XML 14 R3.htm IDEA: XBRL DOCUMENT v3.20.2
CONDENSED STATEMENTS OF OPERATIONS AND CHANGES IN MEMBER'S EQUITY - USD ($)
Distribution Fund [Member]
Innisbrook Rental Pool Lease Operation [Member]
Total
Resort revenues:    
Room revenue   $ 9,595,866
Other resort revenues   23,047,282
Total revenue $ 9,468,563 32,643,148
Costs and expenses:    
Operating costs and expenses   14,281,251
General and administrative   16,650,727
Depreciation and amortization   1,886,531
Total costs and expenses   32,818,509
Operating loss   (175,361)
Interest expense   (325,439)
Net income   (500,800)
Member's equity, beginning of period at Dec. 31, 2016   37,772,049
Costs and expenses:    
Member distributions   (14,344,879)
Member's equity, end of period at Sep. 30, 2017   22,926,370
DEDUCTIONS:    
Agents' commissions 436,798  
Credit card fees 266,052  
Audit fees 55,503  
Linen replacements 68,050  
Rental pool complimentary fees 22,960  
Total Operating Expenses 849,363  
ADJUSTED GROSS REVENUES 8,619,200  
AMOUNT RETAINED BY LESSEE (5,171,520)  
GROSS INCOME DISTRIBUTION 3,447,680  
INCOME DISTRIBUTION:    
General pooled expense (11,407)  
Miscellaneous pool adjustments 1,519  
Corporate complimentary occupancy fees 8,463  
Occupancy fees (1,132,769)  
Advisory Committee expenses (116,570)  
NET INCOME DISTRIBUTION 2,196,916  
DISTRIBUTION:    
Occupancy fees 1,132,769  
Hospitality suite fees 3,773  
Associate room fees 21,246  
AVAILABLE FOR DISTRIBUTION    
TO PARTICIPANTS 3,354,704  
Room revenue   2,058,771
Other resort revenues   4,639,676
Total revenue 2,022,979 6,698,447
Operating costs and expenses   3,797,916
General and administrative   4,725,903
Depreciation and amortization   583,928
Total costs and expenses   9,107,747
Operating loss   (2,409,300)
Interest expense   (155,123)
Net income   (2,564,423)
Member's equity, beginning of period at Jun. 30, 2017   25,493,181
Costs and expenses:    
Member distributions   (2,388)
Member's equity, end of period at Sep. 30, 2017   22,926,370
DEDUCTIONS:    
Agents' commissions 113,877  
Credit card fees 56,993  
Audit fees 18,501  
Linen replacements 8,886  
Rental pool complimentary fees 6,619  
Total Operating Expenses 204,876  
ADJUSTED GROSS REVENUES 1,818,103  
AMOUNT RETAINED BY LESSEE (1,090,862)  
GROSS INCOME DISTRIBUTION 727,241  
INCOME DISTRIBUTION:    
General pooled expense (3,155)  
Corporate complimentary occupancy fees 4,843  
Occupancy fees (303,767)  
Advisory Committee expenses (41,361)  
NET INCOME DISTRIBUTION 383,801  
DISTRIBUTION:    
Occupancy fees 303,767  
Hospitality suite fees 224  
Associate room fees 8,470  
AVAILABLE FOR DISTRIBUTION    
TO PARTICIPANTS 696,262  
Room revenue   8,706,887
Other resort revenues   24,209,070
Total revenue 8,594,267 32,915,957
Operating costs and expenses   14,948,423
General and administrative   16,763,127
Depreciation and amortization   1,613,210
Total costs and expenses   33,324,760
Operating loss   (408,803)
Interest expense   (562,093)
Net income   (970,896)
Member's equity, beginning of period at Dec. 31, 2017   22,939,812
Costs and expenses:    
Member distributions   0
Member's equity, end of period at Sep. 30, 2018   21,968,916
DEDUCTIONS:    
Agents' commissions 406,819  
Credit card fees 270,590  
Audit fees 57,006  
Linen replacements 64,355  
Rental pool complimentary fees 24,962  
Total Operating Expenses 823,732  
ADJUSTED GROSS REVENUES 7,770,535  
AMOUNT RETAINED BY LESSEE (4,662,321)  
GROSS INCOME DISTRIBUTION 3,108,214  
INCOME DISTRIBUTION:    
General pooled expense (5,540)  
Miscellaneous pool adjustments (2,029)  
Corporate complimentary occupancy fees 5,050  
Occupancy fees (1,011,501)  
Advisory Committee expenses (102,338)  
NET INCOME DISTRIBUTION 1,991,856  
DISTRIBUTION:    
Occupancy fees 1,011,501  
Hospitality suite fees 4,358  
Associate room fees 14,495  
AVAILABLE FOR DISTRIBUTION    
TO PARTICIPANTS 3,022,210  
Room revenue   1,759,870
Other resort revenues   4,870,549
Total revenue 1,729,061 6,630,419
Operating costs and expenses   3,830,178
General and administrative   4,532,937
Depreciation and amortization   514,573
Total costs and expenses   8,877,688
Operating loss   (2,247,269)
Interest expense   (179,406)
Net income   (2,426,675)
Member's equity, beginning of period at Jun. 30, 2018   24,395,591
Costs and expenses:    
Member distributions   0
Member's equity, end of period at Sep. 30, 2018   $ 21,968,916
DEDUCTIONS:    
Agents' commissions 105,390  
Credit card fees 77,948  
Audit fees 19,002  
Linen replacements 14,474  
Rental pool complimentary fees 6,278  
Total Operating Expenses 223,092  
ADJUSTED GROSS REVENUES 1,505,969  
AMOUNT RETAINED BY LESSEE (903,581)  
GROSS INCOME DISTRIBUTION 602,388  
INCOME DISTRIBUTION:    
General pooled expense (504)  
Miscellaneous pool adjustments (2,861)  
Corporate complimentary occupancy fees 1,128  
Occupancy fees (259,853)  
Advisory Committee expenses (35,054)  
NET INCOME DISTRIBUTION 305,244  
DISTRIBUTION:    
Occupancy fees 259,853  
Hospitality suite fees 286  
Associate room fees 4,330  
AVAILABLE FOR DISTRIBUTION    
TO PARTICIPANTS $ 569,713