||||||||||
|
Property Name
|
Location
|
Date
|
Dec. 31, 2008
|
|||||||||||
|
Ashley Pointe
|
Evansville, IN
|
12/1/2027
|
7.00 | % | $ | 6,700,000 | $ | 476,817 | ||||||
|
Woodbridge Apts. Of Bloomington III
|
Bloomington, IN
|
12/1/2027
|
7.50 | % | 12,600,000 | 960,750 | ||||||||
|
Woodbridge Apts. Of Louisville II
|
Louisville, KY
|
12/1/2027
|
7.50 | % | 8,976,000 | 684,420 | ||||||||
|
Total Tax-Exempt Mortgage Bonds
|
$ | 28,276,000 | $ | 2,121,987 | ||||||||||
|
Partnership as of December 31, 2009
|
VIEs as of December 31, 2009
|
Consolidation -Elimination as of December 31, 2009
|
Total as of December 31, 2009
|
|||||||||||||
|
Assets
|
||||||||||||||||
|
Cash and cash equivalents
|
$ | 17,009,418 | $ | 271,117 | $ | - | $ | 17,280,535 | ||||||||
|
Restricted cash
|
3,137,244 | 2,139,973 | - | 5,277,217 | ||||||||||||
|
Interest receivable
|
6,075,991 | - | (5,082,810 | ) | 993,181 | |||||||||||
|
Tax-exempt mortgage revenue bonds
|
125,703,198 | - | (56,303,435 | ) | 69,399,763 | |||||||||||
|
Real estate assets:
|
||||||||||||||||
|
Land
|
6,736,351 | 6,667,304 | - | 13,403,655 | ||||||||||||
|
Buildings and improvements
|
37,375,063 | 65,512,057 | (2,631,341 | ) | 100,255,779 | |||||||||||
|
Real estate assets before accumulated depreciation
|
44,111,414 | 72,179,361 | (2,631,341 | ) | 113,659,434 | |||||||||||
|
Accumulated depreciation
|
(3,324,801 | ) | (18,543,740 | ) | - | (21,868,541 | ) | |||||||||
|
Net real estate assets
|
40,786,613 | 53,635,621 | (2,631,341 | ) | 91,790,893 | |||||||||||
|
Other assets
|
19,843,456 | 1,714,940 | (15,529,265 | ) | 6,029,131 | |||||||||||
|
Total Assets
|
$ | 212,555,920 | $ | 57,761,651 | $ | (79,546,851 | ) | $ | 190,770,720 | |||||||
|
Liabilities
|
||||||||||||||||
|
Accounts payable, accrued expenses and other
|
$ | 1,618,741 | $ | 41,691,171 | $ | (39,378,064 | ) | $ | 3,931,848 | |||||||
|
Distribution payable
|
2,757,945 | - | - | 2,757,945 | ||||||||||||
|
Debt financing
|
55,363,333 | - | - | 55,363,333 | ||||||||||||
|
Mortgage payable
|
30,116,854 | 57,764,026 | (57,764,026 | ) | 30,116,854 | |||||||||||
|
Total Liabilities
|
89,856,873 | 99,455,197 | (97,142,090 | ) | 92,169,980 | |||||||||||
|
Partners' Capital
|
||||||||||||||||
|
General Partner
|
271,051 | - | - | 271,051 | ||||||||||||
|
Beneficial Unit Certificate holders
|
122,365,491 | - | 8,117,390 | 130,482,881 | ||||||||||||
|
Unallocated deficit of variable interest entities
|
- | (41,693,546 | ) | 9,477,849 | (32,215,697 | ) | ||||||||||
|
Total Partners' Capital
|
122,636,542 | (41,693,546 | ) | 17,595,239 | 98,538,235 | |||||||||||
|
Noncontrolling interest
|
62,505 | - | - | 62,505 | ||||||||||||
|
Total Capital
|
122,699,047 | (41,693,546 | ) | 17,595,239 | 98,600,740 | |||||||||||
|
Total Liabilities and Partners' Capital
|
$ | 212,555,920 | $ | 57,761,651 | $ | (79,546,851 | ) | $ | 190,770,720 | |||||||
|
Partnership as of December 31, 2008
|
VIEs as of December 31, 2008
|
Consolidation -Elimination as of December 31, 2008
|
Total as of December 31, 2008
|
|||||||||||||
|
Assets
|
||||||||||||||||
|
Cash and cash equivalents
|
$ | 7,068,297 | $ | 127,977 | $ | - | $ | 7,196,274 | ||||||||
|
Restricted cash
|
10,836,084 | 2,012,530 | - | 12,848,614 | ||||||||||||
|
Interest receivable
|
4,249,760 | - | (3,480,559 | ) | 769,201 | |||||||||||
|
Tax-exempt mortgage revenue bonds
|
112,991,268 | - | (68,498,742 | ) | 44,492,526 | |||||||||||
|
Real estate assets:
|
||||||||||||||||
|
Land
|
4,991,590 | 5,783,200 | - | 10,774,790 | ||||||||||||
|
Buildings and improvements
|
31,877,661 | 55,026,082 | - | 86,903,743 | ||||||||||||
|
Real estate assets before accumulated depreciation
|
36,869,251 | 60,809,282 | - | 97,678,533 | ||||||||||||
|
Accumulated depreciation
|
(1,519,845 | ) | (15,979,825 | ) | - | (17,499,670 | ) | |||||||||
|
Net real estate assets
|
35,349,406 | 44,829,457 | - | 80,178,863 | ||||||||||||
|
Other assets
|
16,332,459 | 1,383,674 | (13,452,196 | ) | 4,263,937 | |||||||||||
|
Assets of discontinued operations
|
- | 8,113,861 | - | 8,113,861 | ||||||||||||
|
Total Assets
|
$ | 186,827,274 | $ | 56,467,499 | $ | (85,431,497 | ) | $ | 157,863,276 | |||||||
|
Liabilities and Owners' Equity
|
||||||||||||||||
|
Accounts payable, accrued expenses and other
|
$ | 1,571,177 | $ | 31,565,556 | $ | (29,756,067 | ) | $ | 3,380,666 | |||||||
|
Distribution Payable
|
2,432,327 | - | - | 2,432,327 | ||||||||||||
|
Debt financing
|
76,565,237 | - | (19,583,660 | ) | 56,981,577 | |||||||||||
|
Mortgage payable
|
30,908,790 | 51,670,000 | (51,670,000 | ) | 30,908,790 | |||||||||||
|
Liabilities of discontinued operations
|
- | 42,900,305 | (19,635,716 | ) | 23,264,589 | |||||||||||
|
Total Liabilities
|
111,477,531 | 126,135,861 | (120,645,443 | ) | 116,967,949 | |||||||||||
|
Partners' Capital
|
||||||||||||||||
|
General Partner
|
261,785 | - | - | 261,785 | ||||||||||||
|
Beneficial Unit Certificate holders
|
75,020,242 | - | 18,257,238 | 93,277,480 | ||||||||||||
|
Unallocated deficit of variable interest entities
|
- | (69,668,362 | ) | 16,956,708 | (52,711,654 | ) | ||||||||||
|
Total Partners' Capital
|
75,282,027 | (69,668,362 | ) | 35,213,946 | 40,827,611 | |||||||||||
|
Noncontrolling interest
|
67,716 | - | - | 67,716 | ||||||||||||
|
Total Capital
|
75,349,743 | (69,668,362 | ) | 35,213,946 | 40,895,327 | |||||||||||
|
Total Liabilities and Partners' Capital
|
$ | 186,827,274 | $ | 56,467,499 | $ | (85,431,497 | ) | $ | 157,863,276 | |||||||
|
Partnership
|
VIEs
|
Consolidation-Elimination
|
Total
|
|||||||||||||
|
For the
|
For the
|
For the
|
For the
|
|||||||||||||
|
Year Ended
|
Year Ended
|
Year Ended
|
Year Ended
|
|||||||||||||
|
Dec. 31, 2009
|
Dec. 31, 2009
|
Dec. 31, 2009
|
Dec. 31, 2009
|
|||||||||||||
|
Revenues:
|
||||||||||||||||
|
Property revenues
|
$ | 7,045,578 | $ | 8,621,475 | $ | - | $ | 15,667,053 | ||||||||
|
Mortgage revenue bond investment income
|
11,087,923 | - | (6,834,759 | ) | 4,253,164 | |||||||||||
|
Gain on sale of assets held for sale
|
862,865 | - | - | 862,865 | ||||||||||||
|
Other interest income
|
106,082 | - | - | 106,082 | ||||||||||||
|
Loss on sale of securities
|
(127,495 | ) | - | 127,495 | - | |||||||||||
|
Total Revenues
|
$ | 18,974,953 | $ | 8,621,475 | $ | (6,707,264 | ) | $ | 20,889,164 | |||||||
|
Expenses:
|
||||||||||||||||
|
Real estate operating (exclusive of items shown below)
|
4,151,353 | 5,976,304 | - | 10,127,657 | ||||||||||||
|
Provison for loan loss
|
1,696,730 | - | (294,999 | ) | 1,401,731 | |||||||||||
|
Depreciation and amortization
|
3,514,073 | 2,608,915 | (55,658 | ) | 6,067,330 | |||||||||||
|
Interest
|
4,283,680 | 6,847,884 | (6,929,438 | ) | 4,202,126 | |||||||||||
|
General and administrative
|
1,997,661 | - | - | 1,997,661 | ||||||||||||
|
Total Expenses
|
$ | 15,643,497 | $ | 15,433,103 | $ | (7,280,095 | ) | $ | 23,796,505 | |||||||
|
Income (loss) from continuing operations
|
3,331,456 | (6,811,628 | ) | 572,831 | (2,907,341 | ) | ||||||||||
|
Income (loss) from discontinued operations
|
- | 34,786,445 | (8,051,691 | ) | 26,734,754 | |||||||||||
|
Net income (loss)
|
3,331,456 | 27,974,817 | (7,478,860 | ) | 23,827,413 | |||||||||||
|
Less: net loss attributable to noncontrolling interest
|
11,540 | - | - | 11,540 | ||||||||||||
|
Net income (loss) - America First Tax Exempt Investors, L. P.
|
$ | 3,342,996 | $ | 27,974,817 | $ | (7,478,860 | ) | $ | 23,838,953 | |||||||
|
Partnership
|
VIEs
|
Consolidation-Elimination
|
Total
|
|||||||||||||
|
For the
|
For the
|
For the
|
For the
|
|||||||||||||
|
Year Ended
|
Year Ended
|
Year Ended
|
Year Ended
|
|||||||||||||
|
Dec. 31, 2008
|
Dec. 31, 2008
|
Dec. 31, 2008
|
Dec. 31, 2008
|
|||||||||||||
|
Revenues:
|
||||||||||||||||
|
Property revenues
|
$ | 4,793,535 | $ | 8,938,510 | $ | 41,756 | $ | 13,773,801 | ||||||||
|
Mortgage revenue bond investment income
|
10,102,802 | - | (5,872,597 | ) | 4,230,205 | |||||||||||
|
Other interest income
|
150,786 | - | - | 150,786 | ||||||||||||
|
Loss on the sale of security
|
(68,218 | ) | - | - | (68,218 | ) | ||||||||||
|
Total Revenues
|
$ | 14,978,905 | $ | 8,938,510 | $ | (5,830,841 | ) | $ | 18,086,574 | |||||||
|
Expenses:
|
||||||||||||||||
|
Real estate operating (exclusive of items shown below)
|
2,628,606 | 6,243,613 | - | 8,872,219 | ||||||||||||
|
Depreciation and amortization
|
2,728,096 | 2,318,580 | (59,259 | ) | 4,987,417 | |||||||||||
|
Interest
|
5,097,454 | 5,941,543 | (6,932,925 | ) | 4,106,072 | |||||||||||
|
General and administrative
|
1,808,459 | - | - | 1,808,459 | ||||||||||||
|
Total Expenses
|
$ | 12,262,615 | $ | 14,503,736 | $ | (6,992,184 | ) | $ | 19,774,167 | |||||||
|
Income (loss) from continuing operations
|
2,716,290 | (5,565,226 | ) | 1,161,343 | (1,687,593 | ) | ||||||||||
|
Income (loss) from discontinued operations
|
- | (1,515,365 | ) | 2,162,354 | 646,989 | |||||||||||
|
Net income (loss)
|
2,716,290 | (7,080,591 | ) | 3,323,697 | (1,040,604 | ) | ||||||||||
|
Less: net loss attributable to noncontrolling interest
|
9,364 | - | - | 9,364 | ||||||||||||
|
Net income (loss) - America First Tax Exempt Investors, L. P.
|
$ | 2,725,654 | $ | (7,080,591 | ) | $ | 3,323,697 | $ | (1,031,240 | ) | ||||||
|
Partnership
|
VIEs
|
Consolidation-Elimination
|
Total
|
|||||||||||||
|
For the
|
For the
|
For the
|
For the
|
|||||||||||||
|
Year Ended
|
Year Ended
|
Year Ended
|
Year Ended
|
|||||||||||||
|
Dec. 31, 2007
|
Dec. 31, 2007
|
Dec. 31, 2007
|
Dec. 31, 2007
|
|||||||||||||
|
Revenues:
|
||||||||||||||||
|
Property revenues
|
$ | 2,066,487 | $ | 8,887,595 | $ | 254,127 | $ | 11,208,209 | ||||||||
|
Mortgage revenue bond investment income
|
9,379,859 | - | (6,152,605 | ) | 3,227,254 | |||||||||||
|
Other interest income
|
751,797 | - | - | 751,797 | ||||||||||||
|
Total Revenues
|
$ | 12,198,143 | $ | 8,887,595 | $ | (5,898,478 | ) | $ | 15,187,260 | |||||||
|
Expenses:
|
||||||||||||||||
|
Real estate operating (exclusive of items shown below)
|
1,230,694 | 6,068,563 | - | 7,299,257 | ||||||||||||
|
Depreciation and amortization
|
1,478,279 | 2,205,034 | (72,064 | ) | 3,611,249 | |||||||||||
|
Interest
|
3,531,192 | 5,738,459 | (6,674,035 | ) | 2,595,616 | |||||||||||
|
General and administrative
|
1,577,551 | - | - | 1,577,551 | ||||||||||||
|
Total Expenses
|
7,817,716 | $ | 14,012,056 | $ | (6,746,099 | ) | $ | 15,083,673 | ||||||||
|
Income (loss) from continuing operations
|
4,380,427 | (5,124,461 | ) | 847,621 | 103,587 | |||||||||||
|
Income (loss) from discontinued operations
|
- | (1,382,605 | ) | 2,206,854 | 824,249 | |||||||||||
|
Net income (loss)
|
4,380,427 | (6,507,066 | ) | 3,054,475 | 927,836 | |||||||||||
|
Less: net loss attributable to noncontrolling interest
|
13,030 | - | - | 13,030 | ||||||||||||
|
Net income (loss) - America First Tax Exempt Investors, L. P.
|
$ | 4,393,457 | $ | (6,507,066 | ) | $ | 3,054,475 | $ | 940,866 | |||||||
|
December 31, 2009
|
||||||||||||||||
|
Description of Tax-Exempt
|
Cost adjusted
|
Unrealized Gain | Unrealized Loss | Estimated Fair Value | ||||||||||||
|
Mortgage Revenue Bonds
|
for pay-downs
|
|||||||||||||||
|
Bella Vista
|
$ | 6,740,000 | $ | - | $ | (946,161 | ) | $ | 5,793,839 | |||||||
|
Bridle Ridge
|
7,885,000 | - | (1,143,404 | ) | 6,741,596 | |||||||||||
|
Brookstone
|
7,351,469 | 379,508 | 7,730,977 | |||||||||||||
|
Clarkson College
|
5,936,665 | - | (620,670 | ) | 5,315,995 | |||||||||||
|
Gardens of DeCordova
|
4,853,000 | - | (1,302,060 | ) | 3,550,940 | |||||||||||
|
Gardens of Weatherford
|
4,686,000 | - | (1,450,223 | ) | 3,235,777 | |||||||||||
|
Runnymede
|
10,825,000 | - | (1,385,383 | ) | 9,439,617 | |||||||||||
|
Southpark
|
11,919,860 | 427,699 | - | 12,347,559 | ||||||||||||
|
Woodland Park
|
15,662,000 | - | (4,210,416 | ) | 11,451,584 | |||||||||||
|
Woodlynn Village
|
4,550,000 | - | (758,121 | ) | 3,791,879 | |||||||||||
| $ | 80,408,994 | $ | 807,207 | $ | (11,816,438 | ) | $ | 69,399,763 | ||||||||
|
December 31, 2008
|
||||||||||||||||
|
Description of Tax-Exempt
|
Cost adjusted
|
Unrealized Gain | Unrealized Loss | Estimated Fair Value | ||||||||||||
|
Mortgage Revenue Bonds
|
for pay-downs
|
|||||||||||||||
|
Bella Vista
|
$ | 6,785,000 | $ | - | $ | (1,821,433 | ) | $ | 4,963,567 | |||||||
|
Bridle Ridge
|
7,885,000 | - | (2,047,419 | ) | 5,837,581 | |||||||||||
|
Clarkson College
|
6,018,333 | - | (1,241,441 | ) | 4,776,892 | |||||||||||
|
Gardens of DeCordova
|
4,870,000 | - | (1,493,142 | ) | 3,376,858 | |||||||||||
|
Gardens of Weatherford
|
4,702,000 | - | (1,566,989 | ) | 3,135,011 | |||||||||||
|
Runnymede
|
10,825,000 | - | (2,902,074 | ) | 7,922,926 | |||||||||||
|
Woodland Park
|
15,715,000 | - | (4,507,533 | ) | 11,207,467 | |||||||||||
|
Woodlynn Village
|
4,550,000 | - | (1,277,776 | ) | 3,272,224 | |||||||||||
| $ | 61,350,333 | $ | - | $ | (16,857,807 | ) | $ | 44,492,526 | ||||||||
|
·
|
Revenue and expense projections for the property operations, which result in the estimated net operating income generated over the ten year holding period assumed in the model. Base year (model year one) assumptions are based on historical financial results and operating budget information. Base year assumptions are then adjusted for expected changes in occupancy, rental rates and expenses., and
|
|
·
|
The capitalization rate utilized to estimate the sales proceeds from an assumed property sale in year ten of the model. The capitalization rate used in the current year models was 7.0% which the Partnership believes represents a reasonable market rate for multifamily properties.
|
|
·
|
Woodland Park – Revenue and expenses for model year one (2010) are equal to the property budget. Budgeted revenues of approximately $1.3 million are based on a budgeted average occupancy of 68%. Budgeted expenses are approximately $800,000. Revenues are projected to grow over the ten years in the model to approximately $2.2 million in year ten based on average annual rental increases of 2% and an average occupancy increasing over time to 93%. Expenses are projected to grow to approximately $1.0 million in year ten based on average annual increases of 2.5%.
|
|
·
|
The Gardens of DeCordova - Revenue and expenses for model year one (2010) are equal to the property budget. Budgeted revenues of approximately $500,000 are based on a budgeted average occupancy of 65%. Budgeted expenses are approximately $325,000. Revenues are projected to grow over the ten years in the model to approximately $725,000 in year ten based on average annual rental increases of 2% and an average occupancy increasing over time to 93%. Expenses are projected to grow to approximately $315,000 in year ten based on average annual increases of 2.5%.
|
|
·
|
The Gardens of Weatherford - Revenue and expenses included in the valuation model are based on pro-forma financial statements completed for the project finance underwriting. Because the property is under construction, no cash flow is projected for model year one (2010). Model year two is projected as the first year of property operations. Model year two revenues are projected to be approximately $300,000 based on a projected average occupancy of 40%. Projected expenses are approximately $235,000. Revenues are projected to grow to approximately $775,000 in year ten based on average annual rental increases of 2% and an average occupancy increasing over time to 93%. Expenses are projected to grow to approximately $305,000 in year ten based on average annual increases of 2.5%.
|
| Base Interest Rate |
Principal
|
Income Earned in | ||||||||||||
|
Maturity
|
Outstanding at
|
|||||||||||||
|
Property Name
|
Location
|
Date
|
Dec. 31, 2009
|
2009
|
||||||||||
|
Bella Vista
|
Gainesville, TX
|
4/1/2046
|
6.15 | % | $ | 6,740,000 | $ | 415,201 | ||||||
|
Bridle Ridge
|
Greer, SC
|
1/1/2043
|
6.00 | % | 7,885,000 | 473,100 | ||||||||
|
Brookstone
|
Waukegan, IL
|
5/1/2040
|
5.45 | % | 9,600,000 | 90,024 | ||||||||
|
Clarkson College
|
Omaha, NE
|
11/1/2035
|
6.00 | % | 5,936,665 | 358,492 | ||||||||
|
Gardens of DeCordova
|
Granbury, TX
|
5/1/2047
|
6.00 | % | 4,853,000 | 291,520 | ||||||||
|
Gardens of Weatherford
|
Weatherford, TX
|
5/1/2047
|
6.00 | % | 4,686,000 | 281,480 | ||||||||
|
Runnymede
|
Austin, TX
|
10/1/2042
|
6.00 | % | 10,825,000 | 649,500 | ||||||||
|
Southpark
|
Austin, TX
|
12/1/2049
|
6.13 | % | 14,175,000 | 301,465 | ||||||||
|
Woodland Park
|
Topeka, KS
|
11/1/2047
|
6.00 | % | 15,013,000 | 903,367 | ||||||||
|
Woodland Park
|
Topeka, KS
|
11/1/2047
|
8.00 | % | 649,000 | 52,000 | ||||||||
|
Woodlynn Village
|
Maplewood, MN
|
11/1/2042
|
6.00 | % | 4,550,000 | 273,000 | ||||||||
|
Total Tax-Exempt Mortgage Bonds
|
$ | 84,912,665 | $ | 4,089,149 | ||||||||||
| Base Interest Rate |
Principal
|
Income Earned in | ||||||||||||
|
Maturity
|
Outstanding at
|
|||||||||||||
|
Property Name
|
Location
|
Date
|
Dec. 31, 2008
|
2008 | ||||||||||
|
Bella Vista
|
Gainesville, TX
|
4/1/2046
|
6.15 | % | $ | 6,785,000 | $ | 417,508 | ||||||
|
Bridle Ridge
|
Greer, SC
|
1/1/2043
|
6.00 | % | 7,885,000 | 461,273 | ||||||||
|
Clarkson College
|
Omaha, NE
|
11/1/2035
|
6.00 | % | 6,018,333 | 363,071 | ||||||||
|
Gardens of DeCordova
|
Granbury, TX
|
5/1/2047
|
6.00 | % | 4,870,000 | 293,012 | ||||||||
|
Gardens of Weatherford
|
Weatherford, TX
|
5/1/2047
|
6.00 | % | 4,702,000 | 282,904 | ||||||||
|
Runnymede
|
Austin, TX
|
10/1/2042
|
6.00 | % | 10,825,000 | 649,500 | ||||||||
|
Woodland Park
|
Topeka, KS
|
11/1/2047
|
6.00 | % | 15,065,000 | 903,900 | ||||||||
|
Woodland Park
|
Topeka, KS
|
11/1/2047
|
8.00 | % | 650,000 | 52,000 | ||||||||
|
Woodlynn Village
|
Maplewood, MN
|
11/1/2042
|
6.00 | % | 4,550,000 | 250,250 | ||||||||
|
Total Tax-Exempt Mortgage Bonds
|
$ | 61,350,333 | $ | 3,673,418 | ||||||||||
|
|
Carrying | |||||||||||||||
|
Property Name
|
Location
|
Number of Units |
Land
|
Building and Improvements |
Value at December 31, 2009
|
|||||||||||
|
Eagle Ridge
|
Erlanger, KY
|
64 | $ | 290,763 | $ | 2,431,975 | $ | 2,722,738 | ||||||||
|
Meadowview
|
Highland Heights, KY
|
118 | 703,936 | 4,961,618 | 5,665,554 | |||||||||||
|
Crescent Village
|
Cincinnati, OH
|
90 | 353,117 | 4,344,981 | 4,698,098 | |||||||||||
|
Willow Bend
|
Hilliard, OH
|
92 | 580,130 | 3,029,928 | 3,610,058 | |||||||||||
|
Postwoods I
|
Reynoldsburg, OH
|
92 | 572,066 | 3,291,550 | 3,863,616 | |||||||||||
|
Postwoods II
|
Reynoldsburg, OH
|
88 | 576,438 | 3,296,174 | 3,872,612 | |||||||||||
|
Churchland
|
Chesapeake, VA
|
124 | 1,171,146 | 6,298,605 | 7,469,751 | |||||||||||
|
Glynn Place
|
Brunswick, GA
|
128 | 743,996 | 4,572,850 | 5,316,846 | |||||||||||
|
Greens of Pine Glen
|
Durham, NC
|
168 | 1,744,760 | 5,147,383 | 6,892,143 | |||||||||||
| 44,111,416 | ||||||||||||||||
| Less accumulated depreciation (depreciation expense of approximately $1.8 million in 2009) | (3,324,801 | ) | ||||||||||||||
|
Balance at December 31, 2009
|
$ | 40,786,615 | ||||||||||||||
|
|
Carrying
|
|||||||||||||||
|
Property Name
|
Location
|
Number of Units |
Land
|
Buildings and Improvements |
Value at December 31, 2008
|
|||||||||||
|
Eagle Ridge
|
Erlanger, KY
|
64 | $ | 290,763 | $ | 2,393,762 | $ | 2,684,525 | ||||||||
|
Meadowview
|
Highland Heights, KY
|
118 | 703,936 | 4,912,777 | 5,616,713 | |||||||||||
|
Crescent Village
|
Cincinnati, OH
|
90 | 353,117 | 4,312,152 | 4,665,269 | |||||||||||
|
Willow Bend
|
Hilliard, OH
|
92 | 580,130 | 3,006,278 | 3,586,408 | |||||||||||
|
Postwoods I
|
Reynoldsburg, OH
|
92 | 572,066 | 3,247,757 | 3,819,823 | |||||||||||
|
Postwoods II
|
Reynoldsburg, OH
|
88 | 576,438 | 3,272,331 | 3,848,769 | |||||||||||
|
Churchland
|
Chesapeake, VA
|
124 | 1,171,146 | 6,258,835 | 7,429,981 | |||||||||||
|
Glynn Place
|
Brunswick, GA
|
128 | 743,996 | 4,473,767 | 5,217,763 | |||||||||||
| 36,869,251 | ||||||||||||||||
| Less accumulated depreciation (depreciation expense of approximately $1.1 million in 2008) | (1,519,845 | ) | ||||||||||||||
|
Balance at December 31, 2008
|
$ | 35,349,406 | ||||||||||||||
|
Glynn Place
|
||||
|
10/30/08
|
||||
|
(Date of acquisition)
|
||||
|
Cash and cash equivalents
|
$ | 50,150 | ||
|
Restricted cash
|
284,900 | |||
|
Other current assets
|
86,083 | |||
|
In-place lease assets
|
188,122 | |||
|
Real estate assets
|
5,217,763 | |||
|
Finance costs
|
224,482 | |||
|
Total assets
|
$ | 6,051,500 | ||
|
Accounts payable, accrued expenses and other liabilities
|
$ | 117,467 | ||
|
Mortgage payable
|
4,480,000 | |||
|
Stockholders’ equity
|
1,454,033 | |||
|
Total liabilities and stockholders' equity
|
$ | 6,051,500 | ||
|
Churchland
|
||||
|
8/29/2008
|
||||
|
(Date of acquisition)
|
||||
|
Restricted cash
|
$ | 39,037 | ||
|
Other current assets
|
27,273 | |||
|
In-place lease assets
|
180,339 | |||
|
Real estate assets
|
7,429,981 | |||
|
Finance costs
|
273,447 | |||
|
Total assets
|
$ | 7,950,077 | ||
|
Accounts payable, accrued expenses and other liabilities
|
$ | 34,049 | ||
|
Mortgage payable
|
6,530,800 | |||
|
Stockholders’ equity
|
1,385,228 | |||
|
Total liabilities and stockholders' equity
|
$ | 7,950,077 | ||
|
For year
|
For year
|
|||||||
|
Ended December 31, 2008
|
Ended December 31, 2007
|
|||||||
|
Revenues
|
$ | 19,629,527 | $ | 24,226,538 | ||||
|
Net income
|
(1,163,755 | ) | (838,163 | ) | ||||
|
Net income allocated to BUC holders
|
2,530,406 | 2,505,145 | ||||||
|
BUC holders' interest in net income per unit (basic and diluted)
|
$ | 0.19 | $ | 0.19 | ||||
|
|
Carrying
|
||||||||||||||||
|
Property Name
|
Location
|
Number of Units |
Land
|
Buildings and Improvements |
Value at December 31, 2009
|
||||||||||||
| Ashley Square | Des Moines, IA | 144 | $ | 650,000 | $ | 7,602,048 | $ | 8,252,048 | |||||||||
|
Bent Tree Apartments
|
Columbia, SC
|
232 | 986,000 | 11,484,397 | 12,470,397 | ||||||||||||
|
Fairmont Oaks Apartments
|
Gainsville, FL
|
178 | 850,400 | 8,285,551 | 9,135,951 | ||||||||||||
|
Iona Lakes Apartments
|
Ft. Myers, FL
|
350 | 1,900,000 | 17,269,181 | 19,169,181 | ||||||||||||
|
Lake Forest Apartments
|
Daytona Beach, FL
|
240 | 1,396,800 | 10,990,328 | 12,387,128 | ||||||||||||
| Cross Creek Apartments | Beaufort, SC | 144 | 844,103 | 7,249,210 | 8,133,313 | ||||||||||||
| 69,548,018 | |||||||||||||||||
| Less accumulated depreciation (depreciation expense of approximately $2.6 million in 2009) | (18,543,740 | ) | |||||||||||||||
|
Balance at December 31, 2009
|
$ | 51,004,278 | |||||||||||||||
|
|
Carrying
|
||||||||||||||||
|
Property Name
|
Location
|
Number of Units |
Land
|
Buildings and Improvements |
Value at December 31, 2008
|
||||||||||||
| Ashely Square | Des Moines, IA | 144 | $ | 650,000 | $ | 7,522,190 | $ | 8,172,190 | |||||||||
|
Bent Tree Apartments
|
Columbia, SC
|
232 | 986,000 | 11,391,963 | 12,377,963 | ||||||||||||
|
Fairmont Oaks Apartments
|
Gainsville, FL
|
178 | 850,400 | 8,162,077 | 9,012,477 | ||||||||||||
|
Iona Lakes Apartments
|
Ft. Myers, FL
|
350 | 1,900,000 | 17,034,120 | 18,934,120 | ||||||||||||
|
Lake Forest Apartments
|
Daytona Beach, FL
|
240 | 1,396,800 | 10,915,732 | 12,312,532 | ||||||||||||
| 60,809,282 | |||||||||||||||||
| Less accumulated depreciation (depreciation expense of approximately $2.3 million in 2008) | (15,979,825 | ) | |||||||||||||||
|
Balance at December 31, 2008
|
$ | 44,829,457 | |||||||||||||||
|
December 31, 2009
|
December 31, 2008
|
|||||||
|
Taxable loan receivable
|
$ | 4,303,941 | $ | - | ||||
|
Less: Allowance for taxable loans
|
(735,719 | ) | - | |||||
|
Judgment receivable
|
713,543 | 989,131 | ||||||
|
Less: Allowance for judgment receivable
|
(700,000 | ) | - | |||||
|
Deferred financing costs - net
|
757,174 | 1,444,453 | ||||||
|
Prepaid insurance
|
607,980 | 529,587 | ||||||
|
Fair value of derivative contracts
|
140,507 | 302,849 | ||||||
|
Assets held for sale
|
375,000 | 375,000 | ||||||
|
Other receivables
|
566,705 | 622,917 | ||||||
|
Total Other Assets
|
$ | 6,029,131 | $ | 4,263,937 | ||||
|
·
|
Woodland Park - $15.7 million,
|
|
·
|
The Gardens of DeCordova - $5.3 million, and
|
|
·
|
The Gardens of Weatherford - $5.3 million.
|
|
December 31, 2009
|
December 31, 2008
|
|||||||
|
Cash and cash equivalents
|
$ | - | $ | 164,861 | ||||
|
Restricted cash
|
- | 322,560 | ||||||
|
Land
|
- | 1,497,355 | ||||||
|
Buildings and improvements
|
- | 23,696,355 | ||||||
|
Real estate assets before accumulated depreciation
|
- | 25,193,710 | ||||||
|
Accumulated depreciation
|
- | (17,927,345 | ) | |||||
|
Net real estate assets
|
- | 7,266,365 | ||||||
|
Other assets
|
- | 360,075 | ||||||
|
Total assets from discontinued operations
|
- | 8,113,861 | ||||||
|
Total liabilities of discontinued operations
|
- | 23,264,589 | ||||||
|
Net deficits of discontinued operations
|
$ | - | $ | (15,150,728 | ) | |||
|
For year ended December 31,
|
||||||||||||
|
2009
|
2008
|
2007
|
||||||||||
|
Rental Revenues
|
$ | 849,366 | $ | 5,195,761 | $ | 5,071,942 | ||||||
|
Expenses
|
501,926 | 4,548,772 | 4,247,693 | |||||||||
|
Income from discontinued operations
|
$ | 347,440 | $ | 646,989 | $ | 824,249 | ||||||
|
MF Property Mortgage Loans
|
Outstanding Debt Financing at December 31, 2009
|
Original Debt Financing
|
Year Acquired
|
Stated Maturity
|
Effective Rate
(1)
|
|||||||||||||
|
Ohio properties
|
$ | 12,793,570 | $ | 12,793,570 | 2007 |
July 2010
|
1.97 | % | ||||||||||
|
Churchland
|
5,403,552 | 5,530,800 | 2008 |
September 2013
|
3.12 | % | ||||||||||||
|
Churchland
|
1,000,000 | 1,000,000 | 2008 |
November 2013
|
6.00 | % | ||||||||||||
|
Glynn Place
|
4,419,732 | 4,480,000 | 2008 |
November 2011
|
2.89 | % | ||||||||||||
|
Greens of Pine Glen
|
6,500,000 | 6,500,000 | 2009 |
September 2010
|
7.00 | % | ||||||||||||
|
Total Mortgage Payable
|
$ | 30,116,854 | $ | 30,304,370 | ||||||||||||||
|
MF Property Mortgage Loans
|
Outstanding Debt Financing at December 31, 2008
|
Original Debt Financing
|
Year Acquired
|
Stated Maturity
|
Effective Rate
(1)
|
|||||||||||||
|
Ohio and Kentucky properties
|
$ | 19,920,000 | $ | 19,920,000 | 2007 |
July 2009
|
4.69 | % | ||||||||||
|
Churchland
|
5,513,426 | 5,530,800 | 2008 |
September 2013
|
5.14 | % | ||||||||||||
|
Churchland
|
1,000,000 | 1,000,000 | 2008 |
November 2013
|
6.00 | % | ||||||||||||
|
Glynn Place
|
4,475,364 | 4,480,000 | 2008 |
November 2011
|
4.13 | % | ||||||||||||
|
Total Mortgage Payable
|
$ | 30,908,790 | $ | 30,930,800 | ||||||||||||||
|
(1)
Represents the average effective interest rate, including fees, for the years ended December 31, 2009 and 2008 and excludes the effect of interest rate caps (see Note 10.)
|
||||||||||||||||||
|
2010
|
$ | 69,322,407 | ||
|
2011
|
9,973,972 | |||
|
2012
|
109,872 | |||
|
2013
|
6,073,936 | |||
|
Thereafter
|
- | |||
|
Total
|
$ | 85,480,187 | ||
|
2009
|
2008
|
2007
|
||||||||||
|
Reimbursable salaries and benefits
|
$ | 936,119 | $ | 655,156 | $ | 616,058 | ||||||
|
Costs capitalized by the Partnership
|
30,748 | 348,454 | 455,613 | |||||||||
|
Other expenses
|
9,262 | 71,612 | 70,236 | |||||||||
|
Insurance
|
108,558 | 91,295 | 104,557 | |||||||||
|
Professional fees and expenses
|
202,051 | 566,332 | 418,615 | |||||||||
|
Investor services and custodial fees
|
1,965 | 42,712 | 38,511 | |||||||||
|
Consulting and travel expenses
|
12,915 | 63,211 | 55,426 | |||||||||
| $ | 1,301,618 | $ | 1,838,772 | $ | 1,759,016 | |||||||
| Effective Capped Rate | Maturity Date | Purchase Price | ||||||||||||
|
Date Purchased
|
Notional Amount
|
Counterparty
|
||||||||||||
|
June 18, 2009
|
$ | 50,000,000 | 4.65 | % |
December 31, 2010
|
$ | 554,000 |
Bank of America
|
||||||
|
July 9, 2009
|
$ | 12,793,570 | 2.05 | % |
July 10, 2010
|
$ | 51,500 |
JP Morgan
|
||||||
|
October 29, 2008
|
$ | 4,480,000 | 6.00 | % |
November 1, 2011
|
$ | 26,512 |
Bank of America
|
||||||
|
·
|
Defines fair value as the exchange price that would be received for an asset or paid to transfer a liability (an exit price) in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants at the measurement date; and
|
|
·
|
Establishes a three-level hierarchy for fair value measurements based upon the transparency of inputs to the valuation of an asset or liability as of the measurement date.
|
|
·
|
Level 1 inputs are quoted prices (unadjusted) in active markets for identical assets or liabilities.
|
|
·
|
Level 2 inputs are inputs other than quoted prices included within Level 1 that are observable for the asset or liability, either directly or indirectly, for substantially the full term of the financial instrument.
|
|
·
|
Level 3 inputs are unobservable inputs for asset or liabilities.
|
|
Fair Value Measurements at December 31, 2009
|
||||||||||||||||
|
Quoted Prices
|
Significant Other Observable Inputs | |||||||||||||||
|
in Active Markets
|
Significant
|
|||||||||||||||
|
Assets/Liabilities
|
for Identical Assets
|
Unobservable Inputs
|
||||||||||||||
|
Description
|
at Fair Value
|
(Level 1)
|
(Level 2)
|
(Level 3)
|
||||||||||||
|
Assets
|
||||||||||||||||
|
Tax-exempt Mortgage Revenue Bonds
|
$ | 69,399,763 | - | - | $ | 69,399,763 | ||||||||||
|
Interest Rate Derivatives
|
140,507 | - | - | 140,507 | ||||||||||||
|
Total Assets at Fair Value
|
$ | 69,540,270 | $ | - | $ | - | $ | 69,540,270 | ||||||||
|
For twelve months ended December 31, 2009
|
||||||||||||||||
|
Fair Value Measurements Using Significant
|
||||||||||||||||
|
Unobservable Inputs (Level 3)
|
||||||||||||||||
|
Tax-exempt Mortgage
|
Interest Rate Derivatives | |||||||||||||||
|
Revenue Bonds
|
Total
|
|||||||||||||||
|
Beginning Balance January 1, 2009
|
$ | 44,492,526 | $ | 302,849 | $ | 44,795,375 | ||||||||||
|
Total gains (losses) (realized/unrealized)
|
||||||||||||||||
|
Included in earnings
|
- | (830,142 | ) | (830,142 | ) | |||||||||||
|
Included in other comprehensive income
|
5,848,576 | - | 5,848,576 | |||||||||||||
|
Purchases, issuances and settlements
|
19,058,661 | 667,800 | 19,726,461 | |||||||||||||
|
Ending Balance December 31, 2009
|
$ | 69,399,763 | $ | 140,507 | $ | 69,540,270 | ||||||||||
|
Total amount of gains (losses) for the period included in earnings attributable to the change in unrealized gains or losses relating to assets or liabilities still held as of December 31, 2009
|
$ | - | $ | (830,142 | ) | $ | (830,142 | ) | ||||||||
|
Fair Value Measurements at December 31, 2008
|
||||||||||||||||
|
Quoted Prices
|
Significant Other Observable Inputs | |||||||||||||||
|
in Active Markets
|
Significant
|
|||||||||||||||
|
Assets/Liabilities
|
for Identical Assets
|
Unobservable Inputs
|
||||||||||||||
|
Description
|
at Fair Value
|
(Level 1)
|
(Level 2)
|
(Level 3)
|
||||||||||||
|
Assets
|
||||||||||||||||
|
Tax-exempt Mortgage Revenue Bonds
|
$ | 44,492,526 | - | - | $ | 44,492,526 | ||||||||||
|
Interest Rate Derivatives
|
302,849 | - | - | 302,849 | ||||||||||||
|
Total Assets at Fair Value
|
$ | 44,795,375 | $ | - | $ | - | $ | 44,795,375 | ||||||||
|
For year ended December 31, 2008
|
||||||||||||||||
|
Fair Value Measurements Using Significant
|
||||||||||||||||
|
Unobservable Inputs (Level 3)
|
||||||||||||||||
|
Tax-exempt Mortgage
|
Interest Rate Derivatives | |||||||||||||||
|
Revenue Bonds
|
Total
|
|||||||||||||||
|
Beginning Balance January 1, 2008
|
$ | 66,167,116 | $ | 12,439 | $ | 66,179,555 | ||||||||||
|
Total gains (losses) (realized/unrealized)
|
||||||||||||||||
|
Included in earnings
|
(721,102 | ) | (721,102 | ) | ||||||||||||
|
Included in other comprehensive income
|
(13,275,963 | ) | - | (13,275,963 | ) | |||||||||||
|
Purchases, issuances and settlements
|
(8,398,627 | ) | 1,011,512 | (7,387,115 | ) | |||||||||||
|
Ending Balance December 31, 2008
|
$ | 44,492,526 | $ | 302,849 | $ | 44,795,375 | ||||||||||
| Total amount of gains (losses) for the period included in earnings attributable to the change in unrealized gains or losses relating to assets or liabilities still held as of December 31, 2008 | $ | - | $ | (721,102 | ) | $ | (721,102 | ) | ||||||||
|
2009
|
2008
|
|||||||||||||||
|
Carrying Amount
|
Fair Value
|
Carrying Amount
|
Fair Value
|
|||||||||||||
|
Financial Liabilities:
|
||||||||||||||||
|
Debt financiang
|
55,363,333 | 55,528,748 | 56,981,577 | 76,565,237 | ||||||||||||
|
Mortgages payable
|
30,116,854 | 30,121,617 | 30,908,790 | 30,637,252 | ||||||||||||
|
Discontinued operations
|
- | - | 19,583,660 | |||||||||||||
|
2009
|
2008
|
2007
|
||||||||||
|
Total revenue
|
||||||||||||
|
Tax-Exempt Bond Financing
|
$ | 11,929,375 | $ | 10,185,370 | $ | 10,131,656 | ||||||
|
MF Properties
|
7,045,578 | 4,793,535 | 2,066,487 | |||||||||
|
VIEs
|
8,621,475 | 8,938,510 | 8,887,595 | |||||||||
|
Consolidation/eliminations
|
(6,707,264 | ) | (5,830,841 | ) | (5,898,478 | ) | ||||||
|
Total revenue
|
$ | 20,889,164 | $ | 18,086,574 | $ | 15,187,260 | ||||||
|
Interest expense
|
||||||||||||
|
Tax-Exempt Bond Financing
|
$ | 2,892,521 | $ | 4,047,282 | $ | 2,835,645 | ||||||
|
MF Properties
|
1,391,159 | 1,050,172 | 695,547 | |||||||||
|
VIEs
|
6,847,884 | 5,941,543 | 5,738,459 | |||||||||
|
Consolidation/eliminations
|
(6,929,438 | ) | (6,932,925 | ) | (6,674,035 | ) | ||||||
|
Total interest expense
|
$ | 4,202,126 | $ | 4,106,072 | $ | 2,595,616 | ||||||
|
Depreciation expense
|
||||||||||||
|
Tax-Exempt Bond Financing
|
$ | - | $ | - | $ | - | ||||||
|
MF Properties
|
1,804,956 | 1,060,649 | 459,196 | |||||||||
|
VIEs
|
2,563,915 | 2,273,577 | 2,150,006 | |||||||||
|
Consolidation/eliminations
|
- | - | - | |||||||||
|
Total depreciation expense
|
$ | 4,368,871 | $ | 3,334,226 | $ | 2,609,202 | ||||||
|
Income (loss) from continuing operations
|
||||||||||||
|
Tax-Exempt Bond Financing
|
$ | 4,485,438 | $ | 3,652,631 | $ | 5,683,395 | ||||||
|
MF Properties
|
(1,153,982 | ) | (936,341 | ) | (1,302,968 | ) | ||||||
|
VIEs
|
(6,811,628 | ) | (5,565,226 | ) | (5,124,461 | ) | ||||||
|
Consolidation/eliminations
|
572,831 | 1,161,343 | 847,621 | |||||||||
|
Income (loss) from continuing operations
|
$ | (2,907,341 | ) | $ | (1,687,593 | ) | $ | 103,587 | ||||
|
Net income (loss)
|
||||||||||||
|
Tax-Exempt Bond Financing
|
$ | 4,485,438 | $ | 3,652,641 | $ | 5,683,395 | ||||||
|
MF Properties
|
(1,142,442 | ) | (926,987 | ) | (1,289,938 | ) | ||||||
|
VIEs
|
27,974,817 | (7,080,591 | ) | (6,507,066 | ) | |||||||
|
Consolidation/eliminations
|
(7,478,860 | ) | 3,323,697 | 3,054,475 | ||||||||
|
Net income (loss) - America First Tax Exempt Investors, L. P.
|
$ | 23,838,953 | $ | (1,031,240 | ) | $ | 940,866 | |||||
|
Total assets
|
||||||||||||
|
Tax-Exempt Bond Financing
|
$ | 186,493,868 | $ | 158,156,573 | ||||||||
|
MF Properties
|
54,064,969 | 47,561,345 | ||||||||||
|
VIEs
|
57,761,651 | 56,467,499 | ||||||||||
|
Consolidation/eliminations
|
(107,549,768 | ) | (104,322,141 | ) | ||||||||
|
Total assets
|
$ | 190,770,720 | $ | 157,863,276 | ||||||||
|
Total partners' capital
|
||||||||||||
|
Tax-Exempt Bond Financing
|
$ | 125,995,908 | $ | 77,498,951 | ||||||||
|
MF Properties
|
6,250,542 | 6,771,635 | ||||||||||
|
VIEs
|
(41,693,546 | ) | (69,668,362 | ) | ||||||||
|
Consolidation/eliminations
|
7,985,331 | 26,225,387 | ||||||||||
|
Total partners' capital
|
$ | 98,538,235 | $ | 40,827,611 | ||||||||
|
2009
|
March 31,
|
June 30,
|
September 30,
|
December 31,
|
||||||||||||
|
Revenues
|
$ | 4,733,602 | $ | 4,975,702 | $ | 5,777,501 | $ | 5,402,359 | ||||||||
|
Income (loss) from continuing operations
|
(975,544 | ) | (573,330 | ) | 204,628 | (1,563,095 | ) | |||||||||
|
Income from discontinued operations
|
26,734,754 | - | - | - | ||||||||||||
|
Net income (loss)
|
$ | 25,759,210 | $ | (573,330 | ) | $ | 204,628 | $ | (1,563,095 | ) | ||||||
|
Income (loss) from continuing operations, per BUC
|
$ | 0.12 | $ | 0.02 | $ | 0.07 | $ | (0.06 | ) | |||||||
|
Income from discontinued operations
|
- | - | - | - | ||||||||||||
|
Net income, basic and diluted, per BUC
|
$ | 0.12 | $ | 0.02 | $ | 0.07 | $ | (0.06 | ) | |||||||
|
2008
|
March 31,
|
June 30,
|
September 30,
|
December 31,
|
||||||||||||
|
Revenues
|
$ | 4,550,093 | $ | 4,359,835 | $ | 4,497,038 | $ | 4,679,608 | ||||||||
|
Income (loss) from continuing operations
|
(183,100 | ) | 91,490 | (6,450 | ) | (1,589,533 | ) | |||||||||
|
Income from discontinued operations
|
193,757 | 179,946 | 167,468 | 105,818 | ||||||||||||
|
Net income (loss)
|
$ | 13,402 | $ | 272,217 | $ | 161,929 | $ | (1,488,152 | ) | |||||||
|
Income (loss) from continuing operations, per BUC
|
$ | 0.05 | $ | 0.08 | $ | 0.09 | $ | (0.02 | ) | |||||||
|
Income from discontinued operations
|
- | - | - | - | ||||||||||||
|
Net income, basic and diluted, per BUC
|
$ | 0.05 | $ | 0.08 | $ | 0.09 | $ | (0.02 | ) | |||||||
|
Name
|
Position Held
|
Position Held Since
|
||
|
Michael B. Yanney
|
Chariman Emeritus of the Board and Manager
|
2008/1984
|
||
|
Lisa Y. Roskens
|
Chairman of the Board and Manager
|
2008/1999
|
||
|
Mark A. Hiatt
|
Chief Executive Officer
|
2010
|
||
|
Michael J. Draper
|
Chief Financial Officer
|
2004
|
||
|
Mariann Byerwalter
|
Manager
(2)
|
1997
|
||
|
Dr. William S. Carter
|
Manager
(2)
|
2003
|
||
|
Patrick J. Jung
|
Manager
(1) (2)
|
2003
|
||
|
George H. Krauss
|
Manager
|
2001
|
||
|
Dr. Martin A. Massengale
|
Manager
(1) (2)
|
1994
|
||
|
Dr. Gail Walling Yanney
|
Manager
|
1996
|
||
|
Clyaton K. Yeutter
|
Manager
(1) (2)
|
2001
|
|
(1)
|
Member of the Burlington Audit Committee. The Board of Managers has designated Mr. Jung as the “audit committee financial expert” as such term is defined in Item 401(h) of SEC Regulation S-K.
|
|
(2)
|
Determined to be independent under bother Section 10A of the securities Act of 1934 and under the NASDAQ Marketplace rules
|
|
Name
|
Total Fees Earned or Paid in Cash ($)
|
|
Michael B. Yanney
|
-
|
|
Lisa Y. Roskens
|
-
|
|
Mariann Byerwalter
|
38,500
|
|
Dr. William S. Carter
|
35,000
|
|
Patrick J. Jung
|
42,000
|
|
George H. Krauss
|
-
|
|
Dr. Martin A. Massengale
|
42,000
|
|
Dr. Gail Walling Yanney
|
-
|
|
Clayton K. Yeutter
|
38,500
|
| Name | Number of BUCs Beneficially Owned | Percent of Class |
|
Michael B. Yanney, Chairman Emeritus and Manager of Burlington
|
347,510
(1)
|
2%
|
|
Lisa Y. Roskens, Chairman, President, Chief Executive Officer and Manager of Burlington
|
319,710
(2)
|
2%
|
|
Mark A. Hiatt, Chief Executive Officer of the Partnership
|
8,850
|
*
|
|
Michael J. Draper, Chief Financial Officer of Burlington
|
2,000
|
*
|
|
Mariann Byerwalter, Manager of Burlington
|
-
|
-
|
|
Dr. William S. Carter, Manager of Burlington
|
-
|
-
|
|
Patrick J. Jung, Manager of Burlington
|
4,000
|
*
|
|
George H. Krauss, Manager of Burlington
|
-
|
-
|
|
Dr. Martin A. Massengale, Manager of Burlington
|
1,500
|
*
|
|
Dr. Gail Walling Yanney, Manager of Burlington
|
347,510
(3)
|
2%
|
|
Clayton K. Yeutter, Manager of Burlington
|
2,000
|
*
|
|
All current executive officers and Managers of Burlington as a group (11 persons)
|
365,860
|
2%
|
|
2009
|
2008
|
|||||||
|
Audit Fees
(1)
|
$ | 314,405 | $ | 343,655 | ||||
|
Audit-Related Fees
|
- | - | ||||||
|
Tax Fees
(2)
|
70,667 | 57,484 | ||||||
|
All Other Fees
|
- | - | ||||||
|
(1)
|
Audit – Includes fees and expenses for professional services rendered for the audit of the Company’s annual financial statements and internal control over financial reporting, reviews of the financial statements included in the Company’s quarterly reports on Form 10-Q during 2009 and 2008, and services associated with registration statements, periodic reports and other documents filed with the Securities and Exchange Commission or other documents issued in connection with securities offerings, such as consents.
|
|
(2)
|
Tax – Includes fees and expenses for the professional services rendered for the preparation and review of tax returns and for various consultations
.
|
|
|
AMERICA FIRST TAX EXEMPT INVESTORS, L.P.
|
|
|
By America First Capital Associates
|
|
|
Limited Partnership Two,
|
|
|
General Partner of the Partnership
|
|
|
By The Burlington Capital Group LLC,
|
|
|
General Partner of
|
|
|
America First Capital Associates
|
|
|
Limited Partnership Two
|
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
| FUND | NUMBER OF SHARES | VALUE ($) | PUT OR CALL |
|---|
| DIRECTORS | AGE | BIO | OTHER DIRECTOR MEMBERSHIPS |
|---|
No information found
No Customers Found
No Suppliers Found
Price
Yield
| Owner | Position | Direct Shares | Indirect Shares |
|---|