XML 42 R31.htm IDEA: XBRL DOCUMENT v3.22.2
Real Estate Joint Ventures (Tables)
6 Months Ended
Jun. 30, 2022
Equity Method Investments and Joint Ventures [Abstract]  
Schedule of information related to investments in consolidated real estate joint ventures
The table below sets forth information pertaining to our investments in consolidated real estate joint ventures as of June 30, 2022 (dollars in thousands):
  Nominal Ownership % 
June 30, 2022 (1)
Date AcquiredTotal
Assets
Encumbered AssetsTotal Liabilities
EntityLocation
LW Redstone Company, LLC (2)3/23/201085%Huntsville, Alabama$547,429 $88,065 $108,738 
Stevens Investors, LLC (3)8/11/201595%Washington, DC167,443 — 904 
M Square Associates, LLC6/26/200750%College Park, Maryland102,419 60,153 51,802 
 $817,291 $148,218 $161,444 
(1)Excludes amounts eliminated in consolidation.
(2)We fund all capital requirements. Our partner generally receives distributions of the first $1.2 million of annual operating cash flows and we receive the remainder.
(3)As of June 30, 2022, we also had a $112.0 million construction loan to the joint venture, which is eliminated in consolidation, that carries an interest rate of LIBOR plus 2.35% and had a balance of $95.3 million; the loan matures on August 11, 2024, and we have priority for repayment in full of borrowings and accrued interest on the loan over partner distributions of any future refinancing proceeds or other available cash flows.
Schedule of information related to investments in unconsolidated real estate joint ventures
The table below sets forth information pertaining to our investments in unconsolidated real estate joint ventures accounted for using the equity method of accounting (dollars in thousands):
Date AcquiredNominal Ownership %Number of PropertiesCarrying Value of Investment (1)
EntityJune 30, 2022December 31, 2021
B RE COPT DC JV II LLC (2)10/30/202010%$15,291 $15,579 
BREIT COPT DC JV LLC6/20/201910%11,971 12,460 
B RE COPT DC JV III LLC6/2/202110%11,755 11,850 
 19 $39,017 $39,889 
(1)Included in the line entitled “investment in unconsolidated real estate joint ventures” on our consolidated balance sheets.
(2)Our investment in B RE COPT DC JV II LLC was lower than our share of the joint venture’s equity by $7.1 million as of June 30, 2022 and $7.2 million as of December 31, 2021 due to a difference between our cost basis and our share of the joint venture’s underlying equity in its net assets. We recognize adjustments to our share of the joint venture’s earnings and losses resulting from this basis difference in the underlying assets of the joint venture.