XML 18 R6.htm IDEA: XBRL DOCUMENT v3.19.1
Statements of Cash Flow - USD ($)
12 Months Ended
Dec. 31, 2018
Dec. 31, 2017
Cash flows from operating activities    
Net loss $ (2,645,326) $ (2,984,092)
Adjustments to reconcile net loss to net cash used in operating activities    
Depreciation 2,110,274 2,003,795
Amortization of debt financing costs 26,562 28,439
(Reductions) additions to allowance for doubtful accounts (9,894) 12,027
(Gain) loss on sale of assets (96,816) 5,464
(Increase) decrease in    
Trade accounts receivable 357,185 132,391
Resort inventory and supplies 97,741 33,647
Prepaid expenses and other assets (187,095) 103,663
Increase (decrease) in    
Escrowed deposits 1,616,673 (146,122)
Accounts payable 33,602 (116,666)
Accrued rental distribution (134,224) 50,529
Accrued expenses and other liabilities (159,606) (117,655)
Deferred income 42,637 (30,352)
Guest deposits (137,791) 503,629
Net cash flows from operating activities 913,922 (521,303)
Cash flows from investing activities    
Proceeds from the sale of assets 165,550
Capital expenditures (724,200) (317,024)
Net cash flows from investing activities (558,650) (317,024)
Cash flows from financing activities    
Principal payments on long-term debt (352,564) (352,564)
(Payments) proceeds from line of credit (700,000) 700,000
Payments on capital lease obligations (125,826) (128,376)
Cash paid for debt issuance costs (2,000) (24,247)
Net advances from related parties 2,488,998 361,054
Net cash flows from financing activities 1,308,608 555,867
Net increase (decrease) in cash, cash equivalents and escrowed cash 1,663,880 (282,460)
Cash, cash equivalents and escrowed cash, beginning of year 961,591 1,244,051
Cash, cash equivalents and escrowed cash, end of year 2,625,471 961,591
Supplemental disclosure    
Cash paid for interest $ 450,918 $ 340,723