XML 36 R4.htm IDEA: XBRL DOCUMENT v2.4.0.6
Unaudited Consolidated Statements of Operations (USD $)
3 Months Ended 9 Months Ended
Oct. 31, 2012
Oct. 31, 2011
Oct. 31, 2012
Oct. 31, 2011
REVENUE        
Room $ 2,899,698 $ 2,856,005 $ 10,213,833 $ 10,070,389
Food and Beverage 233,798 149,498 836,833 620,052
Telecommunications   55   1,882
Other 54,828 50,960 162,161 166,504
Management and Trademark Fees, including $203,167 and $166,052 from related parties for the nine months ended October 31, 2012 and 2011, respectively 46,861 57,901 213,485 173,733
Payroll Reimbursements, Related Party   531,503 0 1,647,584
TOTAL REVENUE 3,235,185 3,645,922 11,426,312 12,680,144
OPERATING EXPENSES        
Room 839,559 834,253 2,779,221 2,666,947
Food and Beverage 248,761 168,142 770,503 623,699
Telecommunications 9,582 10,567 45,658 34,466
General and Administrative 749,107 637,003 2,363,403 2,243,828
Sales and Marketing 252,836 261,074 850,151 810,870
Repairs and Maintenance 320,188 313,079 1,087,408 1,102,434
Hospitality 179,522 161,521 621,742 577,364
Utilities 343,275 327,099 971,271 933,011
Hotel Property Depreciation 440,016 422,214 1,307,203 1,308,764
Real Estate and Personal Property Taxes, Insurance and Ground Rent 182,780 268,988 727,769 676,070
Other 3,091 2,838 8,144 10,404
Payroll Expenses, Related Party   531,503   1,647,584
TOTAL OPERATING EXPENSES 3,568,717 3,938,281 11,532,473 12,635,441
OPERATING INCOME (LOSS) (333,532) (292,359) (106,161) 44,703
Interest Income 14,122 1,144 19,524 1,704
TOTAL OTHER INCOME 14,122 1,144 19,524 1,704
Interest on Mortgage Notes Payable 236,053 375,423 701,968 1,131,051
Interest on Notes Payable to Banks 7,841   8,935  
Interest on Other Notes Payable 7,673 10,115 25,761 25,941
TOTAL INTEREST EXPENSE 251,567 385,538 736,664 1,156,992
CONSOLIDATED NET LOSS (570,977) (676,753) (823,301) (1,110,585)
LESS: NET LOSS ATTRIBUTABLE TO NON-CONTROLLING INTERESTS (172,857) (151,439) (195,570) (276,391)
NET LOSS ATTRIBUTABLE TO CONTROLLING INTERESTS $ (398,120) $ (525,314) $ (627,731) $ (834,194)
NET LOSS PER SHARE – BASIC AND DILUTED (in Dollars per share) $ (0.05) $ (0.06) $ (0.07) $ (0.10)
WEIGHTED AVERAGE NUMBER OF SHARES OUTSTANDING – BASIC AND DILUTED (in Shares) 8,400,593 8,499,442 8,419,415 8,534,627