Quarterly report pursuant to Section 13 or 15(d)

INVESTMENTS IN UNCONSOLIDATED JOINT VENTURES (Tables)

v3.23.1
INVESTMENTS IN UNCONSOLIDATED JOINT VENTURES (Tables)
 3 Months Ended
Mar. 31, 2023
Equity Method Investments and Joint Ventures [Abstract]  
Summary Of Unconsolidated Joint Ventures
The following is a summary of the Company's unconsolidated joint ventures as of March 31, 2023 and December 31, 2022 (dollars in thousands):
Property Debt
Entity / Property Name Number of
Apartment Units
or Rentable SF		 Company's
Effective
Ownership % (a)		 Carrying Value As of March 31, 2023 Interest
Rate
March 31,
2023		 December 31,
2022		 Balance Maturity
Date
Multifamily
Metropolitan and Lofts at
40 Park (b) (c)		 189 units 25.00  % $ 1,364  $ 1,747  $ 60,767  (d) (d)
RiverTrace at Port Imperial 316 units 22.50  % 4,954  5,114  82,000  11/10/26   3.21  %
Capstone at Port Imperial 360 units 40.00  % 22,803  23,234  135,000  12/22/24 SOFR+ 1.2  %
Riverpark at Harrison 141 units 45.00  % —  —  30,192  07/01/35 3.19  %
Station House 378 units 50.00  % 32,275  32,372  90,942  07/01/33 4.82  %
Urby at Harborside (e) 762 units 85.00  % 60,725  61,594  187,807  08/01/29 5.197  %
PI North - Land (b) (f) 829 potential units 20.00  % 1,678  1,678  —  —  —
Other (g) 419  419  —  —  —
Totals: $ 124,218  $ 126,158  $ 586,708 
(a)Company's effective ownership % represents the Company's entitlement to residual distributions after payments of priority returns, where applicable.
(b)The Company's ownership interests in this venture are subordinate to its partner's preferred capital balance and the Company is not expected to meaningfully participate in the venture's cash flows in the near term.
(c)Through the joint venture, the Company also owns a 25 percent interest in a 50,973 square feet retail building ("Shops at 40 Park") and a 50 percent interest in a 59-unit, five story multifamily rental property ("Lofts at 40 Park").
(d)Property debt balance consists of: (i) an interest only loan, collateralized by the Metropolitan at 40 Park, with a balance of $36,500, bears interest at LIBOR +2.85 percent, matures in October 2023; (ii) an amortizable loan, collateralized by the Shops at 40 Park, with a balance of $6,067, bears interest at LIBOR +1.50 percent and matured in October 2022. The loan was extended on October 11, 2022, for three months and matured in January 2023 with a fixed rate of 5.125%. On January 10, 2023, the loan was modified bearing interest at SOFR +2% and matures in January 2025; (iii) an interest only loan, collateralized by the Lofts at 40 Park, with a balance of $18,200, which bears interest at LIBOR +1.50 percent and matured in January 2023. On January 10, 2023, the loan was extended for three months and prior to its maturity date, it was extended an additional three months to July 1, 2023.
(e)The Company owns an 85 percent interest with shared control over major decisions such as, approval of budgets, property financings and leasing guidelines. The Company had guaranteed $22 million of the principal outstanding debt. On February 1, 2023, the lender has released the guarantor of all obligations under the Guaranty Agreement.
(f)The Company owns a 20 percent residual interest in undeveloped land parcels 6 and I that can accommodate the development of 829 multifamily units.
(g)The Company owns other interests in various unconsolidated joint ventures, including interests in assets previously owned and interest in ventures whose businesses are related to its core operations. These ventures are not expected to significantly impact the Company's operations in the near term.
Summary Of Company's Equity In Earnings (Loss) Of Unconsolidated Joint Ventures
The following is a summary of the Company’s equity in earnings (loss) of unconsolidated joint ventures for the three months ended March 31, 2023 and 2022 (dollars in thousands):
Three Months Ended
March 31,
Entity / Property Name 2023 2022
Multifamily
Metropolitan and Lofts at 40 Park $ (282) $ (139)
RiverTrace at Port Imperial 137  67 
Capstone at Port Imperial (187) 26 
Riverpark at Harrison 337  — 
Station House (97) (358)
Urby at Harborside 66  (26)
PI North - Land (40) (70)
Liberty Landing (2) — 
Other
Other —  13 
Company's equity in earnings (loss) of unconsolidated joint ventures (a) $ (68) $ (487)
(a)Amounts are net of amortization of basis differences of $154 and $154 for the three months ended March 31, 2023 and 2022, respectively.
Schedule of Equity Method Investment, Summarized Financial Information, Balance Sheet
The following is a summary of the combined financial position of the unconsolidated joint ventures in which the Company had investment interests as of March 31, 2023 and December 31, 2022 (dollars in thousands):
March 31,
2023		 December 31,
2022
Assets:
Rental Property, net $ 756,963  $ 745,210 
Other assets 37,800  39,241 
Total assets $ 794,763  $ 784,451 
Liabilities and partners'/members' capital:
Mortgages and loans payable $ 586,708  $ 587,913 
Other liabilities 16,217  15,545 
Partners'/members' capital 191,838  180,993 
Total liabilities and partners'/members' capital $ 794,763  $ 784,451 
Schedule of Equity Method Investment, Summarized Financial Information, Income Statement
The following is a summary of the combined results from operations of the unconsolidated joint ventures for the period in which the Company had investment interests during the three months ended March 31, 2023 and 2022, respectively (dollars in thousands):

Three Months Ended
March 31,
2023 2022
Total revenues $ 21,825  $ 36,127 
Operating and other expenses (8,444) (25,499)
Depreciation and amortization (5,565) (6,560)
Interest expense (7,713) (6,776)
Net income (loss) $ 103  $ (2,708)