Investments in Joint Ventures | Investments in Joint Ventures. The Company has investments in joint ventures, primarily with other real estate developers. Joint ventures where FRP is not the primary beneficiary are reflected in the line “Investment in joint ventures” on the balance sheet and “Equity in loss of joint ventures” on the income statement. The assets of these joint ventures are restricted to use by the joint ventures and their obligations can only be settled by their assets or additional contributions by the partners. The following table summarizes the Company’s investments in unconsolidated joint ventures (in thousands): FRP The Company's Total Total Assets of Profit (Loss) The As of September 30, 2024 Brooksville Quarry, LLC 50.00 % $ 7,514 14,432 (70) (35) BC FRP Realty, LLC 50.00 % 5,484 21,996 (728) (364) Buzzard Point Sponsor, LLC 50.00 % 2,424 4,848 — — Bryant Street Partnerships 72.10 % 66,747 198,821 (6,748) (4,969) Lending ventures 27,374 16,929 — — Estero Partnership 16.00 % 3,683 38,520 — — The Verge Partnership 61.37 % 37,849 127,103 (3,969) (2,436) Greenville Partnerships 40.00 % 6,197 100,735 (1,945) (778) Total $ 157,272 523,384 (13,460) (8,582) The Company completed negotiations with MRP concerning the ownership adjustment related to the Bryant Street stabilization and conversion of FRP preferred equity to common equity resulting in FRP ownership of 72.10% effective in 2024 compared to 61.36% prior ownership. The major classes of assets, liabilities and equity of the Company’s Investments in Joint Ventures as of September 30, 2024 are summarized in the following two tables (in thousands): As of September 30, 2024 Buzzard Point Bryant Street Estero Verge Greenville Total Multifamily Investments in real estate, net $ 0 185,176 37,495 125,044 97,101 $ 444,816 Cash and restricted cash 0 5,193 1,025 1,580 3,027 10,825 Unrealized rents & receivables 0 6,960 0 310 494 7,764 Deferred costs 4,848 1,492 0 169 113 6,622 Total Assets $ 4,848 198,821 38,520 127,103 100,735 $ 470,027 Secured notes payable $ 0 110,802 16,000 68,178 81,756 $ 276,736 Other liabilities 0 2,459 0 856 2,225 5,540 Capital – FRP 2,424 64,740 3,600 35,575 5,356 111,695 Capital – Third Parties 2,424 20,820 18,920 22,494 11,398 76,056 Total Liabilities and Capital $ 4,848 198,821 38,520 127,103 100,735 $ 470,027 Brooksville BC FRP Lending Multifamily Grand Investments in real estate, net $ 14,356 21,084 16,929 444,816 $ 497,185 Cash and restricted cash 74 108 0 10,825 11,007 Unrealized rents & receivables 0 451 0 7,764 8,215 Deferred costs 2 353 0 6,622 6,977 Total Assets $ 14,432 21,996 16,929 470,027 $ 523,384 Secured notes payable $ 0 10,857 (10,445) 276,736 $ 277,148 Other liabilities 66 283 0 5,540 5,889 Capital – FRP 7,515 5,428 27,374 111,695 152,012 Capital – Third Parties 6,851 5,428 0 76,056 88,335 Total Liabilities and Capital $ 14,432 21,996 16,929 470,027 $ 523,384 The Company’s capital recorded by the unconsolidated Joint Ventures is $5,260,000 less than the Investment in Joint Ventures reported in the Company’s consolidated balance sheet due primarily to capitalized interest. The major classes of assets, liabilities and equity of the Company’s Investments in Joint Ventures as of December 31, 2023 are summarized in the following two tables (in thousands): As of December 31, 2023 Buzzard Point Bryant Street Estero Verge Greenville Total Multifamily Investments in real estate, net $ 0 187,616 35,576 128,154 95,911 $ 447,257 Cash and restricted cash 0 7,543 3,076 1,323 2,000 13,942 Unrealized rents & receivables 0 6,737 0 403 127 7,267 Deferred costs 4,652 738 0 293 185 5,868 Total Assets $ 4,652 202,634 38,652 130,173 98,223 $ 474,334 Secured notes payable $ 0 107,084 16,000 72,691 66,434 $ 262,209 Other liabilities 0 3,129 0 1,344 3,867 8,340 Capital – FRP 2,326 69,779 3,600 34,391 10,450 120,546 Capital – Third Parties 2,326 22,642 19,052 21,747 17,472 83,239 Total Liabilities and Capital $ 4,652 202,634 38,652 130,173 98,223 $ 474,334 As of December 31, 2023 Brooksville BC FRP Lending Multifamily Grand Investments in real estate, net $ 14,358 21,503 17,117 447,257 $ 500,235 Cash and restricted cash 80 127 0 13,942 14,149 Unrealized rents & receivables 0 464 0 7,267 7,731 Deferred costs 1 360 0 5,868 6,229 Total Assets $ 14,439 22,454 17,117 474,334 $ 528,344 Secured notes payable $ 0 12,086 (10,578) 262,209 $ 263,717 Other liabilities 0 402 0 8,340 8,742 Capital – FRP 7,552 4,983 27,695 120,546 160,776 Capital - Third Parties 6,887 4,983 0 83,239 95,109 Total Liabilities and Capital $ 14,439 22,454 17,117 474,334 $ 528,344 The amount of consolidated retained earnings (accumulated deficit) for these joint ventures was $(28,388,000) and $(21,823,000) as of September 30, 2024 and December 31, 2023, respectively. The income statements of the Bryant Street Partnerships are as follows (in thousands): Bryant Street Bryant Street Bryant Street Bryant Street Nine Months ended Nine Months ended Nine Months ended Nine Months ended September 30, September 30, September 30, September 30, 2024 2023 2024 2023 Revenues: Rental Revenue $ 10,191 $ 9,322 $ 7,341 $ 5,720 Revenue – other 1,623 1,784 1,169 1,095 Total Revenues 11,814 11,106 8,510 6,815 Cost of operations: Depreciation and amortization 5,139 5,202 3,702 3,192 Operating expenses 4,394 4,384 3,165 2,690 Property taxes 1,051 789 757 484 Total cost of operations 10,584 10,375 7,624 6,366 Total operating profit/(loss) 1,230 731 886 449 Interest expense (7,978) (8,607) (5,855) (5,380) Net loss before tax $ (6,748) $ (7,876) $ (4,969) $ (4,931) The Company completed negotiations with MRP concerning the ownership adjustment related to the Bryant Street stabilization and conversion of FRP preferred equity to common equity resulting in FRP ownership of 72.10% effective in 2024 compared to 61.36% prior ownership. Interest expense in 2024 for the total JV and the Company share includes $372,000 loan guarantee expense. The income statements of the Greenville Partnerships are as follows (in thousands): Greenville Greenville Greenville Greenville Nine Months ended Nine Months ended Nine Months ended Nine Months ended September 30, September 30, September 30, September 30, 2024 2023 2024 2023 Revenues: Rental Revenue $ 6,668 $ 4,875 $ 2,667 $ 1,950 Revenue – other 608 405 243 162 Total Revenues 7,276 5,280 2,910 2,112 Cost of operations: Depreciation and amortization 2,625 2,118 1,050 847 Operating expenses 1,958 1,784 782 714 Property taxes 1,129 882 452 353 Total cost of operations 5,712 4,784 2,284 1,914 Total operating profit/(loss) 1,564 496 626 198 Interest expense (3,509) (2,872) (1,404) (1,148) Net loss before tax $ (1,945) $ (2,376) $ (778) $ (950) The income statements of The Verge Partnership are as follows (in thousands): The Verge The Verge The Verge The Verge Nine Months ended Nine Months ended Nine Months ended Nine Months ended September 30, September 30, September 30, September 30, 2024 2023 2024 2023 Revenues: Rental Revenue $ 5,355 $ 2,042 $ 3,286 $ 1,254 Revenue – other 761 320 467 196 Total Revenues 6,116 2,362 3,753 1,450 Cost of operations: Depreciation and amortization 3,250 2,958 1,995 1,815 Operating expenses 2,301 2,057 1,411 1,263 Property taxes 743 741 456 455 Total cost of operations 6,294 5,756 3,862 3,533 Total operating profit/(loss) (178) (3,394) (109) (2,083) Interest expense (3,791) (3,767) (2,327) (2,312) Net loss before tax $ (3,969) $ (7,161) $ (2,436) $ (4,395) |