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 As of September 30, 2023 Brooksville Quarry, LLC 50.00 % $ 7,486 14,372 (62 ) (31 ) BC FRP Realty, LLC 50.00 % 5,077 22,164 (556 ) (278 ) Buzzard Point Sponsor, LLC 50.00 % 2,292 4,584 — — Bryant Street Partnerships 61.36 % 61,140 195,915 (7,876 ) (4,931 ) Lending ventures 25,084 14,428 — — Estero Partnership 16.00 % 3,600 38,703 — — Verge Partnership 61.37 % 37,535 130,978 (7,161 ) (4,395 ) Greenville Partnerships 40.00 % 11,811 98,617 (2,376 ) (950 ) Total $ 154,025 519,761 (18,031 ) (10,585 ) The Company's Share of Profit Common Total Total Assets of Profit (Loss) (Loss) of the Ownership Investment The Partnership Of the Partnership Partnership As of December 31, 2022 Brooksville Quarry, LLC 50.00 % $ 7,522 14,374 (84 ) (42 ) BC FRP Realty, LLC 50.00 % 5,453 21,825 (358 ) (175 ) Buzzard Point Sponsor, LLC 50.00 % 1,453 2,906 — — Bryant Street Partnerships 61.36 % 55,561 199,774 (10,339 ) (6,829 ) Lending ventures 16,476 5,577 — — DST Hickory Creek 26.65 % — — 10,960 3,164 Estero Partnership 16.00 % 3,600 38,505 — — Verge Partnership 61.37 % 38,471 131,128 (1,841 ) (1,129 ) Greenville Partnerships 40.00 % 11,989 96,551 (1,775 ) (710 ) Total $ 140,525 510,640 (3,437 ) (5,721 ) The major classes of assets, liabilities and equity of the Company’s Investments in Joint Ventures as of September 30, 2023 are summarized in the following two tables (in thousands): Investments in Apartment/Mixed-use as of September 30, 2023 As of September 30, 2023 Total Buzzard Point Bryant Street Estero Verge Greenville Apartment/ Sponsor, LLC Partnership Partnership Partnership Partnership Mixed-Use Investments in real estate, net $ 0 187,693 34,416 129,145 96,834 $ 448,088 Cash and cash equivalents 0 1,661 4,287 1,170 1,595 8,713 Unrealized rents & receivables 0 6,141 0 309 83 6,533 Deferred costs 4,584 420 0 354 105 5,463 Total Assets $ 4,584 195,915 38,703 130,978 98,617 $ 468,797 Secured notes payable $ 0 116,922 16,000 72,402 67,414 $ 272,738 Other liabilities 0 2,786 174 1,102 2,243 6,305 Capital - FRP 2,292 59,132 3,605 35,261 10,858 111,148 Capital – Third Parties 2,292 17,075 18,924 22,213 18,102 78,606 Total Liabilities and Capital $ 4,584 195,915 38,703 130,978 98,617 $ 468,797 Investments in Joint Ventures as of September 30, 2023 As of September 30, 2023 Total Brooksville BC FRP Lending Apartment/ Grand Quarry, LLC Realty, LLC Ventures Mixed-Use Total Investments in real estate, net $ 14,343 21,260 14,428 448,088 $ 498,119 Cash and cash equivalents 27 74 0 8,713 8,814 Unrealized rents & receivables 0 457 0 6,533 6,990 Deferred costs 2 373 0 5,463 5,838 Total Assets $ 14,372 22,164 14,428 468,797 $ 519,761 Secured notes payable $ 0 11,856 (10,656 ) 272,738 $ 273,938 Other liabilities 64 266 0 6,305 6,635 Capital – FRP 7,487 5,021 25,084 111,148 148,740 Capital - Third Parties 6,821 5,021 0 78,606 90,448 Total Liabilities and Capital $ 14,372 22,164 14,428 468,797 $ 519,761 The Company’s capital recorded by the unconsolidated Joint Ventures is $ 5,285,000 The major classes of assets, liabilities and equity of the Company’s Investments in Joint Ventures as of December 31, 2022 are summarized in the following two tables (in thousands): Investments in Apartment/Mixed-use as of December 31, 2022 As of December 31, 2022 Total Buzzard Point Bryant Street Estero Verge Greenville Apartment/ Sponsor, LLC Partnership Partnership Partnership Partnership Mixed-Use Investments in real estate, net $ 0 192,904 33,008 130,616 95,883 $ 452,411 Cash and cash equivalents 0 1,349 5,497 359 567 7,772 Unrealized rents & receivables 0 5,128 0 14 13 5,155 Deferred costs 2,906 393 0 139 88 3,526 Total Assets $ 2,906 199,774 38,505 131,128 96,551 $ 468,864 Secured notes payable $ 0 129,263 16,000 66,584 64,954 $ 276,801 Other liabilities 0 2,338 5 5,328 3,014 10,685 Capital - FRP 1,453 53,553 3,600 36,348 11,087 106,041 Capital – Third Parties 1,453 14,620 18,900 22,868 17,496 75,337 Total Liabilities and Capital $ 2,906 199,774 38,505 131,128 96,551 $ 468,864 Investments in Joint Ventures as of December 31, 2022 As of December 31, 2022 Total Brooksville BC FRP Lending Apartment/ Grand Quarry, LLC Realty, LLC Ventures Mixed-Use Total Investments in real estate, net $ 14,307 21,059 5,547 452,411 $ 493,324 Cash and cash equivalents 66 99 0 7,772 7,937 Unrealized rents & receivables 0 422 0 5,155 5,577 Deferred costs 1 245 30 3,526 3,802 Total Assets $ 14,374 21,825 5,577 468,864 $ 510,640 Secured notes payable $ 0 10,899 (10,899 ) 276,801 $ 276,801 Other liabilities 0 338 0 10,685 11,023 Capital – FRP 7,522 5,294 16,476 106,041 135,333 Capital - Third Parties 6,852 5,294 0 75,337 87,483 Total Liabilities and Capital $ 14,374 21,825 5,577 468,864 $ 510,640 The amount of consolidated retained earnings (accumulated deficit) for these joint ventures was $ (20,837,000) (13,115,000) The income statements of the Bryant Street Partnerships Bryant Street Bryant Street Bryant Street Bryant Street Partnerships Partnerships Partnerships Partnerships Total JV Total JV Company Share Company Share Nine months ended Nine months ended Nine months ended Nine months ended September 30, September 30, September 30, September 30, 2023 2022 2023 2022 Revenues: Rental Revenue $ 9,322 $ 6,718 $ 5,720 $ 4,123 Revenue – other 1,784 1,306 1,095 801 Total Revenues 11,106 8,024 6,815 4,924 Cost of operations: Depreciation and amortization 5,202 4,995 3,192 3,065 Operating expenses 4,384 3,846 2,690 2,360 Property taxes 789 878 484 539 Total cost of operations 10,375 9,719 6,366 5,964 Total operating profit/(loss) 731 (1,695 ) 449 (1,040 ) Interest expense (8,607 ) (5,437 ) (5,380 ) (3,703 ) Net loss before tax $ (7,876 ) $ (7,132 ) $ (4,931 ) $ (4,743 ) The income statements of the Greenville Partnerships Greenville Greenville Greenville Greenville Partnerships Partnerships Partnerships Partnerships Total JV Total JV Company Share Company Share Nine months ended Nine months ended Nine months ended Nine months ended September 30, September 30, September 30, September 30, 2023 2022 2023 2022 Revenues: Rental Revenue $ 4,875 $ 2,234 $ 1,950 $ 894 Revenue – other 405 125 162 50 Total Revenues 5,280 2,359 2,112 944 Cost of operations: Depreciation and amortization 2,118 1,162 847 465 Operating expenses 1,784 906 714 363 Property taxes 882 476 353 190 Total cost of operations 4,784 2,544 1,914 1,018 Total operating profit/(loss) 496 (185 ) 198 (74 ) Interest expense (2,872 ) (697 ) (1,148 ) (279 ) Net loss before tax $ (2,376 ) $ (882 ) $ (950 ) $ (353 ) The income statements of the Verge Partnership Verge Verge Partnership Partnership Total JV Company Share Nine months ended Nine months ended September 30, September 30, 2023 2023 Revenues: Rental Revenue $ 2,042 $ 1,254 Revenue – other 320 196 Total Revenues 2,362 1,450 Cost of operations: Depreciation and amortization 2,958 1,815 Operating expenses 2,057 1,263 Property taxes 741 455 Total cost of operations 5,756 3,533 Total operating profit (3,394 ) (2,083 ) Interest expense (3,767 ) (2,312 ) Net profit before tax $ (7,161 ) $ (4,395 ) |