XML 38 R27.htm IDEA: XBRL DOCUMENT v3.5.0.2
Investment in 111 West 57th Partners LLC (Details)
1 Months Ended 3 Months Ended 9 Months Ended 12 Months Ended
Jul. 31, 2015
USD ($)
Jun. 30, 2015
USD ($)
Jul. 31, 2015
USD ($)
Sep. 30, 2016
USD ($)
Sep. 30, 2015
USD ($)
Sep. 30, 2016
USD ($)
Sep. 30, 2015
USD ($)
Dec. 31, 2015
USD ($)
Jun. 28, 2013
USD ($)
ft²
Investment in 111 West 57th Partners LLC [Abstract]                  
Company's aggregate initial investment                 $ 57,250,000
Company's aggregate initial membership interest percentage                 60.30%
Other members and Sponsor initial investment                 $ 37,750,000
Approximate gross square feet of project | ft²                 346,000
Financing obtained by 111 W 57th Partners   $ 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     $ 0 $ 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       535,734,000   535,734,000   440,370,000  
Escrow deposits       9,400,000   9,400,000   9,400,000  
Other assets       16,665,000   16,665,000   26,827,000  
Total assets       561,799,000   561,799,000   476,597,000  
Liabilities [Abstract]                  
Loans payable       422,584,000   422,584,000   340,693,000  
Other liabilities       18,668,000   18,668,000   14,447,000  
Total liabilities       441,252,000   441,252,000   355,140,000  
Equity [Abstract]                  
Total members' equity       120,547,000   120,547,000   121,457,000  
Total liabilities and members' equity       561,799,000   561,799,000   $ 476,597,000  
Income (Loss) [Abstract]                  
Rental income       0 $ 0 0 0    
Expenses       81,000 1,316,000 910,000 2,206,000    
Net income (loss)       $ (81,000) $ (1,316,000) $ (910,000) $ (2,206,000)    
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.