Exhibit 99.2
JBG REAL ESTATE OPERATING ASSETS
INTERIM COMBINED STATEMENT OF REVENUES AND EXPENSES FROM
REAL ESTATE OPERATIONS (Unaudited)
For the Six Months Ended
June 30, 2017
JBG REAL ESTATE OPERATING ASSETS
Combined Statement of Revenues and Expenses from Real Estate Operations (Unaudited)
(dollar amounts in thousands)
| | For the
Six Months Ended
June 30, 2017 | |
Revenue | | | |
Property rentals | | $ | 110,105 | |
Tenant expense reimbursement | | 9,515 | |
Other revenue | | 2,045 | |
Total Revenue | | 121,665 | |
Expenses | | | |
Property operating | | 30,571 | |
Real estate taxes | | 15,570 | |
Management fees | | 4,102 | |
Total Expenses | | 50,243 | |
Revenues in Excess of Expenses | | $ | 71,422 | |
See accompanying notes to combined statement of revenues and expenses from real estate operations.
1
JBG REAL ESTATE OPERATING ASSETS
Notes to the Combined Statement of Revenues and Expenses from
Real Estate Operations (Unaudited)
For the Six Months Ended June 30, 2017
(dollar amounts in thousands)
NOTE 1—BASIS OF PRESENTATION
JBG Real Estate Operating Assets is not a separate or single legal entity, but rather a combination of real estate operating assets and entities under the common management of JBG/Operating Partners, L.P. (the “Partnership”) and its consolidated subsidiaries (the “Management Company”). The Management Company earns fees in connection with investment, development, property management, leasing, construction management, tenant improvement construction, and finance provided to commercial office, multifamily (both rental and for-sale), retail, and hotel assets. Substantially all fee revenue earned by the Management Company is from services provided to the real estate assets owned by affiliated real estate investment funds (each a “Fund” and collectively, the “Funds”) and real estate ventures (the “Ventures”). The Funds either held or continue to hold direct or indirect ownership in each real estate asset (“Property Asset”) through separate limited liability companies (each, a “Property LLC”). The Funds own direct or indirect equity interests in the Property LLCs. The Ventures also either held or continue to hold interests in real estate assets (the “Venture Assets”). The Management Company, Funds, Ventures, Property Assets, Property LLCs, and Venture Assets are collectively referred to as “JBG”.
On October 31, 2016, the Partnership entered into a Master Transaction Agreement (the “Transaction Agreement”) with Vornado Realty Trust, Vornado Realty L.P., JBG Properties, Inc., certain affiliates of JBG Properties, Inc., JBG SMITH Properties (“JBG SMITH”) and JBG SMITH Properties LP, a Delaware limited partnership and JBG SMITH’s subsidiary operating partnership (the “Operating Partnership”). On July 18, 2017, in accordance with the Transaction Agreement, the Management Company, the Funds’ interests in certain Property LLCs, and interests in the Ventures, were contributed through a series of transactions to the Operating Partnership, in exchange for the right to receive units of limited partnership interest in the Operating Partnership or common shares of JBG SMITH or, in certain circumstances, cash (the “Transaction”). As of the closing of the Transaction on July 18, 2017, JBG SMITH was a publicly traded real estate investment trust. Except where the context requires otherwise, “JBG SMITH” refers to JBG SMITH, the Operating Partnership and their consolidated subsidiaries.
On July 18, 2017, JBG SMITH acquired up to 100% of the ownership interests in certain Property LLCs from one or more of the following real estate funds, affiliated with the Management Company: JBG Investment Fund I, L.P. (“Fund I”); JBG Investment Fund II, L.P. (“Fund II”); JBG Investment Fund III, L.P. (“Fund III”); JBG Investment Fund VI, L.L.C. (“Fund VI”); JBG Investment Fund VII, L.L.C. (“Fund VII”); JBG Investment Fund VIII, L.L.C. (“Fund VIII”); JBG Investment Fund IX, L.L.C. (“Fund IX”); JBG/Urban Direct Member, L.L.C. (“Urban Direct”); and JBG/Recap Investors, L.L.C. (“Recap”). JBG SMITH also acquired interests in several Ventures from the Funds and other affiliates of the Management Company.
The Management Company, Funds, Ventures, and Property LLCs are not entities under common control or subsidiaries of a common parent. The Property Assets and Venture Assets presented in the combined statement of revenues and expenses from real estate operations and supplementary information presented in Schedule 1 (the “Statement”) have been under common management of the Management Company since the date of acquisition by the applicable Fund.
Although JBG SMITH acquired less than 100% of the equity interests in certain of the Property LLCs and each Venture, the Statement presents 100% of the revenues and expenses from real estate operations for each Property Asset and Venture Asset. The schedule included in the Supplemental Information identifies the selling entity (Fund) and the name of the Venture, and the percentage ownership in each Property Asset or Venture Asset that was acquired by JBG SMITH.
The following tables set forth the percentage ownership interest JBG SMITH acquired in the Property LLCs and Ventures that hold ownership interests in certain Property Assets and Venture Assets.
2
JBG SMITH acquired 100% of the ownership interests in the Property LLCs that hold the ownership interests in the following Property Assets:
Property Asset—Office | | Property Asset—Retail | | Property Asset—Multifamily |
1233 20th Street | | North End Retail | | Falkland Chase—North |
1600 K Street | | | | Falkland Chase—South & West |
1831 Wiehle Avenue | | | | Fort Totten Square |
800 North Glebe Road | | | | |
7200 Wisconsin Avenue | | | | |
RTC—West | | | | |
Summit I | | | | |
Summit II | | | | |
Wiehle Avenue Office Building | | | | |
JBG SMITH acquired less than 100% of the ownership interests in the Property LLCs and Ventures that hold the ownership interests in the following Property Assets and Venture Assets, with the exception of 12725 Twinbrook Parkway.
Property Assets and Venture Assets | | Type | | JBG SMITH
Ownership | |
5640 Fishers/12441 Parklawn | | Office | | 10.0 | % |
12725 Twinbrook Parkway | | Office | | 0.0 | %(1) |
11333 Woodglen Drive | | Office | | 18.0 | % |
Capitol Point—North | | Office | | 59.0 | % |
Chase Tower Office/Retail | | Office | | 10.0 | % |
Courthouse Metro Office | | Office | | 18.0 | % |
Fishers Place I | | Office | | 10.0 | % |
Fishers Place II | | Office | | 10.0 | % |
Fishers Place III | | Office | | 10.0 | % |
L’Enfant Plaza Office—East | | Office | | 49.0 | % |
L’Enfant Plaza Office—North | | Office | | 49.0 | % |
L’Enfant Plaza Retail | | Office | | 49.0 | % |
NoBe II Office | | Office | | 18.0 | % |
Pickett Industrial Park | | Office | | 10.0 | % |
Rosslyn Gateway—North | | Office | | 18.0 | % |
Rosslyn Gateway—South | | Office | | 18.0 | % |
The Foundry | | Office | | 9.9 | % |
Woodglen | | Office | | 18.0 | % |
Stonebridge at Potomac Town Center—Phase I | | Retail | | 10.0 | % |
Atlantic Plumbing | | Multifamily | | 64.0 | % |
Fairway Apartments | | Multifamily | | 10.0 | % |
Galvan | | Multifamily | | 1.8 | % |
The Alaire | | Multifamily | | 18.0 | % |
The Gale Eckington | | Multifamily | | 5.0 | % |
The Terano | | Multifamily | | 1.8 | % |
(1) The Fund’s 10% ownership interest in the asset was sold to an unrelated party on July 12, 2017.
The accompanying combined statement of revenues and expenses from real estate operations has been prepared for the purpose of complying with Rule 3-14 of Regulation S-X promulgated under the Securities Act. Accordingly, the combined statement of revenues and expenses from real estate operations does not reflect the actual operations for the period presented as revenues and expenses from real estate operations excludes certain revenue and expenses expected to be incurred in the future operations of the Property Assets or Venture Assets. Such items include depreciation, amortization, interest expense, interest income, ground rent expense, and amortization of above- and below-market leases. Revenue includes contractual base and other rent pursuant to the lease agreements, tenant expense reimbursements, and other revenue derived from the operation of the real estate asset. The expenses presented are the direct expenses associated with operating and maintaining the real estate asset and are recognized as incurred.
3
Further, the accompanying combined statement of revenues and expenses from real estate operations does not include any amounts for non-operating real estate assets including future development parcels and Property Assets or Venture Assets in the near-term development, development, and construction phases.
NOTE 2—SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
Principles of Combination—The combined statement of revenues and expenses from real estate operations includes selected accounts of the Property Assets and Venture Assets as described in Note 1. All significant intercompany accounts and transactions have been eliminated in the combined statement of revenues and expenses from real estate operations.
Unaudited Interim Combined Statement—The combined statement of revenues and expenses from real estate operations for the six months ended June 30, 2017 is unaudited. In the opinion of management, the Statement reflects all adjustments necessary for a fair presentation of the results of the interim periods. All such adjustments are of a normal recurring nature.
Revenue Recognition—Property rental revenue is recognized on a straight-line basis over the lease term when collectability is reasonably assured and the tenant has taken possession or controls the physical use of the leased asset.
Tenant expense reimbursements for real estate taxes, common area maintenance, and other recoverable costs are recognized in the period that the expenses are incurred. The reimbursements are recognized and presented gross as the Property Assets and Venture Assets are generally the primary obligor with respect to purchasing goods and services from third-party suppliers, have discretion in selecting the supplier, and bear the associated credit risk.
Other revenue is revenue derived from lease termination fees and the tenants’ use of parking and other property facilities. Lease termination fees are recognized when the related leases are canceled and the landlord has no continuing obligation to provide services to such former tenants. Other revenue is recognized when the related services are utilized by the tenants.
Use of Estimates—Management has made a number of estimates and assumptions relating to the reporting and disclosure of revenues and expenses from real estate operations during the reporting period to present the statement of revenues and expenses from real estate operations in conformity with accounting principles generally accepted in the United States of America. Actual results could differ from those estimates.
NOTE 3—SUMMARY TABLE
The following table separately presents the aggregate operating revenues and expenses for the wholly owned Property Assets and the less than wholly owned consolidated and non-consolidated Property Assets and Venture Assets.
| | Six Months Ended June 30, 2017 | |
| | 100% Owned | | Less Than
100% Owned
Consolidated | | Combined | | Less Than
100% Owned
Non-
Consolidated | |
Revenue | | | | | | | | | |
Property rentals | | $ | 35,959 | | $ | — | | $ | 35,959 | | $ | 74,146 | |
Tenant expense reimbursement | | 3,620 | | — | | 3,620 | | 5,895 | |
Other revenue | | 454 | | — | | 454 | | 1,591 | |
Total Revenue | | 40,033 | | — | | 40,033 | | 81,632 | |
Expenses | | | | | | | | | |
Property operating | | 10,279 | | — | | 10,279 | | 20,292 | |
Real estate taxes | | 5,067 | | — | | 5,067 | | 10,503 | |
Management fees | | 1,273 | | — | | 1,273 | | 2,829 | |
Total Expenses | | 16,619 | | — | | 16,619 | | 33,624 | |
Revenues in Excess of Expenses | | $ | 23,414 | | $ | — | | $ | 23,414 | | $ | 48,008 | |
4
NOTE 4—LEASE COMMITMENTS
There are various lease agreements in place with tenants to lease space in the Property Assets and Venture Assets. As of June 30, 2017, the minimum future cash rents receivable under non-cancelable operating leases in each of the next five years and thereafter were as follows:
Six Months Ending December 31, 2017 | | $ | 67,249 | |
2018 | | 132,940 | |
2019 | | 119,977 | |
2020 | | 110,655 | |
2021 | | 85,295 | |
Thereafter | | 295,024 | |
| | $ | 811,140 | |
Leases generally require reimbursement of the tenant’s proportional share of common area, real estate taxes, and other operating expenses, which are excluded from the amounts above. Future cash rents receivable on multifamily real estate operating assets are excluded from the table above as the lease terms are generally one year or less.
NOTE 5—TENANT CONCENTRATIONS
For the six months ended June 30, 2017, 14% of total combined revenue was recognized from one government agency tenant.
NOTE 6—RELATED PARTY TRANSACTIONS
The Management Company provides all property management and related services for the Property Assets and Venture Assets, which are calculated as a percentage of rental revenue or gross receipts. These fees, which have been recorded as management fees in the accompanying Statement, totaled $4,102 for the six months ended June 30, 2017.
NOTE 7—SUBSEQUENT EVENTS
Subsequent events were evaluated through September 15, 2017, the date the combined statement of revenues and expenses from real estate operations was available to be issued.
5
JBG REAL ESTATE OPERATING ASSETS
Supplemental Information—Schedule 1
Combined Statement of Revenues and Expenses from Real Estate Operations (Unaudited)
For the Six Months Ended June 30, 2017
(dollar amounts in thousands)
| | Office | |
| | Capitol Point—
North | | L’Enfant
Plaza Office—
East | | L’Enfant
Plaza Office—
North | | L’Enfant
Plaza Retail | |
Revenue | | | | | | | | | |
Property rentals | | $ | 67 | | $ | 9,252 | | $ | 4,746 | | $ | 1,968 | |
Tenant expense reimbursement | | (49 | ) | 223 | | 148 | | 384 | |
Other revenue | | — | | 41 | | 164 | | 39 | |
Total Revenue | | 18 | | 9,516 | | 5,058 | | 2,391 | |
Expenses | | | | | | | | | |
Property operating | | 84 | | 2,419 | | 1,783 | | 1,151 | |
Real estate taxes | | 246 | | 1,998 | | 1,371 | | 453 | |
Management fees | | 10 | | 331 | | 124 | | 77 | |
Total Expenses | | 340 | | 4,748 | | 3,278 | | 1,681 | |
Revenues in Excess of Expenses (Expenses in Excess of Revenues) | | $ | (322 | ) | $ | 4,768 | | $ | 1,780 | | $ | 710 | |
Affiliated Seller | | Fund VI/Urban Direct | | Fund VI/Urban Direct | | Fund VI/Urban Direct | | Fund VI/Urban Direct | |
JBG SMITH Ownership | | 59.0% | | 49.0% | | 49.0% | | 49.0% | |
Anticipated Financial Statement Presentation by Combined Entity | | Non-Consolidated | | Non-Consolidated | | Non-Consolidated | | Non-Consolidated | |
Jurisdiction | | DC | | DC | | DC | | DC | |
Note: This schedule is presented for the purposes of additional analysis and is not a required part of the Statement. The terms “consolidated” and “non-consolidated” reflect management’s preliminary conclusion with respect to presentation of such assets in JBG SMITH’s financial statements upon completion of the transaction described in Note 1.
See accompanying notes to combined statement of revenues and expenses from real estate operations.
6
JBG REAL ESTATE OPERATING ASSETS
Supplemental Information—Schedule 1 (Continued)
Combined Statement of Revenues and Expenses from Real Estate Operations (Unaudited)
For the Six Months Ended June 30, 2017
(dollar amounts in thousands)
| | Office—Continued | |
| | 1233 20th Street | | The Foundry | | 1600 K Street | | Subtotal DC Office | |
Revenue | | | | | | | | | |
Property rentals | | $ | 2,897 | | $ | 4,719 | | $ | 1,747 | | $ | 25,396 | |
Tenant expense reimbursement | | 147 | | 116 | | 141 | | 1,110 | |
Other revenue | | 11 | | 122 | | 40 | | 417 | |
Total Revenue | | 3,055 | | 4,957 | | 1,928 | | 26,923 | |
Expenses | | | | | | | | | |
Property operating | | 939 | | 1,453 | | 583 | | 8,412 | |
Real estate taxes | | 625 | | 804 | | 372 | | 5,869 | |
Management fees | | 73 | | 138 | | 66 | | 819 | |
Total Expenses | | 1,637 | | 2,395 | | 1,021 | | 15,100 | |
Revenues in Excess of Expenses (Expenses in Excess of Revenues) | | $ | 1,418 | | $ | 2,562 | | $ | 907 | | $ | 11,823 | |
Affiliated Seller | | Fund VIII | | Fund IX | | Fund VII | | | |
JBG SMITH Ownership | | 100.0% | | 9.9% | | 100.0% | | | |
Anticipated Financial Statement Presentation by Combined Entity | | Consolidated | | Non-Consolidated | | Consolidated | | | |
Jurisdiction | | DC | | DC | | DC | | | |
See accompanying notes to combined statement of revenues and expenses from real estate operations.
7
JBG REAL ESTATE OPERATING ASSETS
Supplemental Information—Schedule 1 (Continued)
Combined Statement of Revenues and Expenses from Real Estate Operations (Unaudited)
For the Six Months Ended June 30, 2017
(dollar amounts in thousands)
| | Office—Continued | |
| | Courthouse Metro
Office | | Rosslyn
Gateway—
North | | Rosslyn
Gateway—
South | | Pickett
Industrial Park | | 1831 Wiehle
Avenue | | Wiehle Avenue
Office Building | |
Revenue | | | | | | | | | | | | | |
Property rentals | | $ | 237 | | $ | 2,815 | | $ | 1,421 | | $ | 1,508 | | $ | 821 | | $ | 501 | |
Tenant expense reimbursement | | 1 | | 75 | | (3 | ) | 433 | | 126 | | 50 | |
Other revenue | | 9 | | 9 | | 11 | | — | | — | | — | |
Total Revenue | | 247 | | 2,899 | | 1,429 | | 1,941 | | 947 | | 551 | |
Expenses | | | | | | | | | | | | | |
Property operating | | 137 | | 828 | | 483 | | 389 | | 323 | | 294 | |
Real estate taxes | | 103 | | 187 | | 169 | | 228 | | 83 | | 71 | |
Management fees | | 30 | | 85 | | 44 | | 59 | | 34 | | 30 | |
Total Expenses | | 270 | | 1,100 | | 696 | | 676 | | 440 | | 395 | |
Revenues in Excess of Expenses (Expenses in Excess of Revenues) | | $ | (23 | ) | $ | 1,799 | | $ | 733 | | $ | 1,265 | | $ | 507 | | $ | 156 | |
Affiliated Seller | | Urban Direct | | Urban Direct | | Urban Direct | | Fund IX | | Fund VIII/Urban Direct | | Fund VIII | |
JBG SMITH Ownership | | 18.0% | | 18.0% | | 18.0% | | 10.0% | | 100.0% | | 100.0% | |
Anticipated Financial Statement Presentation by Combined Entity | | Non-Consolidated | | Non-Consolidated | | Non-Consolidated | | Non-Consolidated | | Consolidated | | Consolidated | |
Jurisdiction | | VA | | VA | | VA | | VA | | VA | | VA | |
See accompanying notes to combined statement of revenues and expenses from real estate operations.
8
JBG REAL ESTATE OPERATING ASSETS
Supplemental Information—Schedule 1 (Continued)
Combined Statement of Revenues and Expenses from Real Estate Operations (Unaudited)
For the Six Months Ended June 30, 2017
(dollar amounts in thousands)
| | Office—Continued | |
| | 800 North Glebe
Road | | Summit I | | Summit II | | RTC—West | | Subtotal VA Office | |
Revenue | | | | | | | | | | | |
Property rentals | | $ | 4,998 | | $ | 1,917 | | $ | 2,158 | | $ | 6,894 | | $ | 23,270 | |
Tenant expense reimbursement | | 1,687 | | — | | 73 | | 245 | | 2,687 | |
Other revenue | | 132 | | 1 | | 2 | | 47 | | 211 | |
Total Revenue | | 6,817 | | 1,918 | | 2,233 | | 7,186 | | 26,168 | |
Expenses | | | | | | | | | | | |
Property operating | | 1,383 | | 193 | | 611 | | 2,059 | | 6,700 | |
Real estate taxes | | 901 | | 221 | | 221 | | 899 | | 3,083 | |
Management fees | | 219 | | 41 | | 68 | | 222 | | 832 | |
Total Expenses | | 2,503 | | 455 | | 900 | | 3,180 | | 10,615 | |
Revenues in Excess of Expenses (Expenses in Excess of Revenues) | | $ | 4,314 | | $ | 1,463 | | $ | 1,333 | | $ | 4,006 | | $ | 15,553 | |
Affiliated Seller | | Fund VII/Urban Direct | | Fund VIII | | Fund VIII | | Fund VIII | | | |
JBG SMITH Ownership | | 100.0% | | 100.0% | | 100.0% | | 100.0% | | | |
Anticipated Financial Statement Presentation by Combined Entity | | Consolidated | | Consolidated | | Consolidated | | Consolidated | | | |
Jurisdiction | | VA | | VA | | VA | | VA | | | |
See accompanying notes to combined statement of revenues and expenses from real estate operations.
9
JBG REAL ESTATE OPERATING ASSETS
Supplemental Information—Schedule 1 (Continued)
Combined Statement of Revenues and Expenses from Real Estate Operations (Unaudited)
For the Six Months Ended June 30, 2017
(dollar amounts in thousands)
| | Office—Continued | |
| | 11333 Woodglen
Drive | | NoBe II Office | | Woodglen | | 7200 Wisconsin
Avenue | | Chase Tower
Office/Retail | | 12725 Twinbrook
Parkway(1) | |
Revenue | | | | | | | | | | | | | |
Property rentals | | $ | 975 | | $ | 326 | | $ | 89 | | $ | 4,977 | | $ | 5,918 | | $ | 666 | |
Tenant expense reimbursement | | 213 | | 13 | | — | | 325 | | 645 | | 570 | |
Other revenue | | 46 | | 26 | | — | | 6 | | 191 | | — | |
Total Revenue | | 1,234 | | 365 | | 89 | | 5,308 | | 6,754 | | 1,236 | |
Expenses | | | | | | | | | | | | | |
Property operating | | 416 | | 513 | | 46 | | 1,338 | | 1,454 | | 446 | |
Real estate taxes | | 92 | | 49 | | 6 | | 505 | | 648 | | 72 | |
Management fees | | 38 | | 10 | | — | | 159 | | 192 | | 39 | |
Total Expenses | | 546 | | 572 | | 52 | | 2,002 | | 2,294 | | 557 | |
Revenues in Excess of Expenses (Expenses in Excess of Revenues) | | $ | 688 | | $ | (207 | ) | $ | 37 | | $ | 3,306 | | $ | 4,460 | | $ | 679 | |
Affiliated Seller | | Urban Direct | | Urban Direct | | Urban Direct | | Fund VI | | Fund I/Fund II/ Fund III/Recap | | Fund I/Fund II/ Fund III | |
JBG SMITH Ownership | | 18.0% | | 18.0% | | 18.0% | | 100.0% | | 10.0% | | 10.0% | |
Anticipated Financial Statement Presentation by Combined Entity | | Non-Consolidated | | Non-Consolidated | | Non-Consolidated | | Consolidated | | Non-Consolidated | | Non-Consolidated | |
Jurisdiction | | MD | | MD | | MD | | MD | | MD | | MD | |
(1) Asset was sold on July 12, 2017.
See accompanying notes to combined statement of revenues and expenses from real estate operations.
10
JBG REAL ESTATE OPERATING ASSETS
Supplemental Information—Schedule 1 (Continued)
Combined Statement of Revenues and Expenses from Real Estate Operations (Unaudited)
For the Six Months Ended June 30, 2017
(dollar amounts in thousands)
| | Office—Continued | | | |
| | Fishers Place I | | Fishers Place II | | Fishers Place III | | 5640
Fishers/12441
Parklawn | | Subtotal MD
Office | | Total Office | |
Revenue | | | | | | | | | | | | | |
Property rentals | | $ | 1,996 | | $ | 1,072 | | $ | 4,066 | | $ | 884 | | $ | 20,969 | | $ | 69,635 | |
Tenant expense reimbursement | | 375 | | 141 | | 206 | | — | | 2,488 | | 6,285 | |
Other revenue | | 52 | | 71 | | 64 | | — | | 456 | | 1,084 | |
Total Revenue | | 2,423 | | 1,284 | | 4,336 | | 884 | | 23,913 | | 77,004 | |
Expenses | | | | | | | | | | | | | |
Property operating | | 81 | | 55 | | 1,087 | | 79 | | 5,515 | | 20,627 | |
Real estate taxes | | 362 | | 138 | | 280 | | 113 | | 2,265 | | 11,217 | |
Management fees | | 97 | | 41 | | 108 | | 30 | | 714 | | 2,365 | |
Total Expenses | | 540 | | 234 | | 1,475 | | 222 | | 8,494 | | 34,209 | |
Revenues in Excess of Expenses (Expenses in Excess of Revenues) | | $ | 1,883 | | $ | 1,050 | | $ | 2,861 | | $ | 662 | | $ | 15,419 | | $ | 42,795 | |
Affiliated Seller | | Fund I/Fund II/Fund III/Recap | | Fund I/Fund II/Fund III/Recap | | Fund I/Fund II/ Fund III/Recap | | Fund I/Fund II/Fund III/Recap | | | | | |
JBG SMITH Ownership | | 10.0% | | 10.0% | | 10.0% | | 10.0% | | | | | |
Anticipated Financial Statement Presentation by Combined Entity | | Non-Consolidated | | Non-Consolidated | | Non-Consolidated | | Non-Consolidated | | | | | |
Jurisdiction | | MD | | MD | | MD | | MD | | | | | |
See accompanying notes to combined statement of revenues and expenses from real estate operations.
11
JBG REAL ESTATE OPERATING ASSETS
Supplemental Information—Schedule 1 (Continued)
Combined Statement of Revenues and Expenses from Real Estate Operations (Unaudited)
For the Six Months Ended June 30, 2017
(dollar amounts in thousands)
| | Retail | |
| | North End Retail | | Subtotal DC Retail | |
Revenue | | | | | |
Property rentals | | $ | 938 | | $ | 938 | |
Tenant expense reimbursement | | 124 | | 124 | |
Other revenue | | 3 | | 3 | |
Total Revenue | | 1,065 | | 1,065 | |
Expenses | | | | | |
Property operating | | 186 | | 186 | |
Real estate taxes | | 96 | | 96 | |
Management fees | | 24 | | 24 | |
Total Expenses | | 306 | | 306 | |
Revenues in Excess of Expenses (Expenses in Excess of Revenues) | | $ | 759 | | $ | 759 | |
Affiliated Seller | | Fund VII | | | |
JBG SMITH Ownership | | 100.0% | | | |
Anticipated Financial Statement Presentation by Combined Entity | | Consolidated | | | |
Jurisdiction | | DC | | | |
See accompanying notes to combined statement of revenues and expenses from real estate operations.
12
JBG REAL ESTATE OPERATING ASSETS
Supplemental Information—Schedule 1 (Continued)
Combined Statement of Revenues and Expenses from Real Estate Operations (Unaudited)
For the Six Months Ended June 30, 2017
(dollar amounts in thousands)
| | Retail—Continued | | | |
| | Stonebridge at Potomac
Town Center—Phase I | | Subtotal VA Retail | | Total Retail | |
Revenue | | | | | | | |
Property rentals | | $ | 5,667 | | $ | 5,667 | | $ | 6,605 | |
Tenant expense reimbursement | | 1,158 | | 1,158 | | 1,282 | |
Other revenue | | 57 | | 57 | | 60 | |
Total Revenue | | 6,882 | | 6,882 | | 7,947 | |
Expenses | | | | | | | |
Property operating | | 925 | | 925 | | 1,111 | |
Real estate taxes | | 776 | | 776 | | 872 | |
Management fees | | 268 | | 268 | | 292 | |
Total Expenses | | 1,969 | | 1,969 | | 2,275 | |
Revenues in Excess of Expenses (Expenses in Excess of Revenues) | | $ | 4,913 | | $ | 4,913 | | $ | 5,672 | |
Affiliated Seller | | Fund IX | | | | | |
JBG SMITH Ownership | | 10.0% | | | | | |
Anticipated Financial Statement Presentation by Combined Entity | | Non-Consolidated | | | | | |
Jurisdiction | | VA | | | | | |
See accompanying notes to combined statement of revenues and expenses from real estate operations.
13
JBG REAL ESTATE OPERATING ASSETS
Supplemental Information—Schedule 1 (Continued)
Combined Statement of Revenues and Expenses from Real Estate Operations (Unaudited)
For the Six Months Ended June 30, 2017
(dollar amounts in thousands)
| | Multifamily | |
| | The Gale
Eckington | | Atlantic
Plumbing | | Fort Totten
Square | | Subtotal DC
Multifamily | |
Revenue | | | | | | | | | |
Property rentals | | $ | 7,228 | | $ | 5,638 | | $ | 4,081 | | $ | 16,947 | |
Tenant expense reimbursement | | 184 | | 183 | | 593 | | 960 | |
Other revenue | | 230 | | 80 | | 99 | | 409 | |
Total Revenue | | 7,642 | | 5,901 | | 4,773 | | 18,316 | |
Expenses | | | | | | | | | |
Property operating | | 1,638 | | 1,255 | | 1,277 | | 4,170 | |
Real estate taxes | | 363 | | 428 | | 656 | | 1,447 | |
Management fees | | 309 | | 222 | | 177 | | 708 | |
Total Expenses | | 2,310 | | 1,905 | | 2,110 | | 6,325 | |
Revenues in Excess of Expenses (Expenses in Excess of Revenues) | | $ | 5,332 | | $ | 3,996 | | $ | 2,663 | | $ | 11,991 | |
Affiliated Seller | | Fund IX | | Fund VII | | Fund VII | | | |
JBG SMITH Ownership | | 5.0% | | 64.0% | | 100.0% | | | |
Anticipated Financial Statement Presentation by Combined Entity | | Non-Consolidated | | Non-Consolidated | | Consolidated | | | |
Jurisdiction | | DC | | DC | | DC | | | |
See accompanying notes to combined statement of revenues and expenses from real estate operations.
14
JBG REAL ESTATE OPERATING ASSETS
Supplemental Information—Schedule 1 (Continued)
Combined Statement of Revenues and Expenses from Real Estate Operations (Unaudited)
For the Six Months Ended June 30, 2017
(dollar amounts in thousands)
| | Multifamily—Continued | |
| | Fairway
Apartments | | Subtotal VA
Multifamily | |
Revenue | | | | | |
Property rentals | | $ | 3,175 | | $ | 3,175 | |
Tenant expense reimbursement | | 271 | | 271 | |
Other revenue | | 126 | | 126 | |
Total Revenue | | 3,572 | | 3,572 | |
Expenses | | | | | |
Property operating | | 1,008 | | 1,008 | |
Real estate taxes | | 386 | | 386 | |
Management fees | | 147 | | 147 | |
Total Expenses | | 1,541 | | 1,541 | |
Revenues in Excess of Expenses (Expenses in Excess of Revenues) | | $ | 2,031 | | $ | 2,031 | |
Affiliated Seller | | Fund IX | | | |
JBG SMITH Ownership | | 10.0% | | | |
Anticipated Financial Statement Presentation by Combined Entity | | Non-Consolidated | | | |
Jurisdiction | | VA | | | |
See accompanying notes to combined statement of revenues and expenses from real estate operations.
15
JBG REAL ESTATE OPERATING ASSETS
Supplemental Information—Schedule 1 (Continued)
Combined Statement of Revenues and Expenses from Real Estate Operations (Unaudited)
For the Six Months Ended June 30, 2017
(dollar amounts in thousands)
| | Multifamily—Continued | |
| | Galvan | | The Terano | | The Alaire | | Falkland Chase—
South & West | |
Revenue | | | | | | | | | |
Property rentals | | $ | 4,586 | | $ | 2,221 | | $ | 2,906 | | $ | 2,662 | |
Tenant expense reimbursement | | 390 | | 89 | | 129 | | 66 | |
Other revenue | | 82 | | 81 | | 90 | | 70 | |
Total Revenue | | 5,058 | | 2,391 | | 3,125 | | 2,798 | |
Expenses | | | | | | | | | |
Property operating | | 1,176 | | 574 | | 812 | | 675 | |
Real estate taxes | | 566 | | 298 | | 367 | | 241 | |
Management fees | | 190 | | 113 | | 127 | | 102 | |
Total Expenses | | 1,932 | | 985 | | 1,306 | | 1,018 | |
Revenues in Excess of Expenses (Expenses in Excess of Revenues) | | $ | 3,126 | | $ | 1,406 | | $ | 1,819 | | $ | 1,780 | |
Affiliated Seller | | Urban Direct | | Urban Direct | | Urban Direct | | Fund VIII | |
JBG SMITH Ownership | | 1.8% | | 1.8% | | 18.0% | | 100.0% | |
Anticipated Financial Statement Presentation by Combined Entity | | Non-Consolidated | | Non-Consolidated | | Non-Consolidated | | Consolidated | |
Jurisdiction | | MD | | MD | | MD | | MD | |
See accompanying notes to combined statement of revenues and expenses from real estate operations.
16
JBG REAL ESTATE OPERATING ASSETS
Supplemental Information—Schedule 1 (Continued)
Combined Statement of Revenues and Expenses from Real Estate Operations (Unaudited)
For the Six Months Ended June 30, 2017
(dollar amounts in thousands)
| | Multifamily—Continued | | | | | |
| | Falkland Chase—
North | | Subtotal MD
Multifamily | | Total
Multifamily | | Combined
Total | |
Revenue | | | | | | | | | |
Property rentals | | $ | 1,368 | | $ | 13,743 | | $ | 33,865 | | $ | 110,105 | |
Tenant expense reimbursement | | 43 | | 717 | | 1,948 | | 9,515 | |
Other revenue | | 43 | | 366 | | 901 | | 2,045 | |
Total Revenue | | 1,454 | | 14,826 | | 36,714 | | 121,665 | |
Expenses | | | | | | | | | |
Property operating | | 418 | | 3,655 | | 8,833 | | 30,571 | |
Real estate taxes | | 176 | | 1,648 | | 3,481 | | 15,570 | |
Management fees | | 58 | | 590 | | 1,445 | | 4,102 | |
Total Expenses | | 652 | | 5,893 | | 13,759 | | 50,243 | |
Revenues in Excess of Expenses (Expenses in Excess of Revenues) | | $ | 802 | | $ | 8,933 | | $ | 22,955 | | $ | 71,422 | |
Affiliated Seller | | Fund VIII | | | | | | | |
JBG SMITH Ownership | | 100.0% | | | | | | | |
Anticipated Financial Statement Presentation by Combined Entity | | Consolidated | | | | | | | |
Jurisdiction | | MD | | | | | | | |
See accompanying notes to combined statement of revenues and expenses from real estate operations.
17
