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 September 30, 2021 Brooksville Quarry, LLC 50.00 % $ 7,463 14,332 (66 ) (32 ) BC FRP Realty, LLC 50.00 % 5,454 22,612 (227 ) (113 ) Riverfront Holdings II, LLC (1) — — (760 ) (628 ) Bryant Street Partnerships 61.36 % 59,899 201,144 (3,566 ) (3,234 ) Hyde Park — — — — DST Hickory Creek 26.65 % 6,000 46,560 (325 ) 257 Amber Ridge Loan 12,471 12,471 — — 1800 Half St. Owner, LLC 61.37 % 38,456 76,829 19 25 Greenville/Woodfield Partnerships 40.00 % 16,232 80,476 (680 ) (272 ) Total $ 145,975 454,424 (5,605 ) (3,997 ) 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 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 $ 674,000 1,146,000 354,000 471,000 The Major classes of assets, liabilities and equity of the Company’s Investments in Joint Ventures Investments in Apartment/Mixed Use Joint Ventures as of September 30, 2021 As of September 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 $ 0 198,039 44,224 73,580 80,261 $ 396,104 Cash and cash equivalents 0 848 978 439 207 2,472 Unrealized rents & receivables 0 1,892 1,004 0 8 2,904 Deferred costs 0 365 354 2,810 0 3,529 Total Assets $ 0 201,144 46,560 76,829 80,476 $ 405,009 Secured notes payable $ 0 116,705 29,325 0 35,879 $ 181,909 Other liabilities 0 7,620 162 15,766 5,370 28,918 Capital - FRP 0 58,014 4,550 37,483 15,691 115,738 Capital – Third Parties 0 18,805 12,523 23,580 23,536 78,444 Total Liabilities and Capital $ 0 201,144 46,560 76,829 80,476 $ 405,009 Investments in Joint Ventures as of September 30, 2021 As of September 30, 2021 Brooksville BC FRP Amber Ridge Apartment/ Grand Quarry, LLC Realty, LLC Hyde Park Loan Mixed Use Total Investments in real estate, net. $ 14,283 21,627 0 12,471 396,104 $ 444,485 Cash and cash equivalents 49 231 0 0 2,472 2,752 Unrealized rents & receivables 0 470 0 0 2,904 3,374 Deferred costs 0 284 0 0 3,529 3,813 Total Assets $ 14,332 22,612 0 12,471 405,009 $ 454,424 Secured notes payable $ 0 11,524 0 0 181,909 $ 193,433 Other liabilities 81 138 0 0 28,918 29,137 Capital - FRP 7,463 5,475 0 12,471 115,738 141,147 Capital - Third Parties 6,788 5,475 0 0 78,444 90,707 Total Liabilities and Capital $ 14,332 22,612 0 12,471 405,009 $ 454,424 The Company’s capital recorded by the unconsolidated Joint Ventures is $ 4,828,000 The major classes of assets, liabilities and equity of the Company’s Investments in Joint Ventures as of December 31, 2020 are summarized in the following two tables (in thousands): Investments in Apartment/Mixed Use Joint Ventures as of December 31, 2020 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 $ (7,660,000) (8,278,000) The income statements of the Bryant Street Partnerships Bryant Street Bryant Street Partnerships Partnerships Total JV Company Share Nine Months ended Nine Months ended September 30, September 30, 2021 2021 Revenues: Rental Revenue $ 1,153 $ 707 Revenue – other 190 117 Total Revenues 1,343 824 Cost of operations: Depreciation and amortization 1,482 909 Operating expenses 1,938 1,190 Property taxes 255 156 Total cost of operations 3,675 2,255 Total operating profit (2,332 ) (1,431 ) Interest expense (1,234 ) (1,803 ) Net loss before tax (3,566 ) (3,234 ) |