XML 35 R25.htm IDEA: XBRL DOCUMENT v3.23.1
Investment in Unconsolidated Joint Ventures (Tables)
3 Months Ended
Mar. 31, 2023
Equity Method Investments and Joint Ventures [Abstract]  
Summary of Financial Data and Principal Activities of Unconsolidated Joint Ventures
The following information summarizes financial data and principal activities of the Company's unconsolidated joint ventures. The information included in the following table entitled summary of financial position is as of March 31, 2023 and December 31, 2022 ($ in thousands).
SUMMARY OF FINANCIAL POSITION
Total AssetsTotal DebtTotal Equity (Deficit)Company's Investment 
2023202220232022202320222023 2022 
Operating Properties:
AMCO 120 WT Holdings, LLC$80,739 $81,136 $ $— $79,916 $80,509 $14,713 $14,856 
Crawford Long - CPI, LLC (1)23,111 22,857 62,406 62,856 (40,697)(39,691)(19,697)(2)(19,173)(2)
Under Development:
Neuhoff Holdings LLC (3)391,658 321,338 129,622 115,940 222,390 177,734 117,618 93,647 
Land:
715 Ponce Holdings LLC8,391 8,333  — 8,377 8,332 4,311 4,261 
Sold and Other:
HICO Victory Center LP158 158  — 5,818 5,818 79 75 
$504,057 $433,822 $192,028 $178,796 $275,804 $232,702 $117,024 $93,666 

(1) Subsequent to quarter end, Crawford Long - CPI, LLC executed a loan application for its Medical Offices at Emory Hospital property. This $83.0 million interest-only mortgage loan will have a 9-year term and a fixed interest rate of 4.80%. It is expected to close in the second quarter, with the proceeds to be used to pay off the existing $62.4 million mortgage loan maturing June 1, 2023.
(2) Negative investment basis included in deferred income on the consolidated balance sheets.
(3) Neuhoff Holdings LLC has a construction loan with a borrowing capacity up to $312.7 million that matures September 2025. Effective April 10, 2023, the interest rate on the Neuhoff loan changed from the London Interbank Offered Rate ("LIBOR") to the Secured Overnight Financing Rate ("SOFR") plus 3.45%. The minimum rate is 3.60%.
The information included in the summary of operations table is for the three months ended March 31, 2023 and 2022 ($ in thousands).
SUMMARY OF OPERATIONS
Total RevenuesNet Income (Loss)Company's Income
from Investment
202320222023202220232022
Operating Properties:
AMCO 120 WT Holdings, LLC$2,701 $2,565 $780 $692 $155 $134 
Crawford Long - CPI, LLC 3,079 3,178 994 1,116 462 523 
Under Development:
Neuhoff Holdings LLC24 25 10 21 5 10 
Land:
715 Ponce Holdings LLC67 55 45 36 23 18 
Sold and Other:
Carolina Square Holdings LP 4,089 48 724 24 334 
HICO Victory Center LP92 19 6,735 19 4 
Other  (2) (41) 99 
$5,963 $9,929 $8,612 $2,567 $673 $1,124