XML 28 R15.htm IDEA: XBRL DOCUMENT v3.3.1.900
Subordinate Loans
12 Months Ended
Dec. 31, 2015
Mortgage Loans on Real Estate [Line Items]  
Loans
Schedule IV — Mortgage Loans on Real Estate
December 31, 2015
 
Property Type
Location
 
Interest
Rate
 
Final
Extended Maturity
Date
 
Periodic
Payment Terms
 
Face
amount of
loans
 
Carrying
amount of
loans
 
Commercial mortgage loans
 
 
 
 
 
 
 
 
 
 
 
 
Condo Conversion
New York
 
7.00
%
 
Sept - 16
 
Interest only
 
24,114

 
24,289

 
Condo Construction
Maryland
 
10.50
%
 
Mar-17
 
Interest only
 
65,125

 
65,087

 
Vacation Home Portfolio
Various
 
7.50
%
 
Apr-19
 
Principal and interest
 
94,147

 
93,277

 
Hotel
Pennsylvania
 
4.74
%
 
May-19
 
Interest only
 
34,000

 
33,994

 
Condo Construction
Maryland
 
10.75
%
 
Jun-17
 
Interest only
 
50,000

 
49,960

 
Multifamily
New York
 
4.41
%
 
Aug-19
 
Interest only
 
34,500

 
34,886

 
Mixed Use
Ohio
 
9.25
%
 
May-20
 
Interest only
 
165,000

 
163,173

 
Condo Conversion
New York
 
3.75
%
 
Jun-16
 
Interest only
 
67,300

 
67,038

 
Multifamily
North Dakota
 
6.15
%
 
Nov-19
 
Principal and interest
 
49,691

 
49,665

 
Vacation Home Portfolio
Various US cities
 
7.00
%
 
Nov-21
 
Interest only
 
50,000

 
49,595

 
Mixed Use
New York
 
7.25
%
 
Mar-17
 
Interest only
 
85,770

 
85,658

 
Retail redevelopment
Florida
 
6.25
%
 
Jan-18
 
Interest only
 
45,000

 
44,925

 
Retail redevelopment
Florida
 
6.25
%
 
Jul-17
 
Interest only
 
33,000

 
32,804

 
Retail
New York
 
10.25
%
 
Mar-17
 
Interest only
 
1,653

 
1,636

 
Hotel
New York
 
5.50
%
 
Sept-20
 
Interest only
 
98,373

 
97,381

 
Retail
New York
 
7.25
%
 
Mar-17
 
Interest only
 
5,910

 
5,858

 
Hotel
U.S. Virgin Islands
 
5.27
%
 
Jan-21
 
Interest only
 
42,000

 
41,600

 
Office
Virginia
 
5.53
%
 
Jan-20
 
Principal and interest
 
54,000

 
53,475

 
Total commercial mortgage loans
 
 
 
 
 
 
 
999,583

 
994,301

 
Subordinate loans (1)
 
 
 
 
 
 
 
 
 
 
 
 
Office
Michigan
 
13.00
%
 
Jun - 20
 
Principal and interest
 
8,753

 
8,753

 
Mixed Use
North Carolina
 
11.10
%
 
Aug - 22
 
Interest only
 
6,525

 
6,525

 
Office Complex
Missouri
 
11.75
%
 
Oct - 22
 
Principal and interest
 
9,566

 
9,566

 
Hotel Portfolio
Missouri
 
11.00
%
 
Feb - 18
 
Principal and interest
 
24,182

 
24,182

 
Warehouse Portfolio
Various US cities
 
11.50
%
 
May - 23
 
Interest only
 
32,000

 
32,000

 
Office Condo
New York
 
11.25
%
 
Jul - 22
 
Interest only
 
14,000

 
13,631

 
Condo Conversion
New York
 
7.00
%
 
Sept - 16
 
Interest only
 
6,386

 
6,415

 
Mixed Use
Various US cities
 
14.00
%
 
Dec - 18
 
Interest only
 
19,500

 
19,377

 
Mixed Use
England
 
10.25
%
 
Jan - 16
 
Interest only
 
50,676

 
50,676

 
Healthcare Portfolio
Various US
 
9.47
%
 
Jun - 19
 
Interest only
 
39,223

 
39,223

 
Ski Resort
Montana
 
14.00
%
 
Sept - 20
 
Interest only
 
15,000

 
14,878

 
Mixed Use
New York
 
10.69
%
 
Dec - 19
 
Interest only
 
88,368

 
87,818

 
Senior Housing
United Kingdom
 
8.83
%
 
Dec - 19
 
Principal and interest
 
79,735

 
79,735

 
Hotel
California
 
10.40
%
 
Jan-20
 
Principal and interest
 
20,000

 
20,000

 
Multifamily Portfolio
Florida
 
11.70
%
 
May-20
 
Interest only
 
22,000

 
21,895

 
Multifamily Portfolio
Florida
 
11.70
%
 
May-20
 
Interest only
 
15,500

 
15,426

 
Mixed Use
Various US
 
9.30
%
 
May-20
 
Interest only
 
45,000

 
44,854

 
Hotel
Arizona
 
11.50
%
 
Jul-25
 
Interest only
 
25,000

 
25,000

 
Hotel
Washington, DC
 
9.80
%
 
Jul-19
 
Interest only
 
20,000

 
19,934

 
Condo Development
New York
 
13.00
%
 
Jul-20
 
Interest only
 
34,184

 
33,567

 
Condo Conversion
New York
 
12.75
%
 
Jul-20
 
Interest only
 
52,418

 
51,941

 
Mixed Use
New York
 
10.25
%
 
Mar-17
 
Interest only
 
12,347

 
12,222

 
Mixed Use
New York
 
10.50
%
 
Oct-19
 
Interest only
 
30,000

 
29,785

 
Hotel
New York
 
5.50
%
 
Sept-20
 
Interest only
 
2,595

 
2,458

 
Destination Resort
Various US cities
 
9.10
%
 
May-22
 
Interest only
 
75,000

 
71,362

 
Multifamily
New York
 
10.75
%
 
May-19
 
Interest only
 
55,000

 
54,558

 
Hotel
New York
 
12.36
%
 
Mar-17
 
Interest only
 
50,000

 
49,522

 
Condo Pre-development
United Kingdom
 
11.14
%
 
Dec-16
 
Interest only
 
81,048

 
81,048

 
Multifamily
North Dakota
 
6.15
%
 
Nov-19
 
Interest only
 
5,000

 
5,000

 
Total subordinate loans
 
 
 
 
 
 
 
 
939,006

 
931,351

 
Total
 
 
 
 
 
 
 
$
1,938,589

 
$
1,925,652

(2
)
(1)
Subject to prior liens.
(2)
The aggregate cost for federal income tax purposes is $1,925,652.


The following table summarizes the changes in the carrying amounts of mortgage loans during 2015 and 2014.
Reconciliation of Carrying Amount of Loans
 
 
2015
 
2014
Balance at beginning of year
$
1,019,702

 
$
658,583

New loans
1,366,062

 
802,664

Sales
(136,573
)
 
(4,950
)
Collections of principal
(348,516
)
 
(299,551
)
Discount accretion
9,096

 
4,316

Foreign currency loss
(6,116
)
 
(4,095
)
Payment-in-kind
21,997

 
16,570

Exchange for CMBS (held-to-maturity)

 
(153,835
)
Balance at the close of year
$
1,925,652

 
$
1,019,702

Subordinate Loans [Member]  
Mortgage Loans on Real Estate [Line Items]  
Loans
Subordinate Loans
The Company’s subordinate loan portfolio was comprised of the following as of December 31, 2015:
 
Description
Date of
Investment
 
Maturity
Date
 
Original
Face
Amount
 
Current
Face
Amount
 
Carrying
Value
 
Coupon
Subordinate to the Company's commercial mortgage loans
 
 
 
 
 
 
 
 
 
 
Condo Conversion – New York, NY (1)
Aug-13
 
Sept-16
 
$
29,400

 
$
6,386

 
$
6,415

 
Floating

Mixed Use - Brooklyn, NY (1)
  Aug-15
 
 Mar-17
 
12,347

 
12,347

 
12,222

 
   Floating

Hotel - New York, NY (1)(2)
 Sept-15
 
Sept-18
 
2,562

 
2,595

 
2,458

 
   Floating

Multifamily - Williston, ND (1)(3)
Dec-15
 
Nov-17
 
5,000

 
5,000

 
5,000

 
   Floating

Total - Subordinate to the Company's commercial mortgage loans
 
$
49,309

 
$
26,328

 
$
26,095

 
 
 
 
 
 
 
 
 
 
 
 
 
 
Subordinate to third party commercial mortgage loans
 
 
 
 
 
 
 
 
Office - Michigan
May-10
 
Jun-20
 
$
9,000

 
$
8,753

 
$
8,753

 
Fixed

Mixed Use – North Carolina
Jul-12
 
Aug-22
 
6,525

 
6,525

 
6,525

 
Fixed

Office Complex - Missouri
Sept-12
 
Oct-22
 
10,000

 
9,566

 
9,566

 
Fixed

Hotel Portfolio – Rochester, MN
Jan-13
 
Feb-18
 
25,000

 
24,182

 
24,182

 
Fixed

Warehouse Portfolio - Various
May-13
 
May-23
 
32,000

 
32,000

 
32,000

 
Fixed

Office Condo - New York, NY
Jul-13
 
Jul-22
 
14,000

 
14,000

 
13,631

 
Fixed

Mixed Use - Various (3)
Dec-13
 
Dec-16
 
17,000

 
19,500

 
19,377

 
Fixed

Mixed Use - London, England
Apr-14
 
Jan-16
 
50,009

 
50,676

 
50,676

 
Fixed

Healthcare Portfolio - Various (4)
Jun-14
 
Jun-16
 
50,000

 
39,223

 
39,223

 
Floating

Ski Resort - Big Sky, MT
Aug-14
 
Sept-20
 
15,000

 
15,000

 
14,878

 
Fixed

Mixed Use - New York, NY (5)
Dec-14
 
Dec-17
 
81,715

 
88,368

 
87,818

 
Floating

Senior Housing - United Kingdom (3)
Jan-15
 
Dec-17
 
82,063

 
79,735

 
79,735

 
Floating

Hotel - Burbank, CA
Feb-15
 
Jan-20
 
20,000

 
20,000

 
20,000

 
Fixed

Multifamily Portfolio - Florida (4)
Apr-15
 
May-17
 
22,000

 
22,000

 
21,895

 
Floating

Multifamily Portfolio - Florida (4)
Apr-15
 
May-17
 
15,500

 
15,500

 
15,426

 
Floating

Mixed Use - Various (4)
Jun-15
 
May-17
 
45,000

 
45,000

 
44,854

 
Floating

Hotel - Phoenix, AZ
Jun-15
 
Jul-25
 
25,000

 
25,000

 
25,000

 
Fixed

Hotel - Washington, DC (3)
Jun-15
 
Jul-17
 
20,000

 
20,000

 
19,934

 
Floating

Condo Development - New York, NY (6)
Jun-15
 
Jul-19
 
33,840

 
34,184

 
33,567

 
Floating

Condo Conversion - New York, NY (3)
  Jul-15
 
Aug-18
 
50,000

 
52,418

 
51,941

 
Floating

Mixed Use - New York, NY (7)
 Sept-15
 
 Oct-18
 
30,000

 
30,000

 
29,785

 
   Floating

Destination Resort - Various (8)
 Sept-15
 
May-18
 
75,000

 
75,000

 
71,362

 
   Floating

Multifamily - New York, NY (9)
Oct-15
 
Nov-18
 
55,000

 
55,000

 
54,558

 
   Floating

Hotel - New York, NY (10)
Dec-15
 
Mar-17
 
50,000

 
50,000

 
49,522

 
   Floating

Condo Pre-development - United Kingdom (10)
Dec-15
 
Sept-16
 
81,994

 
81,048

 
81,048

 
   Floating

Total - Subordinate to third party commercial mortgage loans
 
$
915,646

 
$
912,678

 
$
905,256

 
 
Total/Weighted Average
 
$
964,955

 
$
939,006

 
$
931,351

 
11.34
%

(1)
At December 31, 2015, this loan was pledged to secure borrowings under the JPMorgan Facility. See Note 8 – Borrowings for a description of this facility.
(2)
Includes two one-year extension options subject to certain conditions and the payment of an extension fee. As of December 31, 2015, the Company had $12,478 of unfunded loan commitments related to this loan.
(3)
Includes two one-year extension options subject to certain conditions and the payment of an extension fee.
(4)
Includes three one-year extension options subject to certain conditions and the payment of an extension fee.
(5)
Includes a two one-year extension options subject to certain conditions and the payment of an extension fee. As of December 31, 2015, the Company had $785 of unfunded loan commitments related to this loan.
(6)
Includes a one-year extension option subject to certain conditions and the payment of an extension fee. As of December 31, 2015, the Company had $41,160 of unfunded loan commitments related to this loan.
(7)
Includes a one-year extension option subject to certain conditions and the payment of an extension fee.
(8)
Includes four one-year extension options subject to certain conditions and the payment of an extension fee.
(9)
Includes a six-month extension option subject to certain conditions and the payment of a fee.
(10)
Includes a three-month extension option subject to certain conditions and the payment of a fee.
During June 2015, the Company received the full repayment of a subordinate loan secured by a pledge of the equity interest in a borrower that owns a mixed use property located in the central business district of Pittsburgh, Pennsylvania.
During July 2015, the Company received the full repayment of a subordinate loan secured by the pledge of the equity interests in a borrower that acquired five adjacent commercial buildings in the Gramercy Park neighborhood of New York City.
During August 2015, the Company sold a subordinate loan secured by a pledge of the equity interest in a borrower that owns a portfolio of hotels throughout the United States and retained an interest only strip that bore interest at 3.4%. The loan was repaid in December 2015.
During August 2015, the Company sold a subordinate loan secured by a pledge of the equity interest in a borrower that owns a hotel in New York, New York. The Company retained the rights to the prepayment penalty and received a prepayment fee $333 during December 2015.
During September 2015, the Company received the full repayment of a subordinate loan secured by a pledge of the equity interest in a borrower that owns a ski resort in California.
During October 2015, the Company received the full repayment of a subordinate loan secured by a pledge of the equity interest in a borrower that owns a condominium town in the TriBeCa neighborhood of New York City.
During October 2015, the Company received the full repayment of a subordinate loan secured by a pledge of the equity interests in the owner of two buildings in midtown Manhattan.
The Company’s subordinate loan portfolio was comprised of the following as of December 31, 2014:
 
Description
Date of
Investment
 
Maturity
Date
 
Original
Face
Amount
 
Current
Face
Amount
 
Carrying
Value
 
Coupon
Subordinate to the Company's commercial mortgage loans
 
 
 
 
 
 
 
 
Condo Conversion – New York, NY (1)
Aug-13
 
Sept-15
 
$
29,400

 
$
29,751

 
$
29,762

 
Floating
Total - Subordinate to the Company's commercial mortgage loans
 
$
29,400

 
$
29,751

 
$
29,762

 
 
 
 
 
 
 
 
 
 
 
 
 
 
Subordinate to third party commercial mortgage loans
 
 
 
 
 
 
 
 
Office - Michigan
May-10
 
Jun-20
 
$
9,000

 
$
8,813

 
$
8,813

 
Fixed
Ski Resort - California
Apr-11
 
May-17
 
40,000

 
40,000

 
39,771

 
Fixed
Mixed Use – North Carolina
Jul-12
 
Aug-22
 
6,525

 
6,525

 
6,525

 
Fixed
Office Complex - Missouri
Sept-12
 
Oct-22
 
10,000

 
9,711

 
9,711

 
Fixed
Hotel Portfolio – Various (1)
Nov-12
 
Nov-15
 
50,000

 
34,042

 
33,995

 
Floating
Condo Construction – New York, NY (1)
Jan-13
 
Jul-17
 
60,000

 
76,344

 
76,005

 
Fixed
Multifamily Conversion – New York, NY (1)
Jan-13
 
Dec-15
 
18,000

 
14,608

 
14,703

 
Floating
Hotel Portfolio – Rochester, MN
Jan-13
 
Feb-18
 
25,000

 
24,486

 
24,486

 
Fixed
Warehouse Portfolio - Various
May-13
 
May-23
 
32,000

 
32,000

 
32,000

 
Fixed
Multifamily Conversion – New York, NY (2)
May-13
 
Feb-15
 
44,000

 
44,000

 
43,989

 
Floating
Office Condo - New York, NY
Jul-13
 
Jul-22
 
14,000

 
14,000

 
13,596

 
Fixed
Mixed Use - Pittsburgh, PA (3)
Aug-13
 
Aug-16
 
22,500

 
22,500

 
22,473

 
Floating
Mixed Use - Various (3)
Dec-13
 
Dec-16
 
17,000

 
19,464

 
19,294

 
Fixed
Mixed Use - London, England
Apr-14
 
Jan-15
 
50,009

 
52,355

 
52,355

 
Fixed
Healthcare Portfolio - Various (4)
Jun-14
 
Jun-16
 
50,000

 
50,000

 
50,000

 
Floating
Hotel - New York, NY (4)
Jul-14
 
Jul-16
 
20,000

 
20,000

 
19,870

 
Floating
Ski Resort - Big Sky, MT
Aug-14
 
Sept-20
 
15,000

 
15,000

 
14,861

 
Fixed
Mixed Use - New York, NY (5)
Dec-14
 
Dec-17
 
50,000

 
50,000

 
48,973

 
Floating
Total - Subordinate to third party commercial mortgage loans
 
$
533,034

 
$
533,848

 
$
531,420

 
 
Total/Weighted Average
 
$
562,434

 
$
563,599

 
$
561,182

 
11.34
%

(1)
Includes a one-year extension option subject to certain conditions and the payment of an extension fee.
(2)
Includes a three-month extension option subject to certain conditions and the payment of an extension fee.
(3)
Includes two one-year extension options subject to certain conditions and the payment of a fee for each extension.
(4)
Includes three one-year extension options subject to certain conditions and the payment of an extension fee.
(5)
Includes two one-year extension options subject to certain conditions and the payment of a fee for each extension. At December 31, 2014, the Company had $32,500 of unfunded loan commitments related to this loan.
 During January 2014, the Company received a $15,000 principal repayment from a subordinate loan secured by a pledge of the equity interests in the owner of a New York City hotel.
During June 2014, the Company received a $47,000 principal repayment from a mezzanine loan secured by a pledge of the equity interests in a portfolio of skilled nursing facilities.
During August 2014, the Company received the final repayment from a $50,000 mezzanine loan secured by a pledge of the equity interests in a borrower that owns a portfolio of seven office parks throughout Florida.
During November 2014, the Company received the final repayment from a $28,250 mezzanine loan secured by a pledge of the equity interests in a borrower that owns the leasehold interest in a hotel in New York City.
During the fourth quarter of 2014, the Company received the full repayment from a subordinate loan secured by a condominium conversion project in New York City.
The Company evaluates its loans for possible impairment on a quarterly basis. See Note 5 – Commercial Mortgage Loans for a summary of the metrics reviewed. The Company has determined that an allowance for loan loss was not necessary at December 31, 2015 and December 31, 2014.