XML 69 R55.htm IDEA: XBRL DOCUMENT v3.24.0.1
Commitments and Contingencies (Tables)
12 Months Ended
Dec. 31, 2023
Commitments and Contingencies Disclosure [Abstract]  
Summary of Partnership's Bond Purchase Commitments The following table summarizes the Partnership’s bond purchase commitments as of December 31, 2023 and December 31, 2022:

Bond Purchase Commitments

 

Commitment Date

 

Maximum
Committed
Amounts
Remaining

 

 

Interest
Rate

 

 

Estimated Closing
Date

 

Fair Value as of
December 31, 2023

 

 

Fair Value as of
December 31, 2022

 

Anaheim & Walnut

 

September 2021

 

 

3,900,000

 

 

 

4.85

%

 

Q3 2024

 

 

197,788

 

 

 

98,929

 

Summary of Partnership's Total and Remaining Commitments

 

Property Name

 

Commitment Date

 

Maturity Date

 

Interest Rate (1)

 

Total Initial Commitment

 

 

Remaining Commitment
as of December 31, 2023

 

Mortgage Revenue Bonds

 

 

 

 

 

 

 

 

 

 

Meadow Valley

 

December 2021

 

December 2029

 

6.25%

 

$

44,000,000

 

 

$

23,245,000

 

Residency at the Entrepreneur- Series J-3

 

April 2022

 

March 2040

 

6.00%

 

 

26,080,000

 

 

 

13,780,000

 

Residency at the Entrepreneur- Series J-4

 

April 2022

 

March 2040

 

SOFR + 3.60% (2)

 

 

16,420,000

 

 

 

16,420,000

 

Residency at the Entrepreneur- Series J-5

 

February 2023

 

April 2025 (3)

 

SOFR + 3.60%

 

 

5,000,000

 

 

 

4,000,000

 

Residency at Empire - Series BB-3

 

December 2022

 

December 2040

 

6.45% (4)

 

 

14,000,000

 

 

 

8,945,000

 

Residency at Empire - Series BB-4

 

December 2022

 

December 2040

 

6.45% (5)

 

 

47,000,000

 

 

 

47,000,000

 

The Safford

 

October 2023

 

October 2026 (3)

 

7.59%

 

 

43,000,000

 

 

 

35,439,966

 

Subtotal

 

 

 

 

 

 

 

 

195,500,000

 

 

 

148,829,966

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Taxable Mortgage Revenue Bonds

 

 

 

 

 

 

 

 

 

 

Residency at the Mayer Series A-T

 

October 2021

 

October 2024

 

SOFR + 3.70%

 

$

12,500,000

 

 

$

1,000,000

 

Residency at the Entrepreneur Series J-T

 

April 2022

 

April 2025 (3)

 

SOFR + 3.65%

 

 

8,000,000

 

 

 

7,000,000

 

Residency at Empire - Series BB-T

 

December 2022

 

December 2025 (3)

 

7.45%

 

 

9,404,500

 

 

 

8,404,500

 

Village at Hanford Square - Series H-T

 

May 2023

 

May 2030

 

7.25%

 

 

10,400,000

 

 

 

9,400,000

 

40rty on Colony - Series P-T

 

June 2023

 

June 2030

 

7.45%

 

 

5,950,000

 

 

 

4,950,000

 

Subtotal

 

 

 

 

 

 

 

 

46,254,500

 

 

 

30,754,500

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Governmental Issuer Loans

 

 

 

 

 

 

 

 

 

 

Poppy Grove I

 

September 2022

 

April 2025 (3)

 

6.78%

 

 

35,688,328

 

 

 

15,842,328

 

Poppy Grove II

 

September 2022

 

April 2025 (3)

 

6.78%

 

 

22,250,000

 

 

 

12,708,700

 

Poppy Grove III

 

September 2022

 

April 2025 (3)

 

6.78%

 

 

39,119,507

 

 

 

22,569,507

 

Subtotal

 

 

 

 

 

 

 

 

97,057,835

 

 

 

51,120,535

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Taxable Governmental Issuer Loans

 

 

 

 

 

 

 

 

 

 

Poppy Grove I

 

September 2022

 

April 2025 (3)

 

6.78%

 

$

21,157,672

 

 

$

20,157,672

 

Poppy Grove II

 

September 2022

 

April 2025 (3)

 

6.78%

 

 

10,941,300

 

 

 

9,941,300

 

Poppy Grove III

 

September 2022

 

April 2025 (3)

 

6.78%

 

 

24,480,493

 

 

 

23,480,493

 

Subtotal

 

 

 

 

 

 

 

 

56,579,465

 

 

 

53,579,465

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Property Loans

 

 

 

 

 

 

 

 

 

 

 

 

Osprey Village

 

July 2021

 

August 2024 (3)

 

SOFR + 3.07%

 

$

25,500,000

 

 

$

10,501,704

 

Willow Place Apartments

 

September 2021

 

October 2024 (3)

 

SOFR + 3.30%

 

 

21,351,328

 

 

 

2,475,722

 

Sandy Creek Apartments

 

August 2023

 

September 2026 (3)

 

8.63% (6)

 

 

7,830,000

 

 

 

5,410,124

 

Willow Place Apartments Supplemental

 

November 2023

 

October 2024 (3)

 

SOFR + 3.45%

 

 

1,838,254

 

 

 

1,499,254

 

Subtotal

 

 

 

 

 

 

 

 

56,519,582

 

 

 

19,886,804

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity Investments

 

 

 

 

 

 

 

 

 

 

 

 

Vantage at San Marcos (7), (8)

 

November 2020

 

N/A

 

N/A

 

$

9,914,529

 

 

$

8,943,914

 

Vantage at Loveland (9)

 

April 2021

 

N/A

 

N/A

 

 

18,215,000

 

 

 

1,065,061

 

Freestone Greeley (8)

 

October 2022

 

N/A

 

N/A

 

 

16,035,710

 

 

 

11,137,993

 

The Jessam at Hays Farm

 

July 2023

 

N/A

 

N/A

 

 

16,532,636

 

 

 

9,153,867

 

Freestone Greenville (8)

 

December 2023

 

N/A

 

N/A

 

 

19,934,456

 

 

 

14,597,244

 

Freestone Ladera (8)

 

December 2023

 

N/A

 

N/A

 

 

17,097,624

 

 

 

13,449,494

 

Subtotal

 

 

 

 

 

 

 

 

97,729,955

 

 

 

58,347,573

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Bond Purchase Commitments

 

 

 

 

 

 

 

 

 

 

 

 

Anaheim & Walnut

 

September 2021

 

Q3 2024 (10)

 

4.85%

 

$

3,900,000

 

 

$

3,900,000

 

Subtotal

 

 

 

 

 

 

 

 

3,900,000

 

 

 

3,900,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Commitments

 

 

 

 

 

 

 

$

553,541,337

 

 

$

366,418,843

 

(1)
The variable index interest rate components are typically subject to floors that range from 0% to 0.85%.
(2)
Upon stabilization, the MRB will convert to a fixed rate of 8.0% and become subordinate to the other senior MRBs.
(3)
The borrowers may elect to extend the maturity date for a period ranging between six and twelve months upon meeting certain conditions, which may include payment of a non-refundable extension fee.
(4)
Beginning December 2029, the interest rate will change to the greater of (i) 3.25% over the then 10-Year SOFR Swap rate, or (ii) 6.00%.
(5)
Upon stabilization, the MRB will convert to a fixed rate of 10.0% and become subordinate to the other senior MRBs of the borrower.
(6)
The interest rate will convert to a variable rate of Term SOFR + 3.35% on February 1, 2025.
(7)
The property became a consolidated VIE effective during the fourth quarter of 2021 (Note 5).
(8)
A development site has been identified for this property but construction had not commenced as of December 31, 2023.
(9)
In July 2023, the Partnership's initial commitment of $16.3 million was increased by $1.9 million upon meeting certain conditions as outlined in the original agreement.
(10)
This is the estimated closing date of the associated bond purchase commitment.
Summary of Partnership's Maximum Exposure Under Guarantee Agreements The following table summarizes the Partnership’s maximum exposure under these guaranty agreements as of December 31, 2023:

Limited Partnership(s)

 

End of Guaranty Period

 

Partnership's Maximum Exposure
as of December 31, 2023

 

 

Ohio Properties

 

2026

 

$

1,960,152

 

 

Greens of Pine Glen, LP

 

2027

 

 

1,470,582

 

 

Borrower

 

End of Guaranty Period

 

Partnership's Maximum Exposure
as of December 31, 2023

 

The 50/50 MF Property--TIF Loan

 

2025

 

$

1,337,268

 

The 50/50 MF Property--Mortgage

 

2027

 

 

21,846,868