Investment in Joint Ventures (Equity Method) | (11) Investments in Joint Ventures (Equity Method). Brooksville. BC FRP Realty (Windlass Run). RiverFront Holdings II, LLC. Bryant Street Partnerships. Hyde Park. DST Hickory Creek 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 September 30, 2019 Brooksville Quarry, LLC 50.00 % $ 7,464 14,383 (68 ) (34 ) BC FRP Realty, LLC 50.00 % 5,487 22,857 (990 ) (495 ) RiverFront Holdings II, LLC 80.00 % 25,726 78,282 (602 ) (597 ) Bryant Street Partnerships 61.36 % 57,827 90,441 (130 ) (130 ) Hyde Park 1,067 1,067 — — DST Hickory Creek 26.65 % 5,934 51,642 (98 ) (26 ) Amber Ridge 317 317 — — Total $ 103,822 258,989 (1,888 ) (1,282 ) 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 — — RiverFront Holdings II, LLC 80.00 % 19,865 38,869 (66 ) (66 ) Bryant Street Partnerships 61.36 % 55,000 77,541 — — Hyde Park 594 594 39 39 Total $ 88,884 152,700 (149 ) (88 ) Summarized Financial Information for the Investments in Joint Ventures (in thousands): As of September 30, 2019 Brooksville BC FRP Riverfront Bryant Street Quarry, LLC Realty, LLC Holdings II, LLC Partnerships Others Total Investments in real estate, net $ 14,294 22,532 77,713 78,176 50,467 $ 243,182 Cash and cash equivalents 89 18 569 5,884 2,559 9,119 Unrealized rents & receivables — 52 — 52 — 104 Deferred costs — 255 — 6,329 — 6,584 Total Assets $ 14,383 22,857 78,282 90,441 53,026 $ 258,989 Secured notes payable $ — 11,920 27,671 — 29,375 $ 68,966 Other liabilities 141 75 7,903 13,416 — 21,535 Capital – FRP 7,465 5,431 37,077 56,876 7,318 114,167 Capital - Third Parties 6,777 5,431 5,631 20,149 16.333 54,321 Total Liabilities and Capital $ 14,383 22,857 78,282 90,441 53,026 $ 258,989 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 $10,345,000 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 $(3,637,000) and $(2,702,000) as of September 30, 2019 and December 31, 2018 respectively. |