Investment in Joint Ventures (Equity Method) | (11) Investments in Joint Ventures (Equity Method). Brooksville. BC FRP Realty (Windlass Run). Hyde Park. RiverFront Holdings II, LLC. Bryant Street Partnerships. Amber Ridge. Investments in Joint Ventures (in thousands): The Company's Share of Common Total Total Assets of Profit (Loss) Profit (Loss) of Ownership Investment The Partnership Of the Partnership the Partnership As of June 30, 2019 Brooksville Quarry, LLC 50.00 % $ 7,478 14,309 (44 ) (22 ) BC FRP Realty, LLC 50.00 % 5,652 22,425 (660 ) (330 ) Hyde Park 859 859 — — RiverFront Holdings II, LLC 80.00 % 25,453 65,957 (391 ) (386 ) Bryant Street Partnerships 61.36 % 55,495 79,580 202 202 Total $ 94,937 183,130 (893 ) (536 ) As of December 31, 2018 Brooksville Quarry, LLC 50.00 % $ 7,449 14,325 (122 ) (61 ) BC FRP Realty, LLC 50.00 % 5,976 21,371 — — Hyde Park 594 594 39 39 RiverFront Holdings II, LLC 80.00 % 19,865 38,869 (66 ) (66 ) Bryant Street Partnerships 61.36 % 55,000 77,541 — — Total $ 88,884 152,700 (149 ) (88 ) Summarized Financial Information for the Investments in Joint Ventures (in thousands): As of June 30, 2019 Brooksville BC FRP RiverFront Bryant Street Quarry, LLC Realty, LLC Hyde Park Holdings II, LLC Partnerships Total Investments in real estate, net $ 14,296 22,281 859 65,704 59,816 $ 162,956 Cash and cash equivalents 11 17 — 253 14,714 14,995 Unrealized rents & receivables — 26 — — 60 86 Deferred costs 2 101 — — 4,990 5,093 Total Assets $ 14,309 22,425 859 65,957 79,580 $ 183,130 Secured notes payable $ — 11,181 — 12,199 — $ 23,380 Other liabilities 42 50 — 11,313 4,737 16,142 Capital – FRP 7,478 5,597 859 36,814 55,194 105,942 Capital - Third Parties 6,789 5,597 — 5,631 19,649 37,666 Total Liabilities and Capital $ 14,309 22,425 859 65,957 79,580 $ 183,130 As of December 31, 2018 Brooksville BC FRP RiverFront Bryant Street Quarry, LLC Realty, LLC Hyde Park Holdings II, LLC Partnerships Total Investments in real estate, net $ 14,299 21,352 594 38,793 41,821 $ 116,859 Cash and cash equivalents 20 11 — 76 35,670 35,777 Deferred costs 6 8 — — 50 64 Total Assets $ 14,325 21,371 594 38,869 77,541 $ 152,700 Secured notes payable $ — 9,549 — — — $ 9,549 Other liabilities 119 38 — 1,887 2,886 4,930 Capital – FRP 7,449 5,892 594 31,347 55,000 100,282 Capital - Third Parties 6,757 5,892 — 5,635 19,655 37,939 Total Liabilities and Capital $ 14,325 21,371 594 38,869 77,541 $ 152,700 The Company’s capital recorded by the unconsolidated Joint Ventures is $11,005,000 more than the Investment in Joint Ventures reported in the Company’s consolidated balance sheet due to the lower basis in property contributed. The amount of consolidated accumulated deficit for these joint ventures was $(3,093,000) and $(2,702,000) as of June 30, 2019 and December 31, 2018 respectively. |