XML 53 R32.htm IDEA: XBRL DOCUMENT v3.3.1.900
Unconsolidated Joint Venture (Tables)
12 Months Ended
Dec. 31, 2015
Equity Method Investments And Joint Ventures [Abstract]  
Summarized Financial Information of Investment

Summarized financial information for this investment through July 31, 2015, which is accounted for under the equity method, is as follows:

 

 

 

 

December 31, 2014

 

ASSETS

 

 

 

 

 

 

Investment in hotel property, net

 

 

 

$

62,823,142

 

Cash and cash equivalents

 

 

 

 

2,153,906

 

Restricted cash

 

 

 

 

874,111

 

Accounts receivable

 

 

 

 

328,755

 

Prepaid expenses, inventory and other assets

 

 

 

 

1,489,479

 

TOTAL ASSETS

 

 

 

$

67,669,393

 

LIABILITIES

 

 

 

 

 

 

Mortgage loan, net

 

 

 

$

57,000,000

 

Accounts payable and other accrued liabilities

 

 

 

 

2,195,613

 

Accounts payable and other accrued liabilities, member

 

 

 

 

146,836

 

Advance deposits

 

 

 

 

398,695

 

TOTAL LIABILITIES

 

 

 

 

59,741,144

 

TOTAL MEMBERS’ EQUITY

 

 

 

 

7,928,249

 

TOTAL LIABILITIES AND MEMBERS’  EQUITY

 

 

 

$

67,669,393

 

 

 

 

Seven Months Ended

 

 

Year Ended

 

 

 

July 31, 2015

 

 

December 31, 2014

 

 

 

 

 

 

 

 

 

 

Revenue

 

 

 

 

 

 

 

 

Rooms department

 

$

10,605,941

 

 

$

15,386,595

 

Food and beverage department

 

 

1,911,950

 

 

 

2,968,395

 

Other operating departments

 

 

880,564

 

 

 

1,385,469

 

Total revenue

 

 

13,398,455

 

 

 

19,740,459

 

Expenses

 

 

 

 

 

 

 

 

Hotel operating expenses

 

 

 

 

 

 

 

 

Rooms department

 

 

2,062,515

 

 

 

3,270,930

 

Food and beverage department

 

 

1,442,139

 

 

 

2,270,918

 

Other operating departments

 

 

388,087

 

 

 

655,818

 

Indirect

 

 

4,774,322

 

 

 

7,436,198

 

Total hotel operating expenses

 

 

8,667,063

 

 

 

13,633,864

 

Depreciation and amortization

 

 

1,060,339

 

 

 

2,116,211

 

General and administrative

 

 

252,565

 

 

 

148,873

 

Total operating expenses

 

 

9,979,967

 

 

 

15,898,948

 

Operating income

 

 

3,418,488

 

 

 

3,841,511

 

Interest expense

 

 

(1,516,433

)

 

 

(2,612,032

)

Net (loss) income

 

$

1,902,055

 

 

$

1,229,479