XML 85 R51.htm IDEA: XBRL DOCUMENT v3.22.4
Derivative Instruments (Tables)
12 Months Ended
Dec. 31, 2022
Interest Rate Swaption [Member]  
Derivative [Line Items]  
Summary of Partnership's Derivative Instruments The following table summarizes the Partnership's interest rate swap agreements as of December 31, 2022:

Trade Date

 

Notional Amount

 

 

Effective Date

 

Termination Date

 

Fixed Rate Paid

 

 

Period End Variable Rate Received

 

 

Variable Rate Index

 

Variable Debt
Financing
Hedged
(1)

 

Counterparty

 

Fair Value as of
December 31, 2022

 

February 2022

 

 

55,990,000

 

 

2/9/2022

 

2/1/2024

 

 

1.40

%

 

 

4.09

%

 

Compounded SOFR

 

TOB Trusts

 

Mizuho Capital Markets

 

$

2,205,130

 

March 2022

 

 

47,850,000

 

 

3/3/2022

 

3/1/2027

 

 

1.65

%

 

 

4.09

%

 

Compounded SOFR

 

TOB Trusts

 

Mizuho Capital Markets

 

 

4,048,961

 

October 2022

 

 

34,436,088

 

(2)

4/1/2023

 

4/1/2025

 

 

3.92

%

 

N/A

 

 

Compounded SOFR

 

TOB Trusts

 

Mizuho Capital Markets

 

 

131,427

 

December 2022

 

 

10,880,000

 

(3)

1/1/2023

 

12/1/2029

 

 

3.27

%

 

N/A

 

 

Compounded SOFR

 

TOB Trusts

 

Mizuho Capital Markets

 

 

370,342

 

December 2022

 

 

45,500,000

 

 

1/3/2023

 

1/1/2030

 

 

3.47

%

 

N/A

 

 

Compounded SOFR

 

TOB Trusts

 

Mizuho Capital Markets

 

 

443,339

 

 

 

 

194,656,088

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

7,199,199

 

 

(1)
See Notes 15 and 23 for additional details.
(2)
The notional amount increases according to a schedule in accordance with the terms of the interest rate swap agreement up to a maximum notional amount of $99.6 million.
(3)
The notional amount increases according to a schedule in accordance with the terms of the interest rate swap agreement up to a maximum notional amount of $47.8 million.
Total Return Swaps [Member]  
Derivative [Line Items]  
Summary of Partnership's Derivative Instruments

The following table summarizes the terms of the Partnership’s total return swaps as of December 31, 2022 and 2021:

Trade Date

 

Notional
Amount

 

 

Effective
Date

 

Termination Date

 

Period End
Variable
Rate
Paid

 

 

Period End
Variable
Rate
Received

 

 

Variable Rate
Index

 

Counterparty

 

Fair Value as of
December 31, 2022

 

December 2022

 

 

102,690,670

 

 

December 2022

 

Sept 2025

 

 

7.80

%

(1)

 

13.05

%

(2)

SOFR

 

Mizuho Capital Markets

 

$

239,612

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

239,612

 

 

(1)
Variable rate equal to SOFR + 4.00%, subject to an all-in floor of 4.25%.
(2)
Variable rate equal to SOFR + 9.25%.

 

Trade Date

 

Notional
Amount

 

 

Effective
Date

 

Termination Date

 

Period End
Variable
Rate
Paid

 

Period End
Variable
Rate
Received

 

Variable Rate
Index

 

Counterparty

 

Fair Value as of
December 31, 2021

 

September 2020

 

 

39,607,744

 

 

September 2020

 

Sept 2025

 

4.25% (1)

 

9.20% (3)

 

3-month LIBOR

 

Mizuho Capital Markets

 

$

77,061

 

September 2020

 

 

63,500,000

 

 

September 2020

 

Mar 2022

 

1.00% (2)

 

9.20% (3)

 

3-month LIBOR

 

Mizuho Capital Markets

 

 

215,267

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

292,328

 

(1)
Variable rate equal to 3-month LIBOR + 3.75%, subject to a floor of 4.25%.
(2)
Variable rate equal to 3-month LIBOR + 0.50%, subject to a floor of 1.00%.
(3)
Variable rate equal to 3-month LIBOR + 9.00%.
Interest Rate Cap Agreements [Member]  
Derivative [Line Items]  
Summary of Partnership's Derivative Instruments

Purchase Date

 

Notional Amount

 

 

Maturity
Date

 

Effective
Capped
Rate
(1)

 

 

Index

 

Variable Debt
Financing
Hedged
(1)

 

Counterparty

 

Fair Value as of
December 31, 2022

 

August 2019

 

 

75,014,903

 

 

Aug 2024

 

 

4.5

%

 

SIFMA

 

M31 TEBS

 

Barclays Bank PLC

 

$

91,627

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

91,627

 

 

(1)
See Notes 15 and 23 for additional details.

 

Purchase Date

 

Notional Amount

 

 

Maturity
Date

 

Effective
Capped
Rate
(1)

 

 

Index

 

Variable Debt
Financing
Hedged
(1)

 

Counterparty

 

Fair Value as of
December 31, 2021

 

August 2019

 

 

76,544,336

 

 

Aug 2024

 

 

4.5

%

 

SIFMA

 

M31 TEBS

 

Barclays Bank PLC

 

$

51,090

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

51,090

 

 

 

(1)
See Notes 15 and 23 for additional details.

In January 2023, the Partnership entered into two additional interest rate swap agreements to mitigate interest rate risk associated with the variable rate TOB trust financings. The following table summarizes the terms of the interest rate swap agreements:

Purchase Date

 

Notional Amount

 

 

Effective Date

 

Termination Date

 

Fixed Rate Paid

 

Variable Rate Index Received

 

Variable Debt
Financing Hedged

 

Counterparty

January 2023

 

$

12,065,200

 

 

1/19/2023

 

1/1/2030

 

3.354%

 

Compounded SOFR

 

TOB Trusts

 

Mizuho Capital Markets

January 2023

 

$

8,027,600

 

 

2/1/2023

 

2/1/2030

 

3.289%

 

Compounded SOFR

 

TOB Trusts

 

Mizuho Capital Markets