XML 47 R31.htm IDEA: XBRL DOCUMENT v3.20.4
Investments in Joint Ventures (Tables)
12 Months Ended
Dec. 31, 2020
Dec. 31, 2019
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 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 )
                               
                            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, 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 financial statements (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  
                                               
  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  
RiverFront Holdings II, LLC    
Joint Venture financial statements (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   Year ended   Year ended   Year ended   Year ended  
    December 31,   December 31,   December 31,   December 31,  
    2020   2020   2019   2019  
Revenues:                                
    Rental Revenue   $ 2,825     $ 2,260     $ —       $ —    
    Revenue – other     233       186       —         —    
Total Revenues     3,058       2,446       —         —    
                                 
Cost of operations:                                
     Depreciation and amortization     2,432       1,946       —         —    
     Operating expenses     1,795       1,435       95       76  
     Property taxes     331       265       —         —    
Total cost of operations     4,558       3,646       95       76  
                                 
Total operating profit     (1,500 )     (1,200 )     (95 )     (76 )
Interest expense     (3,073 )     (2,707 )     —         (795 )
                                 
Net loss before tax     (4,573 )     (3,907 )     (95 )     (871 )
 
Bryant Street Partnerships    
Joint Venture financial statements (in thousands)
    Bryant Street   Bryant Street
    Partnerships   Partnerships
    Total JV   Company Share
Bryant   Year ended   Year ended
    December 31,   December 31,
    2020   2020
Revenues:                
    Rental Revenue   $ —       $ —    
    Revenue – other     5       3  
Total Revenues     5       3  
                 
Cost of operations:                
     Depreciation and amortization     184       113  
     Operating expenses     483       297  
     Property taxes     17       10  
Total cost of operations     684       420  
                 
Total operating profit     (679 )     (417 )
Interest expense     (157 )     (1,713 )
                 
Net loss before tax     (836 )     (2,130 )