XML 24 R13.htm IDEA: XBRL DOCUMENT v3.3.1.900
MULTI-FAMILY MORTGAGE LOAN SECURITIZATION TRUSTS
12 Months Ended
Dec. 31, 2014
Multi-Family Mortgage Loans Held in Securitization Trusts [Member]  
Variable Interest Entity [Line Items]  
Variable Interest Entity Disclosure [Text Block]
NOTE 6 – MULTI-FAMILY MORTGAGE LOAN SECURITIZATION TRUSTS
 
The Company has elected the fair value option on the assets and liabilities of the FREMF 2011-K13 Trust and the FREMF 2012-KF01 Trust, which requires that changes in valuations of the trusts be reflected in the Company’s statements of operations. The Company’s net investment in the trusts is limited to the Multi-Family MBS comprised of first loss PO securities and IO securities acquired by the Company in 2014 with an aggregate net carrying value of $79,933,551 at December 31, 2014.
 
The combined balance sheet of the multi-family mortgage loan securitization trusts at December 31, 2014:
 
Balance Sheet
 
December 31, 2014
 
Assets
 
 
 
 
Multi-family mortgage loans held in securitization trusts
 
$
1,750,294,430
 
Receivables
 
 
6,012,642
 
 
 
 
 
 
Total assets
 
$
1,756,307,072
 
 
 
 
 
 
Liabilities and Equity
 
 
 
 
Multi-family securitized debt obligations
 
$
1,670,573,456
 
Payables
 
 
5,800,065
 
 
 
$
1,676,373,521
 
Equity
 
 
79,933,551
 
 
 
 
 
 
Total liabilities and equity
 
$
1,756,307,072
 
 
The multi-family mortgage loans held in securitization trusts had an unpaid principal balance of $1,637,721,473 at December 31, 2014. The multi-family securitized debt obligations had an unpaid principal balance of $1,637,721,473 at December 31, 2014
 
The combined statement of operations of the  multi-family mortgage loan securitization trusts at December 31, 2014 are as follows:
 
 
 
For the period 
from
 
 
 
date of
consolidation to
 
Statement of Operation
 
December 31, 
2014*
 
Interest income
 
$
21,158,102
 
Interest expense
 
 
(19,400,851)
 
Net interest income
 
$
1,757,251
 
General and administrative fees
 
 
(1,086,165)
 
Unrealized gain (loss) on multi-family mortgage loan held in securitization trusts
 
 
1,473,484
 
Net Income
 
$
2,144,570
 
 
* The Company consolidated the first trust in September, 2014 and the second trust in October, 2014.
 
The geographic concentrations of credit risk exceeding 5% of the total loan balances related to the trusts as of December 31, 2014:
 
 
 
December 31, 2014
 
Texas
 
20.7
%
California
 
12.7
%
New York
 
11.1
%
Washington
 
6.1
%
Colorado
 
6.0
%
Georgia
 
5.0
%