XML 53 R45.htm IDEA: XBRL DOCUMENT v3.25.1
Allowance for Credit Losses (Tables)
3 Months Ended
Mar. 31, 2025
Financing Receivable, Allowance for Credit Loss [Line Items]  
Summary of Changes in Partnership's Allowance for Credit Losses

The following table summarizes the changes in the Partnership’s allowance for credit losses for the three months ended March 31, 2025:

 

 

For the Three Months Ended March 31, 2025

 

 

 

Governmental Issuer Loans

 

 

Taxable Governmental Issuer Loans

 

 

Property Loans

 

 

Unfunded Commitments

 

 

Total

 

Balance, beginning of period

 

$

1,038,000

 

 

$

76,000

 

 

$

1,930,000

 

 

$

186,000

 

 

$

3,230,000

 

Current provision for credit losses

 

 

(97,000

)

 

 

65,000

 

 

 

(72,000

)

 

 

(68,000

)

 

 

(172,000

)

Balance, end of period

 

$

941,000

 

 

$

141,000

 

 

$

1,858,000

 

 

$

118,000

 

 

$

3,058,000

 

 

The following table summarizes the changes in the Partnership’s allowance for credit losses for the three months ended March 31, 2024:

 

 

For the Three Months March 31, 2024

 

 

 

Governmental Issuer Loans

 

 

Taxable Governmental Issuer Loans

 

 

Property Loans

 

 

Unfunded Commitments

 

 

Total

 

Balance, beginning of period

 

 

1,294,000

 

 

 

77,000

 

 

$

2,048,000

 

 

 

678,000

 

 

 

4,097,000

 

Current provision for credit losses

 

 

(128,000

)

 

 

(36,000

)

 

 

(420,000

)

 

 

(222,000

)

 

 

(806,000

)

Balance, end of period

 

$

1,166,000

 

 

$

41,000

 

 

$

1,628,000

 

 

$

456,000

 

 

$

3,291,000

 

 

Summary of Partnerships Carrying Value by Acquisition Year Grouped by Risk Rating

The following tables summarize the Partnership’s carrying value by acquisition year, grouped by risk rating as of March 31, 2025 and December 31, 2024:

 

 

March 31, 2025

 

 

 

2025

 

 

2024

 

 

2023

 

 

2022

 

 

2021

 

 

Prior

 

 

Total

 

Governmental Issuer Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

Performing

 

$

-

 

 

$

-

 

 

$

12,100,000

 

 

$

108,188,328

 

 

$

34,620,000

 

 

$

-

 

 

$

154,908,328

 

Watch

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Nonperforming

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Subtotal

 

 

-

 

 

 

-

 

 

 

12,100,000

 

 

 

108,188,328

 

 

 

34,620,000

 

 

 

-

 

 

 

154,908,328

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Taxable Governmental Issuer Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

Performing

 

$

-

 

 

$

-

 

 

$

-

 

 

$

22,157,672

 

 

$

-

 

 

$

-

 

 

$

22,157,672

 

Watch

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Nonperforming

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Subtotal

 

 

-

 

 

 

-

 

 

 

-

 

 

 

22,157,672

 

 

 

-

 

 

 

-

 

 

 

22,157,672

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Property Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Performing

 

$

-

 

 

$

7,250,000

 

 

$

588,246

 

 

$

39,933,611

 

 

$

-

 

 

$

-

 

 

$

47,771,857

 

Watch

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Nonperforming

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

495,000

 

 

 

495,000

 

Subtotal

 

 

-

 

 

 

7,250,000

 

 

 

588,246

 

 

 

39,933,611

 

 

 

-

 

 

 

495,000

 

 

 

48,266,857

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Unfunded Commitments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Performing

 

$

-

 

 

$

-

 

 

$

-

 

 

$

23,291,300

 

 

$

-

 

 

$

-

 

 

$

23,291,300

 

Watch

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Nonperforming

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Subtotal

 

 

-

 

 

 

-

 

 

 

-

 

 

 

23,291,300

 

 

 

-

 

 

 

-

 

 

 

23,291,300

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

-

 

 

$

7,250,000

 

 

$

12,688,246

 

 

$

193,570,911

 

 

$

34,620,000

 

 

$

495,000

 

 

$

248,624,157

 

 

 

 

December 31, 2024

 

 

 

2024

 

 

2023

 

 

2022

 

 

2021

 

 

2020

 

 

Prior

 

 

Total

 

Governmental Issuer Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

Performing

 

$

-

 

 

$

13,600,000

 

 

$

90,779,628

 

 

$

115,322,594

 

 

$

-

 

 

$

-

 

 

$

219,702,222

 

Watch

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Nonperforming

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Subtotal

 

 

-

 

 

 

13,600,000

 

 

 

90,779,628

 

 

 

115,322,594

 

 

 

-

 

 

 

-

 

 

 

219,702,222

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Taxable Governmental Issuer Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

Performing

 

$

-

 

 

$

-

 

 

$

13,157,672

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

13,157,672

 

Watch

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Nonperforming

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Subtotal

 

 

-

 

 

 

-

 

 

 

13,157,672

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

13,157,672

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Property Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Performing

 

$

7,250,000

 

 

$

7,830,000

 

 

$

40,489,611

 

 

$

-

 

 

 

-

 

 

$

-

 

 

$

55,569,611

 

Watch

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Nonperforming

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

$

-

 

 

 

495,000

 

 

 

495,000

 

Subtotal

 

 

7,250,000

 

 

 

7,830,000

 

 

 

40,489,611

 

 

 

-

 

 

 

-

 

 

 

495,000

 

 

 

56,064,611

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Unfunded Commitments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Performing

 

$

-

 

 

$

-

 

 

$

49,700,000

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

49,700,000

 

Watch

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Nonperforming

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Subtotal

 

 

-

 

 

 

-

 

 

 

49,700,000

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

49,700,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

7,250,000

 

 

$

21,430,000

 

 

$

194,126,911

 

 

$

115,322,594

 

 

$

-

 

 

$

495,000

 

 

$

338,624,505

 

 

MRB and taxable MRB investments [Member]  
Financing Receivable, Allowance for Credit Loss [Line Items]  
Summary of Changes in Partnership's Allowance for Credit Losses The following table summarizes the changes in the Partnership’s allowance for credit losses for the three months ended March 31, 2025 and 2024:

 

 

 

For the Three Months Ended March 31,

 

 

 

 

2025

 

 

2024

 

Balance, beginning of period

 

 

$

4,128,849

 

 

$

9,910,079

 

Recovery of prior credit loss (1)

 

 

 

(16,967

)

 

 

(17,155

)

Balance, end of period (2)

 

 

$

4,111,882

 

 

$

9,892,924

 

 

(1)
The Partnership compared the present value of cash flows expected to be collected to the amortized cost basis of the Live 929 Apartments Series 2022A MRB, which indicated a recovery of value. As the recovery was identified prior to the effective date of the CECL standard, the Partnership will accrete the recovery of prior credit loss into investment income over the term of the MRB.
(2)
The allowance for credit losses as of March 31, 2025 was related to the Live 929 Apartments – 2022A MRB. The allowance for credit losses as of March 31, 2024 was related to the Provision Center 2014-1 MRB and the Live 929 Apartments – 2022A MRB