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 September 30, 2020 Brooksville Quarry, LLC 50.00 % $ 7,463 14,306 (66 ) (33 ) BC FRP Realty, LLC 50.00 % 5,233 22,726 (311 ) (157 ) RiverFront Holdings II, LLC 80.00 % 24,429 106,289 (3,116 ) (2,749 ) Bryant Street Partnerships 61.36 % 60,059 156,638 (126 ) (1,317 ) Hyde Park 591 591 — — DST Hickory Creek 26.65 % 6,000 48,303 (255 ) 254 Amber Ridge Loan 9,970 9,970 — — 1800 Half St. Owner, LLC 61.37 % 37,748 52,933 147 141 Greenville/Woodfield Partnerships 40.00 % 16,093 44,896 176 88 Total $ 167,586 456,652 (3,551 ) (3,773 ) 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 September 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 $ 104,647 156,022 45,787 32,358 32,768 $ 371,582 Cash and cash equivalents 1,330 483 1,397 17,765 11,754 32,729 Unrealized rents & receivables 81 110 697 0 0 888 Deferred costs 231 23 422 2,810 374 3,860 Total Assets $ 106,289 156,638 48,303 52,933 44,896 $ 409,059 Secured notes payable $ 63,082 57,792 29,279 0 0 $ 150,153 Other liabilities 2,670 20,213 229 2,969 4,996 31,077 Capital – FRP 35,550 58,527 5,009 37,481 15,960 152,527 Capital - Third Parties 4,987 20,106 13,786 12,483 23,940 75,302 Total Liabilities and Capital $ 106,289 156,638 48,303 52,933 44,896 $ 409,059 As of September 30, 2020 Brooksville BC FRP Amber Ridge Apartment/ Grand Quarry, LLC Realty, LLC Hyde Park Loan Mixed Use Total Investments in real estate, net. $ 14,289 22,063 591 9,970 371,582 $ 418,495 Cash and cash equivalents 17 82 0 0 32,729 32,965 Unrealized rents & receivables 0 235 0 0 888 1,123 Deferred costs 0 346 0 0 3,860 4,069 Total Assets $ 14,306 22,726 591 9,970 409,059 $ 456,652 Secured notes payable $ 0 12,268 0 0 150,153 $ 162,421 Other liabilities 62 104 0 0 31,077 31,243 Capital – FRP 7,463 5,177 591 9,970 152,527 175,728 Capital - Third Parties 6,781 5,177 0 0 75,302 87,260 Total Liabilities and Capital $ 14,306 22,726 591 9,970 409,059 $ 456,652 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 $8,199,000 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 $(6,879,000) and $(4,127,000) as of September 30, 2020 and December 31, 2019 respectively. |