XML 17 R3.htm IDEA: XBRL DOCUMENT v3.20.2
STATEMENTS OF OPERATIONS AND CHANGES IN MEMBER'S EQUITY - USD ($)
Distribution Fund [Member]
Innisbrook Rental Pool Lease Operation [Member]
Room revenues
Other resort revenues
Total
Total resort revenues $ 12,110,044 $ 12,110,044 $ 31,406,070 $ 43,516,114
Costs and expenses:        
Operating costs and expenses       19,241,254
General and administrative       21,830,647
Depreciation and amortization       2,443,889
Total costs and expenses       43,515,790
Operating income(loss)       324
Interest expense       (484,849)
Net loss       (484,525)
Member's equity, beginning of period at Dec. 31, 2016       37,772,049
Costs and expenses:        
Member distributions       (14,347,712)
Member's equity, end of period at Dec. 31, 2017       22,939,812
DEDUCTIONS:        
Agents' commissions 558,396      
Credit card fees 341,274      
Audit fees 74,004      
Linen replacements 80,885      
Rental pool complimentary fees 33,896      
Total Operating Expenses 1,088,455      
ADJUSTED GROSS REVENUES 11,021,589      
AMOUNT RETAINED BY LESSEE (6,603,678)      
GROSS INCOME DISTRIBUTION 4,417,911      
ADJUSTMENTS TO GROSS INCOME DISTRIBUTION:        
General pooled expense (14,150)      
Miscellaneous pool adjustments 1,519      
Corporate complimentary occupancy fees 9,724      
Occupancy fees (1,482,836)      
Advisory Committee expenses (162,542)      
NET INCOME DISTRIBUTION 2,769,626      
ADJUSTMENTS TO NET INCOME DISTRIBUTION:        
Occupancy fees 1,482,836      
Hospitality suite fees 3,773      
Associate room fees 25,620      
AVAILABLE FOR DISTRIBUTION TO PARTICIPANTS 4,281,855      
Total resort revenues 10,550,949 $ 10,737,587 $ 32,501,908 43,239,495
Operating costs and expenses       19,766,661
General and administrative       21,568,883
Depreciation and amortization       2,127,191
Total costs and expenses       43,462,735
Operating income(loss)       (223,240)
Interest expense       (774,719)
Net loss       (997,959)
Member's equity, end of period at Dec. 31, 2018       $ 21,941,853
DEDUCTIONS:        
Agents' commissions 514,610      
Credit card fees 325,489      
Audit fees 76,008      
Linen replacements 67,865      
Rental pool complimentary fees 32,636      
Total Operating Expenses 1,016,608      
ADJUSTED GROSS REVENUES 9,534,341      
AMOUNT RETAINED BY LESSEE (5,720,605)      
GROSS INCOME DISTRIBUTION 3,813,736      
ADJUSTMENTS TO GROSS INCOME DISTRIBUTION:        
General pooled expense (7,243)      
Miscellaneous pool adjustments (2,029)      
Corporate complimentary occupancy fees 6,059      
Occupancy fees (1,266,127)      
Advisory Committee expenses (140,887)      
NET INCOME DISTRIBUTION 2,403,509      
ADJUSTMENTS TO NET INCOME DISTRIBUTION:        
Occupancy fees 1,266,127      
Hospitality suite fees 4,357      
Associate room fees 17,020      
AVAILABLE FOR DISTRIBUTION TO PARTICIPANTS $ 3,691,013