Other Investments | Other Investments Midstream is currently a 1% owner of the LLC constructing the MVP. Pipeline construction has been delayed due to regulatory and legal challenges that have restricted the recent focus to maintenance and restoration activities. During the first quarter of fiscal 2021, Midstream's total investment in MVP increased $2.8 million, including its cash investment and the recognition of non-cash equity in earnings of the LLC. Subsequent to December 31, 2020, the LLC announced a change in its approach to seeking authorization to cross all remaining streams and wetlands on the project route. The LLC will request an individual permit from the U.S. Army Corps of Engineers to cross certain streams and wetlands utilizing open cut techniques and will apply to amend the MVP project's CPCN to seek FERC authority to cross certain streams and wetlands utilizing alternative trenchless construction methods. The LLC continues to target a full in-service date for the MVP project in late calendar 2021 at a total project cost of $5.8 to $6.0 billion, excluding AFUDC. Funding for Midstream's investments in the LLC for both the MVP and Southgate projects is being provided through two variable rate unsecured promissory notes, under a non-revolving credit agreement, maturing in December 2022, and two additional notes issued in June 2019. See Note 7 for a schedule of debt instruments. The investments in the LLC are included in the accompanying financial statements as follows: Balance Sheet location: December 31, 2020 September 30, 2020 Other Assets: MVP $ 59,971,692 $ 57,183,063 Southgate 385,352 359,742 Investment in unconsolidated affiliates $ 60,357,044 $ 57,542,805 Current Liabilities: MVP $ 1,431,946 $ 2,501,883 Southgate 15,761 10,554 Capital contributions payable $ 1,447,707 $ 2,512,437 Three Months Ended Income Statement location: December 31, 2020 December 31, 2019 Equity in earnings of unconsolidated affiliate $ 1,356,683 $ 1,094,086 December 31, 2020 September 30, 2020 Undistributed earnings, net of income taxes, of MVP in retained earnings $ 7,850,176 $ 6,842,702 The change in the investment in unconsolidated affiliates is provided below: Three Months Ended December 31, 2020 December 31, 2019 Cash investment $ 2,522,286 $ 5,039,157 Change in accrued capital calls (1,064,730) (4,132,921) Equity in earnings of unconsolidated affiliate 1,356,683 1,094,086 Change in investment in unconsolidated affiliates $ 2,814,239 $ 2,000,322 Summary unaudited financial statements of MVP are presented below. Southgate financial statements, which are accounted for under the cost method, are not included: Income Statements Three Months Ended December 31, 2020 December 31, 2019 AFUDC $ 133,757,314 $ 110,025,474 Other income (expense), net (52,608) 734,182 Net income $ 133,704,706 $ 110,759,656 Balance Sheets December 31, 2020 September 30, 2020 Assets: Current assets $ 269,359,900 $ 513,713,429 Construction work in progress 5,844,594,039 5,536,248,668 Other assets 3,703,896 4,597,441 Total assets $ 6,117,657,835 $ 6,054,559,538 Liabilities and Equity: Current liabilities $ 216,782,311 $ 187,581,804 Noncurrent liabilities 303,706 245,000 Capital 5,900,571,818 5,866,732,734 Total liabilities and equity $ 6,117,657,835 $ 6,054,559,538 |