XML 38 R26.htm IDEA: XBRL DOCUMENT v3.20.2
Investment in Joint Ventures (Tables)
9 Months Ended
Sep. 30, 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 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 )
                               
Joint Venture balance sheets (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