13. Debt Financing

The following tables summarize the Partnership’s debt financings, net of deferred financing costs, as of December 31, 2025 and 2024:

 

 

Outstanding Debt Financings
as of December 31, 2025, net

 

 

Restricted
Cash

 

 

Stated
Maturities

 

Interest Rate Type

 

Tax-Exempt Interest on Senior Securities (1)

 

Remarketing Senior
Securities Rate
(2)

 

Facility Fees

 

Period End
Rates

 

TEBS Financings

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

M33 TEBS

 

$

27,390,271

 

 

$

65,483

 

 

2030

 

Fixed

 

Yes

 

N/A

 

N/A

 

3.24%

 

M45 TEBS

 

 

196,282,898

 

 

 

5,000

 

 

2034

 

Fixed

 

Yes

 

N/A

 

N/A

 

4.39%

 

Subtotal/Weighed Average Period End Rate

 

 

223,673,169

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

4.25%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2024 PFA Securitization Transaction

 

$

53,349,105

 

 

$

382,761

 

 

2039

 

Fixed

 

Yes

 

N/A

 

N/A

 

4.90%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TEBS Residual Financing

 

$

46,103,206

 

 

$

31,485

 

 

2034

 

Fixed

 

Yes

 

N/A

 

N/A

 

7.16%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TOB Trust Securitizations

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mizuho Capital Markets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

SoLa Impact Opportunity Zone Fund

 

$

27,169,597

 

 

(3)

 

 

2026

 

Variable

 

No

 

3.91%

 

1.78%

 

5.69%

 

Residency at the Mayer - Series KK

 

 

9,490,000

 

 

(3)

 

 

2026

 

Variable

 

Yes

 

3.60%

 

1.19%

 

4.79%

 

The Safford

 

 

34,342,303

 

 

(3)

 

 

2026

 

Variable

 

Yes

 

3.60%

 

1.44%

 

5.04%

 

Aventine Apartments

 

 

7,576,659

 

 

(3)

 

 

2027

 

Variable

 

Yes

 

3.60%

 

1.44%

 

5.04%

 

Avistar at Copperfield - Series A

 

 

11,087,313

 

 

(3)

 

 

2027

 

Variable

 

Yes

 

3.60%

 

1.68%

 

5.28%

 

Avistar at the Crest - Series A

 

 

7,143,571

 

 

(3)

 

 

2027

 

Variable

 

Yes

 

3.60%

 

1.44%

 

5.04%

 

Avistar at the Oaks - Series A

 

 

5,786,847

 

 

(3)

 

 

2027

 

Variable

 

Yes

 

3.60%

 

1.44%

 

5.04%

 

Avistar at Wilcrest - Series A

 

 

4,196,312

 

 

(3)

 

 

2027

 

Variable

 

Yes

 

3.60%

 

1.68%

 

5.28%

 

Avistar at Wood Hollow - Series A

 

 

31,794,740

 

 

(3)

 

 

2027

 

Variable

 

Yes

 

3.60%

 

1.44%

 

5.04%

 

Avistar in 09 - Series A

 

 

4,995,073

 

 

(3)

 

 

2027

 

Variable

 

Yes

 

3.60%

 

1.44%

 

5.04%

 

Avistar on the Blvd - Series A

 

 

11,894,672

 

 

(3)

 

 

2027

 

Variable

 

Yes

 

3.60%

 

1.44%

 

5.04%

 

Avistar on the Hills - Series A

 

 

3,951,609

 

 

(3)

 

 

2027

 

Variable

 

Yes

 

3.60%

 

1.44%

 

5.04%

 

The Centurion Foundation

 

 

5,060,934

 

 

(3)

 

 

2027

 

Variable

 

No

 

3.91%

 

1.79%

 

5.70%

 

Live 929

 

 

53,092,000

 

 

(3)

 

 

2027

 

Variable

 

Yes

 

3.60%

 

1.18%

 

4.78%

 

Trust 2024-XF3219

(4)

 

45,596,471

 

 

(3)

 

 

2027

 

Variable

 

No

 

3.91%

 

1.79%

 

5.70%

 

Woodington Gardens - Series A-1

 

 

24,876,472

 

 

(3)

 

 

2027

 

Variable

 

Yes

 

3.55%

 

1.44%

 

4.99%

 

40rty on Colony

 

 

4,457,446

 

 

(3)

 

 

2028

 

Variable

 

Yes

 

3.60%

 

1.44%

 

5.04%

 

Agape Helotes - Series A-1

 

 

4,411,077

 

 

(3)

 

 

2028

 

Variable

 

Yes

 

3.60%

 

1.44%

 

5.04%

 

Agape Helotes - Series B

 

 

4,357,469

 

 

(3)

 

 

2028

 

Variable

 

Yes

 

3.60%

 

2.04%

 

5.64%

 

The Ivy Apartments

 

 

24,376,976

 

 

(3)

 

 

2028

 

Variable

 

Yes

 

3.60%

 

1.44%

 

5.04%

 

MaryAlice Circle Apartments

 

 

4,709,678

 

 

(3)

 

 

2028

 

Variable

 

Yes

 

3.60%

 

1.44%

 

5.04%

 

Meadow Valley

 

 

32,380,093

 

 

(3)

 

 

2028

 

Variable

 

Yes

 

3.60%

 

1.44%

 

5.04%

 

The Park at Sondrio - Series 2022A

 

 

30,454,705

 

 

(3)

 

 

2028

 

Variable

 

Yes

 

3.60%

 

1.43%

 

5.03%

 

The Park at Vietti - Series 2022A

 

 

21,568,120

 

 

(3)

 

 

2028

 

Variable

 

Yes

 

3.60%

 

1.43%

 

5.03%

 

Residency at the Entrepreneur MRBs

 

 

34,060,000

 

 

(3)

 

 

2028

 

Variable

 

Yes

 

3.60%

 

1.45%

 

5.05%

 

Residency at Empire MRBs

 

 

63,132,514

 

 

(3)

 

 

2028

 

Variable

 

Yes

 

3.60%

 

1.42%

 

5.02%

 

Residency at the Mayer - Series A

 

 

13,767,457

 

 

(3)

 

 

2028

 

Variable

 

Yes

 

3.60%

 

1.19%

 

4.79%

 

Village at Hanford Square

 

 

7,789,072

 

 

(3)

 

 

2028

 

Variable

 

Yes

 

3.60%

 

1.44%

 

5.04%

 

Windsor Shores Apartments

 

 

17,219,444

 

 

(3)

 

 

2028

 

Variable

 

Yes

 

3.60%

 

1.44%

 

5.04%

 

Barclays Capital Inc.:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Trust 2021-XF2953

(5)

 

35,093,888

 

 

 

-

 

 

2026

 

Variable

 

No

 

3.90%

 

1.27%

 

5.17%

 

Poppy Grove I GIL

 

 

32,696,851

 

 

 

-

 

 

2026

 

Variable

 

Yes

 

2.70%

 

1.25%

 

3.95%

 

Poppy Grove II GIL

 

 

19,232,683

 

 

 

-

 

 

2026

 

Variable

 

Yes

 

2.70%

 

1.25%

 

3.95%

 

Poppy Grove III GIL

 

 

35,844,851

 

 

 

-

 

 

2026

 

Variable

 

Yes

 

2.70%

 

1.25%

 

3.95%

 

Village Point

 

 

18,363,046

 

 

 

-

 

 

2026

 

Variable

 

Yes

 

2.70%

 

1.61%

 

4.31%

 

Subtotal/Weighed Average Period End Rate

 

 

691,969,943

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

4.94%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

1,015,095,423

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1)
The tax treatment of interest paid to the trust senior trust securities is dependent on the structure of the debt financing. Debt financings designated as “tax-exempt” in the table above are such that the Partnership expects and believes the interest on the senior securities is exempt from federal income taxes, which typically requires a lower remarketing rate to place the senior securities at each weekly reset.
(2)
The remarketing senior securities rate is the market interest rate determined by the remarketing agent to ensure all senior securities tendered by holder for weekly remarketing are purchased at par.
(3)
The Partnership has restricted cash totaling approximately $10.6 million related to its ISDA master agreement with Mizuho based on Mizuho’s valuations of the underlying assets and the Partnership’s derivative financial instruments.
(4)
The TOB trust is securitized by three MRBs and nine taxable MRBs.
(5)
The TOB trust is securitized by the Poppy Grove I taxable GIL, Poppy Grove II taxable GIL and Poppy Grove III taxable GILs.

 

 

 

Outstanding Debt Financings
as of December 31, 2024, net

 

 

Restricted
Cash

 

 

Stated
Maturities

 

Interest Rate Type

 

Tax-Exempt Interest on Senior Securities (1)

 

Remarketing Senior
Securities Rate
(2)

 

Facility Fees

 

Period End
Rates

 

TEBS Financings

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

M33 TEBS

 

$

28,153,143

 

 

$

2,606

 

 

2030

 

Fixed

 

Yes

 

N/A

 

N/A

 

3.24%

 

M45 TEBS

 

 

207,487,593

 

 

 

5,000

 

 

2034

 

Fixed

 

Yes

 

N/A

 

N/A

 

4.39%

 

Subtotal/Weighed Average Period End Rate

 

 

235,640,736

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

4.25%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2024 PFA Securitization Transaction

 

$

72,928,607

 

 

$

499,000

 

 

2039

 

Fixed

 

Yes

 

N/A

 

N/A

 

4.90%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TEBS Residual Financing

 

$

51,574,033

 

 

$

265,000

 

 

2034

 

Fixed

 

Yes

 

N/A

 

N/A

 

7.16%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TOB Trust Securitizations

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mizuho Capital Markets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

SoLa Impact Opportunity Zone Fund

 

$

23,353,548

 

 

(3)

 

 

2025

 

Variable

 

No

 

4.60%

 

1.78%

 

6.38%

 

The Park at Sondrio - Series 2022A

 

 

30,439,932

 

 

(3)

 

 

2025

 

Variable

 

Yes

 

3.94%

 

1.43%

 

5.37%

 

The Park at Vietti - Series 2022A

 

 

21,556,510

 

 

(3)

 

 

2025

 

Variable

 

Yes

 

3.94%

 

1.43%

 

5.37%

 

Residency at the Entrepreneur MRBs

 

 

34,060,000

 

 

(3)

 

 

2025

 

Variable

 

Yes

 

3.94%

 

1.45%

 

5.39%

 

Legacy Commons at Signal Hills GIL

 

 

31,155,000

 

 

(3)

 

 

2025

 

Variable

 

Yes

 

3.94%

 

0.91%

 

4.85%

 

Osprey Village GIL

 

 

49,475,000

 

 

(3)

 

 

2025

 

Variable

 

Yes

 

3.94%

 

1.19%

 

5.13%

 

Residency at Empire MRBs

 

 

42,456,840

 

 

(3)

 

 

2026

 

Variable

 

Yes

 

3.94%

 

1.42%

 

5.36%

 

The Ivy Apartments

 

 

24,364,083

 

 

(3)

 

 

2026

 

Variable

 

Yes

 

3.94%

 

1.44%

 

5.38%

 

Windsor Shores Apartments

 

 

17,209,991

 

 

(3)

 

 

2026

 

Variable

 

Yes

 

3.94%

 

1.44%

 

5.38%

 

Village at Hanford Square

 

 

7,777,224

 

 

(3)

 

 

2026

 

Variable

 

Yes

 

3.94%

 

1.44%

 

5.38%

 

MaryAlice Circle Apartments

 

 

4,698,486

 

 

(3)

 

 

2026

 

Variable

 

Yes

 

3.94%

 

1.44%

 

5.38%

 

Meadow Valley

 

 

30,709,433

 

 

(3)

 

 

2026

 

Variable

 

Yes

 

3.94%

 

1.44%

 

5.38%

 

40rty on Colony

 

 

4,450,508

 

 

(3)

 

 

2026

 

Variable

 

Yes

 

3.94%

 

1.44%

 

5.38%

 

Sandy Creek Apartments GIL

 

 

9,640,533

 

 

(3)

 

 

2026

 

Variable

 

Yes

 

3.94%

 

1.44%

 

5.38%

 

Residency at the Mayer MRBs

 

 

33,806,861

 

 

(3)

 

 

2026

 

Variable

 

Yes

 

3.94%

 

1.19%

 

5.13%

 

The Safford

 

 

29,772,042

 

 

(3)

 

 

2026

 

Variable

 

Yes

 

3.94%

 

1.44%

 

5.38%

 

Avistar at Wood Hollow - Series A

 

 

32,254,020

 

 

(3)

 

 

2027

 

Variable

 

Yes

 

3.94%

 

1.44%

 

5.38%

 

Live 929

 

 

53,092,000

 

 

(3)

 

 

2027

 

Variable

 

Yes

 

3.94%

 

1.18%

 

5.12%

 

Woodington Gardens - Series A-1

 

 

24,841,650

 

 

(3)

 

 

2027

 

Variable

 

Yes

 

3.94%

 

1.44%

 

5.38%

 

Aventine Apartments

 

 

7,560,184

 

 

(3)

 

 

2027

 

Variable

 

Yes

 

3.94%

 

1.44%

 

5.38%

 

Avistar at Copperfield - Series A

 

 

11,232,828

 

 

(3)

 

 

2027

 

Variable

 

Yes

 

3.94%

 

1.68%

 

5.62%

 

Avistar at Wilcrest - Series A

 

 

4,255,827

 

 

(3)

 

 

2027

 

Variable

 

Yes

 

3.94%

 

1.68%

 

5.62%

 

Trust 2024-XF3219

(4)

 

46,436,706

 

 

(3)

 

 

2027

 

Variable

 

No

 

4.60%

 

1.79%

 

6.39%

 

The Centurion Foundation

 

 

5,051,557

 

 

(3)

 

 

2027

 

Variable

 

No

 

4.60%

 

1.79%

 

6.39%

 

Avistar at the Crest - Series A

 

 

7,240,898

 

 

(3)

 

 

2027

 

Variable

 

Yes

 

3.94%

 

1.44%

 

5.38%

 

Avistar on the Blvd - Series A

 

 

12,060,628

 

 

(3)

 

 

2027

 

Variable

 

Yes

 

3.94%

 

1.44%

 

5.38%

 

Avistar on the Hills - Series A

 

 

4,001,672

 

 

(3)

 

 

2027

 

Variable

 

Yes

 

3.94%

 

1.44%

 

5.38%

 

Avistar at the Oaks - Series A

 

 

5,858,331

 

 

(3)

 

 

2027

 

Variable

 

Yes

 

3.94%

 

1.44%

 

5.38%

 

Avistar in 09 - Series A

 

 

5,053,972

 

 

(3)

 

 

2027

 

Variable

 

Yes

 

3.94%

 

1.44%

 

5.38%

 

Barclays Capital Inc.:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Trust 2021-XF2953

(5)

 

28,254,089

 

 

 

-

 

 

2025

 

Variable

 

No

 

4.45%

 

1.27%

 

5.72%

 

Poppy Grove I GIL

 

 

28,545,470

 

 

 

-

 

 

2025

 

Variable

 

Yes

 

4.05%

 

1.25%

 

5.30%

 

Poppy Grove II GIL

 

 

17,231,470

 

 

 

-

 

 

2025

 

Variable

 

Yes

 

4.05%

 

1.25%

 

5.30%

 

Poppy Grove III GIL

 

 

26,838,470

 

 

 

-

 

 

2025

 

Variable

 

Yes

 

4.05%

 

1.25%

 

5.30%

 

Village Point

 

 

18,394,018

 

 

 

-

 

 

2025

 

Variable

 

Yes

 

4.05%

 

1.61%

 

5.66%

 

Subtotal/Weighed Average Period End Rate

 

 

733,129,781

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

5.43%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

1,093,273,157

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1)
The tax treatment of interest paid to the trust senior trust securities is dependent on the structure of the debt financing. Debt financings designated as “tax-exempt” in the table above are such that the Partnership expects and believes the interest on the senior securities is exempt from federal income taxes, which typically requires a lower remarketing rate to place the senior securities at each weekly reset.
(2)
The remarketing senior securities rate is the market interest rate determined by the remarketing agent to ensure all senior securities tendered by holder for weekly remarketing are purchased at par.
(3)
The Partnership has restricted cash totaling approximately $15.8 million related to its ISDA master agreement with Mizuho based on Mizuho’s valuations of the underlying assets and the Partnership’s derivative financial instruments.
(4)
The TOB trust is securitized by three MRBs, nine taxable MRBs, and one property loan.
(5)
The TOB trust is securitized by the Willow Place GIL & Supplemental GIL, Poppy Grove I taxable GIL, Poppy Grove II taxable GIL and Poppy Grove III taxable GIL.

The TOBs, term TOB, TEBS Financings, TEBS Residual Financing, and 2024 PFA Securitization Transaction are consolidated VIEs of the Partnership (Note 3). The Partnership is the primary beneficiary due to its rights to the underlying assets. Accordingly, the Partnership consolidates the TOBs, term TOB, TEBS Financings, TEBS Residual Financing, and 2024 PFA Securitization Transaction on the Partnership's consolidated financial statements. See information regarding the MRBs, GILs, property loans, taxable MRBs and taxable GILs securitized within the TOBs, term TOB, TEBS Financings, TEBS Residual Financing, and 2024 PFA Securitization Transaction in Notes 4, 5, 6 and 9, respectively.

As the residual interest holder in the TOB trust financings, term TOB trust financing, and TEBS Financings, the Partnership may be required to make certain payments or contribute certain assets to the VIEs if certain events occur. Such events include, but are not limited to, a downgrade in the investment rating of the senior securities issued by the VIEs, a ratings downgrade of the liquidity provider for the VIEs, increases in short term interest rates beyond pre-set maximums, an inability to re-market the senior securities, or an inability to obtain liquidity for the senior securities. If such an event occurs in an individual VIE, the Partnership may be required to deleverage the VIE by repurchasing some or all of the senior securities. Otherwise, the underlying collateral will be sold and, if the proceeds are not sufficient to pay the principal amount of the senior securities plus accrued interest and other trust expenses, the Partnership will be required to fund any such shortfall. If the Partnership does not fund the shortfall, the default and liquidation provisions will be invoked against the Partnership. The shortfall on each TEBS financing is limited to the Partnership’s residual interest. The Partnership has never been, and does not expect in the future, to be required to reimburse the VIEs for any shortfall.

As the residual interest holder in the TEBS Residual Financing and 2024 PFA Securitization Transaction, the Partnership may make certain payments or contribute certain assets to the VIE to prevent a default under the arrangement or related credit enhancement. If the Partnership does not or is unable to cure the default, the default and liquidation provisions will be invoked and the underlying assets will be sold, which may result in the Partnership’s residual interest not being recovered.

TEBS Financings

The Partnership, through the TEBS Sponsors, sponsored four separate TEBS Financings – the M24 TEBS financing, the M31 TEBS financing, the M33 TEBS financing, and the M45 TEBS financing. The TEBS Financings are structured such that the Partnership transferred MRBs to Freddie Mac to be securitized into the TEBS financings. Freddie Mac then issued the TEBS Certificates which represent beneficial interests in the securitized assets. The Class A TEBS Certificates are senior securities that are sold to unaffiliated investors and entitle the holders to cash flows from the securitized assets. The Class A TEBS Certificates are credit enhanced by Freddie Mac such that Freddie Mac will cover any shortfall if the cash flows from the securitized assets are less than the contractual principal and interest due to the Class A TEBS Certificate holders. The TEBS Sponsors or Partnership would then be required to reimburse Freddie Mac for any credit enhancement payments. The Class B TEBS Certificates are residual interests retained by the TEBS Sponsors and grant the Partnership rights to certain cash flows from the securitized assets after payment to the Class A TEBS Certificates and related facility fees, as well as certain other rights to the securitized assets. The TEBS Financings are non-recourse financing to the Partnership and the maximum exposure to loss is the value of the Class B TEBS Certificates, before consideration of the Partnership’s total return swap.

In October 2024, all outstanding principal and accrued interest of the M31 TEBS Financing was paid in full and the facility was collapsed in accordance with prepayment provisions in the original agreement. Of the 11 MRBs remaining in the M31 TEBS Financing upon redemption, one MRB was sold and the remaining 10 MRBs were transferred into alternative debt financing arrangements during the fourth quarter of 2024.

As of December 31, 2025 and 2024, the Partnership posted restricted cash as contractually required under the terms of the TEBS Financings.

2024 PFA Securitization Transaction

The Partnership has entered into a financing securitization of partial interests in 14 MRBs upon origination. The Wisconsin Public Finance Authority and a trustee created the 2024 PFA Securitization Transaction, into which the Partnership then sold 14 custodial receipts representing partial interests in the 2024 PFA Securitization Bonds. The Wisconsin Public Finance Authority then issued Affordable Housing Multifamily Certificates, which were sold to unaffiliated investors. For financial reporting purposes, the Affordable Housing Multifamily Certificates of the 2024 PFA Securitization Transaction are considered debt financing of the Partnership. Debt service on the Affordable Housing Multifamily Certificates is payable from the cash flows due from the senior custodial receipts associated with the 2024 PFA Securitization Bonds. The holders of the Affordable Housing Multifamily Certificates are entitled to interest at a fixed rate of 4.10% per annum, payable monthly, and all principal payments from the 2024 PFA Securitization Bonds until the stated amount of the Affordable Housing Multifamily Certificates is reduced to zero, which will be no later than September 2039. The Partnership will also pay credit enhancement, servicing, and trustee fees related to the 2024 PFA Securitization Transaction totaling 0.80% per annum. The 2024 PFA Securitization Transaction is non-recourse financing to the Partnership and the maximum exposure to

loss is the value of the residual interests in the 2024 PFA Securitization Bonds. The 2024 PFA Securitization Transaction does not have any mark-to-market collateral posting requirements. The Partnership is required to post certain restricted cash balances on an annual basis related to the credit enhancement arrangement associated with this transaction.

The Partnership retained the residual custodial receipts associated with the 2024 PFA Securitization Bonds, which grants rights to certain cash flows from the securitized assets after payment to the senior custodial receipts and related facility fees of the 2024 PFA Securitization Transaction, as well as certain other rights to the securitized assets. The residual custodial receipts were sold into the TEBS Residual Financing in November 2024.

TEBS Residual Financing

The Partnership has entered into a financing securitization of its residual interests in the M33 TEBS Financing, the M45 TEBS Financing, and the residual custodial receipts associated with the 2024 PFA Securitization Bonds. The residual interests in the M31 TEBS Financing were included in the TEBS Residual Financing prior to termination in October 2024. The securitization involved the sale of the residual interests to an issuer, which then issued and sold senior Affordable Housing Multifamily Certificates. The Partnership retained the residual Affordable Housing Multifamily Certificates also issued by the issuer. The senior Affordable Housing Multifamily Certificates are considered secured financing of the Partnership and were sold to third-party investors in exchange for financing proceeds. The residual Affordable Housing Multifamily Certificates were retained by the Partnership. The senior Affordable Housing Multifamily Certificates are entitled to interest at a fixed rate of 7.125% per annum and certain principal payments from the assets within the TEBS Residual Financing. The Partnership is entitled to all residual cash flows of the TEBS Residual Financing after payments to the senior Affordable Housing Multifamily Certificates and trustee expenses of 0.03% per annum. The senior Affordable Housing Multifamily Certificates are non-recourse to the Partnership and are not subject to mark-to-market collateral posting.

TOB and Term TOB Trust Financings

The Partnership has entered into various TOB trust financings with Mizuho and Barclays secured by various investment assets. The TOB trust structures under Mizuho and Barclays are functionally similar. Under these TOB trust financings, the trustee issues senior securities and residual interests that represent beneficial interests in the TOB trust that entitle the holders to cash flows from the securitized assets within the TOB trust. The senior securities are sold to unaffiliated investors and entitle the holder to cash flows from the securitized assets at a variable interest rate. The senior securities are credit enhanced by Mizuho or Barclays such that Mizuho or Barclays will cover any shortfall if the cash flows from the securitized assets are less than the contractual principal and interest due to the senior security holders. The Partnership will then be required to reimburse Mizuho or Barclays for any credit enhancement payments. The residual interests are retained by the Partnership and grant the Partnership rights to certain cash flows from the securitized assets after payment to the senior securities and related trust fees, as well as certain other rights to the securitized assets. The TOB trust financings are generally recourse obligations of the partnership under the respective ISDA master agreements discussed below.

The TOB trust financings include maximum interest rate provisions that prevent the debt service on the debt financings from exceeding the cash flows from the underlying securitized assets.

Mizuho Capital Markets

The TOB trusts and Secured Notes with Mizuho are subject to an ISDA master agreement that contains certain covenants and requirements related to the Partnership’s TOB trusts and Secured Notes. The TOB trusts require that Partnership’s residual interests must maintain a certain value in relation to the total assets in each TOB trust. The ISDA master agreement with Mizuho requires the Partnership’s partners’ capital, as defined, to maintain a certain threshold and that the Partnership remain listed on a national securities exchange. If the Partnership is not in compliance with any of these covenants, a termination event of the financing facility would be triggered. The Partnership was in compliance with these covenants as of December 31, 2025. The Partnership is subject to mark-to-market collateral posting provision for positions under the ISDA master agreement with Mizuho. The amount of collateral posting required is dependent on the valuation of the securitized assets and interest rate swaps (Note 15) in relation to thresholds set by Mizuho at the initiation of each transaction. As of December 31, 2025, the Partnership had posted required cash collateral totaling approximately $10.6 million related to mark-to-market valuations. As of December 31, 2024, the Partnership had posted required cash collateral totaling approximately $15.8 million related to mark-to-market valuations.

Barclays Bank PLC

The TOB trusts with Barclays are subject to an ISDA master agreement that contains certain covenants and requirements related to the Partnership’s TOB trusts. The Partnership’s residual interests in the TOB trusts must maintain a certain value in relation to the total assets in the TOB trust. The ISDA master agreement with Barclays requires the Partnership’s partners’ capital, as defined, to maintain a certain threshold, limits on the Partnership’s Leverage Ratio (as defined by the Partnership) and that the Partnership remained

listed on a national securities exchange. If the Partnership is not in compliance with any of these covenants, a termination event of the financing facility would be triggered. The Partnership was in compliance with these covenants as of December 31, 2025.

The Partnership is subject to mark-to-market collateral posting provision for positions under the ISDA master agreement with Barclays. The amount of collateral posting required is dependent on the valuation of the securitized assets and interest rate swaps (Note 15) in relation to thresholds set by Barclays at the initiation of each transaction. There was no requirement to post collateral for the TOB trusts as of December 31, 2025 and 2024.

Morgan Stanley Bank

The Partnership entered into a term TOB trust financing with Morgan Stanley secured by an MRB. Under the term TOB trust structure, the trustee issued senior certificates and residual certificates that represent beneficial interests in the securitized asset held by the term TOB trust. Morgan Stanley has purchased the senior certificates, and the Partnership retained the residual certificates of the trust. The residual certificates granted the Partnership certain rights to the securitized MRB. The term TOB was terminated and all amounts due to the lender were paid in October 2024.

Contractual Maturities

The Partnership’s contractual maturities of borrowings as of December 31, 2025 for the twelve-month periods ending December 31st for the next five years and thereafter are summarized below. The reported maturities for each individual debt financing are based on the earlier of contractual payments of the underlying securitized assets and the stated maturity date of the debt financing.

 

2026

 

$

287,225,044

 

2027

 

 

193,959,408

 

2028

 

 

226,654,221

 

2029

 

 

5,609,116

 

2030

 

 

44,030,059

 

Thereafter

 

 

261,662,120

 

Total

 

 

1,019,139,968

 

Unamortized deferred financing costs and debt premium

 

 

(4,044,545

)

Total debt financing, net

 

$

1,015,095,423

 

The table above does not reflect certain extensions of certain TOB trust financings after December 31, 2025 in the normal course of business.

Historical Timeline

Fiscal YearFiled
2025Mar 16, 2026Showing above
2024Feb 20, 2025
2023Feb 22, 2024
2022Feb 23, 2023
2021Feb 24, 2022
2020Feb 25, 2021
2019Feb 26, 2020
2018Feb 28, 2019
2017Feb 28, 2018
2016Mar 3, 2017
2015Mar 3, 2016

About Debt Disclosures

Debt disclosures detail a company's borrowing structure — the types of instruments, interest rates, maturity schedule, and covenant restrictions that define its financial obligations and flexibility. This section is essential for assessing refinancing risk, interest rate exposure, and the margin of safety against financial distress.

Key signals: the maturity schedule reveals concentration risk — large maturities within 1-2 years during tight credit markets can force dilutive refinancing or asset sales. Compare the fair value of debt against carrying amount to gauge whether the market views the company's credit risk differently than the balance sheet suggests. Watch covenant compliance disclosures for tightening cushions, especially leverage and interest coverage ratios. Variable-rate debt exposure quantifies sensitivity to interest rate changes. Secured versus unsecured mix affects recovery rates and future borrowing capacity. Compare net debt-to-EBITDA against industry peers and covenant limits to assess financial health.