Investment in Joint Ventures (Equity Method) | (11) Investments in Joint Ventures Brooksville. BC FRP Realty (Windlass Run). RiverFront Holdings II, LLC. Bryant Street Partnerships. Hyde Park. DST Hickory Creek Amber Ridge. 1800 Half Street. Greenville/Woodfield Partnerships. On December 23, 2019 the Company and Woodfield formed a joint venture to develop a 200-unit multifamily apartment project located at 1430 Hampton Avenue, Greenville, SC. The project is located in an Opportunity Zone, which provides tax benefits in the new communities’ development program as established by Congress in the Tax Cuts and Jobs Act of 2017. The Company contributed $6.2 million in exchange for a 40% common equity in the joint venture. The Company’s equity interest in the joint venture is accounted for under the equity method of accounting through the construction and lease up period. Woodfield personally guaranteed the loan and will be managing the projects day to day operations. Major decisions for the entity must be made unanimously between both members. Investments in Joint Ventures (in thousands): 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 March 31, 2020 Brooksville Quarry, LLC 50.00 % $ 7,486 14,335 (24 ) (12 ) BC FRP Realty, LLC 50.00 % 5,295 22,818 (124 ) (62 ) RiverFront Holdings II, LLC 80.00 % 26,092 100,315 (242 ) (391 ) Bryant Street Partnerships 61.36 % 59,008 110,925 — (432 ) Hyde Park 3,741 3,741 — — DST Hickory Creek 26.65 % 6,000 49,208 (75 ) 83 Amber Ridge Loan 876 876 — — 1800 Half St. Owner, LLC 59.73 % 37,439 39,818 105 105 Greenville/Woodfield Partnerships 40.00 % 15,987 40,685 116 67 Total $ 161,924 382,721 (244 ) (642 ) As of December 31, 2019 Brooksville Quarry, LLC 50.00 % $ 7,499 14,316 (84 ) (42 ) BC FRP Realty, LLC 50.00 % 5,391 22,969 (1,114 ) (591 ) RiverFront Holdings II, LLC 80.00 % 25,975 88,235 (95 ) (871 ) Bryant Street Partnerships 61.36 % 58,353 96,477 260 (573 ) Hyde Park 3,492 3,492 — — DST Hickory Creek 26.65 % 6,000 49,369 (168 ) 123 Amber Ridge Loan 509 509 — — 1800 Half St. Owner, LLC 59.73 % 37,314 40,161 — — Greenville/Woodfield Partnerships 40.00 % 15,919 19,214 — — Total $ 160,452 334,742 (1,201 ) (1,954 ) Summarized Financial Information for the Investments in Joint Ventures (in thousands): As of March 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 $ 99,680 110,573 46,472 17,844 5,208 $ 279,777 Cash and cash equivalents 535 161 1,741 21,974 35,339 59,750 Unrealized rents & receivables 76 177 538 0 0 791 Deferred costs 24 14 457 0 138 633 Total Assets $ 100,315 110,925 49,208 39,818 40,685 $ 340,951 Secured notes payable $ 50,503 15,383 29,257 0 0 $ 95,143 Other liabilities 6,908 17,540 335 903 771 26,457 Capital - FRP 37,339 57,848 5,228 37,440 15,987 153,842 Capital - Third Parties 5,565 20,154 14,388 1,475 23,927 65,509 Total Liabilities and Capital $ 100,315 110,925 49,208 39,818 40,685 $ 340,951 As of March 31, 2020 Brooksville BC FRP Amber Ridge Apartment/ Grand Quarry, LLC Realty, LLC Hyde Park Loan Mixed Use Total Investments in real estate, net. $ 14,291 22,311 3,741 876 279,777 $ 320,996 Cash and cash equivalents 41 20 0 0 59,750 59,811 Unrealized rents & receivables 0 225 0 0 791 1,016 Deferred costs 3 262 0 0 633 898 Total Assets $ 14,335 22,818 3,741 876 340,951 $ 382,721 Secured notes payable $ 0 12,161 0 0 95,143 $ 107,304 Other liabilities 47 117 0 0 26,457 26,621 Capital - FRP 7,486 5,270 3,741 876 153,842 171,215 Capital - Third Parties 6,802 5,270 0 0 65,509 77,581 Total Liabilities and Capital $ 14,335 22,818 3,741 876 340,951 $ 382,721 As of December 31, 2019 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 $ 87,521 95,903 46,685 14,391 1,889 $ 246,389 Cash and cash equivalents 630 387 1,764 25,770 17,325 45,876 Unrealized rents & receivables 82 158 446 0 0 686 Deferred costs 2 29 474 0 0 505 Total Assets $ 88,235 96,477 49,369 40,161 19,214 $ 293,456 Secured notes payable $ 38,564 1,660 29,246 0 0 $ 69,470 Other liabilities 6,771 17,183 120 1,363 1,889 27,326 Capital - FRP 37,284 57,479 6,000 37,314 15,919 153,996 Capital - Third Parties 5,616 20,155 14,003 1,484 1,406 42,664 Total Liabilities and Capital $ 88,235 96,477 49,369 40,161 19,214 $ 293,456 As of December 31, 2019 Brooksville BC FRP Amber Ridge Apartment/ Grand Quarry, LLC Realty, LLC Hyde Park Loan Mixed Use Total Investments in real estate, net. $ 14,293 22,423 3,492 509 246,389 $ 287,106 Cash and cash equivalents 18 15 0 0 45,876 45,909 Unrealized rents & receivables 0 220 0 0 686 906 Deferred costs 5 311 0 0 505 821 Total Assets $ 14,316 22,969 3,492 509 293,456 $ 334,742 Secured notes payable $ 0 12,103 0 0 69,470 $ 81,573 Other liabilities 2 196 0 0 27,326 27,524 Capital - FRP 7,500 5,335 3,492 509 153,996 170,832 Capital - Third Parties 6,814 5,335 0 0 42,664 54,813 Total Liabilities and Capital $ 14,316 22,969 3,492 509 293,456 $ 334,742 The Company’s capital recorded by the unconsolidated Joint Ventures is $9,289,000 more than the Investment in Joint Ventures reported in the Company’s consolidated balance sheet due to the lower basis in property contributed. The amount of consolidated retained earnings for these joint ventures was $(4,595,000) and $(4,127,000) as of March 31, 2020 and December 31, 2019 respectively. |