XML 48 R38.htm IDEA: XBRL DOCUMENT v3.10.0.1
Discontinued Operations - Schedule of Discontinued Operations (Details) - USD ($)
3 Months Ended 9 Months Ended
Oct. 31, 2018
Oct. 31, 2017
Oct. 31, 2018
Oct. 31, 2017
Jan. 31, 2018
Cash and Cash Equivalents         $ 200,705
Accounts Receivable         265,377
Prepaid Expenses and Other Current Assets         25,447
Total Current Assets of Discontinued Operations $ 10,201,097   $ 10,201,097   491,529
Property, Plant and Equipment, net         5,240,535
TOTAL ASSETS OF DISCONTINUED OPERATIONS AND HELD FOR SALE         5,732,064
Accounts Payable and Accrued Expenses         607,941
Current Portion of Mortgage Notes Payable        
Current Portion of Notes Payable to Banks         165,239
Current Portion of Other Notes Payable         123,859
Total Current Liabilities of Discontinued Operations 651,951   651,951   897,039
Mortgage Notes Payable and Notes to Bank         5,490,374
TOTAL LIABILITIES OF DISCONTINUED OPERATIONS AND HELD FOR SALE         6,387,413
Room 971,476 $ 1,033,218 3,225,783 $ 4,405,046  
Food and Beverage 5,920 10,839 27,569 95,511  
Reservation and Convention 0 365,749 265,281 887,274  
Other 5,996 5,346 41,057 24,987  
TOTAL REVENUE 983,392 1,415,152 3,559,691 5,412,819  
Room 725,776 224,201 1,243,699 1,648,772  
Food and Beverage 5,205 15,563 34,136 110,663  
Telecommunications 5,421 5,689 21,803 24,116  
General and Administrative 390,236 477,627 1,041,658 1,504,218  
Sales and Marketing 121,928 564,472 636,119 1,353,825  
Reservation Acquisition Costs 142,842  
Repairs and Maintenance 63,031 86,296 180,112 319,309  
Hospitality 50,007 54,643 167,095 278,896  
Utilities 51,958 64,160 149,635 239,965  
Depreciation 114,314 146,984 396,642 604,610  
Intangible Amortization 16,750 50,250  
Real Estate and Personal Property Taxes, Insurance and Ground Rent 46,279 21,284 88,344 127,484  
Other 150 5,486 1,457  
TOTAL OPERATING EXPENSES 1,574,154 1,677,819 4,107,570 6,263,564  
OPERATING LOSS (590,761) (262,667) (547,880) (850,745)  
Interest Income 961  
TOTAL OTHER INCOME 961  
Interest on Mortgage Notes Payable 72,420 83,178 212,573 352,203  
Interest on Notes Payable to Banks 12,075 4,767 16,666  
Interest on Other Notes Payable 26 41,543 454  
TOTAL INTEREST EXPENSE 84,496 87,970 254,116 369,322  
CONSOLIDATED NET LOSS OF DISCONTINUED OPERATIONS (675,257) (350,637) (801,996) (1,219,106)  
Yuma [Member]          
Cash and Cash Equivalents 9,985,750   9,985,750   178,317
Accounts Receivable 201,667   201,667   70,139
Prepaid Expenses and Other Current Assets 13,680   13,680   10,803
Total Current Assets of Discontinued Operations 10,201,097   10,201,097   259,259
Property, Plant and Equipment, net     4,815,664
TOTAL ASSETS OF DISCONTINUED OPERATIONS AND HELD FOR SALE 10,201,097   10,201,097   5,074,922
Accounts Payable and Accrued Expenses 651,951   651,951   269,242
Current Portion of Mortgage Notes Payable      
Current Portion of Notes Payable to Banks     165,239
Current Portion of Other Notes Payable      
Total Current Liabilities of Discontinued Operations 651,951   651,951   434,481
Mortgage Notes Payable      
Mortgage Notes Payable and Notes to Bank         5,490,374
TOTAL LIABILITIES OF DISCONTINUED OPERATIONS AND HELD FOR SALE 651,951   651,951   5,924,855
Room 971,476 1,033,218 3,225,783 3,007,722  
Food and Beverage 5,920 10,839 27,569 30,535  
Other 5,996 5,346 41,057 16,544  
TOTAL REVENUE 983,392 1,049,403 3,294,410 3,054,802  
Room 725,776 224,201 1,243,699 708,874  
Food and Beverage 5,205 15,563 34,136 44,511  
Telecommunications 5,421 5,689 21,803 24,116  
General and Administrative 303,706 92,623 548,206 272,692  
Sales and Marketing 85,500 81,183 252,082 222,496  
Repairs and Maintenance 63,031 86,296 180,112 219,160  
Hospitality 50,007 54,643 167,095 156,669  
Utilities 51,958 64,160 149,635 165,325  
Depreciation 114,314 120,443 345,634 351,703  
Real Estate and Personal Property Taxes, Insurance and Ground Rent 46,279 21,284 88,344 71,469  
Other   150 5,486 (2,111)  
TOTAL OPERATING EXPENSES 1,451,195 766,235 3,036,231 2,234,904  
OPERATING LOSS (467,803) 283,168 258,179 819,899  
TOTAL OTHER INCOME  
Interest on Mortgage Notes Payable 72,420 83,178 212,573 224,416  
Interest on Notes Payable to Banks 12,075        
Interest on Other Notes Payable   26 37,819 26  
TOTAL INTEREST EXPENSE 84,496 83,203 250,391 224,441  
CONSOLIDATED NET LOSS OF DISCONTINUED OPERATIONS (552,299) 199,965 7,788 595,457  
IBC [Member]          
Cash and Cash Equivalents         22,388
Accounts Receivable         195,238
Prepaid Expenses and Other Current Assets         14,644
Total Current Assets of Discontinued Operations         232,270
Property, Plant and Equipment, net         424,871
TOTAL ASSETS OF DISCONTINUED OPERATIONS AND HELD FOR SALE         657,141
Accounts Payable and Accrued Expenses         251,723
Current Portion of Other Notes Payable         123,859
Total Current Liabilities of Discontinued Operations         375,582
Mortgage Notes Payable and Notes to Bank        
TOTAL LIABILITIES OF DISCONTINUED OPERATIONS AND HELD FOR SALE         375,582
Reservation and Convention   365,749 265,281 887,274  
TOTAL REVENUE 365,749 265,281 887,274  
General and Administrative 86,530 363,303 493,451 952,710  
Sales and Marketing 36,428 483,289 384,038 1,008,029  
Reservation Acquisition Costs     142,842    
Depreciation   26,541 51,008 75,083  
Intangible Amortization   16,750   50,250  
TOTAL OPERATING EXPENSES 122,958 889,883 1,071,340 2,086,073  
OPERATING LOSS (122,958) (524,134) (806,059) (1,198,799)  
TOTAL OTHER INCOME  
Interest on Notes Payable to Banks   4,767   16,666  
Interest on Other Notes Payable     3,725    
TOTAL INTEREST EXPENSE 4,767 3,725 16,666  
CONSOLIDATED NET LOSS OF DISCONTINUED OPERATIONS $ (122,958) (528,901) $ (809,784) (1,215,465)  
Ontario [Member]          
Cash and Cash Equivalents        
Accounts Receivable        
Prepaid Expenses and Other Current Assets        
Total Current Assets of Discontinued Operations        
Property, Plant and Equipment, net        
TOTAL ASSETS OF DISCONTINUED OPERATIONS AND HELD FOR SALE        
Accounts Payable and Accrued Expenses         86,976
Current Portion of Other Notes Payable        
Total Current Liabilities of Discontinued Operations         86,976
Mortgage Notes Payable and Notes to Bank        
TOTAL LIABILITIES OF DISCONTINUED OPERATIONS AND HELD FOR SALE         $ 86,976
Room       1,397,324  
Food and Beverage       64,976  
Other       8,443  
TOTAL REVENUE     1,470,743  
Room       939,898  
Food and Beverage       66,152  
Telecommunications        
General and Administrative   21,701   278,815  
Sales and Marketing       123,300  
Repairs and Maintenance       100,149  
Hospitality       122,227  
Utilities       74,640  
Depreciation       177,824  
Real Estate and Personal Property Taxes, Insurance and Ground Rent       56,015  
Other       3,568  
TOTAL OPERATING EXPENSES   21,701   1,942,588  
OPERATING LOSS   (21,701)   (471,845)  
Interest Income       961  
TOTAL OTHER INCOME     961  
Interest on Mortgage Notes Payable       127,787  
Interest on Other Notes Payable       428  
TOTAL INTEREST EXPENSE     128,215  
CONSOLIDATED NET LOSS OF DISCONTINUED OPERATIONS   $ (21,701)   $ (599,099)