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 June 30, 2020 Brooksville Quarry, LLC 50.00 % $ 7,476 14,310 (42 ) (21 ) BC FRP Realty, LLC 50.00 % 5,286 22,689 (210 ) (104 ) RiverFront Holdings II, LLC 80.00 % 25,484 104,426 (1,326 ) (1,409 ) Bryant Street Partnerships 61.36 % 59,549 133,553 — (825 ) Hyde Park 1,214 1,214 — — DST Hickory Creek 26.65 % 6,000 48,651 (162 ) 168 Amber Ridge Loan 1,183 1,183 — — 1800 Half St. Owner, LLC 61.37 % 37,537 39,327 126 126 Greenville/Woodfield Partnerships 40.00 % 16,050 43,095 158 80 Total $ 159,779 408,448 (1,456 ) (1,985 ) 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 June 30, 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 $ 103,602 132,932 46,106 27,603 20,845 $ 331,088 Cash and cash equivalents 720 512 1,483 8,917 21,878 33,510 Unrealized rents & receivables 78 95 622 0 0 795 Deferred costs 26 14 440 2,807 372 3,659 Total Assets $ 104,426 133,553 48,651 39,327 43,095 $ 369,052 Secured notes payable $ 60,252 35,770 29,268 0 0 $ 125,290 Other liabilities 2,094 19,405 171 392 3,213 25,275 Capital - FRP 36,732 58,224 5,120 37,460 15,953 153,489 Capital - Third Parties 5,348 20,154 14,092 1,475 23,929 64,998 Total Liabilities and Capital $ 104,426 133,553 48,651 39,327 43,095 $ 369,052 As of June 30, 2020 Brooksville BC FRP Amber Ridge Apartment/ Grand Quarry, LLC Realty, LLC Hyde Park Loan Mixed Use Total Investments in real estate, net. $ 14,290 22,187 1,214 1,183 331,088 $ 369,962 Cash and cash equivalents 18 59 0 0 33,510 33,587 Unrealized rents & receivables 0 230 0 0 795 1,025 Deferred costs 2 213 0 0 3,659 3,874 Total Assets $ 14,310 22,689 1,214 1,183 369,052 $ 408,448 Secured notes payable $ 0 12,130 0 0 125,290 $ 137,420 Other liabilities 41 105 0 0 25,275 25,421 Capital - FRP 7,476 5,227 1,214 1,183 153,489 168,589 Capital - Third Parties 6,793 5,227 0 0 64,998 77,018 Total Liabilities and Capital $ 14,310 22,689 1,214 1,183 369,052 $ 408,448 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 $8,809,000 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 $(5,574,000) and $(4,127,000) as of June 30, 2020 and December 31, 2019 respectively. |