XML 17 R6.htm IDEA: XBRL DOCUMENT v3.21.1
Statements of Cash Flows - USD ($)
12 Months Ended
Dec. 31, 2020
Dec. 31, 2019
Cash flows from operating activities    
Net loss $ (4,536,477) $ (3,443,036)
Adjustments to reconcile net loss to net cash used in operating activities    
Depreciation 1,749,209 2,050,007
Amortization of debt financing costs 33,395 17,788
Amortization of operating lease right-of-use assets 73,650 69,872
Interest paid on finance leases 18,643 24,681
Allowance for doubtful accounts 31,311 12,118
On sale of assets 12,938 0
(Increase) decrease in    
Trade accounts receivable 614,700 177,466
Resort inventory and supplies 164,396 41,722
Prepaid expenses and other assets (191,694) 806,483
Increase (decrease) in    
Escrowed deposits (146,683) (756,157)
Accounts payable (15,428) (180,683)
Accrued rental distribution (122,839) (158,699)
Accrued expenses and other liabilities (82,526) (68,026)
Deferred income (73,959) 135,216
Guest deposits 608,568 (1,172,579)
Operating lease liabilities (73,650) (69,872)
Net cash flows from operating activities (1,936,446) (2,513,699)
Cash flows from investing activities    
Proceeds from the sale of assets 6,000 0
Capital expenditures (74,533) (284,519)
Net cash flows from investing activities (68,533) (284,519)
Cash flows from financing activities    
Principal payments on long-term debt (322,354) (352,564)
(Payments) proceeds from line of credit 0 1,500,000
Proceeds from Economic Injury Disaster Loan 150,000  
Proceeds from payroll protection program loan 2,948,556 0
Payments on finance lease obligations (120,744) (90,775)
Net (repayments to) advances from related parties (887,613) 565,856
Net cash flows from financing activities 1,767,845 1,622,517
Net change in cash, cash equivalents and escrowed cash (237,134) (1,175,701)
Cash, cash equivalents and escrowed cash, beginning of year 1,449,770 2,625,471
Cash, cash equivalents and escrowed cash, end of year 1,212,636 1,449,770
Supplemental disclosure    
Cash paid for interest $ 92,449 $ 406,718