XML 51 R26.htm IDEA: XBRL DOCUMENT v3.20.1
Investment in Joint Ventures (Tables)
3 Months Ended
Mar. 31, 2020
Equity Method Investments and Joint Ventures [Abstract]  
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 March 31, 2020                              
Brooksville Quarry, LLC   50.00 %  $ 7,486     14,335     (24 )   (12 )
BC FRP Realty, LLC   50.00 %   5,295     22,818     (124 )   (62 )
RiverFront Holdings II, LLC   80.00 %   26,092     100,315     (242 )   (391 )
Bryant Street Partnerships   61.36 %   59,008     110,925     —      (432 )
Hyde Park         3,741     3,741     —      —   
DST Hickory Creek   26.65 %   6,000     49,208     (75 )   83  
Amber Ridge Loan         876     876     —      —   
1800 Half St. Owner, LLC   59.73 %   37,439     39,818     105      105   
Greenville/Woodfield Partnerships   40.00 %   15,987     40,685     116      67   
   Total        $       161,924     382,721       (244 )     (642 )
                               
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 )

 

 

                             

Joint Venture balance sheets (in thousands)

  As of March 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 99,680       110,573       46,472       17,844       5,208      $ 279,777  
Cash and cash equivalents   535       161       1,741       21,974       35,339       59,750  
Unrealized rents & receivables   76       177       538       0       0       791  
Deferred costs   24       14       457       0       138       633  

   

Total Assets

100,315       110,925       49,208       39,818       40,685     $ 340,951  
                                             

 

 

Secured notes payable 50,503       15,383       29,257       0       0     $ 95,143  
Other liabilities   6,908       17,540       335       903       771       26,457  
Capital - FRP   37,339       57,848       5,228       37,440       15,987       153,842  
Capital - Third Parties   5,565       20,154       14,388       1,475       23,927       65,509  

   

Total Liabilities and Capital

100,315       110,925       49,208       39,818       40,685     $ 340,951  

 

  As of March 31, 2020    
  Brooksville   BC FRP       Amber Ridge   Apartment/   Grand
  Quarry, LLC   Realty, LLC   Hyde Park   Loan   Mixed Use   Total
                       
Investments in real estate, net.  $ 14,291       22,311       3,741       876       279,777      $ 320,996  
Cash and cash equivalents   41       20       0       0       59,750       59,811  
Unrealized rents & receivables   0       225       0       0       791       1,016  
Deferred costs   3       262       0       0       633       898  
   Total Assets  $ 14,335       22,818       3,741       876       340,951     $ 382,721  
                                               
Secured notes payable  $ 0       12,161       0       0       95,143     $ 107,304  
Other liabilities   47       117       0       0       26,457       26,621  
Capital - FRP   7,486       5,270       3,741       876       153,842       171,215  
Capital - Third Parties   6,802       5,270       0       0       65,509       77,581  
   Total Liabilities and Capital  $ 14,335       22,818       3,741       876       340,951      $ 382,721  

 

 

  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