XML 39 R27.htm IDEA: XBRL DOCUMENT v3.5.0.2
Investment in 111 West 57th Partners LLC (Details)
3 Months Ended 6 Months Ended 9 Months Ended 12 Months Ended
Jul. 31, 2015
USD ($)
Jun. 30, 2015
USD ($)
Jun. 30, 2016
USD ($)
ft²
Jun. 30, 2015
USD ($)
Jun. 30, 2016
USD ($)
ft²
Sep. 30, 2014
USD ($)
Dec. 31, 2015
USD ($)
Dec. 31, 2014
USD ($)
Investment in 111 West 57th Partners LLC [Abstract]                
Company's aggregate initial investment     $ 57,250,000   $ 57,250,000      
Company's aggregate initial membership interest percentage     60.30%   60.30%      
Other members and Sponsor initial investment     $ 37,750,000   $ 37,750,000      
Approximate gross square feet of project | ft²     346,000   346,000      
Financing obtained by 111 W 57th Partners   $ 725,000,000   $ 725,000,000        
Annaly CRE LLC initial mortgage and acquisition loan repaid   $ 230,000,000            
Distribution attributable to Company's investment $ 11,699,000              
Distribution retained by the Company, net of amounts repaid to Capital LLC $ 1,831,000              
Capital contributed by Capital LLC               $ 9,868,000
Term of loan   4 years            
Extension option of loan   1 year            
Description of partnership agreement distribution         The JV Agreement and related operating agreements generally provide that all distributable cash shall be distributed as follows: (i) first, 100% to the members in proportion to their percentage interests until Investment LLC has received distributions yielding a 20% internal rate of return as calculated; (ii) second, 100% to the Sponsor as a return of (but not a return on) any additional capital contributions made by the Sponsor on account of manager overruns; and (iii) thereafter, (a) 50% to the members in proportion to their respective percentage interests at the time of such distribution, and (b) 50% to the Sponsor.      
Subordinated participation interest to CEO     10.00%   10.00%      
Percentage of distribution on company's initial investment to be received prior to CEO receiving percentage distribution         150.00%      
Noncontrolling Interest [Line Items]                
Capital contributions         $ 0      
Valuation of shortfall capital contribution as multiple of amount actually contributed         1.5      
Sponsor calculation of investment LLC aggregate investment percentage after dilution         48.00%      
Difference between the Company's carrying amount and the underlying equity     $ 867,000   $ 867,000      
Impairment on the Company's equity method investments         0   $ 0  
Assets [Abstract]                
Real estate held for development, net     503,948,000   503,948,000   440,370,000  
Escrow deposits     9,400,000   9,400,000   9,400,000  
Other assets     22,090,000   22,090,000   26,827,000  
Total assets     535,438,000   535,438,000   476,597,000  
Liabilities [Abstract]                
Loans payable     394,207,000   394,207,000   340,693,000  
Other liabilities     20,603,000   20,603,000   14,447,000  
Total liabilities     414,810,000   414,810,000   355,140,000  
Equity [Abstract]                
Total members' equity     120,628,000   120,628,000   121,457,000  
Total liabilities and members' equity     535,438,000   535,438,000   $ 476,597,000  
Income (Loss) [Abstract]                
Rental income     0 0 0 $ 0    
Expenses     179,000 473,000 829,000 890,000    
Net income (loss)     $ (179,000) $ (473,000) $ (829,000) $ (890,000)    
Minimum [Member]                
Noncontrolling Interest [Line Items]                
Percentage of outstanding shares to be owned by CEO     20.00%          
Investment LLC [Member] | Capital LLC [Member]                
Noncontrolling Interest [Line Items]                
Terms of distributions to Capital LLC             available cash of Investment LLC will be distributed first to Capital LLC until it has received a 20% internal rate of return (calculated as provided for in the JV Agreement as noted above), second to the Company until it has received 150% of its capital, and; thereafter, available cash is split 10/90 with 10% going to Mr. R.A. Bianco as the subordinated participation interest noted above and 90% going to Capital LLC and the Company pari-passu, with Capital LLC receiving one-half of its pro-rata share based on capital contributed and the Company receiving the balance.