XML 16 R5.htm IDEA: XBRL DOCUMENT v3.10.0.1
Statements of Cash Flows (Unaudited) - USD ($)
9 Months Ended
Sep. 30, 2018
Sep. 30, 2017
Operating activities:    
Net loss $ (734,792) $ (1,854,758)
Non-cash items included in net loss:    
Depreciation 1,573,009 1,486,408
(Gain) loss on the disposal of assets (85,066) 5,465
Amortization of debt financing costs 19,916 21,875
Decrease (increase) in:    
Escrowed cash and deposits, net 279,898  
Accounts receivable 313,118 1,021,380
Inventory and supplies 72,295 48,275
Prepaid expenses and other assets (246,861) 80,689
(Decrease) increase in:    
Accounts payable (80,021) (563,013)
Accrued rental distribution (337,807) (210,231)
Guest deposits (1,529,950) (1,063,241)
Accrued expenses and other liabilities (451,067) (553,385)
Deferred income 215,255 (73,548)
Cash flows from operating activities (992,073) (1,654,084)
Investing activities:    
Capital expenditures (448,550) (245,003)
Cash flows from investing activities (448,550) (245,003)
Financing activities:    
Payments on long-term debt (266,433) (264,423)
Proceeds from line of credit 800,000 700,000
Payments on capital lease obligations (91,618) (96,464)
Financing costs   (24,247)
Net proceeds from related parties 406,106 901,729
Cash flows from financing activities 848,055 1,216,595
Net decrease in cash and cash equivalents (592,568) (682,492)
Cash at beginning of period 698,033 834,371
Cash at end of period 105,465 151,879
Supplemental disclosure of cash flow information:    
Cash paid for interest $ 349,599 $ 247,409