XML 15 R39.htm IDEA: XBRL DOCUMENT v2.4.1.9
NOTES RECEIVABLE, PREFERRED EQUITY, AND OTHER REAL ESTATE RELATED INVESTMENTS (Tables)
12 Months Ended
Dec. 31, 2014
Mortgage Loans on Real Estate [Abstract]  
Schedule of Notes Receivable and Preferred Equity Investments Reconciliation
The following table reconciles notes receivable investments from January 1, 2012 to December 31, 2014:

 
For the years ended December 31,
(dollars in thousands)
 
2014
 
2013
 
2012
Beginning Balance
 
$
126,656

 
$
129,278

 
$
59,989

Additions during period:
 
 
 
 
 
 
New investments
 
31,169

 
45,000

 
108,629

Deductions during period:
 
 
 
 
 
 
Collections of principal
 
(18,095
)
 
(29,583
)
 
(25,388
)
Conversion to real estate through receipt of deed or through foreclosure
 
(38,000
)
 
(18,500
)
 
(14,000
)
Non-cash accretion of notes receivable
 
556

 
461

 
453

Reserves
 

 

 
(405
)
Ending Balance
 
$
102,286

 
$
126,656

 
$
129,278

Schedule of Notes Receivable
Notes receivable were as follows at December 31, 2014:
ACADIA REALTY TRUST AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

5. Notes Receivable, Preferred Equity and Other Real Estate Related Investments, continued
Note Description
 
Effective
interest rate (1)
 
First Priority Liens
 
Net Carrying Amount of Notes Receivable as of December 31, 2014
 
Net Carrying Amount of Notes Receivable as of December 31, 2013
 
Maturity Date
 
Extension Options
(dollars in thousands)
 
 
 
 
 
 
 
 
 
 
 
 
First Mortgage Loan
 
7.7%
 
$

 
$
12,000

 
$
12,000

 
1/1/2015
 

Mezzanine Loan
 
12.7%
 
18,900

 
8,000

 

 
10/3/2015
 


First Mortgage Loan
 
8.8%
 

 
7,500

 

 
10/31/2015
 
1 x 12 Months

Zero Coupon Loan (2)
 
24.0%
 
166,200

 
4,986

 
4,431

 
1/3/2016
 

First Mortgage Loan
 
5.5%
 

 
4,000

 
42,000

 
4/1/2016
 
1 x 6 Months

Preferred Equity
 
13.5%
 

 
4,000

 

 
5/9/2016
 


Other
 
18.0%
 

 
3,307

 

 
7/1/2017
 


Preferred Equity
 
8.1%
 
20,855

 
13,000

 
13,000

 
9/1/2017
 

Mezzanine Loan
 
15.0%
 

 
30,879

 
30,879

 
11/9/2020
 

First Mortgage Loan
 
6.0%
 

 

 
6,400

 
Demand
 

Other
 
LIBOR + 2.5%
 

 
4,000

 
3,000

 
12/30/2020
 


Mezzanine Loan (3)
 
10.0%
 
87,477

 
7,983

 
9,089

 
Demand
 

Mezzanine Loan
 
15.0%
 
16,668

 

 
3,834

 
Upon Capital Event
 

Individually less than 3% (4)
 
2.7% to 17.5%
 

 
2,631

 
2,023

 
12/31/2015 to 5/1/2024
 

Total
 
 
 
 
 
$
102,286

 
$
126,656

 
 
 
 

Notes:

(1) Includes origination and exit fees
(2) The principal balance for this accrual-only loan is increased by the interest accrued
(3) Comprised of three cross-collateralized loans from one borrower, which are non-performing
(4) Consists of three loans as of December 31, 2014

Schedule of Allowance for Credit Losses on Notes Receivable
The following table reconciles the activity in the allowance for notes receivable from December 31, 2012 to December 31, 2014:

 
Allowance for
(dollars in thousands)
 
Notes Receivable
Balance at December 31, 2012
 
$
3,681

Additional reserves
 

Recoveries
 

Charge-offs and reclassifications
 

Balance at December 31, 2013
 
$
3,681

Additional reserves
 

Recoveries
 
(2,724
)
Charge-offs and reclassifications
 
(957
)
Balance at December 31, 2014
 
$