XML 46 R44.htm IDEA: XBRL DOCUMENT v3.19.3
Investments in Joint Ventures (Details Narrative)
$ in Thousands
1 Months Ended 3 Months Ended 9 Months Ended 12 Months Ended
May 31, 2016
USD ($)
Sep. 30, 2019
USD ($)
integer
Sep. 30, 2018
USD ($)
Dec. 31, 2006
USD ($)
Sep. 30, 2019
USD ($)
integer
Sep. 30, 2018
USD ($)
Sep. 30, 2016
USD ($)
a
ft²
Dec. 31, 2018
USD ($)
integer
Dec. 31, 2017
Jul. 31, 2019
USD ($)
a
ft²
integer
Jun. 26, 2019
USD ($)
integer
Mar. 13, 2019
USD ($)
Dec. 24, 2018
a
May 04, 2018
USD ($)
Jan. 27, 2018
USD ($)
Sep. 28, 2017
USD ($)
integer
Oct. 04, 2006
a
Company's share of the loss of the joint venture   $ 746 $ 13   $ 1,282 $ 36   $ 88                  
Joint Venture consolidated retained earnings   (3,637)     (3,637)     $ (2,702)                  
Cash contribution         16,226 $ 7,160                      
Difference between capital recorded by the Company and the joint ventures   10,345     10,345                        
Bryant Street and MRP                                  
Loan guarantee amount   $ 26,000     $ 26,000                        
Loan guarantee term         48 months                        
Loan guarantee description         The Company and MRP guaranteed $26 million of the loan in exchange for a 1% lower interest rate. The Company and MRP have a side agreement limiting the Company’s guarantee to its proportionate ownership. The value of the guarantee was calculated at $1.9 million based on the present value of the 1% interest savings over the anticipated 48 month term. This amount is included as part of the Company’s investment basis and is amortized to expense over the 48 months. The Company will evaluate the guarantee liability based upon the success of the project and assuming no payments are made under the guarantee the Company will have a gain for $1.9 million when the loan is paid in full.                        
Loan guarantee interest savings   1.00%     1.00%                        
Loan guarantee present value   $ 1,900     $ 1,900                        
BC FRP Realty, LLC Debt                                  
Construction financing through September 15, 2022                               $ 17,250  
Interest rate over LIBOR                 2.50%                
Outstanding balance   11,538     11,538                        
Buildings | integer                               4  
Eagle BankRiverFront Holdings II, LLC                                  
Interest rate over LIBOR               3.25%                  
Outstanding balance   27,671     $ 27,671                        
Loan commitment                           $ 71,000      
Loan description               The loan is interest only and matures in 36 months with a 12 month extension assuming completion of construction and at least one occupancy. There is a provision for an additional 60 months extension with a 30 year amortization of principal at 2.15% over 7 year US Treasury Constant if NOI is sufficient for a 9% yield.                  
Bryant Street Partnerships Construction Loan                                  
Interest rate over LIBOR         2.25%                        
Outstanding balance   $ 0     $ 0                        
Loan commitment                       $ 132,000          
Loan description         The loan matures March 13, 2023 with up to two extension of one year each upon certain conditions.                        
Bryant Street Partnerships Construction Loan Extension 1                                  
Debt service coverage                       1.1          
Loan-to-value                       65.00%          
Bryant Street Partnerships Construction Loan Extension 2                                  
Debt service coverage                       1.25          
Loan-to-value                       65.00%          
Vulcan                                  
Joint venture percentage stake                                 50.00%
Acres conributed | a                                 553
Vulcan leasehold interest | a                                 3,443
FRP additional contribution for land       $ 3,018                          
Additional land acquired | a                                 288
St Johns Properties JV St Johns                                  
Value of land contributed             $ 3,240                    
Joint venture percentage stake             50.00%                    
Acres conributed | a             10                    
MRP                                  
Other ownership capital contribution               $ 5,600                  
Development fee               $ 725                  
DST CS1031 Hickory Creek                                  
Square feet | ft²                   273,940              
Land acreage | a                   20.4              
Buildings | integer                   19              
Interest rate                   3.74%              
Financing term   10 years                              
Amortization period   30 years                              
Financing obtained                   $ 29,672              
Interest only period   5 years                              
Property value                   $ 45,600              
Brooksville Quarry, LLC                                  
Land acreage | a                                 4,300
Joint venture percentage stake   50.00%     50.00%     50.00%                 50.00%
Acres conributed | a                                 3,443
Book value of land contribution       2,548                          
FRP additional contribution for land       $ 3,018                          
Additional land acquired | a                                 288
Company's share of the loss of the joint venture         $ 34     $ 61                  
BC FRP Realty, LLC                                  
Square feet | ft²             329,000                    
Value of land contributed             $ 7,500                    
Joint venture percentage stake   50.00%     50.00%   50.00% 50.00%                  
Distribution received $ 2,130                                
Acres conributed | a             25                    
Company's share of the loss of the joint venture         $ 495     $ 0                  
Hyde Park                                  
Company's share of the loss of the joint venture         0     (39)                  
Equity method loan balance   $ 1,047     $ 1,047                        
Loan commitment                             $ 3,500    
Interest rate                             10.00%    
Preferred return                             20.00%    
No. of townhomes | integer   122     122                        
No. Single family homes | integer   4     4                        
RiverFront Holdings II, LLC                                  
Value of land contributed               $ 16,300                  
Joint venture percentage stake   80.00%     80.00%     80.00%                  
Book value of land contribution               $ 4,600                  
Company's share of the loss of the joint venture         $ 597     66                  
Cash contribution               6,200                  
Preferred equity financing               $ 13,750                  
Preferred equity financing advanced         $ 13,750                        
Preferred equity financing interest rate                           7.50%      
Bryant Street Partnerships                                  
Number of partnerships | integer               4                  
Land acreage | a                         5        
Joint venture percentage stake   61.36%     61.36%     61.36%         61.36%        
Company's share of the loss of the joint venture         $ 130     $ 0                  
Cash contribution               32,000                  
Preferred equity financing               $ 23,000                  
Preferred equity financing interest rate                         8.00%        
Amber Ridge                                  
Company's share of the loss of the joint venture         $ 0                        
Loan commitment                     $ 18,500            
Interest rate                     10.00%            
Preferred return                     20.00%            
No. of townhomes | integer                     190            
DST Hickory Creek                                  
Joint venture percentage stake   26.65%     26.65%         26.65%              
Distribution received   $ 40                              
Company's share of the loss of the joint venture         $ 26                        
Cash contribution   $ 6,000