Investments in Unconsolidated Affiliated Entities | 4. Investments in Unconsolidated Affiliated Entities The entities listed below are partially owned by the Company. The Company accounts for these investments under the equity method of accounting as the Company exercises significant influence, but does not exercise financial and operating control over these entities. A summary of the Company’s investments in the unconsolidated affiliated entities is as follows: As of Entity Date of Ownership Ownership % March 31, 2019 December 31, 2018 Brownmill Various 48.58 % $ 4,975 $ 4,967 Hilton Garden Inn Joint Venture March 27, 2018 50.00 % 12,489 12,754 Total investments in unconsolidated affiliated real estate entities $ 17,464 $ 17,721 Brownmill During 2010 through 2012, the Company entered into various contribution agreements with Lightstone Holdings LLC (‘‘LGH’’), a wholly-owned subsidiary of the Company’s Sponsor, pursuant to which LGH contributed to the Company an approximate aggregate 48.6% equity interest in exchange for the Company issuing an aggregate of 48 units of Subordinated Profits Interests, at $100,000 per unit (at an aggregate total value of $4.8 million), to Lightstone SLP II LLC. As of March 31, 2019, the Company owns a 48.6% membership interest in Brownmill. The Company’s interest in Brownmill is a non-managing interest. An affiliate of the Company’s Sponsor is the majority owner and manager of Brownmill. Profit and cash distributions are allocated in accordance with each investor’s ownership percentage. The Company accounts for its investment in Brownmill in accordance with the equity method of accounting. Brownmill owns two retail properties known as Browntown Shopping Center, located in Old Bridge, New Jersey, and Millburn Mall, located in Vauxhaull, New Jersey, which collectively, are referred to as the “Brownmill Properties.” Brownmill Financial Information The Company’s carrying value of its interest in Brownmill differs from its share of member’s equity reported in the condensed balance sheet of Brownmill due to the Company’s basis of its investment in excess of the historical net book value of Brownmill. The Company’s additional basis allocated to depreciable assets is being recognized on a straight-line basis over the lives of the appropriate assets. The following table represents the condensed income statements for Brownmill for the periods indicated: For the Three Months Ended March 31, 2019 2018 Revenue $ 909 $ 961 Property operating expenses 462 461 Depreciation and amortization 175 178 Operating income 272 322 Interest expense and other, net (190 ) (212 ) Net income $ 82 $ 110 Company's share of net income $ 40 $ 53 Additional depreciation and amortization expense (1) (32 ) (32 ) Company's earnings from investment $ 8 $ 21 1) The following table represents the condensed balance sheets for Brownmill: As of As of March 31, 2019 December 31, 2018 Real estate, at cost (net) $ 14,089 $ 14,239 Cash and restricted cash 1,122 1,055 Other assets 1,322 1,226 Total assets $ 16,533 $ 16,520 Mortgage payable $ 14,222 $ 14,278 Other liabilities 516 530 Members' capital 1,795 1,712 Total liabilities and members' capital $ 16,533 $ 16,520 Hilton Garden Inn Joint Venture On March 27, 2018, the Company and its Sponsor’s other public program, Lightstone Value Plus Real Estate Investment Trust III, Inc. (“Lightstone REIT III”), acquired, through LVP LIC Hotel JV LLC (the “Hilton Garden Inn Joint Venture”) a 183-room, limited-service hotel located at 29-21 41 st The Company paid approximately $12.9 million for a 50.0 Subsequent to the Company’s acquisition through March 31, 2019, the Company has made an aggregate of $0.7 million (including $0.1 million during the three months ended March 31, 2019) of additional capital contributions to the Hilton Garden Inn Joint Venture. Hilton Garden Inn Joint Venture Financial Information The following table represents the condensed income statement for the Hilton Garden Inn Joint Venture for the period indicated: For the Three Months Ended March 31, 2019 For the period March 27, 2018 through March 31, 2018 Revenues $ 2,008 $ 169 Property operating expenses 1,505 69 Depreciation and amortization 642 - Operating (loss)/income (139 ) 100 Interest expense (506 ) (24 ) Net (loss)/income $ (645 ) $ 76 Company's share of net (loss)/income ( 50.00 $ (323 ) $ 38 The following table represents the condensed balance sheet for the Hilton Garden Inn Joint Venture: As of As of March 31, 2019 December 31, 2018 Investment property, net $ 58,237 $ 58,799 Cash 745 554 Other assets 1,136 1,218 Total assets $ 60,118 $ 60,571 Mortgage payable, net $ 34,780 $ 34,766 Other liabilities 930 867 Members' capital 24,408 24,938 Total liabilities and members' capital $ 60,118 $ 60,571 |