Schedule of Debt Obligations |
|
|
|
|
|
|
|
|
|
|
|
|
|
Unhedged |
|
|
|
|
|
|
|
|
Face |
|
|
Collateral |
|
|
Aggregate Notional |
|
Debt Obligation/Collateral |
|
Month Issued |
|
|
Outstanding Face Amount |
|
|
Carrying Value |
|
|
Final Stated Maturity |
|
Weighted Average Funding Cost (A) |
|
|
Weighted Average Funding Cost (B) |
|
|
Weighted Average Maturity (Years) |
|
|
Amount of Floating Rate Debt |
|
|
Outstanding Face Amount (C) |
|
|
Amortized Cost Basis (C) |
|
|
Carrying Value (C) |
|
|
Weighted Average Maturity (Years) |
|
|
Floating Rate Face Amount (C) |
|
|
Amount of Current Hedges (D) |
|
CDO Bonds Payable |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CDO IV (E) |
|
|
Mar 2004 |
|
|
$ |
86,983 |
|
|
$ |
86,872 |
|
|
Mar 2039 |
|
|
1.81 |
% |
|
|
4.99 |
% |
|
|
1.6 |
|
|
$ |
76,103 |
|
|
$ |
175,752 |
|
|
$ |
165,292 |
|
|
$ |
158,371 |
|
|
|
2.3 |
|
|
$ |
48,891 |
|
|
$ |
76,103 |
|
CDO VI (E) |
|
|
Apr 2005 |
|
|
|
91,469 |
|
|
|
91,469 |
|
|
Apr 2040 |
|
|
0.87 |
% |
|
|
5.35 |
% |
|
|
4.9 |
|
|
|
88,437 |
|
|
|
208,094 |
|
|
|
119,483 |
|
|
|
145,273 |
|
|
|
3.0 |
|
|
|
51,154 |
|
|
|
88,437 |
|
CDO VIII |
|
|
Nov 2006 |
|
|
|
529,337 |
|
|
|
528,278 |
|
|
Nov 2052 |
|
|
0.77 |
% |
|
|
2.18 |
% |
|
|
2.6 |
|
|
|
521,737 |
|
|
|
708,193 |
|
|
|
517,123 |
|
|
|
538,238 |
|
|
|
2.8 |
|
|
|
389,155 |
|
|
|
154,795 |
|
CDO IX |
|
|
May 2007 |
|
|
|
446,956 |
|
|
|
448,461 |
|
|
May 2052 |
|
|
0.57 |
% |
|
|
0.57 |
% |
|
|
2.6 |
|
|
|
446,956 |
|
|
|
672,126 |
|
|
|
543,431 |
|
|
|
551,501 |
|
|
|
2.8 |
|
|
|
328,276 |
|
|
|
|
|
|
|
|
|
|
|
|
1,154,745 |
|
|
|
1,155,080 |
|
|
|
|
|
|
|
|
|
2.02 |
% |
|
|
2.7 |
|
|
|
1,133,233 |
|
|
|
1,764,165 |
|
|
|
1,345,329 |
|
|
|
1,393,383 |
|
|
|
2.7 |
|
|
|
817,476 |
|
|
|
319,335 |
|
Other Bonds and Notes Payable |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
MH loans Portfolio I (F) |
|
|
Apr 2010 |
|
|
|
73,431 |
|
|
|
69,441 |
|
|
Jul 2035 |
|
|
6.20 |
% |
|
|
6.20 |
% |
|
|
4.2 |
|
|
|
|
|
|
|
122,453 |
|
|
|
102,746 |
|
|
|
102,746 |
|
|
|
6.9 |
|
|
|
978 |
|
|
|
|
|
MH loans Portfolio II |
|
|
May 2011 |
|
|
|
123,797 |
|
|
|
122,961 |
|
|
Dec 2033 |
|
|
4.35 |
% |
|
|
4.35 |
% |
|
|
4.0 |
|
|
|
|
|
|
|
158,542 |
|
|
|
155,933 |
|
|
|
155,933 |
|
|
|
5.7 |
|
|
|
26,834 |
|
|
|
|
|
Residential Mortgage Loans (G) |
|
|
Aug 2006 |
|
|
|
5,181 |
|
|
|
5,181 |
|
|
Dec 2034 |
|
|
LIBOR+ 0.90% |
|
|
|
1.11 |
% |
|
|
6.4 |
|
|
|
5,181 |
|
|
|
53,384 |
|
|
|
39,208 |
|
|
|
39,208 |
|
|
|
6.6 |
|
|
|
53,384 |
|
|
|
|
|
|
|
|
|
|
|
|
202,409 |
|
|
|
197,583 |
|
|
|
|
|
|
|
|
|
4.92 |
% |
|
|
4.2 |
|
|
|
5,181 |
|
|
|
334,379 |
|
|
|
297,887 |
|
|
|
297,887 |
|
|
|
6.3 |
|
|
|
81,196 |
|
|
|
|
|
Repurchase Agreements (H) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CDO securities (I) |
|
|
Dec 2011 |
|
|
|
7,157 |
|
|
|
7,157 |
|
|
Oct 2012 |
|
|
LIBOR+ 2.00% |
|
|
|
2.21 |
% |
|
|
0.0 |
|
|
|
7,157 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-agency RMBS (J) |
|
|
Jul 2012 |
|
|
|
59,646 |
|
|
|
59,646 |
|
|
Oct 2012 |
|
|
LIBOR+ 2.00% |
|
|
|
2.21 |
% |
|
|
0.0 |
|
|
|
59,646 |
|
|
|
127,549 |
|
|
|
87,580 |
|
|
|
90,428 |
|
|
|
2.8 |
|
|
|
127,549 |
|
|
|
|
|
FNMA/FHLMC securities (K) |
|
|
Various |
|
|
|
538,524 |
|
|
|
538,524 |
|
|
Oct 2012 |
|
|
0.42 |
% |
|
|
0.42 |
% |
|
|
0.1 |
|
|
|
538,524 |
|
|
|
534,801 |
|
|
|
572,356 |
|
|
|
577,132 |
|
|
|
4.3 |
|
|
|
534,801 |
|
|
|
|
|
|
|
|
|
|
|
|
605,327 |
|
|
|
605,327 |
|
|
|
|
|
|
|
|
|
0.62 |
% |
|
|
0.1 |
|
|
|
605,327 |
|
|
|
662,350 |
|
|
|
659,936 |
|
|
|
667,560 |
|
|
|
4.0 |
|
|
|
662,350 |
|
|
|
|
|
Mortgage Notes Payable |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Senior living facilities |
|
|
Jul 2012 |
|
|
|
88,400 |
|
|
|
88,400 |
|
|
Aug 2019 |
|
|
3.45 |
% |
|
|
3.45 |
% |
|
|
6.5 |
|
|
|
23,400 |
|
|
|
N/A |
|
|
|
141,553 |
|
|
|
141,553 |
|
|
|
N/A |
|
|
|
|
|
|
|
23,400 |
|
|
|
|
|
|
|
|
88,400 |
|
|
|
88,400 |
|
|
|
|
|
|
|
|
|
3.45 |
% |
|
|
6.5 |
|
|
|
23,400 |
|
|
|
N/A |
|
|
|
141,553 |
|
|
|
141,553 |
|
|
|
N/A |
|
|
|
|
|
|
|
23,400 |
|
Corporate |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Junior subordinated notes payable |
|
|
Mar 2006 |
|
|
|
51,004 |
|
|
|
51,245 |
|
|
Apr 2035 |
|
|
7.57% (M) |
|
|
|
7.41 |
% |
|
|
22.6 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
51,004 |
|
|
|
51,245 |
|
|
|
|
|
|
|
|
|
7.41 |
% |
|
|
22.6 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Subtotal debt obligations |
|
|
|
|
|
|
2,101,885 |
|
|
|
2,097,635 |
|
|
|
|
|
|
|
|
|
2.08 |
% |
|
|
2.7 |
|
|
$ |
1,767,141 |
|
|
$ |
2,760,894 |
|
|
$ |
2,444,705 |
|
|
$ |
2,500,383 |
|
|
|
3.5 |
|
|
$ |
1,561,022 |
|
|
$ |
342,735 |
|
Financing on subprime mortgage loans subject to call option |
|
|
(L) |
|
|
|
406,217 |
|
|
|
405,525 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total debt obligations |
|
|
|
|
|
$ |
2,508,102 |
|
|
$ |
2,503,160 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|