XML 43 R32.htm IDEA: XBRL DOCUMENT v3.21.2
Fair Value of Financial Instruments
9 Months Ended
Sep. 30, 2021
Fair Value Measurements [Abstract]  
Fair Value of Financial Instruments

23. Fair Value of Financial Instruments

Current accounting guidance on fair value measurements establishes a framework for measuring fair value and provides for expanded disclosures about fair value measurements.  The guidance:

 

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 on the measurement date.

Inputs refer broadly to the assumptions that market participants would use in pricing the asset or liability, including assumptions about risk.  To increase consistency and comparability in fair value measurements and related disclosures, the fair value hierarchy prioritizes the inputs to valuation techniques used to measure fair value into three broad levels.  The three levels of the hierarchy are defined as follows:

 

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.

The categorization within the valuation hierarchy is based upon the lowest level of input that is significant to the fair value measurement.

The following is a description of the valuation methodologies used for the assets and liabilities measured at fair value on a recurring basis.

Investments in MRBs, Taxable MRBs and Bond Purchase Commitments

The fair value of the Partnership’s investments in MRBs, taxable MRBs and bond purchase commitments as of September 30, 2021 and December 31, 2020, is based upon prices obtained from a third-party pricing service, which are estimates of market prices. There is no active trading market for these securities, and price quotes for the securities are not available. The valuation methodology of the Partnership’s third-party pricing service incorporates commonly used market pricing methods. The valuation methodology considers the underlying characteristics of each security as well as other quantitative and qualitative characteristics including, but not limited to, market interest rates, illiquidity, legal structure of the borrower, collateral, seniority to other obligations, operating results of the underlying property, geographic location, and property quality. These characteristics are used to estimate an effective yield for each security. The security fair value is estimated using a discounted cash flow and yield to maturity or call analysis by applying the effective yield to contractual cash flows. Significant increases (decreases) in the effective yield would have resulted in a significantly lower (higher) fair value estimate. Changes in fair value due to an increase or decrease in the effective yield do not impact the Partnership’s cash flows.

The Partnership evaluates pricing data received from the third-party pricing service by evaluating consistency with information from either the third-party pricing service or public sources. The fair value estimates of the MRBs, taxable MRBs and bond purchase commitments are based largely on unobservable inputs believed to be used by market participants and requires the use of judgment on the part of the third-party pricing service and the Partnership. Due to the judgments involved, the fair value measurements of the Partnership’s investments in MRBs, taxable MRBs and bond purchase commitments are categorized as Level 3 assets.

The range of effective yields and weighted average effective yields of the Partnership’s investments in MRBs, taxable MRBs and bond purchase commitments as of September 30, 2021 and December 31, 2020 are as follows:

 

 

 

Range of Effective Yields

 

 

Weighted Average Effective Yields (1)

 

Security Type

 

September 30, 2021

 

December 31, 2020

 

 

September 30, 2021

 

 

December 31, 2020

 

Mortgage revenue bonds

 

0.9% - 16.6%

 

1.4% - 13.3%

 

 

 

3.1

%

 

 

3.0

%

Taxable mortgage revenue bonds

 

4.9% - 8.0%

 

7.1% - 7.4%

 

 

 

6.7

%

 

 

7.3

%

Bond purchase commitments

 

3.5% - 4.9%

 

3.5%

 

 

 

4.2

%

 

 

3.5

%

 

(1)

Weighted by the total principal outstanding of all the respective securities as of the reporting date.

Derivative Financial Instruments

The effect of the Partnership’s interest rate caps is to set a cap, or upper limit, subject to performance of the counterparty, on the base rate of interest paid on the Partnership’s variable rate debt financings equal to the notional amount of the derivative agreement. The inputs in the interest rate cap agreement valuation model include three-month LIBOR rates, unobservable adjustments to account for the SIFMA index, as well as any recent interest rate cap trades with similar terms. The effect of the Partnership’s total return swaps is to lower the net interest rate related to the Partnership’s Secured Notes equal to the notional amount of the derivative instruments. The inputs in the total return swap valuation model include changes in the value of the Secured Notes and the associated changes in value of the underlying assets securing the Secured Notes, accrued and unpaid interest, and any potential gain share amounts. The fair value of the interest rate cap agreements and total return swaps are based on models whose inputs are not observable and therefore the inputs are categorized as Level 3 assets or liabilities.  

 

Assets measured at fair value on a recurring basis as of September 30, 2021 are summarized as follows:

 

 

 

Fair Value Measurements as of September 30, 2021

 

Description

 

Assets at

Fair Value

 

 

Quoted Prices in

Active Markets for

Identical Assets

(Level 1)

 

 

Significant Other

Observable Inputs

(Level 2)

 

 

Significant

Unobservable

Inputs

(Level 3)

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mortgage revenue bonds, held in trust

 

$

727,826,133

 

 

$

-

 

 

$

-

 

 

$

727,826,133

 

Mortgage revenue bonds

 

 

15,812,184

 

 

 

-

 

 

 

-

 

 

 

15,812,184

 

Bond purchase commitments (reported within

   other assets)

 

 

401,223

 

 

 

-

 

 

 

-

 

 

 

401,223

 

Taxable mortgage revenue bonds (reported within other assets)

 

 

2,435,954

 

 

 

-

 

 

 

-

 

 

 

2,435,954

 

Derivative financial instruments (reported within other assets)

 

 

311,801

 

 

 

-

 

 

 

-

 

 

 

311,801

 

Total Assets at Fair Value, net

 

$

746,787,295

 

 

$

-

 

 

$

-

 

 

$

746,787,295

 

 

 

The following tables summarize the activity related to Level 3 assets for the three and nine months ended September 30, 2021:

 

 

 

For the Three Months Ended September 30, 2021

 

 

 

Fair Value Measurements Using Significant

 

 

 

Unobservable Inputs (Level 3)

 

 

 

Mortgage

Revenue

Bonds (1)

 

 

Bond Purchase

Commitments

 

 

Taxable

Mortgage

Revenue

Bonds

 

 

Derivative

Financial

Instruments

 

 

Total

 

Beginning Balance July 1, 2021

 

$

777,990,096

 

 

$

392,515

 

 

$

1,462,862

 

 

$

321,372

 

 

$

780,166,845

 

Total gains (losses) (realized/unrealized)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Included in earnings (interest income and

   interest expense)

 

 

34,331

 

 

 

-

 

 

 

-

 

 

 

1,751,136

 

 

 

1,785,467

 

Included in other comprehensive income

 

 

(4,561,683

)

 

 

8,708

 

 

 

(24,463

)

 

 

-

 

 

 

(4,577,438

)

Purchases

 

 

3,995,000

 

 

 

-

 

 

 

1,000,000

 

 

 

-

 

 

 

4,995,000

 

Settlements

 

 

(33,819,427

)

 

 

-

 

 

 

(2,445

)

 

 

(1,760,707

)

 

 

(35,582,579

)

Ending Balance September 30, 2021

 

$

743,638,317

 

 

$

401,223

 

 

$

2,435,954

 

 

$

311,801

 

 

$

746,787,295

 

Total amount of losses for the

   period included in earnings attributable

   to the change in unrealized losses relating to assets or

   liabilities held on September 30, 2021

 

$

-

 

 

$

-

 

 

$

-

 

 

$

(9,261

)

 

$

(9,261

)

(1)

Mortgage revenue bonds includes both bonds held in trust as well as those held by the Partnership.

 

 

 

For the Nine Months Ended September 30, 2021

 

 

 

Fair Value Measurements Using Significant

 

 

 

Unobservable Inputs (Level 3)

 

 

 

Mortgage

Revenue

Bonds (1)

 

 

Bond Purchase

Commitments

 

 

Taxable

Mortgage

Revenue

Bonds

 

 

Derivative

Financial

Instruments

 

 

Total

 

Beginning Balance January 1, 2021

 

$

794,432,485

 

 

$

431,879

 

 

$

1,510,437

 

 

$

321,503

 

 

$

796,696,304

 

Total gains (losses) (realized/unrealized)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Included in earnings (interest income and

   interest expense)

 

 

103,292

 

 

 

-

 

 

 

-

 

 

 

5,326,329

 

 

 

5,429,621

 

Included in earnings (provision for credit loss)

 

 

(900,080

)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(900,080

)

Included in other comprehensive income

 

 

(18,884,461

)

 

 

(30,656

)

 

 

(67,309

)

 

 

-

 

 

 

(18,982,426

)

Purchases

 

 

12,946,500

 

 

 

-

 

 

 

1,000,000

 

 

 

-

 

 

 

13,946,500

 

Settlements

 

 

(44,059,419

)

 

 

-

 

 

 

(7,174

)

 

 

(5,336,031

)

 

 

(49,402,624

)

Ending Balance September 30, 2021

 

$

743,638,317

 

 

$

401,223

 

 

$

2,435,954

 

 

$

311,801

 

 

$

746,787,295

 

Total amount of losses for the

   period included in earnings attributable

   to the change in unrealized losses relating to assets or

   liabilities held on September 30, 2021

 

$

(900,080

)

 

$

-

 

 

$

-

 

 

$

(11,304

)

 

$

(911,384

)

(1)

Mortgage revenue bonds includes both bonds held in trust as well as those held by the Partnership.

 

Assets measured at fair value on a recurring basis as of December 31, 2020 are summarized as follows:

 

 

 

Fair Value Measurements as of December 31, 2020

 

Description

 

Assets

at Fair Value

 

 

Quoted Prices in

Active Markets for

Identical Assets

(Level 1)

 

 

Significant Other

Observable Inputs

(Level 2)

 

 

Significant

Unobservable Inputs

(Level 3)

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mortgage revenue bonds, held in trust

 

$

768,468,644

 

 

$

-

 

 

$

-

 

 

$

768,468,644

 

Mortgage revenue bonds

 

 

25,963,841

 

 

 

-

 

 

 

-

 

 

 

25,963,841

 

Bond purchase commitments (reported within

   other assets)

 

 

431,879

 

 

 

 

 

 

 

 

 

 

 

431,879

 

Taxable mortgage revenue bonds (reported within other assets)

 

 

1,510,437

 

 

 

-

 

 

 

-

 

 

 

1,510,437

 

Derivative instruments (reported within other assets)

 

 

321,503

 

 

 

-

 

 

 

-

 

 

 

321,503

 

Total Assets at Fair Value, net

 

$

796,696,304

 

 

$

-

 

 

$

-

 

 

$

796,696,304

 

 

 

The following tables summarize the activity related to Level 3 assets and liabilities for the three and nine months ended September 30, 2020:

 

 

 

For the Three Months Ended September 30, 2020

 

 

 

Fair Value Measurements Using Significant

 

 

 

Unobservable Inputs (Level 3)

 

 

 

Mortgage

Revenue Bonds (1)

 

 

Bond Purchase Commitments

 

 

PHC Certificates

 

 

Taxable

Mortgage

Revenue

Bonds

 

 

Interest Rate

Derivatives

 

 

Total

 

Beginning Balance July 1, 2020

 

$

787,624,971

 

 

$

-

 

 

$

-

 

 

$

1,456,279

 

 

$

29,826

 

 

$

789,111,076

 

Total gains (losses) (realized/unrealized)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Included in earnings (interest income and

   interest expense)

 

 

34,954

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

125,631

 

 

 

160,585

 

Included in earnings (impairment of

   securities and provision for credit loss)

 

 

(3,463,253

)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(3,463,253

)

Included in other comprehensive income

 

 

18,248,391

 

 

 

256,222

 

 

 

-

 

 

 

32,840

 

 

 

-

 

 

 

18,537,453

 

Purchases

 

 

2,023,500

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

2,023,500

 

Settlements

 

 

(7,931,962

)

 

 

-

 

 

 

-

 

 

 

(2,236

)

 

 

-

 

 

 

(7,934,198

)

Ending Balance September 30, 2020

 

$

796,536,601

 

 

$

256,222

 

 

$

-

 

 

$

1,486,883

 

 

$

155,457

 

 

$

798,435,163

 

Total amount of losses for the period

   included in earnings attributable to

   the change in unrealized losses relating to assets or

   liabilities held on September 30, 2020

 

$

(3,463,253

)

 

$

-

 

 

$

-

 

 

$

-

 

 

$

(14,569

)

 

$

(3,477,822

)

(1)

Mortgage revenue bonds includes both bonds held in trust as well as those held by the Partnership.

 

 

 

For the Nine Months Ended September 30, 2020

 

 

 

Fair Value Measurements Using Significant

 

 

 

Unobservable Inputs (Level 3)

 

 

 

Mortgage

Revenue Bonds (1)

 

 

Bond Purchase Commitments

 

 

PHC Certificates

 

 

Taxable Mortgage

Revenue Bonds

 

 

Interest Rate

Derivatives

 

 

Total

 

Beginning Balance January 1, 2020

 

$

773,597,465

 

 

$

-

 

 

$

43,349,357

 

 

$

1,383,237

 

 

$

10,911

 

 

$

818,340,970

 

Total gains (losses) (realized/unrealized)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Included in earnings (interest income and

   interest expense)

 

 

90,194

 

 

 

-

 

 

 

(7,219

)

 

 

-

 

 

 

244,479

 

 

 

327,454

 

Included in earnings (impairment of

   securities and provision for credit loss)

 

 

(5,285,609

)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(5,285,609

)

Included in earnings (gain on sale of

   securities)

 

 

-

 

 

 

-

 

 

 

1,416,023

 

 

 

-

 

 

 

-

 

 

 

1,416,023

 

Included in other comprehensive income

 

 

32,457,107

 

 

 

256,222

 

 

 

(1,408,804

)

 

 

110,206

 

 

 

-

 

 

 

31,414,731

 

Purchases

 

 

9,513,450

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

9,513,450

 

Sale of securities

 

 

-

 

 

 

-

 

 

 

(43,349,357

)

 

 

-

 

 

 

-

 

 

 

(43,349,357

)

Settlements

 

 

(13,836,006

)

 

 

-

 

 

 

-

 

 

 

(6,560

)

 

 

(99,933

)

 

 

(13,942,499

)

Ending Balance September 30, 2020

 

$

796,536,601

 

 

$

256,222

 

 

$

-

 

 

$

1,486,883

 

 

$

155,457

 

 

$

798,435,163

 

Total amount of gains (losses) for the

   period included in earnings attributable

   to the change in unrealized gains (losses) relating to

   assets or liabilities held on September 30, 2020

 

$

(5,285,609

)

 

$

-

 

 

$

-

 

 

$

-

 

 

$

104,279

 

 

$

(5,181,330

)

(1)Mortgage revenue bonds includes both bonds held in trust as well as those held by the Partnership.

 

Total gains and losses included in earnings for the derivative financial instruments are reported within “Interest expense” in the condensed consolidated statements of operations.

As of September 30, 2021 and December 31, 2020, the Partnership utilized a third-party pricing service to determine the fair value of the Partnership’s GILs and taxable GIL, which is an estimate of their market price. The valuation methodology of the Partnership’s third-party pricing service incorporates commonly used market pricing methods. The valuation methodology considers the underlying characteristics of the GILs as well as other quantitative and qualitative characteristics including, but not limited to, the progress of construction and operations of the underlying properties, and the financial capacity of guarantors. The valuation methodology also considers the probability that conditions for the execution of forward commitments to purchase the GILs will be met. Due to the judgments involved, the fair value measurements of the Partnership’s GILs and taxable GILs are categorized as Level 3 assets. The fair value of the GILs and taxable GILs approximated amortized cost as of September 30, 2021 and December 31, 2020.

As of September 30, 2021 and December 31, 2020, the Partnership utilized a third-party pricing service to determine the fair value of the Partnership’s financial liabilities, which are estimates of market prices. The valuation methodology of the Partnership’s third-party pricing service incorporates commonly used market pricing methods. The valuation methodology considers the underlying characteristics of each financial liability as well as other quantitative and qualitative characteristics including, but not limited to, market interest rates, legal structure, seniority to other obligations, operating results of the underlying assets, and asset quality. The financial liability values are then estimated using a discounted cash flow and yield to maturity or call analysis.

The Partnership evaluates pricing data received from the third-party pricing service, including consideration of current market interest rates, quantitative and qualitative characteristics of the underlying collateral, and other information from either the third-party pricing service or public sources. The fair value estimates of these financial liabilities are based largely on unobservable inputs believed to be used by market participants and require the use of judgment on the part of the third-party pricing service and the Partnership. Due to the judgments involved, the fair value measurements of the Partnership’s financial liabilities are categorized as Level 3 liabilities. The TEBS financings are credit enhanced by Freddie Mac. The TOB Trust financings are credit enhanced by Mizuho. The table below summarizes the fair value of the Partnership’s financial liabilities as of September 30, 2021 and December 31, 2020:

 

 

 

September 30, 2021

 

 

December 31, 2020

 

 

 

Carrying Amount

 

 

Fair Value

 

 

Carrying Amount

 

 

Fair Value

 

Financial Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Debt financing

 

$

760,632,414

 

 

 

794,828,424

 

 

$

673,957,640

 

 

$

709,760,933

 

Unsecured lines of credit

 

 

-

 

 

 

-

 

 

 

7,475,000

 

 

 

7,475,000

 

Secured lines of credit

 

 

6,500,000

 

 

 

6,500,000

 

 

 

-

 

 

 

-

 

Mortgages payable and other secured financing

 

 

25,429,450

 

 

 

25,430,834

 

 

 

25,984,872

 

 

 

25,986,514