Loans Receivable | 7. Loans Receivable The Trust’s loans receivable at September 30, 2015 and December 31, 2014 are as follows (in thousands): Carrying Amount (1) Description Loan Position Stated September 30, December 31, Contractual Rockwell Mezzanine 12.0% $ — $ — 05/01/16 Churchill Whole Loan LIBOR + 3.75% — — 08/01/16 Popiu Shopping Village B-Note 6.62% 2,778 2,804 01/06/17 Edens Center and Norridge Commons (2) Mezzanine LIBOR + 12% (3) 3,098 18,690 03/09/17 Mentor Building Whole Loan 10.0% 2,510 2,511 09/10/17 $ 8,386 $ 24,005 (1) The carrying amount represents the estimated amount expected to be collected on disposition of the loan plus contractual interest receivable. (2) Carrying amount includes the par amount plus the estimated amount to be collected on the participation interest of $3,000 and accrued interest of $1. The loan was repaid in full on October 9, 2015. (3) LIBOR floor of 0.5%. Edens Center and Norridge Commons The carrying amount of loans receivable at September 30, 2015 and December 31, 2014 includes accrued interest of $27,000 and $218,000, respectively. The weighted average coupon as calculated on the par value of the Trust’s loans receivable was 8.05% and 10.55% at September 30, 2015 and December 31, 2014, respectively and the weighted average yield to maturity as calculated on the carrying value of the Trust’s loan receivable was 13.73% and 12.78% at September 30, 2015 and December 31, 2014, respectively. Loan Receivable Activity Activity related to loans receivable is as follows (in thousands): Nine Months Ended Nine Months Ended Balance at beginning of period $ 24,005 $ 101,100 Purchase and advances — 35,992 Interest received, net (191 ) (81 ) Repayments/sale proceeds/forgiveness (15,428 ) (81,739 ) Loan discount accretion — 2,086 Discount accretion received in cash — (5,865 ) Adjustment for conversion to liquidation basis — 6,071 Change in liquidation value — 4,750 Balance at end of period $ 8,386 $ 62,314 The following table summarizes the Trust’s interest and discount accretion income for the one and seven months ended July 31, 2014 (in thousands): One Month Ended Seven Months Ended Interest on loan assets $ 899 $ 5,770 Exit fee/prepayment penalty — 1,787 Accretion of loan discount 495 2,086 Total interest and discount accretion $ 1,394 $ 9,643 Non-Performing Loans Prior to adopting the liquidation basis of accounting, the Trust considered a loan to be non-performing and placed loans on non-accrual status at such time as management determined it was probable that it would be unable to collect all amounts due according to the contractual terms of the loan. While on non-accrual status, based on the Trust’s judgment as to collectability of principal, loans were either accounted for on a cash basis, where interest income was recognized only upon actual receipt of cash, or on a cost-recovery basis, where all cash receipts reduced a loan’s carrying value. As of July 31, 2014, there was one non-performing loan with past due payments. The Trust did not record any provision for loan loss for the one and seven months ended July 31, 2014. Secured Financing Receivable In August 2013 the Trust closed on an agreement to acquire its venture partner’s (“Elad”) 50% interest in the mezzanine lender with respect to the One South State Street, Chicago, Illinois property (“Lender LP”) for $30,000,000. In connection with the transaction, the Trust entered into an option agreement with Elad granting Elad the right, but not obligation, to repurchase the interest in the venture. The option agreement provides Elad, as the transferor, the option to unilaterally cause the return of the asset at any time at the earlier of two years from and after August 21, 2013 or an event of default on Lender LP’s mezzanine debt. As such, Elad is able to retain control of its interest in Lender LP for financial reporting purposes as the exercise of the option is unconditional other than for the passage of time. As a result, for financial reporting purposes, the transfer of the financial asset is accounted for as a secured financing rather than an acquisition. The $30,000,000 acquisition price is recorded as a secured financing receivable. Under the going concern basis of accounting, the Trust recognized interest income on the secured financing receivable on an accrual basis in accordance with GAAP, at an annual interest rate of 15%. The Trust recorded $324,000 and $2,215,000 of interest income during the one and seven months ended July 31, 2014. |