Investments in Joint Ventures | (11) Investments in Joint Ventures The Company has investments in joint ventures, primarily with other real estate developers. Joint ventures where FRP is not the primary beneficiary are reflected in the line “Investment in joint ventures” on the balance sheet and “Equity in loss of joint ventures” on the income statement. The assets of these joint ventures are restricted to use by the joint ventures and their obligations can only be settled by their assets or additional contributions by the partners. The following table summarizes the Company’s Investments in Unconsolidated Joint Ventures The Company's Share of Profit Common Total Total Assets of Profit (Loss) (Loss) of the Ownership Investment The Partnership Of the Partnership Partnership (1) As of June 30, 2021 Brooksville Quarry, LLC 50.00 % $ 7,474 14,340 (44 ) (22 ) BC FRP Realty, LLC 50.00 % 5,402 22,746 (166 ) (88 ) Riverfront Holdings II, LLC (1) — — (760 ) (628 ) Bryant Street Partnerships (1) 61.36 % 59,571 196,646 (2,410 ) (2,207 ) Hyde Park 4 4 — — DST Hickory Creek 26.65 % 6,000 47,006 (209 ) 171 Amber Ridge Loan 11,859 11,859 — — 1800 Half St. Owner, LLC 61.37 % 38,220 66,454 19 25 Greenville/Woodfield Partnerships 40.00 % 16,409 67,661 (10 ) (4 ) Total $ 144,939 426,716 (3,580 ) (2,753 ) The Company's Share of Profit Common Total Total Assets of Profit (Loss) (Loss) of the Ownership Investment The Partnership Of the Partnership Partnership (1) As of December 31, 2020 Brooksville Quarry, LLC 50.00 % $ 7,499 14,347 (78 ) (39 ) BC FRP Realty, LLC 50.00 % 5,184 22,747 (411 ) (207 ) Riverfront Holdings II, LLC 80.00 % 23,533 108,538 (4,573 ) (3,907 ) Bryant Street Partnerships (1) 61.36 % 60,159 173,814 (836 ) (2,130 ) Hyde Park 591 591 — — DST Hickory Creek 26.65 % 6,000 47,761 (367 ) 339 Amber Ridge Loan 10,026 10,026 — — 1800 Half St. Owner, LLC 61.37 % 37,875 54,275 158 164 Greenville/Woodfield Partnerships 40.00 % 16,204 46,457 182 90 Total $ 167,071 478,556 (5,925 ) (5,690 ) (1) Riverfront Holdings II, LLC was consolidated on March 31, 2021. Bryant Street Partnerships includes $ 471,000 1,146,000 236,000 471,000 The major classes of assets, liabilities and equity of the Company’s Investments in Joint Ventures as of June 30, 2021 are summarized in the following two tables (in thousands): Investments in Apartment/Mixed Use as of June 30, 2021 As of June 30, 2021 Total Riverfront Bryant Street DST Hickory 1800 Half St. Greenville/ Apartment/ Holdings II, LLC Partnership Creek Partnership Woodfield Mixed Use Investments in real estate, net $ 0 195,806 44,579 56,555 67,337 $ 364,277 Cash and cash equivalents 0 579 1,121 7,089 324 9,113 Unrealized rents & receivables 0 233 935 0 0 1,168 Deferred costs 0 28 371 2,810 0 3,209 Total Assets $ 0 196,646 47,006 66,454 67,661 $ 377,767 Secured notes payable $ 0 103,546 29,314 0 24,748 $ 157,608 Other liabilities 0 16,441 179 9,827 3,005 29,452 Capital - FRP 0 57,759 4,667 37,485 15,963 115,874 Capital – Third Parties 0 18,900 12,846 19,142 23,945 74,833 Total Liabilities and Capital $ 0 196,646 47,006 66,454 67,661 $ 377,767 Investments in Joint Ventures as of June 30, 2021 As of June 30, 2021 Brooksville BC FRP Amber Ridge Apartment/ Grand Quarry, LLC Realty, LLC Hyde Park Loan Mixed Use Total Investments in real estate, net $ 14,284 21,754 4 11,859 364,277 $ 412,178 Cash and cash equivalents 55 310 0 0 9,113 9,478 Unrealized rents & receivables 0 444 0 0 1,168 1,612 Deferred costs 1 238 0 0 3,209 3,448 Total Assets $ 14,340 22,746 4 11,859 377,767 $ 426,716 Secured notes payable $ 0 11,764 0 0 157,608 $ 169,372 Other liabilities 68 126 0 0 29,452 29,646 Capital - FRP 7,474 5,428 4 11,859 115,874 140,639 Capital - Third Parties 6,798 5,428 0 0 74,833 87,059 Total Liabilities and Capital $ 14,340 22,746 4 11,859 377,767 $ 426,716 The Company’s capital recorded by the unconsolidated Joint Ventures is $ 4,300,000 The Company’s Investments in Joint Ventures as of December 31, 2020 are summarized in the following two tables (in thousands): Investments in Apartments/Mixed Use as of December 30, 2021 As of December 31, 2020 Total Riverfront Bryant Street DST Hickory 1800 Half St. Greenville/ Apartment/ Holdings II, LLC Partnership Creek Partnership Woodfield Mixed Use Investments in real estate, net $ 105,737 173,560 45,379 37,452 42,668 $ 404,796 Cash and cash equivalents 2,626 111 1,202 14,011 3,554 21,504 Unrealized rents & receivables 13 58 775 2 0 848 Deferred costs 162 85 405 2,810 235 3,697 Total Assets $ 108,538 173,814 47,761 54,275 46,457 $ 430,845 Secured notes payable $ 64,982 72,471 29,291 0 1,776 $ 168,520 Other liabilities 4,189 22,952 107 1,953 4,774 33,975 Capital - FRP 34,667 58,559 4,894 37,466 15,963 151,549 Capital - Third Parties 4,700 19,832 13,469 14,856 23,944 76,801 Total Liabilities and Capital $ 108,538 173,814 47,761 54,275 46,457 $ 430,845 Investments in Joint Ventures as of December 31, 2020 As of December 31, 2020 Brooksville BC FRP Amber Ridge Apartment/ Grand Quarry, LLC Realty, LLC Hyde Park Loan Mixed Use Total Investments in real estate, net. $ 14,287 22,067 591 10,026 404,796 $ 451,767 Cash and cash equivalents 55 90 0 0 21,504 21,649 Unrealized rents & receivables 0 254 0 0 848 1,102 Deferred costs 5 336 0 0 3,697 4,038 Total Assets $ 14,347 22,747 591 10,026 430,845 $ 478,556 Secured notes payable $ 0 12,370 0 0 168,520 $ 180,890 Other liabilities 28 123 0 0 33,975 34,126 Capital - FRP 7,499 5,127 591 10,026 151,549 174,792 Capital - Third Parties 6,820 5,127 0 0 76,801 88,748 Total Liabilities and Capital $ 14,347 22,747 591 10,026 430,845 $ 478,556 The amount of consolidated retained earnings (accumulated deficit) for these joint ventures was $ (6,752,000) (8,278,000) The income statements of the Bryant Partnerships are as follows (in thousands): Bryant Partnerships income statements Bryant Street Bryant Street Partnerships Partnerships Total JV Company Share Six Months ended Six Months ended June 30, June 30, 2021 2021 Revenues: Rental Revenue $ 180 $ 111 Revenue – other 77 47 Total Revenues 257 158 Cost of operations: Depreciation and amortization 776 476 Operating expenses 1,117 686 Property taxes 119 73 Total cost of operations 2,012 1,235 Total operating profit (1,755 ) (1,077 ) Interest expense (655 ) (1,130 ) Net loss before tax (2,410 ) (2,207 ) |