XML 46 R30.htm IDEA: XBRL DOCUMENT v3.8.0.1
Investments in Joint Ventures (Tables)
12 Months Ended
Dec. 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 December 31, 2017                              
RiverFront Holdings I, LLC (1)     —   $ —      —           (2,019 )      (1,558 )
Brooksville Quarry, LLC   50.00 %   7,516     14,411     (80 )   (40 )
BC FRP Realty, LLC   50.00 %   5,890     15,027     —      —   
   Total        $   13,406     29,438       (2,099 )     (1,598 )
                               
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 )
                               
As of September 30, 2016                              
RiverFront Holdings I, LLC   77.14 %  $   11,261       85,106       (1,193 )      (938 )
Brooksville Quarry, LLC   50.00 %   7,496     14,350     (80 )   (40 )
BC FRP Realty, LLC   50.00 %   5,097     10,573     —      —   
   Total         23,854      110,029       (1,273 )     (978 )

 

 

                             

Joint Venture balance sheets

    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  

 

 

    As of September 30, 2016
    Riverfront   Brooksville   BCF FRP    
    Holdings I, LLC   Quarry, LLC   Realty, LLC   Total
                 
Cash   $ 297     $ 35     $ 20     $ 352  
Cash held in escrow     13       —         —         13  
Amortizable Debt Costs     1,179       —         —         1,179  
Investments in real estate, net     83,617       14,315       10,553       108,485  
     Total Assets   $ 85,106     $ 14,350     $ 10,573     $ 110,029  
                                 
Other Liabilities   $ 5,140     $ 65     $ 17     $ 5,222  
Long-term Debt     63,495       —         —         63,495  
Capital - FRP     11,261       7,496       5,097       23,854  
Capital - Third Parties     5,210       6,789       5,459       17,458  
     Total Liabilities and Capital   $ 85,106     $ 14,350     $ 10,573     $ 110,029  

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

    Year ended   Three months ended   Year ended   Year ended
    December 31,   December 31,   September 30,   September 30,
    2017   2016   2016   2015
Revenues:                                
    Rental Revenue   $ 3,053       759       127       —    
    Revenue – Reimbursements     33       19       —         —    
Total Revenues     3,086       778       127       —    
Cost of operations:                                
     Depreciation and amortization     1,958       819       258       —    
     Operating expenses     1,096       562       741       108  
     Property taxes     459       199       41       —    
Total cost of operations     3,513       1,580       1,040       108  
Total operating profit     (427 )     (802 )     (913 )     (108 )
Interest expense     (1,592 )     (644 )     (280 )     —    
Net loss of the Partnership   $ (2,019 )     (1,446 )     (1,193 )     (108 )