Investment in Joint Ventures (Equity Method) | (11) Investments in Joint Ventures Brooksville. BC FRP Realty (Windlass Run). 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. On February 14, 2020, Woodfield Riverside OZB, LLC closed on a construction loan with Truist Bank for up to $22.8 million at an interest rate of 2.25% over Daily 1-Month LIBOR. When the Certificate of Occupancy is received, the interest rate reduces to 2.05% over Daily 1-Month LIBOR. The loan matures February 10, 2024 with two one-year extension options after initial 48 month term amortizing payments over 30 years, and meeting Debt Service Coverage Ratio of not less than 1.25-to-1.0. The loan balance at March 31, 2021 was $8,307,000. 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 (1) As of March 31, 2021 Brooksville Quarry, LLC 50.00 % $ 7,487 14,315 (22 ) (11 ) BC FRP Realty, LLC 50.00 % 5,387 22,715 (52 ) (26 ) RiverFront Holdings II, LLC (1) — — (760 ) (639 ) Bryant Street Partnerships 61.36 % 59,907 187,509 (1,137 ) (1,061 ) Hyde Park 591 591 — — DST Hickory Creek 26.65 % 6,000 47,469 (99 ) 84 Amber Ridge Loan 10,197 10,197 — — 1800 Half St. Owner, LLC 61.37 % 38,027 59,005 16 18 Greenville/Woodfield Partnerships 40.00 % 16,304 57,092 — — Total $ 143,900 398,893 (2,054 ) (1,635 ) The Company's Share of Profit Common Total Total Assets of Profit (Loss) (Loss) of the Ownership Investment The Partnership Of the Partnership Partnership (1) As of December 31, 2020 Brooksville Quarry, LLC 50.00 % $ 7,499 14,347 (78 ) (39 ) BC FRP Realty, LLC 50.00 % 5,184 22,747 (411 ) (207 ) RiverFront Holdings II, LLC 80.00 % 23,533 108,538 (4,573 ) (3,907 ) Bryant Street Partnerships 61.36 % 60,159 173,814 (836 ) (2,130 ) Hyde Park 591 591 — — DST Hickory Creek 26.65 % 6,000 47,761 (367 ) 339 Amber Ridge Loan 10,026 10,026 — — 1800 Half St. Owner, LLC 61.37 % 37,875 54,275 158 164 Greenville/Woodfield Partnerships 40.00 % 16,204 46,457 182 90 Total $ 167,071 478,556 (5,925 ) (5,690 ) (1): RiverFront Holdings II, LLC was consolidated on March 31, 2021. RiverFront Holdings II, LLC includes $286,000 in 2020 for the Company’s share of preferred interest. Bryant Street Partnerships includes $234,000 in 2021 and $1,146,000 in 2020 for the Company’s share of preferred interest and $118,000 in 2021 and $471,000 in 2020 for amortization of guarantee liability related to the Bryant Street loan. The Company’s Investments in Joint Ventures as of March 31, 2021 are summarized in the following two tables (in thousands): As of March 31, 2021 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 $ 0 186,148 44,972 46,099 56,946 $ 334,165 Cash and cash equivalents 0 1,092 1,251 10,096 146 12,585 Unrealized rents & receivables 0 203 858 0 0 1,061 Deferred costs 0 66 388 2,810 0 3,264 Total Assets $ 0 187,509 47,469 59,005 57,092 $ 351,075 Secured notes payable $ 0 93,798 29,303 0 9,789 $ 132,890 Other liabilities 0 16,180 219 4,206 7,396 28,001 Capital - FRP 0 58,139 4,783 37,482 15,963 116,367 Capital – Third Parties 0 19,392 13,164 17,317 23,944 73,817 Total Liabilities and Capital $ 0 187,509 47,469 59,005 57,092 $ 351,075 As of March 31, 2021 Brooksville BC FRP Amber Ridge Apartment/ Grand Quarry, LLC Realty, LLC Hyde Park Loan Mixed Use Total Investments in real estate, net. $ 14,285 21,943 591 10,197 334,165 $ 381,181 Cash and cash equivalents 27 213 0 0 12,585 12,825 Unrealized rents & receivables 0 272 0 0 1,061 1,333 Deferred costs 3 287 0 0 3,264 3,554 Total Assets $ 14,315 22,715 591 10,197 351,075 $ 398,893 Secured notes payable $ 0 11,943 0 0 132,890 $ 144,833 Other liabilities 20 112 0 0 28,001 28,133 Capital - FRP 7,487 5,330 591 10,197 116,367 139,972 Capital - Third Parties 6,808 5,330 0 0 73,817 85,955 Total Liabilities and Capital $ 14,315 22,715 591 10,197 351,075 $ 398,893 The Company’s capital recorded by the unconsolidated Joint Ventures is $3,927,000 less than the Investment in Joint Ventures reported in the Company’s consolidated balance sheet due primarily to capitalized interest. The Company’s Investments in Joint Ventures as of December 31, 2020 are summarized in the following two tables (in thousands): As of December 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 $ 105,737 173,560 45,379 37,452 42,668 $ 404,796 Cash and cash equivalents 2,626 111 1,202 14,011 3,554 21,504 Unrealized rents & receivables 13 58 775 2 0 848 Deferred costs 162 85 405 2,810 235 3,697 Total Assets $ 108,538 173,814 47,761 54,275 46,457 $ 430,845 Secured notes payable $ 64,982 72,471 29,291 0 1,776 $ 168,520 Other liabilities 4,189 22,952 107 1,953 4,774 33,975 Capital - FRP 34,667 58,559 4,894 37,466 15,963 151,549 Capital - Third Parties 4,700 19,832 13,469 14,856 23,944 76,801 Total Liabilities and Capital $ 108,538 173,814 47,761 54,275 46,457 $ 430,845 As of December 31, 2020 Brooksville BC FRP Amber Ridge Apartment/ Grand Quarry, LLC Realty, LLC Hyde Park Loan Mixed Use Total Investments in real estate, net. $ 14,287 22,067 591 10,026 404,796 $ 451,767 Cash and cash equivalents 55 90 0 0 21,504 21,649 Unrealized rents & receivables 0 254 0 0 848 1,102 Deferred costs 5 336 0 0 3,697 4,038 Total Assets $ 14,347 22,747 591 10,026 430,845 $ 478,556 Secured notes payable $ 0 12,370 0 0 168,520 $ 180,890 Other liabilities 28 123 0 0 33,975 34,126 Capital - FRP 7,499 5,127 591 10,026 151,549 174,792 Capital - Third Parties 6,820 5,127 0 0 76,801 88,748 Total Liabilities and Capital $ 14,347 22,747 591 10,026 430,845 $ 478,556 The amount of consolidated retained earnings (accumulated deficit) for these joint ventures was $(5,937,000) and $(8,278,000) as of March 31, 2021 and December 31, 2020 respectively. The income statements of RiverFront Holdings II, LLC are as follows (in thousands): RiverFront RiverFront RiverFront RiverFront Holdings II, LLC. Holdings II, LLC. Holdings II, LLC. Holdings II, LLC. Total JV Company Share Total JV Company Share Maren Three Months ended Three Months ended Three Months ended Three Months ended March 31, March 31, March 31, March 31, 2021 2021 2020 2020 Revenues: Rental Revenue $ 1,836 $ 1,469 $ — $ — Revenue – other 168 134 2 2 Total Revenues 2,004 1,603 2 2 Cost of operations: Depreciation and amortization 942 754 — — Operating expenses 721 576 236 190 Property taxes 215 172 8 6 Total cost of operations 1,878 1,502 244 196 Total operating profit 126 101 (242 ) (194 ) Interest expense (886 ) (740 ) — (197 ) Net loss before tax (760 ) (639 ) (242 ) (391 ) The income statements of the Bryant Partnerships are as follows (in thousands): Bryant Street Bryant Street Partnerships Partnerships Total JV Company Share Bryant Three Months ended Three Months ended March 31, March 31, 2021 2021 Revenues: Rental Revenue $ 17 $ 10 Revenue – other 19 12 Total Revenues 36 22 Cost of operations: Depreciation and amortization 366 225 Operating expenses 507 311 Property taxes 0 0 Total cost of operations 873 536 Total operating profit (837 ) (514 ) Interest expense (300 ) (547 ) Net loss before tax (1,137 ) (1,061 ) |