XML 24 R17.htm IDEA: XBRL DOCUMENT v2.4.0.6
Unconsolidated Joint Venture
12 Months Ended
Dec. 31, 2011
Unconsolidated Joint Venture [Abstract]  
Unconsolidated Joint Venture

11. Unconsolidated Joint Venture

The Company owns a 25% indirect interest in (i) the entity that owns the Crowne Plaza Hollywood Beach Resort; (ii) the entity that leases the hotel and has engaged MHI Hotels Services to operate the hotel under a management contract; (iii) the entity that had an option to purchase a three-acre development site with parking garage adjacent to the hotel and which leased the parking garage for use by the hotel; and (iv) the entity that owned the junior participation in the existing mortgage. Carlyle owns a 75.0% indirect controlling interest in all these entities. The joint venture purchased the property on August 8, 2007 and began operations on September 18, 2007. Summarized financial information for this investment, which is accounted for under the equity method, is as follows:

 

    December 31, 2011     December 31, 2010  

ASSETS

   

Investment in hotel property, net

  $ 67,682,291      $ 69,678,303   

Cash and cash equivalents

    2,589,871        1,952,687   

Accounts receivable

    255,233        271,822   

Prepaid expenses, inventory and other assets

    2,059,130        2,772,382   
 

 

 

   

 

 

 

TOTAL ASSETS

  $ 72,586,525      $ 74,675,194   
 

 

 

   

 

 

 

LIABILITIES

   

Mortgage loan, net

  $ 33,600,000      $ 34,100,000   

Accounts payable and other accrued liabilities

    2,817,582        2,434,683   

Advance deposits

    301,952        283,144   
 

 

 

   

 

 

 

TOTAL LIABILITIES

    36,719,534        36,817,827   
 

 

 

   

 

 

 

TOTAL MEMBERS' EQUITY

    35,866,991        37,857,367   
 

 

 

   

 

 

 

TOTAL LIABILITIES AND MEMBERS' EQUITY

  $ 72,586,525      $ 74,675,194   
 

 

 

   

 

 

 
    Year Ended
December 31, 2011
    Year Ended
December 31, 2010
 

Revenue

   

Rooms department

  $ 12,012,048      $ 10,957,552   

Food and beverage department

    2,580,101        2,094,611   

Other operating departments

    1,107,392        1,085,434   
 

 

 

   

 

 

 

Total revenue

    15,699,541        14,137,597   

Expenses

   

Hotel operating expenses

   

Rooms department

    2,514,887        2,384,074   

Food and beverage department

    1,909,535        1,643,261   

Other operating departments

    581,402        622,769   

Indirect

    6,191,902        6,427,040   
 

 

 

   

 

 

 

Total hotel operating expenses

    11,197,726        11,077,144   

Depreciation and amortization

    2,196,212        2,184,219   

General and administrative

    83,040        199,372   
 

 

 

   

 

 

 

Total operating expenses

    13,476,978        13,460,735   
 

 

 

   

 

 

 

Operating income (loss)

    2,222,563        676,862   

Interest expense

    (1,780,283     (1,134,528

Interest income

    —          4,883   

Loss on expiration of option purchase

    (75,000     —     

Unrealized gain (loss) on hedging activities

    (607,656     520,505   
 

 

 

   

 

 

 

Net income (loss)

  $ (240,376   $ 67,722