XML 34 R22.htm IDEA: XBRL DOCUMENT v3.7.0.1
Investment in Joint Ventures (Tables)
6 Months Ended
Jun. 30, 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 June 30, 2017                              
RiverFront Holdings I, LLC   77.14 %   $8,583     $91,641       $   (2,019 )   $   (1,558 )
Brooksville Quarry, LLC   50.00 %   7,500     14,343     (38 )   (19 )
BC FRP Realty, LLC   50.00 %   5,474     11,113     —      —   
   Total         $  21,557     $ 117,097     $  (2,057 )   $  (1,577 )
                               
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 June 30, 2017
    Riverfront   Brooksville   BC FRP    
    Holdings I, LLC   Quarry, LLC   Realty, LLC   Total
                 
Investments in real estate, net   $ 88,993     $ 14,309     $ 11,069     $ 114,371  
Cash     2,295       26       44       2,365  
Cash held in escrow     171       —         —         171  
Accounts receivable     40       6       —         46  
Prepaid expenses     142       2       —         144  
     Total Assets   $ 91,641     $ 14,343     $ 11,113     $ 117,097  
                                 
Long-term Debt   $ 78,587     $ —       $ —       $ 78,587  
Amortizable debt costs     (852     —         —         (852
Other liabilities     905       45       —         950  
Capital – FRP     8,583       7,500       5,474       21,557  
Capital - Third Parties     4,418       6,798       5,639       16,855  
     Total Liabilities and Capital   $ 91,641     $ 14,343     $ 11,113     $ 117,097  

 

    As of December 31, 2016
    Riverfront   Brooksville   BC 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 June 30,   Six Months Ended June 30,
    2017   2016   2017   2016
Revenues:                
    Rental Revenue   $ 1,742       —       $ 3,053       —    
    Revenue – Reimbursements     18       —         33       —    
Total Revenues     1,760       —         3,086       —    
Cost of operations:                                
     Depreciation and amortization     1,095       75       1,958       97  
     Operating expenses     621       148       1,096       216  
     Property taxes     240       —         459       —    
Total cost of operations     1,956       223       3,513       313  
Total operating profit     (196 )     (223 )     (427 )     (313 )
Interest expense     (836 )     —         (1,592 )     —    
Net loss of the Partnership   $ (1,032 )     (223 )   $ (2,019 )     (313 )