v2.4.0.6
Document and Entity Information
3 Months Ended
Mar. 31, 2013
Entity Registrant Name AMERICA FIRST TAX EXEMPT INVESTORS LP
Entity Central Index Key 0001059142
Current Fiscal Year End Date --12-31
Entity Filer Category Accelerated Filer
Document Type 10-Q
Document Period End Date Mar. 31, 2013
Document Fiscal Year Focus 2013
Document Fiscal Period Focus Q1
Amendment Flag false
Entity Common Stock, Units Outstanding 0
v2.4.0.6
Condensed Consolidated Balance Sheets (USD $)
Mar. 31, 2013
Dec. 31, 2012
Assets [Abstract]    
Cash and cash equivalents $ 13,336,312 $ 30,172,773
Restricted cash 4,595,649 5,471,522
Interest receivable 10,851,898 8,473,360
Tax-exempt mortgage revenue bonds held in trust, at fair value 130,391,760 99,534,082
Tax-exempt mortgage revenue bonds, at fair value 76,467,415 45,703,294
Public housing capital fund trusts, at fair value 64,613,713 65,389,298
Available-for-sale Securities, Fair Value Disclosure, Mortgage-backed Securities 34,115,328 32,121,412
Real estate assets:    
Land 11,221,298 11,202,876
Buildings and improvements 96,004,727 93,615,479
Real estate assets before accumulated depreciation 107,226,025 104,818,355
Accumulated depreciation (20,519,236) (19,330,063)
Net real estate assets 86,706,789 85,488,292
Other assets 11,004,379 8,216,295
Assets of discontinued operations 9,963,239 32,580,427
Total assets 442,046,482 413,150,755
Liabilities [Abstract]    
Accounts payable, accrued expenses and other liabilities 5,445,866 5,013,947
Distribution payable 5,400,621 5,566,908
Debt financing 194,267,900 177,948,000
Mortgages payable 46,558,021 39,119,507
Liabilities of discontinued operations 115,668 1,531,462
Total Liabilities 251,788,076 229,179,824
Commitments and Contingencies      
Partners' Capital    
General Partner 69,728 (430,087)
Beneficial Unit Certificate holders 214,252,021 207,383,087
Unallocated deficit of Consolidated VIEs (25,276,767) (25,035,808)
Total Partners' Capital 189,044,982 181,917,192
Noncontrolling interest 1,213,424 2,053,739
Total Capital 190,258,406 183,970,931
Total Liabilities and Partners' Capital $ 442,046,482 $ 413,150,755
v2.4.0.6
Condensed Consolidated Statements of Operations (USD $)
3 Months Ended
Mar. 31, 2013
Mar. 31, 2012
Revenues [Abstract]    
Property revenues $ 3,732,807 $ 2,960,400
Investment income 7,716,617 2,371,404
Interest Income, Operating 1,244,985 39,345
Other income 250,000 0
Total Revenues 12,944,409 5,371,149
Expenses [Abstract]    
Real estate operating (exclusive of items shown below) 2,057,036 1,615,376
Provision for loss on receivables 238,175 238,175
Depreciation and amortization 1,581,376 1,063,767
Interest 1,536,273 1,268,816
General and administrative 970,491 650,579
Total Expenses 6,383,351 4,836,713
Income (loss) from continuing operations 6,561,058 534,436
Income from discontinued operations 1,933,019 235,148
Net income (loss) 8,494,077 769,584
Net income (loss) attributable to noncontrolling interest 172,651 139,152
Net income (loss) - America First Tax Exempt Investors, L.P. 8,321,426 630,432
Net income (loss) allocated to:    
General Partner 511,751 8,703
Limited Partners - Unitholders 8,050,634 861,588
Unallocated loss of Consolidated VIEs (240,959) (239,859)
Noncontrolling interest 172,651 139,152
Net income (loss) $ 8,494,077 $ 769,584
Unitholders' interest in net income per unit (basic and diluted):    
Income from continuing operations $ 0.15 $ 0.03
Income from discontinued operations $ 0.04 $ 0.00
Net income (loss), basic and diluted, per unit $ 0.19 $ 0.03
Weighted average number of units outstanding, basic and diluted 42,772,928 30,122,928
v2.4.0.6
Condensed Consolidated Statements of Operations Parenthetical (USD $)
3 Months Ended
Mar. 31, 2013
Discontinued Operation, Gain (Loss) on Disposal of Discontinued Operation, Net of Tax $ 1,775,527
v2.4.0.6
Condensed Consolidated Statements of Comprehensive Income (USD $)
3 Months Ended
Mar. 31, 2013
Mar. 31, 2012
Net income (loss) $ 8,494,077 $ 769,584
Net Income (Loss) Allocated to General Partners 511,751 8,703
Net income (loss) allocated to unitholders 8,050,634 861,588
Unallocated loss of Consolidated VIEs (240,959) (239,859)
Net income (loss) attributable to noncontrolling interest 172,651 139,152
Accumulated Other Comprehensive Income (Loss) [Member]
   
Net income (loss) 0 0
Unrealized Gain (Loss) on Securities (2,800,619) 2,847,607
Net Income (Loss) Allocated to General Partners 539,757 37,179
Net income (loss) allocated to unitholders 10,823,247 3,680,719
Unallocated loss of Consolidated VIEs (240,959) (239,859)
Net income (loss) attributable to noncontrolling interest (172,651) (139,152)
Comprehensive income - America First Tax Exempt Investors, L.P. $ 11,294,696 $ 3,617,191
v2.4.0.6
Condensed Consolidated Statements of Partners' Capital (USD $)
Total
General Partner
Number of Units
Beneficial Unit Certificate Holders
Unallocated Deficit of Consolidated VIEs
Noncontrolling Interest
Accumulated Other Comprehensive Income (Loss) [Member]
Balance at Dec. 31, 2011             $ 95,894
Distributions paid or accrued             0
Unrealized gain on securities             2,800,619
Balance at Jun. 30, 2012              
Balance at Dec. 31, 2011 131,589,045 (354,006)   154,911,228 (23,512,962) 544,785 95,894
Partners' Capital Account, Units at Dec. 31, 2011     30,122,928        
Sale of Limited Partner Interest in Multi-Family Properties 4,037 0   0 0 4,037  
Distributions paid or accrued (3,803,400) (38,034)    (3,765,366) 0 0 0
Net income (loss) 769,584 8,703    861,588 (239,859) 139,152 0
Unrealized gain on securities 2,847,607 28,476    2,819,131 0 0 2,847,607
Balance at Mar. 31, 2012              
Balance at Dec. 31, 2012 183,970,931 (430,087)   207,383,087 (25,035,808) 2,053,739 7,161,381
Partners' Capital Account, Units at Dec. 31, 2012     42,772,928        
Deconsolidation of Discontinued Operations 393,401 14,064   1,392,303   (1,012,966) 1,406,367
Distributions paid or accrued (5,400,622) (54,006)   (5,346,616) 0 0  
Net income (loss) 8,494,077 511,751   8,050,634 (240,959) 172,651 0
Unrealized gain on securities 2,800,619 28,006   2,772,613 0 0  
Balance at Mar. 31, 2013 $ 190,258,406 $ 69,728   $ 214,252,021 $ (25,276,767) $ 1,213,424 $ 11,368,367
v2.4.0.6
Condensed Consolidated Statements of Cash Flows (USD $)
3 Months Ended
Mar. 31, 2013
Mar. 31, 2012
Cash flows from operating activities:    
Net income (loss) $ 8,494,077 $ 769,584
Adjustments to reconcile net income (loss) to net cash provided (used) by operating activities:    
Depreciation and amortization expense 1,585,605 1,511,315
Provision for loss on receivables 238,175 238,175
Non-cash loss on derivatives 104,658 329,340
Bond discount and premium amortization and accretion (83,638) (105,140)
Gain on the sale of the Ohio Properties (1,775,527) 0
Changes in operating assets and liabilities, net of effect of acquisitions    
Increase (decrease) in interest receivable (2,616,713) (1,526,134)
(Increase) decrease in other assets (652,147) 13,550
Increase (decrease) in accounts payable and accrued expenses (2,248,190) (449,445)
Net cash provided (used) by operating activities 3,046,300 781,245
Cash flows from investing activities:    
Capital expenditures (1,645,272) (1,823,562)
Acquisition of tax-exempt mortgage revenue bonds (38,400,000) 0
Proceeds from sale of MF Property 16,195,000 0
Investment in the Ohio Properties' bonds (18,313,000) 0
Cash received from taxable loans receivable - Ohio Properties 4,064,089 0
Acquisition of mortgage-backed securities (2,557,373) 0
Acquisition of partnerships, net of cash acquired (804,000) 0
Decrease in restricted cash 137,443 225,705
Restricted cash - debt collateral released 644,833 650,833
Proceeds from the sale of bonds 2,097,691 0
Principal payments received on taxable bonds 684,763 71,317
Net cash provided (used) by investing activities (37,895,826) (875,707)
Cash flows from financing activities:    
Distributions paid (5,566,909) (3,911,340)
Proceeds from debt financing 16,705,000 1,673,579
Principal borrowings on mortgages payable 7,500,000 0
Principal payments on debt and mortgage financing (562,486) (186,302)
Decrease in liabilities related to restricted cash (137,443) (225,705)
Debt financing costs 32,942 34,188
Proceeds from Noncontrolling Interests 0 4,037
Net cash (used) provided by financing activities 17,905,220 (2,679,919)
Net increase (decrease) in cash and cash equivalents (16,944,306) (2,774,381)
Cash and cash equivalents at beginning of period, including discontinued operations 30,331,500 20,213,413
Cash and cash equivalents at end of period, including discontinued operations 13,387,194 17,439,032
Cash paid during the period for interest 1,286,483 881,291
Distributions declared but not paid 5,400,622 3,803,400
Cash borrowed for financing costs 115,900 0
Capital expenditures financed through payables 2,006,159 42,929
Deconsolidation of the Ohio Properties - noncontrolling interest 1,012,966 0
Taxable loans receivable - Ohio Properties $ 1,236,236 $ 0
v2.4.0.6
Condensed Consolidated Statements of Cash Flows Parenthetical Tagging (USD $)
Mar. 31, 2013
Dec. 31, 2012
Mar. 31, 2012
Dec. 31, 2011
Disposal Group, Including Discontinued Operation, Cash and Cash Equivalents, beginning of period $ 50,882 $ 158,727 $ 24,632 $ 126,572
Disposal Group, Including Discontinued Operation, Cash and Cash Equivalents, end of period $ 50,882 $ 158,727 $ 24,632 $ 126,572
v2.4.0.6
Basis of Presentation
3 Months Ended
Mar. 31, 2013
Basis of Presentation [Abstract]  
Basis of Presentation and Significant Accounting Policies [Text Block]
Basis of Presentation

General
 
America First Tax Exempt Investors, L.P. (the “Partnership”) was formed on April 2, 1998, under the Delaware Revised Uniform Limited Partnership Act for the primary purpose of acquiring, holding, selling and otherwise dealing with a portfolio of federally tax-exempt mortgage revenue bonds which have been issued to provide construction and/or permanent financing of multifamily residential properties.  Interest on these bonds is excludable from gross income for federal income tax purposes.  As a result, most of the income earned by the Partnership is exempt from federal income taxes.  The Partnership may also invest in other types of tax-exempt securities that may or may not be secured by real estate and may make taxable mortgage loans secured by multifamily properties which are financed by tax-exempt mortgage revenue bonds held by the Partnership.  The Partnership generally does not seek to acquire direct interests in real property as long term or permanent investments.  The Partnership may, however, acquire real estate securing its tax-exempt mortgage revenue bonds or taxable mortgage loans through foreclosure in the event of a default.  In addition, the Partnership may acquire interests in multifamily apartment properties (“MF Properties”) in order to position itself for future investments in tax-exempt mortgage revenue bonds issued to finance these properties. The Partnership expects to sell its interest in these MF Properties in connection with the future syndication of low income housing tax credits under Section 42 of the Internal Revenue Code ("LIHTCs") or to a tax-exempt organization and to acquire tax-exempt mortgage revenue bonds on these properties to provide debt financing to the new owners.
 
Our general partner is America First Capital Associates Limited Partnership Two (“AFCA 2” or “General Partner”).  The general partner of AFCA2 is The Burlington Capital Group LLC ("Burlington"). The Partnership has issued Beneficial Unit Certificates (“BUCs”) representing assigned limited partner interests to investors (“unitholders”).  The Partnership will terminate on December 31, 2050, unless terminated earlier under provisions of its Agreement of Limited Partnership.
 
The "Company" refers to the consolidated financial statements reported in this Form 10-Q which include the assets, liabilities, and results of operations of the Partnership, its Consolidated Subsidiaries (defined below) and three entities in which the Partnership does not hold an ownership interest but which own multifamily apartment properties financed with tax-exempt mortgage revenue bonds held by the Partnership and which are treated as variable interest entities ("VIEs") of which the Partnership has been determined to be the primary beneficiary (the “Consolidated VIEs”). The Consolidated Subsidiaries of the Partnership consist of:

ATAX TEBS I, LLC, a special purpose entity owned and controlled by the Partnership, created to hold tax-exempt mortgage revenue bonds in order to facilitate the Tax Exempt Bond Securitization (“TEBS”) Financing with Freddie Mac (Note 10).
Seven multifamily apartments ("MF Properties") which are either wholly or majority owned by subsidiaries of the Partnership.
One apartment property, the Greens of Pine Glen ("Greens Property")which is reported as discontinued operations (Note 9).

Stand alone financial information of the Partnership reported in this Form 10-Q includes only the assets, liabilities, and results of operations of the Partnership and its Consolidated Subsidiaries (hereafter the “Partnership”) without the Consolidated VIEs.  In the Company’s consolidated financial statements, all transactions and accounts between the Partnership, the Consolidated Subsidiaries and the Consolidated VIEs have been eliminated in consolidation.  The Partnership does not believe that the consolidation of VIEs for reporting under accounting principles generally accepted in the United States of America (“GAAP”) affects the Partnership’s status as a partnership for federal income tax purposes or the status of unitholders as partners of the Partnership, the treatment of the tax-exempt mortgage revenue bonds on the properties owned by Consolidated VIEs as debt, the tax-exempt nature of the interest payments received on bonds secured by the properties owned by Consolidated VIEs or the manner in which the Partnership’s income is reported to unitholders on IRS Form K-1.

The unallocated deficit of the Consolidated VIEs is primarily comprised of the accumulated historical net losses of the Consolidated VIEs since the applicable consolidation date. The unallocated deficit of the VIEs and the VIEs' net losses subsequent to that date are not allocated to the General Partner and unitholders as such activity is not contemplated by, or addressed in, the Agreement of Limited Partnership.

The preparation of financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates.  The accompanying interim unaudited condensed consolidated financial statements have been prepared according to the rules and regulations of the Securities and Exchange Commission. Certain information and footnote disclosures normally included in financial statements prepared in accordance with GAAP have been condensed or omitted according to such rules and regulations, although management believes that the disclosures are adequate to make the information presented not misleading. The condensed consolidated financial statements should be read in conjunction with the consolidated financial statements and notes thereto included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2012. These condensed consolidated financial statements and notes have been prepared consistently with the 2012 Form 10-K. In the opinion of management, all adjustments (consisting of normal and recurring accruals) necessary to present fairly the financial position as of March 31, 2013, and the results of operations for the interim periods presented have been made. The results of operations for the interim period are not necessarily indicative of the results to be expected for the full year.

v2.4.0.6
Partnership Income, Expense and Cash Distributions
3 Months Ended
Mar. 31, 2013
Partnership Income, Expenses and Cash Distributions [Abstract]  
Partnership Income Expenses and Cash Distributions [Text Block]
Partnership Income, Expenses and Cash Distributions
 
The Agreement of Limited Partnership of the Partnership contains provisions for the distribution of Net Interest Income, Net Residual Proceeds and Liquidation Proceeds, for the allocation of income or loss from operations and for the allocation of income and loss arising from a repayment, sale, or liquidation of investments.  Income and losses will be allocated to each unitholder on a periodic basis, as determined by the General Partner, based on the number of BUCs held by each unitholder as of the last day of the period for which such allocation is to be made. Distributions of Net Interest Income and Net Residual Proceeds will be made to each unitholder of record on the last day of each distribution period based on the number of BUCs held by each unitholder as of such date. For purposes of the Agreement of Limited Partnership, cash distributions, if any, received by the Partnership from its indirect interest in MF Properties (Note 7) will be included in the Partnership’s Interest Income and cash distributions received by the Partnership from the sale of such properties will be included in the Partnership Residual Proceeds.

Cash distributions are currently made on a quarterly basis but may be made on a monthly or semiannual basis at the election of AFCA 2.  On each distribution date, Net Interest Income is distributed 99% to the unitholders and 1% to AFCA 2 and Net Residual Proceeds are distributed 100% to unitholders except that Net Interest Income and Net Residual Proceeds representing contingent interest in an amount equal to 0.9% per annum of the principal amount of the tax-exempt mortgage revenue bonds on a cumulative basis (defined as Net Interest Income (Tier 2) and Net Residual Proceeds (Tier 2), respectively) are distributed 75% to the unitholders and 25% to AFCA 2.

In June 2010, the Company completed a sales transaction whereby four of the MF Properties, Crescent Village, Post Woods (I and II), and Willow Bend apartments in Ohio (the “Ohio Properties”), were sold to three new ownership entities controlled by an unaffiliated not-for-profit entity and in October 2011, the three limited partnerships that own the Ohio Properties admitted two entities that are affiliates of Boston Capital ("BC Partners") as new limited partners as part of a syndication of LIHTCs. The BC Partners agreed to contribute equity to these limited partnerships, subject to the Ohio Properties meeting certain debt service coverage ratios specified in the applicable limited partnership agreements. The Company acquired 100% of the $18.3 million tax-exempt mortgage revenue bonds issued by the Ohio Housing Finance Agency as part of a plan of financing for the acquisition and rehabilitation of the Ohio Properties. The tax-exempt mortgage revenue bonds secured by the Ohio Properties were acquired by the Company at par and consisted of two series. The Series A bond had a par value of $14.7 million and bears interest at an annual rate of 7.0%. The Series B bond had a par value of $3.6 million and bears interest at an annual interest rate of 10.0%. Both series of bonds mature in June 2050. The BC Partners agreed to contribute equity to these limited partnerships, subject to the Ohio Properties meeting certain debt service coverage ratios specified in the applicable limited partnership agreements. As such, there was not sufficient equity invested at closing by the not-for-profit or BC Partners into the Ohio Properties to allow the Company to recognize a real estate sale.

During the first quarter of 2013, BC Partners contributed $6.5 million of capital into the Ohio Properties which was sufficient to allow the Company to recognize the sale pursuant to the accounting guidance. The Company determined that the approximate $1.8 million gain from the sale of the Ohio Properties was Tier 2 income in 2010, the year in which the Ohio Properties were sold to the unaffiliated not-for-profit. As such, 25% of that gain was distributed to AFCA 2 in 2010 and there was no Tier 2 income reported for the first quarter of 2013.

The deposit method of accounting for real estate sales required both the deferral of the gain from the real estate sale and also did not allow recognition of the tax-exempt interest payments by the Ohio Properties to the Company between June 2010 and the date of the equity contribution by BC Partners. In conjunction with the recognition of the real estate sale, approximately $3.5 million of tax-exempt interest has been recognized within investment income in the first quarter of 2013 which represents the tax-exempt interest payments received from the Ohio Properties between June 2010 and December 2012. In addition, the Partnership reported approximately $1.1 million in taxable note interest income and $250,000 guarantee fee from the general partner of the Ohio Properties during the first quarter of 2013 (Note 9). The deposit method of accounting also deferred the recognition of the sale of the the Ohio Properties and the purchase of the tax-exempt mortgage bonds they secure in the consolidated statement of cash flows. As such, these transactions are being recognized in the consolidated statement of cash flows in the first quarter of 2013.

v2.4.0.6
Variable Interest Entities
3 Months Ended
Mar. 31, 2013
Variable Interest Entities [Abstract]  
Variable interest entities [Text Block]
Variable Interest Entities

The Partnership invests in federally tax-exempt mortgage revenue bonds which have been issued to provide construction and/or permanent financing of multifamily residential apartments.  The Partnership owns 100% of these bonds and each bond is secured by a first mortgage on the property.  In certain cases, the Partnership has also made taxable loans to the property owners which are secured by second mortgages on these properties.  Although each multifamily property financed with tax-exempt mortgage revenue bonds held by the Partnership is owned by a separate entity in which the Partnership has no equity ownership interest, the debt financing provided by the Partnership creates a variable interest in these ownership entities that may require the Partnership to report the assets, liabilities, and results of operations of these entities on a consolidated basis under GAAP.   

The Partnership determined that five of the entities financed by tax-exempt mortgage revenue bonds owned by the Partnership are held by VIEs as of March 31, 2013 and December 31, 2012.  These VIEs are Ashley Square, Bent Tree, Cross Creek, Fairmont Oaks, and Lake Forest. At December 31, 2012, the Partnership also determined that the Exchange Accommodation Titleholder ("EAT (Maples on 97th)") was also a VIE based on the Qualified Exchange Accommodation Agreement and Master Lease Agreement between the Partnership and EAT (Maples on 97th).

The Partnership does not hold an equity interest in these VIEs and, therefore, the assets of the VIEs cannot be used to settle the general commitments of the Partnership and the Partnership is not responsible for the commitments and liabilities of the VIEs.  The primary risks to the Partnership associated with these VIEs relate to the entities ability to meet debt service obligations to the Partnership and the valuation of the underlying multifamily apartment property which serves as bond collateral.

The following is a discussion of the significant judgments and assumptions made by the Partnership in determining the primary beneficiary of the VIE and, therefore, whether the Partnership must consolidate the VIE.

Consolidated VIEs

The Partnership determined it is the primary beneficiary of the following properties at March 31, 2013: Bent Tree, Fairmont Oaks, and Lake Forest. The capital structure of Bent Tree, Fairmont Oaks, and Lake Forest consists of senior debt, subordinated debt, and equity capital.  The senior debt is in the form of a tax-exempt mortgage revenue bonds and accounts for the majority of each VIE's total capital. As the bondholder, the Partnership is entitled to principal and interest payments and has certain protective rights as established by the bond documents.  The equity ownership of the consolidated VIEs is ultimately held by corporations which are owned by four individuals, two of which are related parties.  Additionally, each of these properties is managed by an affiliate of the Partnership, America First Properties Management Company, LLC (“Properties Management”) which is an affiliate of Burlington Capital Group, LLC ("Burlington").

In August 2012, the EAT (Maples on 97th), a wholly-owned subsidiary of a Title Company which owned a multi-family property located in Omaha, Nebraska, executed a Master Lease Agreement and Construction Management Agreement with the Partnership. These two agreements gave the Partnership the rights and obligations to manage this property as well as the rehabilitation during the six month hold period which contractually ended in February 2013. The Partnership determined that it was the primary beneficiary of the EAT (Maples on 97th) and consolidated the EAT as a VIE as of December 31, 2012. Based on the terms of the Master Lease Agreement, the Partnership reported the rental income and related real estate operating expenses for the Maples on 97th property during the six month holding period as an MF Property since it had all the rights and obligations of landlord for the property. In February 2013, title to the Maples on 97th property transferred to the Partnership from the EAT (Maples on 97th) and the property is reported as an MF Property in the consolidated balance sheet as of March 31, 2013.

In determining the primary beneficiary of these VIEs, the Partnership considered the activities of the VIE which most significantly impact the VIEs' economic performance, who has the power to control such activities, the risks which the entities were designed to create, the variability associated with those risks and the interests which absorb such variability.  The Partnership also considered the related party relationship of the entities involved in the VIEs.  It was determined that the Partnership, as part of the related party group, met both of the primary beneficiary criteria and was the most closely associated with the VIEs and; therefore, was determined to be the primary beneficiary.

Non-Consolidated VIEs

The Company does not consolidate two VIE entities, Ashley Square and Cross Creek.  In determining the primary beneficiary of these VIEs, the Partnership considered the activities of each VIE which most significantly impact the VIEs' economic performance, who has the power to control such activities, the risks which the entities were designed to create, the variability associated with those risks and the interests which absorb such variability.  The significant activities of the VIE that impact the economic performance of the entity include leasing and maintaining apartments, determining if the property is to be sold, decisions relating to debt refinancing, the selection of or replacement of the property manager and the approval of the operating and capital budgets.  As discussed below, while the capital structures of these VIEs resulted in the Partnership holding a majority of the variable interests in these VIEs, the Partnership determined it does not have the power to direct the activities of these VIEs that most significantly impact the VIEs’ economic performance and, as a result, is not the primary beneficiary of these VIEs.
 
Ashley Square –  Ashley Square Housing Cooperative acquired the ownership of the Ashley Square Apartments in December 2008 from Ashley Square LLC through a warranty deed of transfer and an assumption of debt.  This transfer of ownership constituted a reconsideration event as outlined in the consolidation guidance which triggered a re-evaluation of the holders of variable interests to determine the primary beneficiary of the VIE.  The capital structure of the VIE consists of senior debt, subordinated loans and equity capital.  The senior debt is in the form of tax-exempt mortgage revenue bonds that are 100% owned by the Partnership and account for the majority of the VIE’s total capital.  As the bondholder, the Partnership is entitled to principal and interest payments and has certain protective rights as established by the bond documents.  The VIE is organized as a housing cooperative and the 99% equity owner of this VIE is The Foundation for Affordable Housing (“FAH”), an unaffiliated Nebraska not-for-profit organization.  Additionally, this property is managed by Properties Management.

Cross Creek –  Cross Creek Apartments Holdings LLC is the owner of the Cross Creek Apartments.  On January 1, 2010, Cross Creek Apartment Holdings LLC entered into a new operating agreement and admitted three new members.  These new members committed approximately $2.2 million of capital payable in three installments including $563,000 on January 1, 2010.  The new operating agreement and admission of new owner members constituted a reconsideration event as outlined in the consolidation guidance which triggered a re-evaluation of the holders of variable interests to determine the primary beneficiary of the VIE.  The capital structure of the VIE consists of senior debt, subordinated loans, and equity capital at risk.  The senior debt is in the form of tax-exempt mortgage revenue bonds that are 100% owned by the Partnership and account for the majority of the VIE’s total capital.  As the bondholder, the Partnership is entitled to principal and interest payments and has certain protective rights as established by the bond documents.  The three newly admitted members of this VIE are each unaffiliated with the Partnership and have contributed significant equity capital to the VIE.  These members collectively control a 99% interest in the VIE.  The other 1% member of this VIE is FAH, which is also unaffiliated with the Partnership.  Additionally, this property is managed by Properties Management.

The following table presents information regarding the carrying value and classification of the assets held by the Partnership as of March 31, 2013, which constitute a variable interest in Ashley Square and Cross Creek.
 
Balance Sheet Classification
 
 Carrying Value
 
 Maximum Exposure to Loss
Ashley Square Apartments
 
 
 
 
 
Tax Exempt Mortgage Revenue Bond
Bond Investment
 
$
5,583,342

 
$
5,248,000

Property Loan
Other Asset
 
1,298,000

 
6,671,364

 
 
 
$
6,881,342

 
$
11,919,364

Cross Creek Apartments
 
 
 
 
 
Tax Exempt Mortgage Revenue Bond
Bond Investment
 
$
8,167,064

 
$
6,014,381

Property Loans
Other Asset
 
3,448,615

 
3,448,615

 
 
 
$
11,615,679

 
$
9,462,996



The tax-exempt mortgage revenue bonds are classified on the balance sheet as available for sale investments and are carried at fair value while property loans are presented on the balance sheet as Other assets and are carried at the unpaid principal and interest less any loan loss reserves.  See Note 4 for additional information regarding the bonds and Note 8 for additional information regarding the property loans.  The maximum exposure to loss for the bonds is equal to the unpaid principal balance as of March 31, 2013.  The difference between the tax-exempt mortgage revenue bond's carrying value and the maximum exposure to loss is a function of the fair value of the bond.  The difference between the property loan's carrying value and the maximum exposure is the value of loan loss reserves that have been previously recorded against the outstanding loan balances.

The following tables present the effects of the consolidation of the Consolidated VIEs on the Company’s Condensed Consolidated Balance Sheets and Condensed Consolidated Statements of Operations.

Condensed Consolidating Balance Sheets as of March 31, 2013 and December 31, 2012:
 
 
 
 Partnership as of March 31, 2013
 
 Consolidated VIEs as of March 31, 2013
 
 Consolidation - Elimination as of March 31, 2013
 
 Total as of March 31, 2013
Assets
 
 
 
 
 
 
 
 
Cash and cash equivalents
 
$
13,312,928

 
$
23,384

 
$

 
$
13,336,312

Restricted cash
 
3,690,160

 
905,489

 

 
4,595,649

Interest receivable
 
16,837,415

 

 
(5,985,517
)
 
10,851,898

Tax-exempt mortgage revenue bonds held in trust, at fair value
 
155,347,034

 

 
(24,955,274
)
 
130,391,760

Tax-exempt mortgage revenue bonds, at fair value
 
76,467,415

 

 

 
76,467,415

Public housing capital fund trusts, at fair value
 
64,613,713

 

 

 
64,613,713

Mortgage-backed securities, at fair value
 
34,115,328

 

 

 
34,115,328

Real estate assets:
 
 
 
 
 
 
 
 
Land
 
7,971,254

 
3,250,044

 

 
11,221,298

Buildings and improvements
 
64,014,909

 
31,989,818

 

 
96,004,727

Real estate assets before accumulated depreciation
 
71,986,163

 
35,239,862

 

 
107,226,025

Accumulated depreciation
 
(6,450,506
)
 
(14,068,730
)
 

 
(20,519,236
)
Net real estate assets
 
65,535,657

 
21,171,132

 

 
86,706,789

Other assets
 
19,850,322

 
735,448

 
(9,581,391
)
 
11,004,379

Assets of discontinued operations
 
9,963,239

 

 

 
9,963,239

Total Assets
 
$
459,733,211

 
$
22,835,453

 
$
(40,522,182
)
 
$
442,046,482

 
 
 
 
 
 
 
 
 
Liabilities
 
 
 
 
 
 
 
 
Accounts payable, accrued expenses and other liabilities
 
$
4,558,345

 
$
27,214,033

 
$
(26,326,512
)
 
$
5,445,866

Distribution payable
 
5,400,621

 

 

 
5,400,621

Debt financing
 
194,267,900

 

 

 
194,267,900

Mortgages payable
 
46,558,021

 
24,092,000

 
(24,092,000
)
 
46,558,021

Liabilities of discontinued operations
 
115,668

 

 

 
115,668

Total Liabilities
 
250,900,555

 
51,306,033

 
(50,418,512
)
 
251,788,076

Partners' Capital
 
 
 
 
 
 
 
 
General Partner
 
69,728

 

 

 
69,728

Beneficial Unit Certificate holders
 
207,549,504

 

 
6,702,517

 
214,252,021

Unallocated deficit of Consolidated VIEs
 

 
(28,470,580
)
 
3,193,813

 
(25,276,767
)
Total Partners' Capital
 
207,619,232

 
(28,470,580
)
 
9,896,330

 
189,044,982

Noncontrolling interest
 
1,213,424

 

 

 
1,213,424

Total Capital
 
208,832,656

 
(28,470,580
)
 
9,896,330

 
190,258,406

Total Liabilities and Partners' Capital
 
$
459,733,211

 
$
22,835,453

 
$
(40,522,182
)
 
$
442,046,482

 

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

 
$
49,326

 
$

 
$
30,172,773

Restricted cash
 
4,538,071

 
933,451

 

 
5,471,522

Interest receivable
 
14,131,063

 

 
(5,657,703
)
 
8,473,360

Tax-exempt mortgage revenue bonds held in trust, at fair value
 
124,149,600

 

 
(24,615,518
)
 
99,534,082

Tax-exempt mortgage revenue bonds, at fair value
 
45,703,294

 

 

 
45,703,294

Public housing capital fund trusts, at fair value
 
65,389,298

 

 

 
65,389,298

Mortgage-backed securities, at fair value
 
32,121,412

 

 

 
32,121,412

Real estate assets:
 
 
 
 
 
 
 
 
Land
 
6,798,407

 
4,404,469

 

 
11,202,876

Buildings and improvements
 
55,776,753

 
37,838,726

 

 
93,615,479

Real estate assets before accumulated depreciation
 
62,575,160

 
42,243,195

 

 
104,818,355

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

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

 
28,372,093

 

 
85,488,292

Other assets
 
22,923,356

 
852,321

 
(15,559,382
)
 
8,216,295

Assets of discontinued operations
 
32,580,427

 

 

 
32,580,427

Total Assets
 
$
428,776,167

 
$
30,207,191

 
$
(45,832,603
)
 
$
413,150,755

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

 
$
28,529,405

 
$
(25,846,310
)
 
$
5,013,947

Distribution payable
 
5,566,908

 

 

 
5,566,908

Debt financing
 
177,948,000

 

 

 
177,948,000

Mortgages payable
 
39,119,507

 
24,158,000

 
(24,158,000
)
 
39,119,507

Liabilities of discontinued operations
 
1,531,462

 

 

 
1,531,462

Total Liabilities
 
226,496,729

 
52,687,405

 
(50,004,310
)
 
229,179,824

Partners' Capital
 
 
 
 
 
 
 
 
General Partner
 
(430,087
)
 

 

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

 

 
6,727,301

 
207,383,087

Unallocated deficit of Consolidated VIEs
 

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

 
(22,480,214
)
 
4,171,707

 
181,917,192

Noncontrolling interest
 
2,053,739

 

 

 
2,053,739

Total Capital
 
202,279,438

 
(22,480,214
)
 
4,171,707

 
183,970,931

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

 
$
30,207,191

 
$
(45,832,603
)
 
$
413,150,755





Condensed Consolidating Statements of Operations for the three months ended March 31, 2013 and 2012:

 
 Partnership For the Three Months Ended March 31, 2013
 
 Consolidated VIEs For the Three Months Ended March 31, 2013
 
 Consolidation - Elimination For the Three Months Ended March 31, 2013
 
 Total For the Three Months Ended March 31, 2013
Revenues:
 
 
 
 
 
 
 
Property revenues
$
2,519,738

 
$
1,213,069

 
$

 
$
3,732,807

Investment income
8,094,326

 

 
(377,709
)
 
7,716,617

Other interest income
1,244,985

 

 

 
1,244,985

Other income
250,000

 

 

 
250,000

Total revenues
12,109,049

 
1,213,069

 
(377,709
)
 
12,944,409

Expenses:
 
 
 
 
 
 
 
Real estate operating (exclusive of items shown below)
1,323,634

 
733,402

 

 
2,057,036

Provision for loss on receivables
238,175

 

 

 
238,175

Depreciation and amortization
1,238,459

 
353,736

 
(10,819
)
 
1,581,376

Interest
1,536,273

 
819,163

 
(819,163
)
 
1,536,273

General and administrative
970,491

 

 

 
970,491

Total expenses
5,307,032

 
1,906,301

 
(829,982
)
 
6,383,351

Income (loss) from continuing operations
6,802,017

 
(693,232
)
 
452,273

 
6,561,058

Income from discontinued operations (including gain on sale of MF Properties of $1,775,527 in 2013)
1,933,019

 

 

 
1,933,019

Net income (loss)
8,735,036

 
(693,232
)
 
452,273

 
8,494,077

Net income attributable to noncontrolling interest
172,651

 

 

 
172,651

Net income (loss) - America First Tax Exempt Investors, L. P.
$
8,562,385

 
$
(693,232
)
 
$
452,273

 
$
8,321,426


 
 Partnership For the Three Months Ended March 31, 2012
 
 Consolidated VIEs For the Three Months Ended March 31, 2012
 
 Consolidation - Elimination For the Three Months Ended March 31, 2012
 
 Total For the Three Months Ended March 31, 2012
Revenues:
 
 
 
 
 
 
 
Property revenues
$
1,765,491

 
$
1,194,909

 
$

 
$
2,960,400

Investment income
2,753,077

 

 
(381,673
)
 
2,371,404

Other interest income
39,345

 

 

 
39,345

Total revenues
4,557,913

 
1,194,909

 
(381,673
)
 
5,371,149

Expenses:
 
 
 
 
 
 
 
Real estate operating (exclusive of items shown below)
907,335

 
708,041

 

 
1,615,376

Provision for loss on receivables
238,175

 

 

 
238,175

Depreciation and amortization
718,713

 
355,986

 
(10,932
)
 
1,063,767

Interest
1,268,816

 
799,142

 
(799,142
)
 
1,268,816

General and administrative
650,579

 

 

 
650,579

Total expenses
3,783,618

 
1,863,169

 
(810,074
)
 
4,836,713

Income (loss) from continuing operations
774,295

 
(668,260
)
 
428,401

 
534,436

Income from discontinued operations
235,148

 

 

 
235,148

Net income (loss)
1,009,443

 
(668,260
)
 
428,401

 
769,584

Net income attributable to noncontrolling interest
139,152

 

 

 
139,152

Net income (loss) - America First Tax Exempt Investors, L. P.
$
870,291

 
$
(668,260
)
 
$
428,401

 
$
630,432

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
v2.4.0.6
Investments in Tax-Exempt Bonds
3 Months Ended
Mar. 31, 2013
Investments in Tax Exempt Bonds [Abstract]  
Investments in Debt and Equity Instruments, Cash and Cash Equivalents, Unrealized and Realized Gains (Losses) [Text Block]
Investments in Tax-Exempt Bonds

The tax-exempt mortgage revenue bonds owned by the Company have been issued to provide construction and/or permanent financing of multifamily residential properties and do not include the tax-exempt mortgage revenue bonds issued with respect to properties owned by Consolidated VIEs or the Greens Property which is presented as a discontinued operation at March 31, 2013 and December 31, 2012. In addition, at December 31, 2012, the bonds secured by the Ohio Properties were not included as tax-exempt mortgage revenue bonds but were presented as part of discontinued operations (Note 2 and Note 9). Tax-exempt mortgage revenue bonds are either held directly by the Company or are held in trusts created in connection with debt financing transactions (Note 10). The Company had the following investments in tax-exempt mortgage revenue bonds as of dates shown:

 
 
March 31, 2013
Description of Tax-Exempt Mortgage Revenue Bonds
 
Cost adjusted for pay-downs
 
Unrealized Gain
 
Unrealized Loss
 
Estimated Fair Value
Arbors at Hickory Ridge (2)
 
$
11,580,166

 
$
1,226,315

 
$

 
$
12,806,481

Ashley Square (1)
 
5,248,000

 
335,342

 

 
5,583,342

Autumn Pines (2)
 
12,227,249

 
1,390,673

 

 
13,617,922

Bella Vista (1)
 
6,600,000

 
141,570

 

 
6,741,570

Bridle Ridge (1)
 
7,740,000

 
273,377

 

 
8,013,377

Brookstone (1)
 
7,456,317

 
1,655,477

 

 
9,111,794

Cross Creek (1)
 
6,014,381

 
2,152,683

 

 
8,167,064

Lost Creek (1)
 
16,018,015

 
3,835,262

 

 
19,853,277

Ohio Bonds A Bonds (1)
 
14,561,000

 
1,328,300

 

 
15,889,300

Runnymede (1)
 
10,605,000

 
851,157

 

 
11,456,157

Southpark (1)
 
11,924,697

 
2,767,047

 

 
14,691,744

Woodlynn Village (1)
 
4,460,000

 

 
(268
)
 
4,459,732

Tax-exempt mortgage revenue bonds held in trust
 
$
114,434,825

 
$
15,957,203

 
$
(268
)
 
$
130,391,760

 
 
 
 
 
 
 
 
 
 
 
March 31, 2013
Description of Tax-Exempt Mortgage Revenue Bonds
 
Cost adjusted for pay-downs
 
Unrealized Gain
 
Unrealized Loss
 
Estimated Fair Value
Avistar on the Boulevard
 
$
16,976,000

 
190,396

 

 
$
17,166,396

Avistar at Chase Hill
 
10,965,000

 
121,539

 

 
11,086,539

Avistar at the Crest
 
10,459,000

 

 
(100,011
)
 
10,358,989

Iona Lakes
 
15,535,000

 
651,851

 

 
16,186,851

Ohio B Bonds
 
3,590,600

 
316,027

 

 
3,906,627

Vantage at Judson
 
6,049,000

 
131,747

 

 
6,180,747

Woodland Park
 
15,662,000

 

 
(4,080,734
)
 
11,581,266

Tax-exempt mortgage revenue bonds
 
$
79,236,600

 
$
1,411,560

 
$
(4,180,745
)
 
$
76,467,415

 
 
 
 
 
 
 
(1) Bonds owned by ATAX TEBS I, LLC, Note 10
(2) Bond held by Deutsche Bank in a secured financing transaction, Note 10
 
 
December 31, 2012
Description of Tax-Exempt Mortgage Revenue Bonds
 
Cost adjusted for pay-downs
 
Unrealized Gains
 
Unrealized Loss
 
Estimated Fair Value
Ashley Square (1)
 
$
5,260,000

 
$
246,981

 
$

 
$
5,506,981

Autumn Pines (2)
 
12,217,004

 
953,024

 

 
13,170,028

Bella Vista (1)
 
6,600,000

 
93,324

 

 
6,693,324

Bridle Ridge  (1)
 
7,765,000

 
108,632

 

 
7,873,632

Brookstone (1)
 
7,453,246

 
1,459,408

 

 
8,912,654

Cross Creek (1)
 
6,004,424

 
1,994,911

 

 
7,999,335

Lost Creek (1)
 
15,987,744

 
3,467,182

 

 
19,454,926

Runnymede (1)
 
10,605,000

 
491,330

 

 
11,096,330

Southpark  (1)
 
11,904,968

 
2,462,350

 

 
14,367,318

Woodlynn Village (1)
 
4,460,000

 

 
(446
)
 
4,459,554

Tax-exempt mortgage revenue bonds held in trust
 
$
88,257,386

 
$
11,277,142

 
$
(446
)
 
$
99,534,082

 
 
 
 
 
 
 
 
 
 
 
December 31, 2012
Description of Tax-Exempt Mortgage Revenue Bonds
 
Cost adjusted for pay-downs
 
Unrealized Gain
 
Unrealized Loss
 
Estimated Fair Value
Arbors at Hickory Ridge
 
$
11,581,485

 
$
610,785

 
$

 
$
12,192,270

Iona Lakes
 
15,535,000

 
554,910

 

 
16,089,910

Vantage at Judson
 
6,049,000

 

 
(847
)
 
6,048,153

Woodland Park
 
15,662,000

 

 
(4,289,039
)
 
11,372,961

Tax-exempt mortgage revenue bonds
 
$
48,827,485

 
$
1,165,695

 
$
(4,289,886