XML 45 R27.htm IDEA: XBRL DOCUMENT v3.20.1
Loans Receivable (Tables)
3 Months Ended
Mar. 31, 2020
Receivables [Abstract]  
Schedule of Loans Receivable, Underlying Real Estate Collateral by Property Types
The following property types represent the underlying real estate collateral for the Account's mezzanine loans (millions):
 
 
March 31, 2020
 
December 31, 2019
 
 
(Unaudited)
 
 
 
 
 
 
 
 
Principal Outstanding
 
Fair Value
 
% of Fair Value
 
Principal Outstanding
 
Fair Value
 
% of Fair Value
Office(1)
 
$
825.2

 
$
821.0

 
50.3
%
 
$
769.3

 
$
768.0

 
48.8
%
Industrial
 
199.6

 
199.6

 
12.2
%
 
199.6

 
199.6

 
12.7
%
Retail
 
139.5

 
139.5

 
8.6
%
 
158.5

 
158.5

 
10.1
%
Storage
 
82.0

 
77.9

 
4.8
%
 
82.0

 
82.0

 
5.2
%
Apartments(1)
 
262.2

 
260.0

 
15.9
%
 
229.1

 
228.8

 
14.6
%
Hotel
 
135.3

 
133.0

 
8.2
%
 
135.3

 
135.2

 
8.6
%
 
 
$
1,643.8

 
$
1,631.0

 
100.0
%
 
$
1,573.8

 
$
1,572.1

 
100.0
%

(1) Includes loans receivable with related parties.
Schedule of Fair Value Based on Risk Ratings
The following table presents the fair values of the Account's loan portfolio based on the risk ratings as of March 31, 2020 (in millions, unaudited), listed in order of the strength of the risk rating (from strongest to weakest):
 
 
Number of Loans
 
Fair Value
 
% of Fair Value
BBB
 
10
 
$
558.6

 
34.2
%
BB
 
8
 
452.7

 
27.8
%
B
 
7
 
473.3

 
29.0
%
D
 
1
 
77.9

 
4.8
%
NR(1)
 
2
 
68.5

 
4.2
%
 
 
28
 
$
1,631.0

 
100.0
%

(1) "NR" designates loans not assigned an internal credit rating. As of March 31, 2020, this is comprised of two loans with related parties. The loans are collateralized by equity interests in real estate investments.
Schedule of Loans Receivable in Nonaccrual Status
The following table represents loans receivable in nonaccrual status as of March 31, 2020 (in millions, unaudited). Loans are placed in nonaccrual status when a loan is more than 90 days in arrears or at any point when management believes the full collection of principal is doubtful.
Aging
 
Number of Loans
 
Principal Outstanding
 
Fair Value
Past Due - 90 Days +
 
1
 
$
82.0

 
$
77.9