XML 32 R6.htm IDEA: XBRL DOCUMENT v3.20.1
Statements of Cash Flows - USD ($)
12 Months Ended
Dec. 31, 2019
Dec. 31, 2018
Cash flows from operating activities    
Net loss $ (3,443,036) $ (2,645,326)
Adjustments to reconcile net loss to net cash used in operating activities    
Depreciation 2,050,007 2,110,274
Amortization of debt financing costs 17,788 26,562
Amortization of operating lease right-of-use assets 69,872 0
Interest paid on finance leases 24,681 0
(Reductions) additions to allowance for doubtful 12,118 (9,894)
Gain on sale of assets 0 (96,816)
(Increase) decrease in    
Trade accounts receivable 177,466 357,185
Resort inventory and supplies 41,722 97,741
Prepaid expenses and other assets 806,483 (187,095)
Increase (decrease) in    
Escrowed deposits (756,157) 1,616,673
Accounts payable (180,683) 33,602
Accrued rental distribution (158,699) (134,224)
Accrued expenses and other liabilities (68,026) (159,606)
Deferred income 135,216 42,637
Guest deposits (1,172,579) (137,791)
Operating lease liabilities (69,872) 0
Net cash flows from operating activities (2,513,699) 913,922
Cash flows from investing activities    
Proceeds from the sale of assets 0 165,550
Capital expenditures (284,519) (724,200)
Net cash flows from investing activities (284,519) (558,650)
Cash flows from financing activities    
Principal payments on long-term debt (352,564) (352,564)
Proceeds (payments) from (on) line of credit 1,500,000 (700,000)
Payments on finance lease obligations (90,775) (125,826)
Cash paid for debt issuance costs 0 (2,000)
Net advances from related parties 565,856 2,488,998
Net cash flows from financing activities 1,622,517 1,308,608
Net change in cash, cash equivalents and escrowed cash (1,175,701) 1,663,880
Cash, cash equivalents and escrowed cash, beginning of year 2,625,471 961,591
Cash, cash equivalents and escrowed cash, end of year 1,449,770 2,625,471
Supplemental disclosure    
Cash paid for interest $ 406,718 $ 450,918