XML 55 R17.htm IDEA: XBRL DOCUMENT v2.4.1.9
Unconsolidated Joint Venture
3 Months Ended
Mar. 31, 2015
Equity Method Investments and Joint Ventures [Abstract]  
Unconsolidated Joint Venture

10. Unconsolidated Joint Venture

We own a 25.0% indirect interest in (i) the entity that owns the Crowne Plaza Hollywood Beach Resort and (ii) the entity that leases the hotel and has engaged Chesapeake Hospitality to operate the hotel under a management contract. 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:

 

     March 31, 2015
(unaudited)
     December 31, 2014  

ASSETS

     

Investment in hotel property, net

   $ 62,386,980       $ 62,823,142   

Cash and cash equivalents

     2,864,756         2,153,906   

Restricted cash

     656,008         874,111   

Accounts receivable

     312,533         328,755   

Prepaid expenses, inventory and other assets

     1,489,482         1,489,479   
  

 

 

    

 

 

 

TOTAL ASSETS

$ 67,709,759    $ 67,669,393   
  

 

 

    

 

 

 

LIABILITIES

Mortgage loan, net

$ 57,000,000    $ 57,000,000   

Accounts payable and other accrued liabilities

  2,747,942      2,195,613   

Accounts payable and other accrued liabilities, member

  127,774      146,836   

Advance deposits

  408,398      398,695   
  

 

 

    

 

 

 

TOTAL LIABILITIES

  60,284,114      59,741,144   
  

 

 

    

 

 

 

TOTAL MEMBERS’ EQUITY

  7,425,645      7,928,249   
  

 

 

    

 

 

 

TOTAL LIABILITIES AND MEMBERS’ EQUITY

$ 67,709,759    $ 67,669,393   
  

 

 

    

 

 

 

 

     Three Months Ended
March 31, 2015
(unaudited)
     Three Months Ended
March 31, 2014
(unaudited)
 

Revenue

     

Rooms department

   $ 5,744,329       $ 5,207,846   

Food and beverage department

     871,287         878,212   

Other operating departments

     426,343         343,246   
  

 

 

    

 

 

 

Total revenue

  7,041,959      6,429,304   

Expenses

     

Hotel operating expenses

     

Rooms department

     952,598         867,823   

Food and beverage department

     637,728         632,017   

Other operating departments

     166,908         162,567   

Indirect

     2,169,747         1,879,085   
  

 

 

    

 

 

 

Total hotel operating expenses

  3,926,981      3,541,492   

Depreciation and amortization

  444,576      554,736   

General and administrative

  127,145      136,711   
  

 

 

    

 

 

 

Total operating expenses

  4,498,702      4,232,939   

Operating income

  2,543,257      2,196,365   

Interest expense

  (645,860   (646,163
  

 

 

    

 

 

 

Net income

$ 1,897,397    $ 1,550,202