Quarterly report pursuant to Section 13 or 15(d)

Investments In Unconsolidated Joint Ventures

v2.4.0.6
Investments In Unconsolidated Joint Ventures
9 Months Ended
Sep. 30, 2012
Investments In Unconsolidated Joint Ventures [Abstract]  
Investments In Unconsolidated Joint Ventures

4.     INVESTMENTS IN UNCONSOLIDATED JOINT VENTURES 

 

The debt of the Company’s unconsolidated joint ventures generally is non-recourse to the Company, except for customary exceptions pertaining to such matters as intentional misuse of funds, environmental conditions, material misrepresentations, and as otherwise indicated below. 

 

PLAZA VIII AND IX ASSOCIATES, L.L.C. 

Plaza VIII and IX Associates, L.L.C. is a joint venture between the Company and Columbia Development Company, L.L.C. (“Columbia”), which owns land for future development, located on the Hudson River waterfront in Jersey City, New Jersey, adjacent to the Company’s Harborside Financial Center office complex.  The Company and Columbia each hold a 50 percent interest in the venture.  The venture owns undeveloped land currently used as a parking facility. 

 

SOUTH PIER AT HARBORSIDE – HOTEL 

The Company has a joint venture with Hyatt Corporation (“Hyatt”) which owns a 350-room hotel on the South Pier at Harborside Financial Center, Jersey City, New Jersey.  The Company owns a 50 percent interest in the venture.   

 

The venture has a mortgage loan with a balance as of September 30, 2012 of $64.3 million collateralized by the hotel property.  The loan carries an interest rate of 6.15 percent and matures in November 2016.  The venture has a loan with a balance as of September 30, 2012 of $5.1 million with the City of Jersey City, provided by the U.S. Department of Housing and Urban Development.  The loan currently bears interest at fixed rates ranging from 6.09 percent to 6.62 percent and matures in August 2020.  The Company has posted a $5.1 million letter of credit in support of this loan, half of which is indemnified by Hyatt.   

 

RED BANK CORPORATE PLAZA  

The Company has a joint venture with The PRC Group, which owns Red Bank Corporate Plaza, a 92,878 square foot office building located in Red Bank, New Jersey.  The property is fully leased to Hovnanian Enterprises, Inc. through September 30, 2017.  The Company holds a 50 percent interest in the venture.   

 

The venture had a $20.3 million loan with a commercial bank collateralized by the office property, which bore interest at a rate of the London Interbank Offered Rate (“LIBOR”) plus 125 basis points and was scheduled to mature in May 2011.   In May 2011, the venture paid the lender $1.7 million and refinanced the remainder of the loan.  The new loan, with a balance of $17.5 million at September 30, 2012, bears interest at a rate of LIBOR plus 300 basis points and matures on May 17, 2016.   LIBOR was 0.21 percent at September 30, 2012.  The loan includes contingent guarantees for a portion of the principal by the Company based on certain conditions.  On September 22, 2011, the interest rate on 75 percent of the loan was fixed at 3.99375 percent effective from October 17, 2011 through maturity.   

 

The Company performs management, leasing, and other services for the property owned by the joint venture and recognized $25,000 and $24,000 in fees for such services in the three months ended September 30, 2012 and 2011, respectively, and $75,000 and $72,000 for the nine months ended September 30, 2012 and 2011, respectively. 

 

MACK-GREEN-GALE LLC/GRAMERCY AGREEMENT 

On May 9, 2006, the Company entered into a joint venture, Mack-Green-Gale LLC and subsidiaries (“Mack‑Green”), with SL Green, pursuant to which Mack-Green held an approximate 96 percent interest in and acted as general partner of Gale SLG NJ Operating Partnership, L.P. (the “OPLP”).  The Company’s acquisition cost for its interest in Mack-Green was approximately $125 million, which was funded primarily through borrowing under the Company’s revolving credit facility.  At the time, the OPLP owned 100 percent of entities (“Property Entities”) which owned 25 office properties (the “OPLP Properties”) which aggregated 3.5 million square feet (consisting of 17 office properties aggregating 2.3 million square feet located in New Jersey and eight properties aggregating 1.2 million square feet located in Troy, Michigan).  In December 2007, the OPLP sold its eight properties located in Troy, Michigan for $83.5 million.  The venture recognized a loss of approximately $22.3 million from the sale.  

 

As defined in the Mack-Green operating agreement, the Company shared decision-making equally with SL Green regarding:  (i) all major decisions involving the operations of Mack-Green; and (ii) overall general partner responsibilities in operating the OPLP.  

 

The Mack-Green operating agreement generally provided for profits and losses to be allocated as follows: 

 

(i)

99 percent of Mack-Green’s share of the profits and losses from 10 specific OPLP Properties allocable to the Company and one percent allocable to SL Green; 

(ii)    one percent of Mack-Green’s share of the profits and losses from eight specific OPLP Properties and its minor interest in four office properties allocable to the Company and 99 percent allocable to SL Green; and 

(iii)  50 percent of all other profits and losses allocable to the Company and 50 percent allocable to SL Green.  

 

Substantially all of the OPLP Properties were encumbered by mortgage loans with an aggregate outstanding principal balance of $276.3 million at March 31, 2009.  $185.0 million of the mortgage loans bore interest at a weighted average fixed interest rate of 6.26 percent per annum and matured at various times through May 2016

 

Six of the OPLP Properties (the “Portfolio Properties”) were encumbered by $90.3 million of mortgage loans which bore interest at a floating rate of LIBOR plus 275 basis points per annum and were scheduled to mature in May 2009.  The floating rate mortgage loans were provided to the six entities which owned the Portfolio Properties (collectively, the “Portfolio Entities”) by Gramercy, which was a related party of SL Green.  Based on the venture’s anticipated holding period pertaining to the Portfolio Properties, the venture believed that the carrying amounts of these properties may not have been recoverable at December 31, 2008.  Accordingly, as the venture determined that its carrying value of these properties exceeded the estimated fair value, it recorded an impairment charge of approximately $32.3 million as of December 31, 2008. 

 

On April 29, 2009, the Company acquired the remaining interests in Mack-Green from SL Green.  As a result, the Company owns 100 percent of Mack-Green.  Additionally, on April 29, 2009, the mortgage loans with Gramercy on the Portfolio Properties (the “Gramercy Agreement”) were modified to provide for, among other things, interest to accrue at the current rate of LIBOR plus 275 basis points per annum, with the interest pay rate capped at 3.15 percent per annum.  Under the Gramercy Agreement, the payment of debt service is subordinate to the payment of operating expenses.  Interest at the pay rate is payable only out of funds generated by the Portfolio Properties and only to the extent that the Portfolio Properties’ operating expenses have been paid, with any accrued unpaid interest above the pay rate serving to increase the balance of the amounts due at the termination of the agreement.  Any excess funds after payment of debt service generally will be escrowed and available for future capital and leasing costs, as well as to cover future cash flow shortfalls, as appropriate.  The Gramercy Agreement was scheduled to terminate on May 9, 2011.  Approximately six months in advance of the end of the term of the Gramercy Agreement, the Portfolio Entities are to provide estimates of each property’s fair market value (“FMV”).  Gramercy has the right to accept or reject the FMV.  If Gramercy rejects the FMV, Gramercy must market the property for sale in cooperation with the Portfolio Entities and must approve the ultimate sale.  However, Gramercy has no obligation to market a Portfolio Property if the FMV is less than the allocated amount due, including accrued, unpaid interest. If any Portfolio Property is not sold, the Portfolio Entities have agreed to give a deed in lieu of foreclosure, unless the FMV was equal to or greater than the allocated amount due for such Portfolio Property, in which case they can elect to have that Portfolio Property released by paying the FMV.  If Gramercy accepts the FMV, the Portfolio Property will be released from the Gramercy Agreement upon payment of the FMV.  Under the direction of Gramercy, the Company continues to perform management, leasing, and construction services for the Portfolio Properties at market terms.  The Portfolio Entities have a participation interest which provides for sharing 50 percent of any amount realized in excess of the allocated amounts due for each Portfolio Property.  On November 5, 2010, the Portfolio Entities that owned the remaining four unconsolidated Portfolio Properties provided estimates of the properties’ fair market values to Gramercy, pursuant to the Gramercy Agreement. 

 

As the Company acquired SL Green’s interests in Mack-Green, the Company owns 100 percent of Mack-Green and is consolidating Mack-Green as of the closing date.  Mack-Green, in turn, has been and will continue consolidating the OPLP as Mack-Green’s approximate 96 percent, general partner ownership interest in the OPLP remained unchanged as of the closing date.  Additionally, as of the closing date, the OPLP continues to consolidate its Property Entities not subject to the Gramercy Agreement, as its 100-percent ownership and rights regarding these entities were unchanged in the transaction.  The OPLP does not consolidate the Portfolio Entities subject to the Gramercy Agreement, as the Gramercy Agreement is considered a reconsideration event under the provisions of ASC 810, Consolidation, and accordingly, the Portfolio Entities were deemed to be variable interest entities for which the OPLP was not considered the primary beneficiary based on the Gramercy Agreement as described above.  As a result of the SLG Transactions, the Company has an unconsolidated joint venture interest in the Portfolio Properties. 

 

On March 31, 2010, the venture sold one of its unconsolidated Portfolio Properties subject to the Gramercy Agreement, 1280 Wall Street West, a 121,314 square foot office property, located in Lyndhurst, New Jersey, for approximately $13.9 million, which was primarily used to pay down mortgage loans pursuant to the Gramercy Agreement. 

 

On December 17, 2010, the venture repaid the $26.8 million allocated loan amount of one of the unconsolidated Portfolio Properties which was subject to the Gramercy Agreement, One Grande Commons, a 198,376 square foot office property, located in Bridgewater, New Jersey.  Concurrent with the repayment, the venture placed $11 million mortgage financing on the property obtained from a bank.  As a result of the repayment of the existing mortgage loan, the venture, which is consolidated by the Company, obtained a controlling interest and is consolidating the office property. 

 

The Company performed management, leasing, and construction services for properties which had been owned by the unconsolidated joint ventures and recognized $117,000 and $108,000 in income for such services in the three months ended September 30, 2012 and 2011, respectively, and $354,000 and $382,000 in income for the nine months ended September 30, 2012 and 2011, respectively.  

 

On October 18, 2012, the Portfolio Entities transferred the deeds of the four remaining Portfolio Properties to Gramercy in satisfaction of their obligations. 

 

12 VREELAND ASSOCIATES, L.L.C.  

On September 8, 2006, the Company entered into a joint venture to form M-C Vreeland, LLC (“M‑C Vreeland”), for the sole purpose of acquiring 50 percent membership interest in 12 Vreeland Associates, L.L.C., an entity owning an office property located at 12 Vreeland Road, Florham Park, New Jersey. 

 

The operating agreement of M-C Vreeland provides, among other things, for the Participation Rights (see Note 16: Noncontrolling Interests in Subsidiaries – Participation Rights).  

 

The office property at 12 Vreeland is a 139,750 square foot office building.  The property had a fully‑amortizing mortgage loan, the balance of which was fully satisfied at maturity on July 1, 2012

 

Under the operating agreement of 12 Vreeland Associates, L.L.C., M-C Vreeland has a 50 percent interest, with S/K Florham Park Associates, L.L.C. (the managing member) and its affiliate holding the other 50 percent. 

 

BOSTON-DOWNTOWN CROSSING 

In October 2006, the Company entered into a joint venture with affiliates of Vornado Realty LP (“Vornado”) and JP Morgan Chase Bank (“JPM”) to acquire and redevelop the Filenes property located in the Downtown Crossing district of Boston, Massachusetts (the “Filenes Property”).  The venture was organized in contemplation of developing and converting the Filenes Property into a condominium consisting of a retail unit, an office unit, a parking unit, a hotel unit and a residential unit, aggregating 1.2 million square feet.  The Company, through subsidiaries, separately holds approximately a 15 percent indirect ownership interest in each of the units.  The project is subject to governmental approvals. 

 

The venture acquired the Filenes Property on January 29, 2007, for approximately $100 million. 

 

Distributions will generally be in proportion to its members’ respective ownership interests and, depending upon the development unit, promotes will be available to specified partners after the achievement of certain internal rates of return ranging from 10 to 15 percent. 

 

The joint venture has suspended its plans for the development of the Filenes Property.  The venture recorded an impairment charge of approximately $69.5 million on its development project in 2008. 

 

On May 15, 2012, the Company and JPM granted Vornado an option to purchase their interest for $45 million, subject to certain conditions, through May 16, 2013. 

 

GALE JEFFERSON, L.L.C. 

On August 22, 2007, the Company entered into a joint venture with a Gale Affiliate to form M-C Jefferson, L.L.C. (“M-C Jefferson”) for the sole purpose of acquiring an 8.33 percent indirect interest in One Jefferson Road LLC (“One Jefferson”), which developed and placed in service a 100,010 square foot office property at One Jefferson Road, Parsippany, New Jersey, (“the Jefferson Property”).  The property has been fully leased to a single tenant starting in 2010 through August 2025. 

 

The operating agreement of M-C Jefferson provides, among other things, for the Participation Rights (see Note 16: Noncontrolling Interests in Subsidiaries – Participation Rights).  The operating agreements of Gale Jefferson, L.L.C. (“Gale Jefferson”), which is owned 33.33 percent by M-C Jefferson and 66.67 percent by the Hampshire Generational Fund, L.L.C. (“Hampshire”) provides, among other things, for the distribution of net cash flow, first, in accordance with its member’s respective interests until each member is provided, as a result of such distributions, with an annual 12 percent compound return on the Member’s Capital Contributions, as defined in the operating agreement and secondly, 50 percent to each of the Company and Hampshire. 

 

One Jefferson had a loan in the amount of $21 million, bearing interest at a rate of LIBOR plus 160 basis points, which was repaid on October 24, 2011.  On October 24, 2011, One Jefferson obtained a new loan in the amount of $20.2 million, which bears interest at a rate of one-month LIBOR plus 160 basis points and matures on October 24, 2013   

 

The Company performs management, leasing, and other services for Gale Jefferson and recognized $48,000 and $39,000 in income for such services in the three months ended September 30, 2012 and 2011, respectively, and  $144,000 and $118,000 in income for the nine months ended September 30, 2012 and 2011, respectively.   

 

STAMFORD SM LLC 

On February 17, 2012, the Company entered into a joint venture to form Stamford SM L.L.C. (“Stamford SM”) which acquired a senior mezzanine loan (the “Mezz Loan”) position in the capital stack of a 1.7 million square foot class A portfolio in Stamford, Connecticut for $40 million.  The Mezz Loan has a face value of $50 million and is secured by the equity interests in a premier seven-building portfolio containing 1.67 million square feet of class A office space and 106 residential rental units totaling 70,500 square feet, all located in the Stamford Central Business District.  The interest-only Mezz Loan has a carrying value of $41.6 million as of September 30, 2012.  The Mezz Loan is subject to an agreement, which provides subject to certain conditions, that principal proceeds above $47 million are paid to another party.  The Mezz Loan bears interest at LIBOR plus 325 basis points and matures in August 2013 with a  one-year extension option, subject to certain conditions.  

 

The operating agreement of Stamford SM provides, among other things, distributions of net available cash in accordance with its members’ respective ownership percentages.  The Company owns an 80 percent interest in the venture.  The Company and the 20 percent member share equally in decision-making on all major decisions involving the operations of the joint venture. 

 

 

 

 

SUMMARIES OF UNCONSOLIDATED JOINT VENTURES 

The following is a summary of the financial position of the unconsolidated joint ventures in which the Company had investment interests as of September 30, 2012 and December 31, 2011: (dollars in thousands) 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

September 30, 2012

 

 

Plaza  

VIII & IX Associates

 

 

Harborside 

South Pier

 

 

Red Bank Corporate Plaza

 

 

Gramercy Agreement

 

 

12 

Vreeland

 

 

Boston-Downtown 

Crossing

 

 

Gale 

Jefferson

 

 

Stamford 

SM LLC

 

 

Combined 

Total

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rental property, net

$

7,875 

 

$

56,265 

 

$

22,353 

 

$

38,267 

 

$

14,046 

 

 

 -

 

 

 -

 

 

 -

 

$

138,806 

Loan receivable

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

 -

 

$

41,610 

 

 

41,610 

Other assets

 

1,478 

 

 

14,623 

 

 

3,301 

 

 

5,680 

 

 

1,356 

 

$

46,198 

 

$

2,673 

 

 

227 

 

 

75,536 

Total assets

$

9,353 

 

$

70,888 

 

$

25,654 

 

$

43,947 

 

$

15,402 

 

$

46,198 

 

$

2,673 

 

$

41,837 

 

$

255,952 

Liabilities and partners'/members' capital (deficit):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mortgages, loans payable

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 and other obligations

 

 -

 

$

69,405 

 

$

17,542 

 

$

50,978 

 

 

-

 

 

 -

 

 

 -

 

 

 -

 

$

137,925 

Other liabilities

$

530 

 

 

5,814 

 

 

309 

 

 

935 

 

$

725 

 

 

 -

 

 

 -

 

 

 -

 

 

8,313 

Partners’/members’

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 capital (deficit)

 

8,823 

 

 

(4,331)

 

 

7,803 

 

 

(7,966)

 

 

14,677 

 

$

46,198 

 

$

2,673 

 

$

41,837 

 

 

109,714 

Total liabilities and

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 partners’/members’

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 capital (deficit)

$

9,353 

 

$

70,888 

 

$

25,654 

 

$

43,947 

 

$

15,402 

 

$

46,198 

 

$

2,673 

 

$

41,837 

 

$

255,952 

Company’s investments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 in unconsolidated

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 joint ventures, net

$

4,334 

 

$

(960)

 

$

3,804 

 

 

 -

 

$

10,837 

 

$

13,006 

 

$

1,068 

 

$

33,470 

 

$

65,559 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2011

 

 

Plaza  

VIII & IX Associates

 

 

Harborside 

South Pier

 

 

Red Bank Corporate Plaza

 

 

Gramercy Agreement

 

 

12 

Vreeland

 

 

Boston-Downtown 

Crossing

 

 

Gale 

Jefferson

 

 

Stamford 

SM LLC

 

 

Combined 

Total

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rental property, net

$

8,335 

 

$

59,733 

 

$

22,903 

 

$

39,276 

 

$

13,122 

 

 

 -

 

 

 -

 

 

 -

 

$

143,369 

Other assets

 

933 

 

 

12,840 

 

 

2,909 

 

 

5,669 

 

 

521 

 

$

46,121 

 

$

2,927 

 

 

 -

 

 

71,920 

Total assets

$

9,268 

 

$

72,573 

 

$

25,812 

 

$

44,945 

 

$

13,643 

 

$

46,121 

 

$

2,927 

 

 

 -

 

$

215,289 

Liabilities and partners'/members' capital (deficit):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mortgages, loans payable

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 and other obligations

 

 -

 

$

70,690 

 

$

18,100 

 

$

50,978 

 

$

1,207 

 

 

 -

 

 

 -

 

 

 -

 

$

140,975 

Other liabilities

$

531 

 

 

4,982 

 

 

117 

 

 

1,086 

 

 

168 

 

 

 -

 

 

 -

 

 

 -

 

 

6,884 

Partners’/members’

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 capital (deficit)

 

8,737 

 

 

(3,099)

 

 

7,595 

 

 

(7,119)

 

 

12,268 

 

$

46,121 

 

$

2,927 

 

 

 -

 

 

67,430 

Total liabilities and

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 partners’/members’

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 capital (deficit)

$

9,268 

 

$

72,573 

 

$

25,812 

 

$

44,945 

 

$

13,643 

 

$

46,121 

 

$

2,927 

 

 

 -

 

$

215,289 

Company’s investments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 in unconsolidated

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 joint ventures, net

$

4,291 

 

$

(343)

 

$

3,676 

 

 

 -

 

$

10,233 

 

$

13,005 

 

$

1,153 

 

 

 -

 

$

32,015 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

SUMMARIES OF UNCONSOLIDATED JOINT VENTURES 

The following is a summary of the results of operations of the unconsolidated joint ventures for the period in which the Company had investment interests during the three months ended September 30, 2012 and 2011:    (dollars in thousands) 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended September 30, 2012

 

 

Plaza  

VIII & IX Associates

 

 

Harborside 

South Pier

 

 

Red Bank Corporate Plaza

 

 

Gramercy Agreement

 

 

12 

Vreeland

 

 

Boston-Downtown 

Crossing

 

 

Gale 

Jefferson

 

 

Stamford 

SM LLC

 

 

Combined 

Total

Total revenues

$

259 

 

$

12,214 

 

$

851 

 

$

1,742 

 

$

1,012 

 

 

 -

 

$

68 

 

$

1,165 

 

$

17,311 

Operating and other

 

(62)

 

 

(7,600)

 

 

(247)

 

 

(942)

 

 

(291)

 

$

(21)

 

 

 -

 

 

(6)

 

 

(9,169)

Depreciation and amortization

 

(154)

 

 

(1,366)

 

 

(228)

 

 

(596)

 

 

(153)

 

 

 -

 

 

 -

 

 

 -

 

 

(2,497)

Interest expense

 

 -

 

 

(1,089)

 

 

(188)

 

 

(389)

 

 

(9)

 

 

 -

 

 

 -

 

 

 -

 

 

(1,675)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

$

43 

 

$

2,159 

 

$

188 

 

$

(185)

 

$

559 

 

$

(21)

 

$

68 

 

$

1,159 

 

$

3,970 

Company’s equity in earnings

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 (loss) of unconsolidated

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 joint ventures

$

21 

 

$

1,080 

 

$

94 

 

 

 -

 

$

279 

 

$

(6)

 

$

23 

 

$

927 

 

$

2,418 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended September 30, 2011

 

 

Plaza  

VIII & IX Associates

 

 

Harborside 

South Pier

 

 

Red Bank Corporate Plaza

 

 

Gramercy Agreement

 

 

12 

Vreeland

 

 

Boston-Downtown 

Crossing

 

 

Gale 

Jefferson

 

 

Stamford 

SM LLC

 

 

Combined 

Total

Total revenues

$

272 

 

$

9,558 

 

$

832 

 

$

1,340 

 

$

663 

 

 

 -

 

$

75 

 

 

 -

 

$

12,740 

Operating and other

 

(58)

 

 

(6,296)

 

 

(231)

 

 

(968)

 

 

(93)

 

$

(362)

 

 

 -

 

 

 -

 

 

(8,008)

Depreciation and amortization

 

(154)

 

 

(1,415)

 

 

(226)

 

 

(449)

 

 

(261)

 

 

 -

 

 

 -

 

 

 -

 

 

(2,505)

Interest expense

 

 -

 

 

(1,112)

 

 

(167)

 

 

(384)

 

 

(41)

 

 

 -

 

 

 -

 

 

 -

 

 

(1,704)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

$

60 

 

$

735 

 

$

208 

 

$

(461)

 

$

268 

 

$

(362)

 

$

75 

 

 

 -

 

$

523 

Company’s equity in earnings

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 (loss) of unconsolidated

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 joint ventures

$

31 

 

$

361 

 

$

104 

 

 

 -

 

$

134 

 

$

(115)

 

$

24 

 

 

 -

 

$

539 

 

 

 

SUMMARIES OF UNCONSOLIDATED JOINT VENTURES 

The following is a summary of the results of operations of the unconsolidated joint ventures for the period in which the Company had investment interests during the nine months ended September 30, 2012 and 2011:    (dollars in thousands) 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nine Months Ended September 30, 2012

 

 

Plaza  

VIII & IX Associates

 

 

Harborside 

South Pier

 

 

Red Bank Corporate Plaza

 

 

Gramercy Agreement

 

 

12 

Vreeland

 

 

Boston-Downtown 

Crossing

 

 

Gale 

Jefferson

 

 

Stamford 

SM LLC

 

 

Combined 

Total

Total revenues

$

723 

 

$

31,281 

 

$

2,497 

 

$

4,640 

 

$

2,258 

 

 

 -

 

$

197 

 

$

2,773 

 

$

44,369 

Operating and other

 

(177)

 

 

(20,045)

 

 

(663)

 

 

(2,822)

 

 

(579)

 

$

(1,110)

 

 

 -

 

 

(32)

 

 

(25,428)

Depreciation and amortization

 

(460)

 

 

(4,179)

 

 

(684)

 

 

(1,502)

 

 

(460)

 

 

 -

 

 

 -

 

 

 -

 

 

(7,285)

Interest expense

 

 -

 

 

(3,289)

 

 

(553)

 

 

(1,163)

 

 

(12)

 

 

 -

 

 

 -

 

 

 -

 

 

(5,017)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

$

86 

 

$

3,768 

 

$

597 

 

$

(847)

 

$

1,207 

 

$

(1,110)

 

$

197 

 

$

2,741 

 

$

6,639 

Company’s equity in earnings

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 (loss) of unconsolidated

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 joint ventures

$

43 

 

$

1,884 

 

$

298 

 

 

 -

 

$

603 

 

$

(333)

 

$

63 

 

$

2,193 

 

$

4,751 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nine Months Ended September 30, 2011

 

 

Plaza  

VIII & IX Associates

 

 

Harborside 

South Pier

 

 

Red Bank Corporate Plaza

 

 

Gramercy Agreement

 

 

12 

Vreeland

 

 

Boston-Downtown 

Crossing

 

 

Gale 

Jefferson

 

 

Stamford 

SM LLC

 

 

Combined 

Total

Total revenues

$

721 

 

$

28,008 

 

$

2,424 

 

$

4,674 

 

$

1,653 

 

 

 -

 

$

217 

 

 

 -

 

$

37,697 

Operating and other

 

(160)

 

 

(18,860)

 

 

(601)

 

 

(2,860)

 

 

(145)

 

$

(1,113)

 

 

 -

 

 

 -

 

 

(23,739)

Depreciation and amortization

 

(460)

 

 

(4,254)

 

 

(677)

 

 

(1,781)

 

 

(892)

 

 

 -

 

 

 -

 

 

 -

 

 

(8,064)

Interest expense

 

 -

 

 

(3,357)

 

 

(376)

 

 

(1,167)

 

 

(129)

 

 

 -

 

 

 -

 

 

 -

 

 

(5,029)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

$

101 

 

$

1,537 

 

$

770 

 

$

(1,134)

 

$

487 

 

$

(1,113)

 

$

217 

 

 

 -

 

$

865 

Company’s equity in earnings

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 (loss) of unconsolidated

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 joint ventures

$

51 

 

$

768 

 

$

385 

 

 

 -

 

$

243 

 

$

(340)

 

$

67 

 

 

 -

 

$

1,174