XML 33 R21.htm IDEA: XBRL DOCUMENT v3.7.0.1
Investment in Joint Ventures (Tables)
3 Months Ended
Mar. 31, 2017
Equity Method Investments and Joint Ventures [Abstract]  
Investments in Joint Ventures (in thousands)

                            The  
                            Company's  
                Total Assets     Net Loss     Share of Net  
          Total     of the     of the     Loss of the  
    Ownership     Investment     Partnership     Partnership     Partnership  
                               
As of March 31, 2017                              
RiverFront Holdings I, LLC   77.14 %   $9,379     $91,753       $   (987 )   $   (762 )
Brooksville Quarry, LLC   50.00 %   7,512     14,343     (18 )   (9 )
BC FRP Realty, LLC   50.00 %   5,341     10,935     —      —   
   Total         $  22,232     $ 117,031     $  (1,005 )   $  (771 )
                               
As of December 31, 2016                              
RiverFront Holdings I, LLC   77.14 %   $10,151     $90,420       $   (1,446 )   $   (1,115 )
Brooksville Quarry, LLC   50.00 %   7,522     14,341     (8 )   (4 )
BC FRP Realty, LLC   50.00 %   5,228     10,784     —      —   
   Total         $  22,901     $ 115,545     $  (1,454 )   $  (1,119 )

Financial Information for the Investments in Joint Ventures (in thousands)

    As of March 31, 2017
    Riverfront   Brooksville   BCF FRP    
    Holdings I, LLC   Quarry, LLC   Realty, LLC   Total
                 
Investments in real estate, net   $ 89,971     $ 14,310     $ 10,920     $ 115,201  
Cash     1,457       24       15       1,496  
Cash held in escrow     133       —         —         133  
Accounts receivable     32       4       —         36  
Prepaid expenses     160       5       —         165  
     Total Assets   $ 91,753     $ 14,343     $ 10,935     $ 117,031  
                                 
Long-term Debt   $ 76,626     $ —       $ —       $ 76,626  
Amortizable debt costs     (955     —         —         (955
Other liabilities     2,049       23       55       2,127  
Capital – FRP     9,379       7,512       5,341       22,232  
Capital - Third Parties     4,654       6,808       5,539       17,001  
     Total Liabilities and Capital   $ 91,753     $ 14,343     $ 10,935     $ 117,031  

 

 

 

  As of December 31, 2016
    Riverfront   Brooksville   BCF FRP    
    Holdings I, LLC   Quarry, LLC   Realty, LLC   Total
                 
Cash   $ 1,023     $ 18     $ 21     $ 1,062  
Cash held in escrow     88       —         —         88  
Investments in real estate, net     89,309       14,323       10,763       114,395  
     Total Assets   $ 90,420     $ 14,341     $ 10,784     $ 115,545  
                                 
Other Liabilities   $ 6,348     $ 1     $ 47     $ 6,396  
Long-term Debt     69,042       —        —        69,042  
Capital – FRP     10,151       7,522       5,228       22,901  
Capital - Third Parties     4,879       6,818       5,509       17,206  
     Total Liabilities and Capital   $ 90,420     $ 14,341     $ 10,784     $ 115,545  

Income statements for Riverfront Holdings I, LLC (in thousands)

    Three Months Ended March 31,
    2017   2016
Revenues:                
    Rental Revenue   $ 1,311       —    
    Revenue - Reimbursements     15       —    
Total Revenues     1,326       —    
Cost of operations:                
     Depreciation and amortization     863       22  
     Operating expenses     475       68  
     Property taxes     219       —    
Total cost of operations     1,557       90  
                 
Total operating profit     (231 )     (90 )
                 
Interest expense     (756 )     —    
Net loss of the Partnership   $ (987 )     (90