# EDGAR Filing Document

**Accession Number:** 0001418372
**File Stem:** 0001193125-26-275979
**Filing Date:** 2026-6
**Character Count:** 132409
**Document Hash:** 06d2f014735339d3de4842f0db7cd0f5
**Contains OCR:** False
**Source Format:** 

## Filing Content

## Filing Summary
**0001193125-26-275979.hdr.sgml**: 20260618

**ACCESSION NUMBER**: 0001193125-26-275979

**CONFORMED SUBMISSION TYPE**: 10-K

**PUBLIC DOCUMENT COUNT**: 61

**CONFORMED PERIOD OF REPORT**: 20251231

**FILED AS OF DATE**: 20260618

**DATE AS OF CHANGE**: 20260618

**FILER**: 

**COMPANY DATA:**
- **COMPANY CONFORMED NAME:** Salamander Innisbrook, LLC
- **CENTRAL INDEX KEY:** 0001418372
- **STANDARD INDUSTRIAL CLASSIFICATION:** SERVICES-AMUSEMENT & RECREATION SERVICES [7900]
- **ORGANIZATION NAME:** 07 Trade & Services
- **EIN:** 260442888
- **STATE OF INCORPORATION:** FL
- **FISCAL YEAR END:** 1231

**FILING VALUES:**
- **FORM TYPE:** 10-K
- **SEC ACT:** 1934 Act
- **SEC FILE NUMBER:** 333-147447
- **FILM NUMBER:** 261103324

**BUSINESS ADDRESS:**
- **STREET 1:** 36750 US HIGHWAY 19 NORTH
- **CITY:** PALM HARBOR
- **STATE:** FL
- **ZIP:** 34684
- **BUSINESS PHONE:** 727-942-2000

**MAIL ADDRESS:**
- **STREET 1:** 36750 US HIGHWAY 19 NORTH
- **CITY:** PALM HARBOR
- **STATE:** FL
- **ZIP:** 34684

?xml version='1.0' encoding='ASCII'? 10-K

[**<u>**Table of Contents**</u>**](#toc_page)

**UNITED STATES**

**SECURITIES AND EXCHANGE COMMISSION**

**Washington, D.C. 20549**

**FORM** 10-K

**ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934**

**For the fiscal year ended** December 31**,** 2025

**Commission File No.** 333-147447

SALAMANDER INNISBROOK, LLC

---

| | |
|:---|:---|
| State of Organization: Florida | IRS Employer Identification No. 26-0442888 |
| 36750 US Highway 19 North**,** Palm Harbor**,** FL 34684 | 36750 US Highway 19 North**,** Palm Harbor**,** FL 34684 |
| Telephone Number: **(**727**)** 942-2000 | Telephone Number: **(**727**)** 942-2000 |

---

SECURITIES REGISTERED PURSUANT TO SECTION 12(b) OF THE ACT:

**None**

SECURITIES REGISTERED PURSUANT TO SECTION 12(g) OF THE ACT:

284 Condominium Rental Pool Units

______________________________________

Indicate by check mark if the registrant is a well-known seasoned issuer, as defined in Rule 405 of the Securities Act.

Yes ☐ No ☒

Indicate by check mark if the registrant is not required to file reports pursuant to Section 13 or 15(d) of the Act

Yes ☐ No ☒

Indicate by check mark whether the Registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the Registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.

Yes ☐ No ☒

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files).

Yes ☐ No ☒

Indicate by check mark if disclosure of delinquent filers pursuant to Item 405 of Regulation S-K is not contained herein, and will not be contained, to the best of Registrant's knowledge, in definitive proxy or information statements incorporated by reference in Part III of this Form 10-K or any amendments to this Form 10-K. ☒

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See the definitions of "large accelerated filer," "accelerated filer" and "smaller reporting company" in Rule 12b-2 of the Exchange Act. (Check one):

Large accelerated filer ☐ Accelerated filer ☐ Non-accelerated filer ☒ Smaller Reporting Company ☒

Emerging Growth Company ☐

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐

Indicate by check mark whether the registrant has filed a report on and attestation to its management's assessment of the effectiveness of its internal control over financial reporting under Section 404(b) of the Sarbanes-Oxley Act (15 U.S.C. 7262(b)) by the registered public accounting firm that prepared or issued its audit report. ☐

If securities are registered pursuant to Section 12(b) of the Act, indicate by check mark whether the financial statements of the registrant included in the filing reflect the correction of an error to previously issued financial statements. ☐

------

[**<u>**Table of Contents**</u>**](#toc_page)

Indicate by check mark whether any of those error corrections are restatements that required a recovery analysis of incentive-based compensation received by any of the registrant's executive officers during the relevant recovery period pursuant to §240.10D-1(b). ☐

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Act).

Yes ☐ No ☒

No established market exists for the Registrant's membership interests, so there is no market value for such membership interests. There are no membership interests held by non-affiliates as of June 18, 2026.

Issuer has no common stock subject to this report.

------

[**<u>**Table of Contents**</u>**](#toc_page)

**SALAMANDER INNISBROOK, LLC**

**ANNUAL REPORT ON FORM 10-K**

**AS OF AND FOR THE YEAR ENDED DECEMBER 31, 2025**

**TABLE OF CONTENTS**

---

| | | | |
|:---|:---|:---|:---|
| [<u>PART I</u>](#part_i) | [<u>PART I</u>](#part_i) |  |  |
|  | ITEM 1. | [<u>BUSINESS</u>](#item1_business_145420) | 5 |
|  | ITEM 1A. | [<u>RISK FACTORS</u>](#item_1a_risk_factors) | 6 |
|  | ITEM 1B. | [<u>UNRESOLVED STAFF COMMENTS</u>](#item_1b_unresolved_staff_comments) | 6 |
|  | ITEM 2. | [<u>PROPERTIES</u>](#item2_properties_151037) | 7 |
|  | ITEM 3. | [<u>LEGAL PROCEEDINGS</u>](#item3_legalproceedings_151041) | 7 |
|  | ITEM 4. | [<u>MINE SAFETY DISCLOSURES</u>](#item_4_mine_safety_disclosure) | 7 |
| [<u>PART II</u>](#part_ii) | [<u>PART II</u>](#part_ii) |  |  |
|  | ITEM 5. | [<u>MARKET FOR REGISTRANT'S COMMON EQUITY, RELATED STOCKHOLDER MATTERS AND ISSUER PURCHASES OF EQUITY SECURITIES</u>](#item5_marketforregistrantscommone_151053) | 8 |
|  | ITEM 6. | [<u>SELECTED FINANCIAL DATA</u>](#item_6_selected_financial_data) | 8 |
|  | ITEM 7. | [<u>MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS</u>](#item7_managementsdiscussionandana_151102) | 9 |
|  | ITEM 7A. | <u>QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK</u> | 12 |
|  | ITEM 8. | [<u>CONSOLIDATED FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA</u>](#item_8_consolidated_financial_statements) | 12 |
|  | ITEM 9. | [<u>CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND FINANCIAL DISCLOSURE</u>](#item9_changesinanddisagreementswi_150546) | 12 |
|  | ITEM 9A. | [<u>CONTROLS AND PROCEDURES</u>](#item_9a_controls) | 12 |
|  | ITEM 9B. | [<u>OTHER INFORMATION</u>](#item9b_otherinformation_150611) | 13 |
| [<u>PART III</u>](#part_iii) | [<u>PART III</u>](#part_iii) |  |  |
|  | ITEM 10. | [<u>DIRECTORS, EXECUTIVE OFFICERS AND CORPORATE GOVERNANCE</u>](#item10_directorsandexecutiveoffic_150627) | 14 |
|  | ITEM 11. | [<u>EXECUTIVE COMPENSATION</u>](#item_11_executive_compensation) | 14 |
|  | ITEM 12. | [<u>SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT AND RELATED STOCKHOLDER MATTERS</u>](#item_12_security_ownership) | 15 |
|  | ITEM 13. | [<u>CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS AND DIRECTOR INDEPENDENCE</u>](#item_13_certain_relationships) | 15 |
|  | ITEM 14. | [<u>PRINCIPAL ACCOUNTING FEES AND SERVICES</u>](#item14_principalaccountingfeesand_150704) | 15 |
| [<u>PART IV</u>](#part_iv) | [<u>PART IV</u>](#part_iv) |  |  |
|  | ITEM 15. | [<u>EXHIBITS AND FINANCIAL STATEMENT SCHEDULES</u>](#item15_exhibitsfinancialstatement_150719) | 17 |
| [<u>SIGNATURES</u>](#signatures) | [<u>SIGNATURES</u>](#signatures) | [<u>SIGNATURES</u>](#signatures) | 40 |

---

------

[**<u>**Table of Contents**</u>**](#toc_page)

**Cautionary Note Regarding Forward-Looking Statements**

The following report contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. Forward-looking statements are statements that predict or describe future events or trends and that do not relate solely to historical matters. All of our projections in this annual report are forward-looking statements. You can generally identify forward-looking statements as statements containing the words "appears," "believe," "expect," "hope," "may," "will," "anticipate," "intend," "estimate," "project," "assume" or other similar expressions. Certain factors that might cause such a difference include the following: changes in general economic conditions; including changes that may influence group conference and guests' vacation plans; changes in travel patterns; changes in consumer tastes in destinations or accommodations for group conferences and vacations; changes in Rental Pool participation by the current condominium owners; our ability to continue to operate the Innisbrook Resort and Golf Club, or the "Resort" under our management contracts; and the resale of condominiums to owners who elect neither to participate in the Rental Pool nor to become members of the Resort. You should not place undue reliance on our forward-looking statements because the matters they describe are subject to known (and unknown) risks, uncertainties and other unpredictable factors, many of which are beyond our control. Our forward-looking statements are based on the limited information currently available to us and speak only as of the date on which this report was filed with the Securities Exchange Commission. Our continued internet posting or subsequent distribution of this dated report does not imply continued affirmation of the forward-looking statements included in it. We undertake no obligation, and we expressly disclaim any obligation, to issue any updates to our forward-looking statements, even if subsequent events cause our expectations to change regarding the matters discussed in those statements. Future events are inherently uncertain. Moreover, it is particularly difficult to predict business activity levels at the Resort with any certainty. Accordingly, our projections in this annual report are subject to particularly high uncertainty.

Our projections should not be regarded as legal promises, representations or warranties of any kind whatsoever. Over time, our actual results, performance or achievements will likely differ from the anticipated results, performance or achievements that are expressed or implied by our forward-looking statements, and such differences might be significant and harmful to your interests.

------

[**<u>**Table of Contents**</u>**](#toc_page)

**PART I**

**ITEM 1. BUSINESS**

**Background**

Salamander Innisbrook, LLC (the "Company") was organized on June 14, 2007, by Salamander Farms, LLC under the laws of the state of Florida for the purpose of owning and operating Innisbrook Resort and Golf Club (the "Resort" or "Innisbrook"). The Company, and its wholly owned subsidiaries, Salamander Innisbrook Securities, LLC and Salamander Innisbrook Condominium, LLC, are hereinafter referred to as "we", "us", "our". On July 16, 2007, we purchased the Resort, three condominiums, which became Salamander Innisbrook Condominiums, LLC, and all of the equity interests in Golf Host Securities, Inc. from Golf Trust of America, Inc. and its subsidiaries and affiliates. The Resort is a full service 63-hole destination golf and conference facility located near Tampa, Florida. The Resort features 1,216 condominium rooms, all of which are owned by third parties or affiliates. Approximately 287 condominium owners (representing 284 hotel rooms) participate in a rental pool (the "Rental Pool") we operate.

**Rental Pool Condominiums**

Condominium ownership is a realty subdivision in which the individual "lots" are deemed apartment units. Instead of owning a plot of ground, the condominium owners own the space where their condominium units are located. This leaves substantial properties in interest which are not individually owned, such as the underlying land, driveways, parking lots, building foundations, exterior walls and roofs, garden areas and utility lines. These areas are termed common property or common elements. Each condominium owner has an undivided fractional interest in the common property.

The condominium owners at the Resort have established an Association of Condominium Owners (the "Association"), to administer and maintain this common property and to conduct the business of the condominium owners. In particular, the Association is responsible for maintaining insurance on the real property, upkeep of the structures, maintenance of the grounds, electricity for the common areas, water/sewer and security services. The Association assesses fees to defray these expenses and to establish necessary reserves. An assessment, if not timely paid, may result in a lien being placed upon the unit of a delinquent condominium owner. Each condominium owner must pay ad valorem property taxes, contents insurance, interior maintenance and other matters independent of the other unit owners. These expenses are incurred by each owner of condominium units whether or not the unit participates in the Rental Pool at the Resort. With respect to governing the affairs of the Association, the participating condominium owners are accorded one vote per condominium unit owned. State statutes also impact the way in which the Association's affairs are administered.

**Markets and Marketing**

The Resort is located in Palm Harbor, Florida and is a destination golf resort that appeals to group convention business and leisure travelers within all market segments. The Resort caters to corporate meeting planners and sports enthusiasts within a variety of industries, the majority of which are located in central and eastern United States. The Resort markets through most of the typical channels utilizing e-commerce, print media, third party representation firms, travel agents and wholesalers.

The Resort provides condominium accommodations, four dining locations, room service, over 65,000 square feet of banquet and catering space, 63 holes of golf, golf instruction, a full-service spa and fitness center, tennis center and recreational entertainment to members, business meeting attendees, group meeting guests, leisure guests and their families. The Resort offers room-only rates, golf packages, and family vacation packages. Larger golf or conference groups typically involve contractual agreements. Accordingly, we do not believe that the loss of a single conference or even a few conferences of average size would have a significant adverse impact on our business taken as a whole.

The Resort's accommodations are condominium units that are owned by third parties or us. These units are sold by registered securities brokers, including Golf Host Securities, Inc., which is one of our subsidiaries.

**Seasonality**

The Florida resort industry is seasonal in nature and historically the Resort's business levels are stronger in the winter and spring months as guests come from the northeast and other colder regions to enjoy the warm weather. In contrast, there is a decline in business levels during the summer months as the hot summer weather makes Florida less appealing for group golf outings and vacation destination golfers. The Resort supports dynamic pricing, optimized on a combination of inventory groupings (i.e., room types) and seasonal demand patterns (e.g., peak, shoulder, off-peak). The Resort may also experience reduced bookings as a result of hurricane-related concerns.

------

[**<u>**Table of Contents**</u>**](#toc_page)

**PGA TOUR Event**

The 2025 Valspar Championship, a nationally televised, annual PGA TOUR event, was contested at Innisbrook's Copperhead course March 20-23, 2025. The PGA TOUR, Copperhead Charities and Innisbrook have agreed to extend the tournament and related sponsorship through 2030.

# Intellectual Property
The Resort has registered service marks and domain names that are necessary for the Resort to effectively conduct business. Service marks include "Innisbrook" #955489, registered March 13, 1973, and the Innisbrook shield logo #955488 registered March 13, 1973. The operations of the Resort are not considered to be dependent upon the availability of raw materials, nor any adverse effects that may result from the duration of patents, licenses, franchises or concessions.

# Competition
Conveniently located near the Florida Gulf Coast and Tampa International Airport, the Resort is located within approximately 600 acres of a dramatically landscaped setting. The Resort competes using a unique price/value strategy through its offering of spacious accommodations, high levels of customer service, award-winning golf, and one of the largest conference facilities in the southeastern United States. The Resort's major competitors are other similar golf and conference-oriented resorts in the southeastern United States.

# Research and Development
We have no research and development expenses.

# Environmental Matters
Operation of the golf courses at the Resort involves the use and storage of various hazardous materials such as herbicides, pesticides, fertilizers, motor oils and gasoline. Under various federal, state and local laws, ordinances and regulations, an owner or operator of real property may become liable for the costs of removal or remediation of certain hazardous substances released on or in its property. These laws often impose liability without regard to whether the owner or operator knew of, or was responsible for, the release of hazardous substances. As of the date of this filing, we are not aware of any violations of these laws, ordinances and regulations.

# Government Regulation
The Resort is subject to the Americans with Disabilities Act ("ADA") of 1990. The ADA has separate compliance requirements for "public accommodations" and "commercial facilities", but generally requires public facilities such as clubhouses and recreation areas to be accessible to people with disabilities. Noncompliance could result in imposition of fines or an award of damages to private litigants. We are responsible for compliance costs incurred at the Resort. The condominiums in the Rental Pool are residential properties and are not subject to ADA.

# Employees
At December 31, 2025, we had 474 employees; 328 full-time and 146 part-time. We also periodically engage casual laborers as needed.

# Code of Ethics

# See Part III, Item 10 for discussion of our Code of Business Conduct.

# ITEM 1A. RIS K FACTORS
Not required for Smaller Reporting Company.

# ITEM 1B. UNRE SOLVED STAFF COMMENTS
None.

**ITEM 1C. CYBERSECURITY**

Cybersecurity risk management is an important part of our overall risk management efforts. We maintain a cybersecurity program that is comprised of policies, procedures, controls and plans whose objective is to help us prevent and effectively respond to cybersecurity threats or incidents. Through our cybersecurity risk management process, we monitor cybersecurity vulnerabilities and potential attack vectors to company systems. We, directly and through our third-party service providers, maintain various measures to safeguard against cybersecurity threats such as monitoring systems, security controls, policy enforcement, data encryption, employee training,

------

[**<u>**Table of Contents**</u>**](#toc_page)

tools and services from third-party providers and management oversight to assess, identify and mitigate risks from cybersecurity threats. We and our third-party service providers conduct regular testing of these controls and systems including vulnerability scanning, penetration testing and simulating the execution of parts of our disaster recovery plan.

We have implemented cybersecurity frameworks, policies and practices which incorporate industry-standards and contractual requirements. We gather information and review security protocols of certain third parties who integrate with our systems, such as our payroll processor, managed solutions provider, and software as a service provider, on an annual basis to identify and manage risk. We regularly seek to improve and mature our cybersecurity processes. We apply lessons learned from our efforts to help prevent attacks and utilize data analytics to detect anomalies and search for cyber threats.

Cybersecurity threats of all types, such as attacks from computer hackers, cyber criminals, nation-state actors, social engineering and other malicious internet-based activities, continue to increase generally in business and society. We believe that our current preventative actions and response planning provide adequate measures of protection against cybersecurity risks. While we have implemented measures to safeguard our information technology systems, the evolving nature of cybersecurity attacks and vulnerabilities means that these protections may not always be effective. In 2025, we did not identify any cybersecurity threats that have materially affected or are reasonably likely to materially affect our business strategy, results of operations, or financial condition. However, despite our efforts, we cannot eliminate all risks from cybersecurity threats, or provide assurances that we have not experienced undetected cybersecurity incidents.

**Governance**

Our finance and IT consultants, along with our Chief Financial Officer and Corporate Controller, oversee our strategic and business risk management and management's execution of our cybersecurity risk management program. They receive updates from management on our cybersecurity risks as may be required or prudent. In addition, management updates the home office executive committee as necessary, regarding any material cybersecurity incidents. Management is responsible for identifying, assessing, and managing cybersecurity risks on an ongoing basis, establishing processes to ensure that such potential cybersecurity risk exposures are monitored, putting in place appropriate mitigation measures, maintaining cybersecurity policies and procedures, and providing regular reports to our home office executive committee. In the event of an incident, we intend to follow our incident response plan, which outlines the steps to be followed from incident detection to mitigation, recovery and notification, including notifying functional areas (e.g. legal), as well as senior leadership, as appropriate.

Our Chief Financial Officer and Corporate Controller also are responsible for our overall information security strategy, policy, security engineering, operations and cyber threat detection and response. These officers work with other members of management, employees and outside service providers to promote and evolve our cybersecurity protocols and systems.

There were no material cybersecurity incidents in 2025 or up to the date of this filing.

**ITEM 2. PROPERTIES**

The Resort is situated on approximately 600 acres of land located in the northern portion of Pinellas County, Florida, near the Gulf of Mexico. It is approximately 9 miles north of Clearwater and approximately 20 miles west of Tampa. There are 938 condominium units, 36 of which are strictly residential, with the balance eligible for Rental Pool participation. Of the 902 remaining eligible units, approximately 284 participate in the Rental Pool. See additional discussion in Item 1 under the caption "Rental Pool Condominiums." These condominium units are leased by us from the condominium owners and used as hotel accommodations for the Resort. We also own three condominium units, all of which participate in the Rental Pool in the same fashion as all other Rental Pool participants. Approximately 20% of the units have lockout master bedroom units, which allow the rental of the condominium unit as two hotel rooms. As a result of the potential use of lockout master bedroom units, the total number of rooms at the resort is 1,216 and the average number of units participating in the Rental Pool at any one time is equivalent to approximately 284 hotel rooms. The Resort complex includes 63 holes of golf, practice ranges, three clubhouses with retail, golf, and food and beverage outlets, three conference and exhibit buildings, a full-service spa and fitness center, six swimming pools including a themed water attraction, a recreation facility, a tennis facility, and numerous administrative and support structures. These amenities are owned by the Resort and have undergone substantial renovation and improvements since we purchased the Resort in 2007.

**ITEM 3. LEGAL PROCEEDINGS** 

We were not aware of any legal proceedings as of December 31, 2025 or through the date of this report.

**ITEM 4. MINE SAFETY DISCLOSURES**

None.

------

[**<u>**Table of Contents**</u>**](#toc_page)

**PART II**

**ITEM 5. MARKET FOR REGISTRANT'S COMMON EQUITY, RELATED STOCKHOLDER MATTERS AND ISSUER PURCHASES OF EQUITY SECURITIES**

We are a single member limited liability company and do not have any stock. Our membership interests are not publicly traded.

There are 902 deeded condominium units allowing Rental Pool participation by their owners, of which three are owned by us.

The condominium units that are leased to us for Rental Pool participation, are deemed to be securities. These units are hereinafter referred to as Rental Pool Securities. These securities are deemed securities pursuant to the Securities Act of 1933, as amended, but there is no market for such securities other than sales through the normal real estate market.

Because the Rental Pool Securities are real estate related, no dividends have been paid or will be paid to their owners. However, the Rental Pool lease agreements provide that the Rental Pool participants are entitled to a contractual distribution paid quarterly in exchange for our right to use their condominium units in the Rental Pool.

**ITEM 6. SELECTED FINANCIAL DATA**

Not required for Smaller Reporting Company.

------

[**<u>**Table of Contents**</u>**](#toc_page)

**ITEM 7. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS**

**Critical Accounting Policies and Estimates**

The following accounting policies are considered critical to the preparation of our consolidated financial statements. These and other accounting policies require that estimates be made based on assumptions and judgment, which can affect the reporting of revenues, expenses, assets, liabilities and disclosure of contingencies in our consolidated financial statements. These estimates and assumptions are based on historical experience and various other factors that are believed to be reasonable under the circumstances. However, actual results may differ from changes in these estimates and assumptions.

***Revenue Recognition***

Revenues are derived from a variety of sources including, but not limited to, hotel, food and beverage operations, retail sales, golf course operations and commissions on real estate transactions. With the exception of initiation fees and membership dues, all revenues net of any sales and other taxes collected are recognized upon fulfillment of performance obligations (delivery of products or performance of services).

A performance obligation is a promise in a contract to transfer a distinct good or service to the customer and is the unit of account under the new revenue recognition standard. The transaction price is allocated to each distinct performance obligation and recognized as revenue when, or as, the performance obligation is satisfied. The majority of our revenue is transactional, and the contracts performance obligation is generally satisfied at the time of the transaction.

Revenues from performance obligations satisfied over time include membership dues, annual fees and initiation fees. The membership initiation fees at the Resort are non-refundable and are initially recorded when received as deferred revenue and amortized over the average life of a membership which, based on historical information, is deemed to be ten years for full golf members and five years for resort and executive memberships. Membership dues and annual fees are recognized over the applicable membership period (three months to one year depending on type of membership).

***Intangible Assets***

We evaluate indefinite lived intangible assets for impairment annually or at an interim date if a significant event occurs or circumstances indicate that the assets may not be recoverable. Factors we consider important, and which could indicate impairment, include the following: (I) significant underperformance relative to historical or projected future operating results; (ii) significant changes in the manner of our use of the acquired assets or the strategy for our overall business; and (iii) significant negative industry or economic trends.

Our intangible assets consist of: (i) a water contract; and (ii) our trademark and trade name. The valuation of the water contract was based on the projected annual savings associated with having this contract. The valuation of the trademark and trade name was derived from the residual revenue streams from Resort revenues that is attributed to the Innisbrook trade name.

During the years ended December 31, 2025 and 2024, there were no impairment charges related to intangible assets.

***Impairment of Other Long-Lived Assets***

We review other long-lived assets for impairment if a significant event occurs or circumstances arise that indicate the assets may not be recoverable by comparing the carrying values of the assets with their estimated future undiscounted cash flows. In reviewing impairment of our long-lived assets, we review the recent operating and pricing trends with the financial performance of the Resort in the aggregate for material variances from our expectations of the Resort's revenues. During the years ended December 31, 2025 and 2024, there were no impairments charges related to other long lived assets.

***Loss Contingencies***

We estimate loss contingencies in accordance with FASB ASC 450-20 Loss Contingencies, which states that a loss contingency shall be accrued by a charge to operations if both of the following conditions are met: (a) information available before the consolidated financial statements are issued or are available to be issued indicates that it is probable that a liability had been incurred at the date of the consolidated financial statements and (b) the amount of loss can be reasonably estimated.

------

[**<u>**Table of Contents**</u>**](#toc_page)

**Results of Operations**

---

| | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|
|  | Year ended December 31, | Year ended December 31, | Year ended December 31, | Year ended December 31, | Year ended December 31, | Year ended December 31, |
|  | 2025 | % | 2024 | % | Inc/(dec) | % Chg |
| Resort revenues: |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Room revenues | 8607124 | 18.5% | 9627545 | 20.4% | (1020421) | -10.6% |
| &nbsp;&nbsp;&nbsp;&nbsp;Other revenues | 37884961 | 81.5% | 37596714 | 79.6% | 288247 | 0.8% |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total revenues | 46492085 | 100.0% | 47224259 | 100.0% | (732174) | -1.6% |
| Costs and expenses: |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Operating costs and expenses | 26997681 | 58.1% | 26547788 | 56.2% | 449893 | 1.7% |
| &nbsp;&nbsp;&nbsp;&nbsp;General and administrative | 20000515 | 43.0% | 20432358 | 43.3% | (431843) | -2.1% |
| &nbsp;&nbsp;&nbsp;&nbsp;Depreciation and amortization | 2069028 | 4.5% | 1877834 | 4.0% | 191194 | 10.2% |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total costs and expenses | 49067224 | 105.5% | 48857980 | 103.5% | 209244 | 0.4% |
| Operating loss | (2575139) | -5.5% | (1633721) | -3.5% | (941418) | 57.6% |
| Interest expense | (560655) | -1.2% | (689703) | -1.5% | 129048 | -18.7% |
| Interest income | 206383 | 0.4% | 337498 | 0.7% | (131115) | 100.0% |
| Gain on sale of assets | 65223 | 0.1% | - | 0.0% | 65223 | 100.0% |
| Gain from insurance recovery | 744555 | 1.6% | - | 0.0% | 744555 | 100.0% |
| Loss before provision for income taxes | (2119633) | -4.6% | (1985926) | -4.3% | (133707) | 6.7% |
| Provision for income taxes | (26000) | -0.1% | (23000) | 0.0% | (3000) | 100.0% |
| Net loss | $(2145633) | -4.6% | $(2008926) | -4.3% | $(136707) | 6.8% |

---

During 2025 overall resort revenues decreased by $(732,174) or -1.6% compared with the prior year. The decrease was primarily driven by reductions in rooms and food and beverage resulting from the aftermath of Hurricanes Helene and Milton in late 2024. Despite the decline in revenues, operating, and general and administrative expenses remained relatively stable between the years because a significant portion of the costs are fixed in nature and/or because we chose to keep our labor force at pre hurricane levels. Depreciation and amortization increased primarily because of additions to property and equipment in the latter portion of 2024 and throughout 2025.

Interest income decreased in 2025 due to a decrease in the cash balance held in bank accounts.

In the last week of September and the second week of October 2024, Hurricanes Helene and Milton made landfall on the central west coast of Florida, causing widespread damage across the greater Tampa Bay area. The impacts included property damage to the Resort, the closing and disruption of the Company's operations, and damage to the community infrastructure. As a result of the hurricanes, we incurred approximately $816,000 of repairs and maintenance costs arising from damage to our golf courses and other property. During 2025, we settled with our insurance company for a total of $1,561,000. The final settlement represents recovery for approximately $1,039,000 of casualty losses and $522,000 of lost business and profits. The company recorded a gain on insurance recovery in the Statement of Operations of $745,000 which represents the total insurance claim amount reduced by the insurance policy deductible and costs incurred by the Company.

**Liquidity and Capital Resources** 

Cash generated from operating activities was $1,953,174 and $79,708 in 2025 and 2024, respectively, an increase of $1,873,466. the change resulted primarily because we received approximately $1,561,000 from our insurance company for the damages sustained during the 2024 hurricane season.

We used cash of approximately $(1,364,000) and $(3,662,000) in 2025 and 2024, respectively, for the purchase of property and equipment.

We believe our cash on hand is adequate to support our capital and operating expenditures in 2026 and beyond.

**Legal Entity Structure**

Salamander Innisbrook, LLC is a single member limited liability company with Salamander Farms, LLC as the sole member.

------

[**<u>**Table of Contents**</u>**](#toc_page)

**Income Tax Status**

With the exception of an entity owned by Salamander Innisbrook Securities, LLC the Company and its subsidiaries are single member limited liability companies and therefore the majority of the results of our operations flow through to our member for inclusion in its income tax returns. We provided for income taxes of approximately $26,000 and $23,000 in 2025 and 2024, respectively, related to our tax paying subsidiary. No provision and/or benefit for deferred income taxes has been recorded as there are no significant differences between financial statement and tax reporting.

We have adopted the provisions of FASB ASC 740-10, *Accounting for Uncertainty in Income Taxes*. Under this topic, we are required to evaluate each of our tax positions to determine if they are more likely than not to be sustained if the taxing authority examines the respective position. A tax position includes an entity's tax status, as a pass-through entity, and the decision not to file a tax return. We have evaluated each of our tax positions and have determined that no provision or liability for income taxes is necessary.

We evaluate the validity of our conclusions regarding uncertain income tax positions on an annual basis to determine if facts or circumstances have arisen that might cause us to change our judgment regarding the likelihood of a tax position's sustainability under examination.

**Environmental Matters**

None.

**Off Balance Sheet Arrangements**

None.

**Contractual Commitments** 

The following is a summary of our contractual obligations as of December 31, 2025:

---

| | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|
| Contractual Obligations | Total | 2026 | 2027 | 2028 | 2029 | 2030 | Thereafter |
| Lease obligations (1) | $1021703 | $497658 | $252336 | $176812 | $94897 | $- | $- |
| Interest on outstanding lease obligations (2) | 97277 | 51604 | 29153 | 13837 | 2683 | - | - |
| Total | $1118980 | $549262 | $281489 | $190649 | $97580 | $- | $- |
| Long term debt obligation (1) | $7524225 | $876609 | $876609 | $876609 | $876609 | $876609 | $3141180 |
| Interest payments on outstanding debt obligation (2) | 1529707 | 333965 | 292859 | 252475 | 210646 | 169540 | 270222 |
| Total | $9053932 | $1210574 | $1169468 | $1129084 | $1087255 | $1046149 | $3411402 |

---

(1)Amounts include principal payments only

(2)Projected interest payments are based on the outstanding principal amounts and interest rates at December 31, 2025

------

[**<u>**Table of Contents**</u>**](#toc_page)

**ITEM 7A. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK**

Market risks arise from changes in interest rates, foreign currency exchange rates and other market changes that affect market sensitive instruments. The carrying value of variable rate debt financing reflected in our consolidated balance sheet at December 31, 2025, approximates fair value as the changes in its associated interest rates reflects the current market and credit risk is similar to when the loan was originally obtained.

We are obligated under a note payable with interest at the SOFR rate plus 2.30% per annum adjusted monthly. The loan is collateralized by, among other things, our real and personal property and guarantees of certain affiliates. As of December 31, 2025 and 2024, the note payable consisted of the following:

---

| | | | | | |
|:---|:---|:---|:---|:---|:---|
|  | Principal as of December 31, 2025 | Interest Rate as of December 31, 2025 | Principal as of December 31, 2024 | Interest Rate as of December 31, 2024 | Maturity Date |
| Note Payable | $7524225 | 6.1250% | $8400833 | 6.8750% | July 5, 2034 |
| Less unamortized debt issuance costs | (48745) |  | (54393) |  |  |
|  | . |  |  |  |  |
| Total | $7475480 |  | $8346440 |  |  |

---

**ITEM 8. CONSOLIDATED FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA**

See Consolidated Financial Statements and Supplementary Data starting on page 18.

**ITEM 9. CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND FINANCIAL DISCLOSURE**

None.

**ITEM 9A. CONTROLS AND PROCEDURES**

<u>Evaluation of Disclosure Controls and Procedures</u>

We maintain disclosure controls and procedures (as defined in Rule 15d -15 under the Securities Exchange Act of 1934, as amended) that are designed to provide reasonable assurance that information required to be reported in our SEC filings is recorded, processed, summarized and reported within the periods specified in the rules and forms of the SEC and that such information is accumulated and communicated to our management, including our Chief Executive Officer and Chief Financial Officer, as appropriate, to allow timely decisions regarding required disclosure. At December 31, 2025, under the direction of our Chief Executive Officer and Chief Financial Officer, we evaluated the effectiveness of the design and operation of our disclosure controls and procedures. Based on such evaluation, our Chief Executive Officer and Chief Financial Officer have concluded that, at December 31, 2025, our disclosure controls and procedures were effective.

<u>Management's Report on Internal Controls Over Financial Reporting</u>

We are responsible for establishing and maintaining adequate internal control over financial reporting, as such term is defined in Rules 13a-15(f) and 15d-15(f) of the Exchange Act. Our internal control system was designed to provide reasonable assurance regarding the reliability of financial reporting and the preparation of consolidated financial statements for external purposes, in accordance with generally accepted accounting principles. Because of inherent limitations, a system of internal control over financial reporting may not prevent or detect misstatements. Also, projections of any evaluation of effectiveness to future periods are subject to the risk that controls may become inadequate due to change in conditions, or that the degree of compliance with the policies or procedures may deteriorate.

Under the supervision and with the participation of our management, including our Manager and Chief Financial Officer, we conducted an evaluation of the effectiveness of our internal controls over financial reporting as of December 31, 2025, based on the framework stated by the Committee of Sponsoring Organizations of the Treadway Commission in Internal Control-Integrated Framework (2013). Based on the assessment, management concluded that, as of December 31, 2025, the Company's internal control over financial reporting is effective.

This annual report does not include an attestation report of our registered certified public accounting firm regarding internal control over financial reporting.

------

[**<u>**Table of Contents**</u>**](#toc_page)

<u>Changes in Internal Control over Financial Reporting</u> 

There have been no changes in our internal control over financial reporting that occurred during our last fiscal year that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.

**ITEM** **9B. OTHER INFORMATION**

<u>Land Development and Sale Contract</u>

On April 13, 2021, we entered into an Agreement for the Sale and Purchase of Real Property with Toll Southeast LP. Company, Inc. ("Toll Brothers") for the sale and residential development of approximately 54 acres of land along the northern boundary of the property.

On November 16, 2023, we consummated the sale of these assets to TLB 174 – Palm Harbor, L.P., the land banker for Toll Brothers. The sale resulted in net proceeds to us of $12,538,775 and a gain of $10,112,457. In addition, the Purchase and Sale Agreement provides that we will receive additional proceeds of 10% of any sales proceeds received by Toll Brothers in excess of $700,000 for single family homes and $475,000 for townhouses, and in 2025 we received approximately $67,000 pursuant to such agreement (which amount has been reflected as a gain on sale in our consolidated financial statements). Toll Brothers intends to build 122 single family homes and 52 townhouses. Site clearing and grading continued in 2025 and Toll Brothers has completed model homes, began selling activities, and has started signing contracts for new homes with deliveries expected to begin in 2026.

------

[**<u>**Table of Contents**</u>**](#toc_page)

**PART III**

**ITEM 10. DIRECTORS, EXECUTIVE OFFICERS AND CORPORATE GOVERNANCE**

Set forth below is information about our executive officers:

---

| | | |
|:---|:---|:---|
| **Name** | **Age** | **Position** |
| Prem Devadas | 68 | Manager |
| Dale Pelletier | 65 | CFO, Salamander Hospitality LLC |

---

**Biographical Information**

**Prem Devadas, Manager**, is a forty plus year veteran of the hospitality industry. After ten years with The Potomac Hotel Group in Washington, DC, he left the Regional Director of Operations position to manage the lodging portfolio for CCA Industries whose holdings include The Jefferson Hotel in Richmond, VA, The Hermitage Hotel in Nashville, TN and Kiawah Island Resort near Charleston, SC. As Managing Director, he re-positioned the Jefferson Hotel and the Hermitage Hotel through extensive renovations and achieved Mobil 5-Star and AAA Five-Diamond awards for the respective properties. At Kiawah Island he directed the development and successful opening of the Sanctuary at Kiawah Island, the 255 room ultra-luxury hotel opened in August 2004.

**Dale Pelletier, Chief Financial Officer**, is a forty plus year veteran of the hospitality industry. Mr. Pelletier oversees the company's financial, accounting, tax, information systems, treasury, planning and reporting activities. His extensive experience with over seventy hotels includes full service, limited service, all suites, resorts and condominium hotels both at the property and corporate levels. He also served as Chief Financial Officer for MEI Hotels, a hotel development, ownership, management and investment group. He was responsible for all financial activities for the company's managed and asset managed hotels, construction and development projects and three private equity funds. Prior to MEI, Mr. Pelletier was Chief Financial Officer for the US operations of City Hotels, an international hotel and airline company listed on the Brussels stock exchange, with hotels in the US and Europe.

**Directors and Officers Insurance**

The Company maintains directors' and officers' liability insurance that insures our Salamander officers, managers and committee members from claims arising out of an alleged wrongful act by such persons while acting as executive officers, managers or committee members of our company, and it insures our company to the extent that we have indemnified our officers, managers and committee members for such loss.

**Indemnification**

Our organizational documents provide that we shall indemnify our officers, committee members and managers against certain liabilities to the fullest extent permitted under applicable law. Our organizational documents also provide that our officers, committee members and managers shall be exculpated from monetary damages to us to the fullest extent permitted under applicable law.

**Code of Ethics**

Our Code of Business Conduct applies to all of our officers and other employees. Our Code of Business Conduct was filed as Exhibit 14.1 to our Annual Report on Form 10-K filed with the SEC on April 4, 2011. You may also obtain a free copy of our Code of Ethics by writing to our attention at 36750 US Highway 19 North, Palm Harbor, FL 34684.

**ITEM 11. EXECUTIVE COMPENSATION**

**Summary Compensation Table**

The following tables set forth the remuneration paid, distributed or accrued by us during the year ended December 31, 2025, to our executive officers.

---

| | | | | | |
|:---|:---|:---|:---|:---|:---|
|  |  |  |  | Other |  |
|  |  | Salary and |  | Annual | All Other |
| Name and Principal Position |  | Commission | Bonus | Compensation | Compensation |
| Prem Devadas, Manager (1) | 2025 | $— | $— | $— | $— |
| Dale Pelletier, Chief Financial Officer (1) | 2025 | $— | $— | $— | $— |
| Prem Devadas, Manager (1) | 2024 | $— | $— | $— | $— |
| Dale Pelletier, Chief Financial Officer (1) | 2024 | $— | $— | $— | $— |

---

(1)Messrs. Devadas and Pelletier are not compensated directly by us for services as our executive officers; rather they receive compensation from an affiliate of our member, to whom we pay management fees.

------

[**<u>**Table of Contents**</u>**](#toc_page)

**ITEM 12. SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT AND RELATED STOCKHOLDER MATTERS**

We are wholly owned by Salamander Farms, LLC which has sole voting and dispositive power over our interests.

**ITEM 13. CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS AND DIRECTOR INDEPENDENCE**

(a)Transactions with Management and Others

None.

(b)Certain Business Relationships

Under the Master Lease Agreement currently in effect (the "Agreement" or "New MLA"), with the Rental Pool participants (which was effective January 1, 2024, and expires on December 31, 2030), the Resort pays Participants a quarterly distribution equal to 42% of the Adjusted Gross Revenues (as defined above) on the first $8.7 million, 45% between $8.7 million and $9.7 million, and 50% above $9.7 million. Revenues are defined as Gross Revenues less agent's commissions, audit fees, and occupancy fees and when the unit is used for Rental Pool Comps or as a model, linen replacements and credit card fees. Each participant receives a fixed occupancy fee, based upon apartment size for each day the unit is occupied. After allocation of occupancy fees and the payment of general Rental Pool expenses, the balance is allocated proportionally to the participants, based on the Participation Factor as defined in the Agreement. Additionally, occupancy fees are paid by the Resort to participants as rental fees for complimentary rooms unrelated to the Rental Pool operations. Associate room fees are also paid by the Resort to Participants for total room revenues earned from the rental of condominiums by our employees. In 2025 and 2024, amounts available to Participants under the Agreement approximated $3,127,000 and $3,437,000, respectively, of which approximately $760,000 and $829,000 was owed as of December 31, 2025 and 2024, respectively. The balances owed which are reflected as Rental Pool liabilities in our consolidated balance sheets, were paid subsequent to the respective year ends.

Additionally, the New MLA requires Participants to maintain an escrow balance equal to $1,000 plus an amount equal to an Aging Factor, which represents fifty percent (50%) of the estimated costs of future renovation to the Units, in order to, maintain the Standard established under the New MLA. The rest of the New MLA remains substantially similar to the expired Agreement.

Pursuant to the terms of the New MLA, the Rental Pool Lease Operation reimbursed the Resort approximately $288,800 and $481,500 in 2025 and 2024, respectively, for maintenance and housekeeping labor, use of the telephone lines, and other supplies.

All three condominiums that we own participated in the Rental Pool under the Agreement in the same manner as all other Rental Pool participants in 2025.

At December 31, 2025 and 2024 we were owed $107,018 and $268,702, respectively, from Innisbrook Condominium Association, a third party collectively owned by the condominium owners at Innisbrook. The amounts, which were recovered in 2026 and 2025, respectively, are included in prepaid expenses and other current assets in our accompanying consolidated balance sheets.

We incurred management fees to Salamander Hospitality, LLC, an entity related to us by virtue of common ownership, of approximately $1,420,000 and $1,405,000 in 2025 and 2024, respectively.

At December 31, 2025 and 2024, we owed our affiliates approximately $2,358,600 and $1,148,800, respectively, and had receivables from affiliates of approximately $542,500 and $194,900, respectively. The affiliate receivables and payables are unsecured, non-interest bearing and are due on demand.

(c)Indebtedness of Management

None.

(d)Transactions with Promoters

Not applicable.

**ITEM 14. PRINCIPAL ACCOUNTING FEES AND SERVICES**

The following fees were incurred from Cherry Bekaert LLP, our independent registered public accounting firm, for services provided in the years ended December 31, 2025 and 2024.

------

[**<u>**Table of Contents**</u>**](#toc_page)

Audit Fees and other services that are normally provided by the auditors in connection with statutory filings or engagements approximated $115,000 and $112,000 for the years ended December 31, 2025, and 2024, respectively.

Tax Fees approximated $3,400 and $4,210 for the years ended December 31, 2025 and 2024, respectively.

All other fees: None.

------

[**<u>**Table of Contents**</u>**](#toc_page)

**PART IV**

**ITEM 15. EXHIBITS, CONSOLIDATED FINANCIAL STATEMENT SCHEDULES**

(1) Consolidated Financial Statements

The consolidated financial statements as required to be filed by Item 8 of this Annual Report on Form 10-K and filed in this Item 15 are listed on page 19 and are incorporated herein by reference.

(2) Financial Statement Schedules

Schedules are omitted as they are not applicable, or are not required, or because the information is included in the consolidated financial statements or notes there to.

------

[**<u>**Table of Contents**</u>**](#toc_page)

**INDEX TO CONSOLIDATED FINANCIAL STATEMENTS**

---

| | |
|:---|:---|
|  | **Page** |
| &nbsp;&nbsp;&nbsp;**Consolidated Financial Statements of Salamander Innisbrook, LLC** |  |
| &nbsp;&nbsp;&nbsp;&nbsp;<u>Report of Independent Registered Public Accounting Firm (PCAOB ID 00</u>677<u>)</u> | 19 |
| &nbsp;&nbsp;&nbsp;&nbsp;[<u>Consolidated Balance Sheets as of December 31, 2025 and 2024</u>](#consolidated_balance_sheets) | 20 |
| &nbsp;&nbsp;&nbsp;&nbsp;[<u>Consolidated Statements of Operations and Changes in Member's Equity for the years ended December 31, 2025 and 2024</u>](#changes_in_members_equity) | 21 |
| &nbsp;&nbsp;&nbsp;&nbsp;[<u>Consolidated Statements of Cash Flows for the year ended December 31, 2025 and 2024</u>](#cash_flows) | 22 |
| &nbsp;&nbsp;&nbsp;&nbsp;[<u>Notes to Consolidated Financial Statements</u>](#notes_to_consolidated) | 23 |
| **Financial Statements of the Rental Pool Lease Operation** |  |
| &nbsp;&nbsp;&nbsp;&nbsp;<u>Report of Independent Registered Public Accounting Firm (PCAOB ID 00677)</u> | 31 |
| &nbsp;&nbsp;&nbsp;&nbsp;[<u>Balance Sheets—Distribution Fund as of December 31, 2025 and 2024</u>](#balance_sheet_distribution_fund) | 32 |
| &nbsp;&nbsp;&nbsp;&nbsp;[<u>Balance Sheets—Maintenance Escrow Fund as of December 31, 2025 and 2024</u>](#bs_maintenance_escrow_fund) | 33 |
| &nbsp;&nbsp;&nbsp;&nbsp;[<u>Statements of Operations—Distribution Fund for the year ended December 31, 2025 and 2024</u>](#statements_of_operations_distribution) | 34 |
| &nbsp;&nbsp;&nbsp;&nbsp;[<u>Statements of Changes in Participants' Fund Balances—Distribution Fund for the years ended December 31, 2025 and 2024</u>](#st_change_participants_distribution_fund) | 35 |
| &nbsp;&nbsp;&nbsp;&nbsp;[<u>Statements of Changes in Participants' Fund Balances—Maintenance Escrow Fund for the years ended December 31, 2025 and 2024</u>](#st_change_balances_maintenance_escrow) | 36 |
| &nbsp;&nbsp;&nbsp;&nbsp;[<u>Notes to Financial Statements</u>](#notes_to_financial_statements) | 37 |

---

------

[**<u>**Table of Contents**</u>**](#toc_page)

![img26328100_0.jpg](img26328100_0.jpg)

**Report of Independent Registered Public Accounting Firm**

To the Sole Member and Manager

Salamander Innisbrook, LLC and Subsidiaries

Palm Harbor, Florida

**Opinion on the Consolidated Financial Statements**

We have audited the accompanying consolidated balance sheets of Salamander Innisbrook, LLC and Subsidiaries (the "Company") as of December 31, 2025 and 2024, and the related consolidated statements of operations and changes in member's equity, and cash flows for each of the years then ended, and the related notes (collectively referred to as the "consolidated financial statements"). In our opinion, the consolidated financial statements present fairly, in all material respects, the consolidated financial position of the Company as of December 31, 2025 and 2024, and the consolidated results of its operations and its cash flows for each of the years ended, in conformity with accounting principles generally accepted in the United States of America.

**Basis for Opinion**

These consolidated financial statements are the responsibility of the Company's management. Our responsibility is to express an opinion on the Company's consolidated financial statements based on our audits. We are a public accounting firm registered with the Public Company Accounting Oversight Board (United States) (PCAOB) and are required to be independent with respect to the Company in accordance with the U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.

We conducted our audits in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the consolidated financial statements are free of material misstatement, whether due to error or fraud. The Company is not required to have, nor were we engaged to perform, an audit of its internal control over financial reporting. As part of our audits, we are required to obtain an understanding of internal control over financial reporting, but not for the purpose of expressing an opinion on the effectiveness of the Company's internal control over financial reporting. Accordingly, we express no such opinion.

Our audits included performing procedures to assess the risks of material misstatement of the consolidated financial statements, whether due to error or fraud, and performing procedures that respond to those risks. Such procedures included examining, on a test basis, evidence regarding the amounts and disclosures in the consolidated financial statements. Our audits also included evaluating the accounting principles used and significant estimates made by management, as well as evaluating the overall presentation of the consolidated financial statements. We believe that our audits provide a reasonable basis for our opinion.

**Critical Audit Matters**

The critical audit matters communicated below are matters arising from the current period audit of the financial statements that were communicated or required to be communicated to the audit committee and that: (1) relate to accounts or disclosures that are material to the consolidated financial statements and (2) involved our especially challenging, subjective, or complex judgments. We determined that there were no critical audit matters.

/s/ Cherry Bekaert LLP

We have served as the Rental Pool's auditor since 2021.

Tampa, Florida

June 18, 2026

------

[**<u>**Table of Contents**</u>**](#toc_page)

**SALAMANDER INNISBROOK, LLC**

**CONSOLIDATED BALANCE SHEETS**

**As of December 31, 2025 and 2024**

---

| | | |
|:---|:---|:---|
|  | 2025 | 2024 |
| Assets |  |  |
| Current assets: |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Cash and cash equivalents | $6798048 | $7174896 |
| &nbsp;&nbsp;&nbsp;&nbsp;Receivables: |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Accounts, net | 2326930 | 2718640 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Insurance | - | 778035 |
| &nbsp;&nbsp;&nbsp;&nbsp;Inventories and supplies | 1189900 | 1223355 |
| &nbsp;&nbsp;&nbsp;&nbsp;Due from affiliates | 542544 | 194874 |
| &nbsp;&nbsp;&nbsp;&nbsp;Prepaid expenses and other current assets | 1400776 | 1245625 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total current assets | 12258198 | 13335425 |
| Property, buildings and equipment, net | 33813375 | 34518751 |
| Operating lease right-of-use assets | 827992 | 1210316 |
| Intangibles | 4330001 | 4330001 |
| Restricted cash | 2027819 | 2027616 |
| Deposits and other assets | 343619 | 381232 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total assets | $53601004 | $55803341 |
| Liabilities and Member's Equity |  |  |
| Current liabilities: |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Accounts payable | $1801352 | $2502256 |
| &nbsp;&nbsp;&nbsp;&nbsp;Accrued liabilities | 2110122 | 2021360 |
| &nbsp;&nbsp;&nbsp;&nbsp;Rental Pool liability | 760051 | 828921 |
| &nbsp;&nbsp;&nbsp;&nbsp;Current portion deferred revenues | 5613914 | 4825840 |
| &nbsp;&nbsp;&nbsp;&nbsp;Due to affiliates | 2358563 | 1148789 |
| &nbsp;&nbsp;&nbsp;&nbsp;Current portion - operating lease | 403730 | 382324 |
| &nbsp;&nbsp;&nbsp;&nbsp;Current portion - finance lease | 93929 | 89558 |
| &nbsp;&nbsp;&nbsp;&nbsp;Current portion - note payable | 876609 | 876609 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total current liabilities | 14018270 | 12675657 |
| Deferred revenues, net of current portion | 1762592 | 1793291 |
| Operating lease, net of current portion | 424263 | 827992 |
| Finance lease, net of current portion | 99781 | 193710 |
| Note payable, net of current portion and unamortized deferred financing costs | 6598871 | 7469831 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total liabilities | 22903777 | 22960481 |
| Member's equity | 30697227 | 32842860 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total liabilities and member's equity | $53601004 | $55803341 |

---

See notes to consolidated financial statements.

------

[**<u>**Table of Contents**</u>**](#toc_page)

**SALAMANDER INNISBROOK, LLC**

**CONSOLIDATED STATEMENTS OF OPERATIONS AND CHANGES IN MEMBER'S EQUITY** 

**For the Years Ended December 31, 2025 and 2024**

---

| | | |
|:---|:---|:---|
|  | 2025 | 2024 |
| Revenues: |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Room revenues | $8607124 | $9627545 |
| &nbsp;&nbsp;&nbsp;&nbsp;Other revenues | 37884961 | 37596714 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total revenues | 46492085 | 47224259 |
| Costs and expenses: |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Operating costs and expenses | 26997681 | 26547788 |
| &nbsp;&nbsp;&nbsp;&nbsp;General and administrative | 20000515 | 20432358 |
| &nbsp;&nbsp;&nbsp;&nbsp;Depreciation and amortization | 2069028 | 1877834 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total costs and expenses | 49067224 | 48857980 |
| Operating loss | (2575139) | (1633721) |
| Interest expense | (560655) | (689703) |
| Interest income | 206383 | 337498 |
| Gain on sale of assets | 65223 | - |
| Gain from insurance recovery | 744555 | - |
| Loss before provision for income tax | (2119633) | (1985926) |
| Provision for income tax | (26000) | (23000) |
| Net loss | (2145633) | (2008926) |
| Member's equity, beginning of year | 32842860 | 34851786 |
| Member's equity, end of year | $30697227 | $32842860 |

---

See notes to consolidated financial statements.

------

[**<u>**Table of Contents**</u>**](#toc_page)

**SALAMANDER INNISBROOK, LLC**

**CONSOLIDATED STATEMENTS OF CASH FLOWS**

**For the Years Ended December 31, 2025 and 2024**

---

| | | |
|:---|:---|:---|
|  | 2025 | 2024 |
| Cash flows from operating activities: |  |  |
| Net loss | $(2145633) | $(2008926) |
| Adjustments to reconcile net loss to net cash provided by<br> operating activities: |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Provision for credit losses | 149500 | 128366 |
| &nbsp;&nbsp;&nbsp;&nbsp;Depreciation and amortization | 2069028 | 1877834 |
| &nbsp;&nbsp;&nbsp;&nbsp;Amortization of deferred financing costs | 5648 | 5648 |
| &nbsp;&nbsp;&nbsp;&nbsp;Amortization of lease right-of-use assets | 382324 | 305031 |
| &nbsp;&nbsp;&nbsp;&nbsp;Changes in operating assets and liabilities: |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Accounts and insurance receivables, net | 1020245 | (1795115) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Inventories and supplies | 33455 | (334366) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Prepaid expenses and other current assets | (155149) | (47407) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Accounts payable | (700904) | 1096663 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Accrued liabilities and Rental Pool liability | 19892 | 199698 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Deferred revenues | 757375 | 184813 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Deposits and other assets | 37613 | (37571) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Due to/from affiliates, net | 862103 | 810071 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Operating lease liabilities | (382323) | (305031) |
| Net cash provided by operating activities | 1953174 | 79708 |
| Cash flows from investing activities: |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Purchases of property and equipment | (1363652) | (3662311) |
| Net cash used in investing activities | (1363652) | (3662311) |
| Cash flows from financing activities: |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Repayments of note payable | (876609) | (876609) |
| &nbsp;&nbsp;&nbsp;&nbsp;Payments on finance lease obligations | (89558) | (91616) |
| Cash used in financing activities | (966167) | (968225) |
| Net change in cash and restricted cash | (376645) | (4550828) |
| Cash and restricted cash, beginning of year | 9202512 | 13753340 |
| Cash and restricted cash, end of year | $8825867 | $9202512 |
| Supplemental disclosure of cash flow information: |  |  |
| Cash paid for interest | $501861 | $604933 |
| Non-cash investing and financing activities: |  |  |
| Acquisition of equipment with operating leases | $- | $817572 |
| Acquisition of equipment with finance leases | $- | $92912 |

---

See notes to consolidated financial statements.

------

[**<u>**Table of Contents**</u>**](#toc_page)

**SALAMANDER INNISBROOK, LLC**

**NOTES TO CONSOLIDATED FINANCIAL STATEMENTS**

**December 31, 2025 and 2024**

**1. Nature of Business**

Salamander Innisbrook, LLC (the "Company"), own and operates the Innisbrook Resort and Golf Club (the "Resort"). The Company is owned by a sole member who does not have any liability for any of the Company's obligations except as expressly provided by law and/or contractual obligation.

The Company controls and operates the Rental Pool Lease Operation (the "Rental Pool"), a securitized pool of condominiums owned by participating condominium owners (the "Participating Owners") and rented as hotel rooms to guests of the Resort (an average of 240 units or 284 hotel rooms participate at any given time). Pursuant to the Innisbrook Rental Pool Master Lease Agreement, dated January 1, 2014 as amended, (the "Master Lease" or "MLA"), quarterly distributions of a percentage of room revenues are required to be made to the condominium owners participating in the Rental Pool. Other resort facilities include three 18-hole golf courses, one 9-hole course, practice holes, four restaurants, three convention facilities, a health spa, fitness center, tennis and recreation facilities, themed water park and five swimming pools.

**2. Summary of Significant Accounting Policies**

*Principles of Consolidation –* The accompanying consolidated financial statements include the accounts and balances of the Company and its wholly owned subsidiaries, Salamander Innisbrook Securities, LLC and Salamander Innisbrook Condominium, LLC. All significant intercompany balances and transactions have been eliminated in consolidation.

*Cash and Cash Equivalents -* The Company considers all liquid investments purchased with an original maturity of three months or less to be cash equivalents. Restricted cash arises from cash balances established as lender reserves required by the Company's debt agreement.

---

| | | |
|:---|:---|:---|
|  | 2025 | 2024 |
| Cash | $6798048 | $7174896 |
| Restricted cash | 2027819 | 2027616 |
|  | $8825867 | $9202512 |

---

*Revenues, Deferred Revenue and Accounts Receivable* - Revenues are derived from a variety of sources including, but not limited to, hotel, food and beverage operations, retail sales, golf course operations and commissions on real estate transactions. With the exception of initiation fees and membership dues, all revenues net of any sales and other taxes collected are recognized as products are delivered or services are performed.

A performance obligation is a promise in a contract to transfer a distinct good or service to the customer and is the unit of account under the new revenue recognition standard. The transaction price is allocated to each distinct performance obligation and recognized as revenue when, or as, the performance obligation is satisfied. The majority of the Company's revenue is transactional, and the contract's performance obligation is generally satisfied at the time of the transaction.

Revenues from performance obligations satisfied over time include membership dues, annual fees and initiation fees. The membership initiation fees at the Resort are non-refundable and are initially recorded when received as deferred revenue and amortized over the average life of a membership which, based on historical information, is deemed to be ten years for full golf members and five years for resort and executive memberships. Membership dues and annual fees are recognized over the applicable membership period (three months to one year depending on type of membership).

Accounts receivable represent amounts due from memberships, resort guests and companies or individuals that held conferences or group stays at the Resort, net of the allowance for credit losses. The Company performs periodic credit evaluations of the Company's customers and members and generally do not require collateral because the Company believes that the Company has procedures in place to minimize the possibility of significant losses occurring. Companies with a recent prior direct billing positive history with the Resort are granted credit for billing. If companies have not been to the Resort within the past two years, an updated credit evaluation is conducted. Terms are negotiable by group contract, but invoices are typically due 30 days from the receipt of invoice.

In June 2016, the FASB issued guidance (FASB ASC 326) which significantly changed how entities will measure credit losses for most financial assets and certain other instruments that aren't measured at fair value through net income. The most significant change in this standard is a shift from the incurred loss model to the expected loss model. Under the standard, disclosures are required to provide users of the financial statements with useful information in analyzing an entity's exposure to credit risk and the measurement of credit losses. Financial assets held by the Company that are subject to the guidance in FASB ASC 326 were accounts receivable.

------

[**<u>**Table of Contents**</u>**](#toc_page)

As of January 1, 2024, the accounts receivable balance was $1,829,926. At each balance sheet date, the Company recognizes an expected allowance for credit losses. In addition, also at each reporting date, this estimate is updated to reflect any changes in credit risk since the receivable was initially recorded. This estimate is calculated on a pooled basis where similar risk characteristics exist. The allowance estimate is derived from a review of the Company's historical losses based on the aging of receivables. This estimate is adjusted for the Company's assessment of current conditions, reasonable and supportable forecasts regarding future events, and any other factors the Company deems relevant. The Company believes historical loss information is a reasonable starting point in which to calculate the expected allowance for credit losses as the Company's portfolio has remained relatively constant since the Company's inception. The allowances for credit losses were $162,055 and $13,968 as of December 31, 2025 and 2024, respectively. The Company writes off receivables when there is information that indicates the debtor is facing significant financial difficulty and there is no possibility of recovery. If any recoveries are made from any accounts previously written off, it is recognized in income or an offset to credit loss expense in the year of recovery.

In addition, gift card purchases and advanced event deposits are collected and deferred and recognized as income as the service is performed at a future date. Deferred revenue includes unrecognized initiation fee liabilities, unearned member dues, gift card liability and advanced events deposits.

*U se of Estimates* - The preparation of consolidated financial statements in conformity with accounting principles generally accepted in the United States ("U.S. GAAP") requires the company to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the consolidated financial statements and the reported amounts of revenues and expenses during the reporting period. Estimates that are critical to the accompanying consolidated financial statements include the Company's beliefs that all of the Company's long-lived assets, are recoverable and that the Company's estimates of the average lives of memberships from which the Company bases its revenue recognition are reasonable. Estimates and assumptions are reviewed periodically, and the effects of revisions are reflected in the periods they are determined to be necessary. It is at least reasonably possible that such estimates could change in the near term with respect to these matters.

*Concentrations of Credit Risk* - Financial instruments that potentially subjects the Company to concentrations of credit risk consist principally of cash and accounts receivable. Cash consists of bank deposits which may, at times, exceed federally insured limits. No losses have been experienced in such accounts.

*Financial Instruments -* The Company used the following methods and assumptions in estimating the fair values of the Company's financial instruments:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•Accounts receivable and accounts payable: Due to their short-term nature, the carrying amounts reported on the accompanying consolidated balance sheets for these accounts approximate their fair values.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•Deferred revenues: The carrying amounts of these accounts approximate their fair values because they approximate their net present values considering relevant risk factors.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•Debt: The carrying values of variable rate debt financing reflected in the balance sheets at December 31, 2025 and 2024 approximates their fair values as the changes in their associated interest rates reflect the current market and credit risk is similar to when the loan was originally obtained.

*Inventories and Supplies -* Inventories of merchandise, food and supplies are recorded at average cost, on a first-in, first-out basis, or net realizable value.

*Property, Buildings and Equipment, net –* Property, buildings and equipment are stated at cost less accumulated depreciation and amortization. The Company capitalizes any asset purchase of $1,000 or more with an estimated useful life of at least three years. Depreciation and amortization are recorded using the straight-line basis over the shorter of the estimated useful lives of the assets, or if applicable, the lease terms. Estimated useful lives are generally as follows:

---

| | |
|:---|:---|
| Category | Average Lives (in Years) |
| Buildings | 40 |
| Land improvements | 20 |
| Machinery and equipment | 3 to 7 |
| Assets recorded under finance leases | 3 to 4 |

---

*Impairment of Long-Lived Assets* **-** The Company regularly review long-lived assets for impairment by comparing the carrying values of the assets with their estimated future undiscounted cash flows. If it is determined that an impairment loss has occurred, the loss is recognized during that period. Any impairment loss would be calculated as the difference between asset carrying values and fair value

------

[**<u>**Table of Contents**</u>**](#toc_page)

as determined by prices of similar items and other valuation techniques, giving consideration to recent operating performance and pricing trends. There were no impairment losses for the years ended December 31, 2025 and 2024.

*Intangibles -* Indefinite life intangibles consist of the trade name valued at $2,300,000 and a water contract valued at $2,030,001. The Company evaluates intangible assets for impairment annually (or earlier if a significant event occurs that may indicate that the assets may not be recoverable). Factors the Company considers important, which could indicate impairment, include the following: (1) significant under-performance relative to historical or projected future operating results; (2) significant changes in the manner of the use of the acquired assets or the strategy for the Company's overall business; and (3) significant negative industry or economic trends. During the years ending December 31, 2025 and 2024, there were no impairment charges related to intangible assets.

*Deferred Financing Costs* – Deferred financing costs, which arose from costs incurred to originate the financing discussed at Note 8, are being amortized to interest expense over the term of the related indebtedness. The unamortized portions of these costs are reflected as reductions of such debt.

*Advertising* **-** Advertising costs, which are expensed as incurred, were $1,069,872 and $1,040,856 for the years ended December 31, 2025 and 2024, respectively.

*Leases -* Leases are classified as finance leases or operating leases dependent on whether the lease transfers substantially all of the benefits and risks of ownership of property. Assets and liabilities are recorded at amounts equal to the present value of the minimum lease payments at the beginning of the lease term. Interest expense relating to the lease liabilities is recorded to affect constant rates of interest over the terms of the leases.

*Income Taxes -* With the exception of an entity owned by Salamander Innisbrook Securities, LLC, the Company and its subsidiaries are single member limited liability companies and therefore the majority of the results of the Company's operations flow through to the Company's member for inclusion in its income tax returns. The Company provided for estimated income taxes of approximately $26,000 and $23,000, for 2025 and 2024, respectively, related to our tax paying subsidiary. No provision and/or benefit for deferred income taxes has been recorded as there are no significant differences between financial statement and tax reporting.

Under FASB ASC 740-10, the Company is required to evaluate each of the Company's tax positions to determine if they are more likely than not to be sustained if the taxing authority examines the respective position. A tax position includes an entity's tax status as a pass-through entity, and the decision not to file a tax return. The Company has evaluated each of the Company's tax positions and have determined that no provision or liability for income taxes is necessary.

The Company evaluates the validity of the conclusions regarding uncertain income tax positions on an annual basis to determine if facts or circumstances have arisen that might cause the Company to change judgment regarding the likelihood of a tax position's sustainability under examination. At December 31, 2025, the Company does not believe that any uncertain tax positions exist.

**3. Property, Buildings and Equipment**

Property, buildings, and equipment consist of the following as of December 31, 2025 and 2024:

---

| | | |
|:---|:---|:---|
|  | 2025 | 2024 |
| Land and land improvements | $21349458 | $21130863 |
| Buildings | 31522042 | 30677541 |
| Furniture, fixtures and equipment | 14789337 | 14464010 |
| Construction in progress | 299784 | 332131 |
|  | 67960621 | 66604545 |
| Less accumulated depreciation and amortization | (34147246) | (32085794) |
|  | $33813375 | $34518751 |

---

Depreciation and amortization expense (exclusive of amortization arising from assets held under finance leases -- see Note 4) was $1,972,697 and $1,791,032 for the years ended December 31, 2025 and 2024, respectively. Amortization expense for assets held under finance leases was $96,331 and $86,802, respectively, as of and for the years ended December 31, 2025 and 2024,. Finance lease amortization expense is included in Depreciation and amortization expense.

------

[**<u>**Table of Contents**</u>**](#toc_page)

**4. Leases** 

**Operating Leases**

On November 8, 2022, the Company entered into a lease agreement with DLL Finance, LLC, for golf carts. Total monthly payments under the lease of $20,654 commenced in January 2023, and continue for a period of 48 months.

On November 16, 2023, the Company entered into a lease agreement with DLL Finance, LLC for golf carts. Total monthly payments under the lease of $4,435 commenced in December 2023, and continue for a period of 54 months.

On August 9, 2024, the Company entered into two new lease agreements with DLL Finance LLC for golf carts. Total monthly payments under the new leases of $4,992 and $7,205 commenced in September 2024, and continue for a period of 60 months.

Operating lease liabilities are recorded based on the present value of the future lease payments over the lease term.

Future minimum lease payments under the lease are as follows:

---

| | |
|:---|:---|
| Years Ending December 31, |  |
| &nbsp;&nbsp;&nbsp;&nbsp;2026 | $447435 |
| &nbsp;&nbsp;&nbsp;&nbsp;2027 | $199593 |
| &nbsp;&nbsp;&nbsp;&nbsp;2028 | $168545 |
| &nbsp;&nbsp;&nbsp;&nbsp;2029 | $97579 |
| Total future minimum lease payments | 913151 |
| Less current portion | (403730) |
| Less imputed interest | (85159) |
| Non-current present value of future minimum lease payments | $424263 |

---

Operating lease expense approximated $382,000 and $305,000 for each of the years ended December 31, 2025 and 2024, respectively.

As of December 31, 2025, the weighted-average remaining lease term for operating leases was 2.04 years and the weighted-average discount rate was 6.56%. As of December 31, 2024, the weighted-average remaining lease term for operating leases was 3.04 years and the weighted-average discount rate was 6.25%.

**Finance Leases**

The Company is also obligated under certain leases for telephone equipment. The leases expire in the fourth quarter of 2027 and the monthly lease payments are $6,644. The leases contain bargain purchase options that allow the Company to purchase the leased equipment for a minimal amount upon the expiration of the lease term.

The Company is also obligated under a lease for copier equipment. The lease expires in the fourth quarter of 2028 and the monthly lease payment is $1,799. The Company has the option to purchase the leased equipment at fair market value upon the expiration of the lease term. Equipment acquired under finance leases is pledged as collateral to secure the performance of the future minimum lease payments.

Future minimum lease payments under finance lease obligations are as follows:

---

| | |
|:---|:---|
| Years Ending December 31, |  |
| &nbsp;&nbsp;&nbsp;&nbsp;2026 | $101827 |
| &nbsp;&nbsp;&nbsp;&nbsp;2027 | 81897 |
| &nbsp;&nbsp;&nbsp;&nbsp;2028 | 22104 |
| Total future minimum lease payments | 205828 |
| Less amount representing interest and taxes | (12118) |
| Present value of future minimum lease payments | 193710 |
| Less current maturities | (93929) |
| Non-current present value of future minimum lease payments | $99781 |

---

------

[**<u>**Table of Contents**</u>**](#toc_page)

As of December 31, 2025, the weighted-average remaining lease term for finance leases was 1.96 years and the weighted-average discount rate was 5.21%. As of December 31, 2024, the weighted-average remaining lease term for finance leases was 2.96 years and the weighted-average discount rate was 5.09%.

**5. Retirement Plan**

The Company sponsors a defined contribution retirement plan, which provides retirement benefits for all eligible employees. Employees must fulfill a 90-day service requirement to be eligible to participate in this plan. The Company matches one half of the first 6% of the contributions of each employee. The Company made matching contributions of approximately $320,000 and $271,000 for the years ended December 31, 2025 and 2024, respectively.

**6. Rental Pool Operations**

Under the Master Lease Agreement currently in effect (the "Agreement" or "New MLA"), with Rental Pool participants (which was effective January 1, 2024 and expires on December 31, 2030) the Resort pays participants a quarterly distribution equal to 42% of the Adjusted Gross Revenues (as defined above) on the first $8.7 million, 45% between $8.7 million and $9.7 million, and 50% above $9.7 million. Adjusted Gross Revenues are defined as Gross Revenues less agent's commissions, audit fees, and occupancy fees and when the unit is used for Rental Pool Comps or as a model, linen replacements and credit card fees. Each participant receives a fixed occupancy fee, based upon apartment size for each day the unit is occupied. After allocation of occupancy fees and the payment of general Rental Pool expenses, the balance is allocated proportionally to the participants, based on the Participation Factor as defined in the Agreement.

Additionally, the New MLA requires Participants to maintain an escrow balance equal to $1,000 plus an amount equal to an Aging Factor, which represents fifty percent (50%) of the estimated costs of future renovation to the Units in order to maintain the Standard established under the New MLA. Additionally, occupancy fees are paid by the Resort to participants as rental fees for complimentary rooms unrelated to the Rental Pool operations. Associate room fees are also paid by the Resort to Participants for total room revenues earned from the rental of condominiums by our employees. In 2025 and 2024, amounts available to Participants under the Agreement approximated $3,127,000 and $3,437,000, respectively, of which approximately $760,000 and $829,000 was owed as of December 31, 2025 and 2024, respectively. The balances owed, which are reflected as Rental Pool liabilities in our consolidated balance sheets, were paid subsequent to the respective year ends.

**7. Other Related Party Transactions**

We incurred management fees to Salamander Hospitality, LLC, an entity related to us by virtue of common ownership, of approximately $1,420,000 and $1,405,000 in 2025 and 2024, respectively. These fees are included in general and administrative expenses in the accompanying consolidated statements of operations.

At December 31, 2025 and 2024, we owed our affiliates approximately $2,358,600 and $1,148,800, respectively, and had receivables from affiliates of approximately $542,500 and $194,900, respectively. The affiliate receivables and payables are unsecured, non-interest bearing and are due on demand.

Pursuant to the terms of the New MLA, the Rental Pool Lease Operation reimbursed the Resort approximately $288,800 and $481,500 in 2025 and 2024, respectively, for maintenance and housekeeping labor, use of the telephone lines, and other supplies. These reimbursements are reflected as reductions of general and administrative expenses in the accompanying consolidated statements of operations and changes in member's equity.

At December 31, 2025 and 2024 we were owed $107,018 and $268,702, respectively, from Innisbrook Condominium Association, a third party collectively owned by the condominium owners at Innisbrook. These receivables, which were recovered in 2025 and 2024, respectively, are included in prepaid expenses and other current assets.

All three of the condominiums that the Company owns participated in the Rental Pool under the Agreement in 2025 and 2024, in the same manner as all other Rental Pool participants.

**8. Note Payable** 

------

[**<u>**Table of Contents**</u>**](#toc_page)

On March 28, 2017, the Company obtained a loan in the amount of fifteen million dollars ($15,000,000) from a bank. The loan, which had a balance of $10,899,876 (before consideration of unamortized deferred financing costs) at December 31, 2021, was initially being repaid over a five-year period in monthly installments of principal plus interest based on a 15-year amortization schedule commencing on May 5, 2017, with the remaining unpaid balance due in full on April 5, 2022. On April 4, 2022, the loan maturity date was extended to July 5, 2022, and the rate of interest was modified to the adjusted term SOFR rate plus 2.30% per annum adjusted monthly. The interest rate was 6.125% at December 31, 2025.

On July 5, 2022, the loan was amended again whereby monthly principal payments of $73,051 plus interest commenced on August 5, 2022 and continue until July 5, 2034 at which time the balance will be paid.

The loan is collateralized by the Company's real and personal property, the assignment and/or subordination of leases and the Company's management agreement with an affiliate and guarantees by certain affiliates.

Future maturities of the note payable are as follows as of December 31, 2025:

---

| | |
|:---|:---|
| Year ending December 31, |  |
| 2026 | $876609 |
| 2027 | 876609 |
| 2028 | 876609 |
| 2029 | 876609 |
| 2030 | 876609 |
| Thereafter | 3141180 |
|  | 7524225 |
| Less current portion | (876609) |
| Less unamortized deferred financing costs | (48745) |
| Note payable - non current | $6598871 |

---

**9. Land Development and Sale Contract**

<u>Land Development and Sale Contract</u>

On April 13, 2021, the Company entered into an Agreement for the Sale and Purchase of Real Property with Toll Southeast LP. Company, Inc. ("Toll Brothers") for the sale and residential development of approximately 54 acres of land along the northern boundary of the property.

On November 16, 2023, the Company consummated the sale of these assets which resulted in net proceeds to the Company of $12,538,775 and a gain of $10,112,457. In addition, the Purchase and Sale Agreement provides that we will receive additional proceeds of 10% of any sales proceeds received by Toll Brothers in excess of $700,000 for single family homes and $475,000 for townhouses, and in 2025 we received approximately $67,000 pursuant to such agreement (which amount has been reflected as a gain on sale in our consolidated financial statements). Toll Brothers intends to build 122 single family homes and 52 townhouses.

In connection with this transaction, the Company also entered into a Development Agreement with Toll Brothers. The Development Agreement provides certain requirements and restrictions on the parties, including but not limited to development of certain roadway improvements, the demolition and reconstruction of a new gate at the Klosterman Road entrance, the construction of an EVA only gate onto Klosterman Road, the use of the Innisbrook trademarks and names, and the elevations and floor plans of the homes that are allowed to be built in the new neighborhood. The agreement also includes the requirement, to be recorded in the Declarations of Covenants, Conditions, and Restrictions for the parcel, that all homeowners must maintain an active membership to the resort.

**10. Hurricane Helen and Milton and Insurance Recovery**

In the last week of September and the second week of October 2024, Hurricanes Helene and Milton made landfall on the central west coast of Florida, causing widespread damage across the greater Tampa Bay area. The impacts included property damage to the Resort, the closing and disruption of the Company's operations, and damage to the community infrastructure. As a result of the hurricanes, we incurred approximately $816,000 of repairs and maintenance costs arising from damage to our golf courses and other property. During 2025, we settled with our insurance company for a total of $1,561,000. The final settlement represents recovery for approximately $1,039,000 of casualty losses and $522,000 of lost business and profits. The company recorded a gain on insurance recovery in the Statement of Operations of $745,000 which represents the total insurance claim amount reduced by the insurance policy deductible and costs incurred by the Company.

------

[**<u>**Table of Contents**</u>**](#toc_page)

**11**. Unaudited 2025 Quarterly Financial Information

The following tables show the unaudited quarterly consolidated balance sheets and statements of operations for the Company as of and for the quarters ended March 31, June 30 and September 30, 2025.

---

| | | | |
|:---|:---|:---|:---|
|  | March 31, 2025 | June 30, 2025 | September 30, 2025 |
| Assets | (unaudited) | (unaudited) | (unaudited) |
| Current assets: |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Cash | $9301183 | $8853339 | $7595794 |
| &nbsp;&nbsp;&nbsp;&nbsp;Receivables: |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Accounts, net | 5139949 | 2475835 | 1120422 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Insurance | (383637) | (383637) | - |
| &nbsp;&nbsp;&nbsp;&nbsp;Inventories and supplies | 1206147 | 1088269 | 1135315 |
| &nbsp;&nbsp;&nbsp;&nbsp;Due from affiliates | 307317 | 403571 | 537771 |
| &nbsp;&nbsp;&nbsp;&nbsp;Prepaid expenses and other current assets | 724162 | 308453 | 1280372 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total current assets | 16295121 | 12745830 | 11669674 |
| Property, buildings and equipment, net | 34280905 | 34094326 | 34175558 |
| Operating lease right-of-use assets | 1116674 | 1021752 | 925531 |
| Intangibles | 4330001 | 4330001 | 4330001 |
| Restricted cash | 2027666 | 2027717 | 2027768 |
| Deposits and other assets | 368852 | 356231 | 338365 |
| Total assets | $58419219 | $54575857 | $53466897 |
| Liabilities and Member's Equity |  |  |  |
| Current liabilities: |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Accounts payable | $2145542 | $1223829 | $1317883 |
| &nbsp;&nbsp;&nbsp;&nbsp;Accrued liabilities | 2582016 | 2140116 | 2856469 |
| &nbsp;&nbsp;&nbsp;&nbsp;Rental Pool liability | 1352002 | 668138 | 385935 |
| &nbsp;&nbsp;&nbsp;&nbsp;Current portion deferred revenues | 4726411 | 3879471 | 4582924 |
| &nbsp;&nbsp;&nbsp;&nbsp;Due to affiliates | 1898350 | 2440102 | 2809681 |
| &nbsp;&nbsp;&nbsp;&nbsp;Current portion - operating lease | 387558 | 392869 | 398259 |
| &nbsp;&nbsp;&nbsp;&nbsp;Current portion - finance lease | 90630 | 91716 | 92815 |
| &nbsp;&nbsp;&nbsp;&nbsp;Current portion - note payable | 876609 | 876609 | 876609 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total current liabilities | 14059118 | 11712850 | 13320575 |
| &nbsp;&nbsp;&nbsp;&nbsp;Deferred revenues, net of current portion | 1829330 | 1780027 | 1734814 |
| &nbsp;&nbsp;&nbsp;&nbsp;Operating lease, net of current portion | 729116 | 628883 | 527272 |
| &nbsp;&nbsp;&nbsp;&nbsp;Finance lease, net of current portion | 170646 | 147306 | 123685 |
| &nbsp;&nbsp;&nbsp;&nbsp;Note payable, net of current portion and unamortized deferred financing costs | 7251620 | 7034351 | 6816611 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total liabilities | 24039830 | 21303417 | 22522957 |
| Member's equity | 34379389 | 33272440 | 30943940 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total liabilities and member's equity | $58419219 | $54575857 | $53466897 |

---

------

[**<u>**Table of Contents**</u>**](#toc_page)

---

| | | | | | |
|:---|:---|:---|:---|:---|:---|
|  | Three months ended<br>March 31, 2025 | Three months ended<br>June 30, 2025 | Six Months ended <br>June 30, 2025 | Three months ended<br>September 30, 2025 | Nine Months ended <br>September 30, 2025 |
|  | (unaudited) | (unaudited) | (unaudited) | (unaudited) | (unaudited) |
| Revenues: |  |  |  |  |  |
| Room revenues | $3562025 | $1888963 | $5450988 | $1107374 | $6558362 |
| Other revenues | 12723240 | 9039593 | 21762833 | 6034903 | 27797736 |
| &nbsp;&nbsp;Total revenues | 16285265 | 10928556 | 27213821 | 7142277 | 34356098 |
| Costs and expenses: |  |  |  |  |  |
| Operating costs and expenses | 8218898 | 6615367 | 14834265 | 5176566 | 20010831 |
| General and administrative | 5897547 | 4792899 | 10690446 | 4453113 | 15143559 |
| Depreciation and amortization | 510667 | 515954 | 1026621 | 519996 | 1546617 |
| &nbsp;&nbsp;Total costs and expenses | 14627112 | 11924220 | 26551332 | 10149675 | 36701007 |
| Operating income (loss) | 1658153 | (995664) | 662489 | (3007398) | (2344909) |
| Interest expense | (146454) | (142083) | (288537) | (138039) | (426576) |
| Interest income | 45828 | 45800 | 91628 | 69382 | 161010 |
| Gain from insurance recovery |  |  | - | 744555 | 744555 |
| Income (loss) before provision for income tax | 1557527 | (1091947) | 465580 | (2331500) | (1865920) |
| Provision for income tax | (21000) | (15000) | (36000) | 3000 | (33000) |
| &nbsp;&nbsp;Net income (loss) | $1536527 | $(1106947) | $429580 | $(2328500) | $(1898920) |

---

------

[**<u>**Table of Contents**</u>**](#toc_page)

![img26328100_1.jpg](img26328100_1.jpg)

**Report of Independent Registered Public Accounting Firm**

To the Sole Member and Manager

Salamander Innisbrook, LLC and

the Lessors of the Innisbrook Rental Pool Lease Obligation

Palm Harbor, Florida

**Opinion on the Consolidated Financial Statements**

We have audited the accompanying balance sheets of the Distribution Fund and the Maintenance Escrow Fund of the Innisbrook Rental Pool Lease Operation (the "Rental Pool") (funds created for participants who have entered into a rental pool agreement as explained in Note 1) as of December 31, 2025 and 2024, and the related statements of operations, changes in participant fund balances of the Distribution Fund, and changes in participant fund balances of the Maintenance Escrow Fund for the years then ended, and the related notes (collectively referred to as the "financial statements"). In our opinion, the financial statements present fairly, in all material respects, the financial position of the Rental Pool as of December 31, 2025 and 2024, and the results of its operations and changes in participant fund balances for each of the years ended, in conformity with accounting principles generally accepted in the United States of America.

**Basis for Opinion**

These financial statements are the responsibility of the Rental Pool's management. Our responsibility is to express an opinion on the Rental Pool's financial statements based on our audits. We are a public accounting firm registered with the Public Company Accounting Oversight Board (United States) (PCAOB) and are required to be independent with respect to the Rental Pool in accordance with the U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.

We conducted our audits in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement, whether due to error or fraud. The Rental Pool is not required to have, nor were we engaged to perform, an audit of its internal control over financial reporting. As part of our audits, we are required to obtain an understanding of internal control over financial reporting, but not for the purpose of expressing an opinion on the effectiveness of the Rental Pool's internal control over financial reporting. Accordingly, we express no such opinion.

Our audits included performing procedures to assess the risks of material misstatement of the financial statements, whether due to error or fraud, and performing procedures that respond to those risks. Such procedures included examining, on a test basis, evidence regarding the amounts and disclosures in the financial statements. Our audits also included evaluating the accounting principles used and significant estimates made by management, as well as evaluating the overall presentation of the financial statements. We believe that our audits provide a reasonable basis for our opinion.

**Critical Audit Matters**

The critical audit matters communicated below are matters arising from the current period audit of the financial statements that were communicated or required to be communicated to the audit committee and that: (1) relate to accounts or disclosures that are material to the consolidated financial statements and (2) involved our especially challenging, subjective, or complex judgments. We determined that there were no critical audit matters.

/s/ Cherry Bekaert LLP

We have served as the Rental Pool's auditor since 2021.

Tampa, Florida

June 18, 2026

------

[**<u>**Table of Contents**</u>**](#toc_page)

**INNISBROOK RENTAL POOL LEASE OPERATION**

**BALANCE SHEET - DISTRIBUTION FUND**

**December 31, 2025 and 2024**

---

| | | |
|:---|:---|:---|
|  | 2025 | 2024 |
| Assets |  |  |
| Receivable from Salamander Innisbrook, LLC for distribution | $760051 | $828921 |
| Interest receivable from maintenance escrow fund |  |  |
|  | $760051 | $828921 |
| Liabilities and Participants' Fund Balances |  |  |
| Due to participants for distribution | $760051 | $828921 |
|  | $760051 | $828921 |

---

See notes to financial statements.

------

[**<u>**Table of Contents**</u>**](#toc_page)

**INNISBROOK RENTAL POOL LEASE OPERATION**

**BALANCE SHEETS - MAINTENANCE ESCROW FUND**

**December 31, 2025 and 2024**

---

| | | |
|:---|:---|:---|
|  | 2025 | 2024 |
| Assets |  |  |
| Cash and cash equivalents | $72657 | $378264 |
| Investments in held to maturity securities | 1394234 | 539249 |
|  | $1466891 | $917513 |
| Liabilities and Participants' Fund Balances |  |  |
| Accounts payable | $56860 | $62070 |
| &nbsp;&nbsp;&nbsp;&nbsp;Total liabilities | 56860 | 62070 |
| Carpet care reserve | - | - |
| Participant Fund Balances | 1410031 | 855443 |
|  | $1466891 | $917513 |

---

See notes to financial statements.

------

[**<u>**Table of Contents**</u>**](#toc_page)

**INNISBROOK RENTAL POOL LEASE OPERATION**

**STATEMENTS OF OPERATIONS - DISTRIBUTION FUND**

For the Years Ended December 31, 2025 and 2024

---

| | | |
|:---|:---|:---|
|  | 2025 | 2024 |
| Gross Revenues | $8419457 | $9327519 |
| Deductions: |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Agents' commissions | 321268 | 378733 |
| &nbsp;&nbsp;&nbsp;&nbsp;Credit card fees | 241383 | 256886 |
| &nbsp;&nbsp;&nbsp;&nbsp;Audit fees | 159907 | 170060 |
| &nbsp;&nbsp;&nbsp;&nbsp;Linen replacements | 84201 | 103807 |
| &nbsp;&nbsp;&nbsp;&nbsp;Rental pool complimentary fees | 16618 | 17353 |
|  | 823377 | 926839 |
| Adjusted gross revenues | 7596080 | 8400680 |
| Amount retained by lessee | (4405062) | (4853859) |
| Gross income distribution | 3191018 | 3546821 |
| Adjustments to gross income distribution: |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;General pooled expense | (1145) | (31958) |
| &nbsp;&nbsp;&nbsp;&nbsp;Miscellaneous pool adjustments | (1607) | (655) |
| &nbsp;&nbsp;&nbsp;&nbsp;Occupancy fees | (768613) | (865443) |
| &nbsp;&nbsp;&nbsp;&nbsp;Advisory Committee expenses | (97569) | (107064) |
| Net income distribution | 2322084 | 2541701 |
| Adjustments to net income distribution: |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Occupancy fees | 768613 | 865443 |
| &nbsp;&nbsp;&nbsp;&nbsp;Hospitality suite fees | 3086 | 2404 |
| &nbsp;&nbsp;&nbsp;&nbsp;Corporate comps | 16528 | 13589 |
| &nbsp;&nbsp;&nbsp;&nbsp;Associate room fees | 16501 | 14199 |
| Available for distribution to participants | $3126812 | $3437336 |

---

See notes to financial statements.

------

[**<u>**Table of Contents**</u>**](#toc_page)

**INNISBROOK RENTAL POOL LEASE OPERATION**

**STATEMENTS OF CHANGES IN PARTICIPANT FUND BALANCES – DISTRIBUTION FUND**

**For the Years Ended December 31, 2025 and 2024**

---

| | | |
|:---|:---|:---|
|  | 2025 | 2024 |
| Balance, beginning of period | $— | $— |
| Additions: |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Amounts available for distribution | 3126812 | 3437336 |
| &nbsp;&nbsp;&nbsp;&nbsp;Interest received or receivable from Maintenance Escrow Fund | 37800 | 29987 |
| Reductions: |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Amounts accrued or paid to participants | (3164612) | (3467323) |
| Balance, end of period | $— | $— |

---

See notes to financial statements.

------

[**<u>**Table of Contents**</u>**](#toc_page)

**INNISBROOK RENTAL POOL LEASE OPERATION**

**STATEMENTS OF CHANGES IN PARTICIPANT FUND BALANCES – MAINTENANCE ESCROW FUND**

**For the Years Ended December 31, 2025 and 2024**

---

| | | |
|:---|:---|:---|
|  | 2025 | 2024 |
| Balance, beginning of period | $855443 | $543211 |
| Additions: |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Charges to participants to establish or restore escrow balances | 891450 | 837182 |
| &nbsp;&nbsp;&nbsp;&nbsp;Member accounts & miscellaneous | (801) | (8159) |
| Reductions: |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Carpet Care Reserve | - | - |
| &nbsp;&nbsp;&nbsp;&nbsp;Maintenance charges | (297976) | (473037) |
| &nbsp;&nbsp;&nbsp;&nbsp;Change in Carpet Care Reserve | - | - |
| &nbsp;&nbsp;&nbsp;&nbsp;Refunds to participants as prescribed by the master lease agreement | (38085) | (43754) |
| Balance, end of period | $1410031 | $855443 |

---

See notes to financial statements.

------

[**<u>**Table of Contents**</u>**](#toc_page)

**INNISBROOK RENTAL POOL LEASE OPERATION**

**SUPPLEMENTAL NOTES TO FINANCIAL STATEMENTS**

**December 31, 2025 and 2024**

**1. Nature of the Rental Pool Lease Operation and Agreements**

***Overview* -** The Innisbrook Rental Pool Lease Operation (the "Rental Pool") consists of condominiums located on the premises of the Innisbrook Resort and Golf Club (the "Company", "Resort" or "Innisbrook"), which are leased by their owners (the "Participants") to Innisbrook for the purpose of making such units available for resort accommodations. Salamander Innisbrook, LLC, as owner and operator of the Resort, administers the Rental Pool.

The Rental Pool operation is highly dependent upon the operations of the Resort, and likewise, the Resort is also dependent upon the continued participation of condominium owners in the Rental Pool. Additionally, the Rental Pool and Resort are both impacted by the general economic conditions related to the destination resort industry.

***Rental Pool Agreements*** - Under the Master Lease Agreement currently in effect (the "Agreement" or "New MLA") with the Rental Pool participants (which was effective January 1, 2024 and expires on December 31, 2030), the Resort pays participants a quarterly distribution equal to 42% of the Adjusted Gross Revenues (as defined above) on the first $8.7 million, 45% between $8.7 million and $9.7 million, and 50% above $9.7 million.

Additionally, the New MLA requires Participants to maintain an escrow balance equal to $1,000 plus an amount equal to an Aging Factor, which represents fifty percent (50%) of the estimated costs of future renovation to the Units in order to maintain the Standard established under the New MLA. Adjusted Gross Revenues are defined as Gross Revenues less agent's commissions, audit fees, and occupancy fees and when the unit is used for Rental Pool Comps or as a model, linen replacements and credit card fees. Each participant receives a fixed occupancy fee, based upon apartment size for each day the unit is occupied. After allocation of occupancy fees and the payment of general Rental Pool expenses, the balance is allocated proportionally to the participants, based on the Participation Factor as defined in the Agreement or the New MLA.

Additionally, occupancy fees are paid by the Resort to participants as rental fees for complimentary rooms unrelated to the Rental Pool operations. Associate room fees are also paid by the Resort to Participants for total room revenues earned from the rental of condominiums by our employees. In 2025 and 2024, amounts available to Participants under the Agreement or New MLA approximated $3,127, 0000 and $3,437,000, respectively, of which approximately $760,000 and $829,000 was owed as of December 31, 2025 and 2024, respectively. The balances owed, along with the incentives discussed in the following paragraph, are reflected as receivables in the accompanying balance sheets. The amounts were recovered in 2026 and 2025, respectively.

***Nature of Accounts and Fund Balances* -** The Rental Pool consists of the Distribution Fund and the Maintenance Escrow Fund. The Distribution Fund's balance sheet primarily reflects amounts receivable from the Company for the Rental Pool distribution payable to Participants and amounts due to the Maintenance Escrow Fund. The operations of the Distribution Fund reflect the calculation of pooled earnings, management fees and adjustments, as defined.

The Maintenance Escrow Fund, which is managed by the LAC reflects the accounting for certain escrowed assets of the Participants and, therefore, has no operations. It consists primarily of amounts escrowed on behalf of Participants or amounts due from the Distribution Fund to meet minimum escrow requirements, fund the carpet care reserve, maintain the interior of the units, and fund renovations of the units. The Innisbrook Rental Pool Trust was established on February 1, 2002 to hold certain assets maintained in such escrow accounts.

***Maintenance Escrow Fund Accounts* -** The New MLA provides that 90% of the Occupancy Fees earned by each Participant are deposited in the Participant's Maintenance Escrow Fund account. Beginning in 2011, by mutual agreement between the LAC and the Resort, until it is determined that the fund requires replenishment, both the occupancy fee and the carpet care reserve deposit amounts will be 0%. This account provides funds for payment of amounts that are due from Participants under the Agreement for maintenance and refurbishment services. Should a Participant's balance fall below that necessary to provide adequate funds for maintenance and replacements, the Participant is required to restore the escrow balance to a defined minimum level. The New MLA provides for specific fund balances to be maintained, by unit type, size and age of refurbishment, as defined in the Agreement. Under the New MLA, a percentage of the occupancy fees are deposited into the carpet care reserve in the Maintenance Escrow Fund, which bears the expenses of carpet cleaning for all Participants. This percentage is estimated to provide the amount necessary to fund carpet cleaning expenses and may be adjusted annually. The amounts expended for carpet care were approximately $0 and $2,600 for each of the years ended December 31, 2025 and 2024, respectively.

The LAC invests the maintenance escrow funds on behalf of the Participants and in compliance with restrictions in the New MLA. The LAC consists of nine Participants elected to advise the Resort owner in Rental Pool matters and negotiate amendments to the

------

[**<u>**Table of Contents**</u>**](#toc_page)

lease agreement. Income earned on these investments is allocated proportionately to Participants' Maintenance Escrow Fund accounts and paid quarterly.

***Allowance for Credit Losses -*** In June 2016, the FASB issued guidance (FASB ASC 326) which significantly changed how entities will measure credit losses for most financial assets and certain other instruments that aren't measured at fair value through net income. The most significant change in this standard is a shift from the incurred loss model to the expected loss model that is referred to as the current expected credit loss (CECL) methodology. Under the standard, disclosures are required to provide users of the financial statements with useful information in analyzing an entity's exposure to credit risk and the measurement of credit losses. Among other things, the measurement of expected credit losses under the CECL methodology is applicable to financial assets measured at amortized cost, including held-to-maturity securities.

Management measures expected credit losses on held-to-maturity debt securities on a collective basis by major security types that share similar risk characteristics, which may include, but is not limited to, credit ratings, financial asset type, collateral type, size, effective interest rate, term, geographical location, industry, and vintage. Disclosure is required to be by portfolio segment or major security type. All the Rental Pool's held-to-maturity securities are in U.S. government obligations. The estimate of expected credit losses considers historical credit loss information that is adjusted for current conditions and reasonable and supportable forecasts. The Rental Pool has evaluated and determined zero risk of nonpayment on all securities guaranteed by U.S. government-sponsored enterprises and agencies and therefore no allowance for credit losses on these securities was and/or is deemed necessary.

**2. Summary of Significant Accounting Policies**

***Basis of Accounting* -**The accounting records of the funds are maintained on the accrual basis of accounting.

***Cash and cash equivalents* -** The Rental Pool considers all liquid investments purchased with an original maturity of three months or less to be cash equivalents.

***Investments and Fair Value Measurements -*** The Rental Pool classifies its debt securities into held-to-maturity, trading, or available-for-sale categories. Debt securities are classified as held-to-maturity when the Rental Pool has the positive intent and ability to hold the securities to maturity. All the Rental Pool's investments are considered to be held to maturity and are therefore stated at amortized cost on the balance sheet. Fair value of financial instruments is defined as the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date (exit price). The inputs used to measure fair value are classified into the following hierarchy:

Level 1 – Unadjusted quoted prices in active markets for identical assets or liabilities.

Level 2 – Unadjusted quoted prices in active markets for similar assets or liabilities, or unadjusted quoted prices for identical or similar assets or liabilities in markets that are not active, or inputs other than quoted prices that are observable for the asset or liability.

Level 3 – Unobservable inputs for the asset or liability.

On December 31, 2025, the Rental Pool had short term investments in United States ("U.S.") Treasury Securities with an aggregate cost and fair value of approximately $159,000 and $162,000, respectively. On December 31, 2024, the Rental Pool had short term investments in U.S. Treasury Securities with an aggregate cost and fair value of approximately $159,000. These investments are classified as Level 1 within the fair value hierarchy. All of such securities had maturity dates in 2026 and 2025. There were no liabilities recorded at fair value on a recurring basis as of any period presented.

On December 31, 2025, the Rental Pool had short term investments in Certificates of Deposit with an aggregate cost and fair value of approximately $1,235,000 and $1,247,000, respectively. These investments are classified as Level 1 within the fair value hierarchy. All of such securities had maturity dates in 2026 and 2027. There were no liabilities recorded at fair value on a recurring basis as of any period presented.

On December 31, 2024, the Rental Pool had short term investments in Certificates of Deposit with an aggregate cost and fair value of approximately $380,000. These investments are classified as Level 1 within the fair value hierarchy. All of such securities had maturity dates in 2025 and 2026. There were no liabilities recorded at fair value on a recurring basis as of any period presented.

***Revenue*** - All room revenue net of any sales and other taxes collected are recognized as services are performed.

***Accounts Receivable* -** Receivables are presented net of any allowances for credit losses. All receivable balances reflected in the accompanying financial statements as of December 31, 2025 and 2024, were collected in 2026 and 2025, respectively. As such, an allowance for credit losses was not considered necessary as of December 31, 2025 or 2024.

------

[**<u>**Table of Contents**</u>**](#toc_page)

***Use of Estimates* -** The preparation of financial statements in conformity with accounting principles generally accepted in the United States of America requires management to make estimates, judgments and assumptions which affect the reported amounts of assets and liabilities, and disclosure of contingent liabilities at the date of the financial statements and the reported revenues and expenses during the reporting period may be affected by the estimates and assumptions management is required to make. Actual results could differ from those estimates.

***Income Taxes* -** No federal or state taxes have been reflected in the accompanying financial statements as the tax effect of fund activities accrue to the Participants. The Innisbrook Rental Pool Trust files an annual tax return, which remains subject to examination by taxing authorities for years on or after 2016. The Rental Pool and related Trust have adopted the Financial Accounting Standards Board Accounting Standards Codification Topic 740-10, *Accounting for Uncertainty in Income Taxes*. This topic requires the Rental Pool and the related Trust to evaluate each of their tax positions and the information reported in the Trust's tax return to determine if such information and positions are more likely than not to be sustained under examination by a taxing authority. A tax position includes an entity's tax status, which includes considerations as to the qualifications of the Trust and the decision that all fund activities pass through to the participants of the Rental Pool.

The Rental Pool and trustees of the Trust have evaluated their tax positions and have determined that no provision or liability for income taxes is necessary. Conclusions regarding uncertain tax positions are evaluated on an annual basis to determine if facts or circumstances have arisen that might cause a change in judgment regarding the likelihood of a tax position's sustainability under examination.

**NOTE 3 - OTHER RELATED PARTY TRANSACTIONS**

Pursuant to the terms of the New MLA, the Rental Pool Lease Operation reimbursed the Resort approximately $288,800 and $481,500 in 2025 and 2024, respectively, for maintenance and housekeeping labor, use of the telephone lines, and other supplies. At December 31, 2025 and 2024, no amounts were owed to the Resort for such items.

Salamander Innisbrook Condominium, LLC, a wholly owned subsidiary of Salamander Innisbrook, LLC, owns three condominiums. All three condominiums participate in the Rental Pool under the MLA in the same manner as other Rental Pool participants.

------

[**<u>**Table of Contents**</u>**](#toc_page)

**SIGNATURES**

Pursuant to the requirements of Section 13 or 15(d) of the Securities Exchange Act of 1934, the Company has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

---

| | | |
|:---|:---|:---|
|  | &nbsp;&nbsp;&nbsp;**SALAMANDER INNISBROOK, LLC** | &nbsp;&nbsp;&nbsp;**SALAMANDER INNISBROOK, LLC** |
| Date : June 18, 2026 | By: | /s/ Prem Devadas |
|  |  | &nbsp;&nbsp;&nbsp;&nbsp;Prem Devadas |
|  |  | &nbsp;&nbsp;&nbsp;&nbsp;Manager (Chief Executive Officer) |

---

Pursuant to the requirements of the Securities Exchange Act of 1934, this report has been signed below by the following persons on behalf of the registrant and in the capacities and on the dates indicated.

---

| | | |
|:---|:---|:---|
| **Signatures** | **Title(s)** | **Date** |
| */s/ Prem Devadas* | <br>Manager (Chief Executive Officer) | June 18, 2026 |
| */s/ Dale Pelletier* | Chief Financial Officer (Principal Financial Officer and Principal Accounting Officer)  | June 18, 2026<br>|

---

------

[**<u>**Table of Contents**</u>**](#toc_page)

**EXHIBIT INDEX**

---

| | |
|:---|:---|
| **Exhibit No.** | **Description** |
| 10.1 | Loan Agreement Dated as March 28, 2017 among Salamander Innisbrook, LLC and Salamander Innisbrook Condominium, LLC and Branch Banking and Trust Co. |
| 31.1 | [<u>Certification of the Registrant's Chief Executive Officer pursuant to Section 302 of Sarbanes-Oxley Act of 2002</u>](ck0001418372-ex31_1.htm) |
| 31.2 | [<u>Certification of the Registrant's Chief Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002</u>](ck0001418372-ex31_2.htm) |
| 32.1 | [<u>Principal Executive Officer Certification pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002</u>](ck0001418372-ex32_1.htm) |
| 32.2 | [<u>Chief Financial Officer Certification pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002</u>](ck0001418372-ex32_2.htm) |
| Exhibit 101. | Interactive data files formatted in XBRL (eXensible Business Reporting Language): (i) the Balance Sheets, (ii)the Statement of Operations, (iii) the Statements of Cash Flows, and (iv) the Notes to the Financial Statements.  |
| 101.INS | Inline XBRL Instance Document - the instance document does not appear in the Interactive Data File as its XBRL tags are embedded within the Inline XBRL document |
| 101.SCH | Inline XBRL Taxonomy Extension Schema With Embedded Linkbase Documents |
| 104 | Cover page formatted as Inline XBRL and contained in Exhibit 101 |

---

------

## Exhibit 31.1

**Exhibit 31.1**

**CERTIFICATION OF CHIEF EXECUTIVE OFFICER** 

**SALAMANDER INNISBROOK, LLC**

**PURSUANT TO SECTION 302 OF THE SARBANES-OXLEY ACT OF 2002** 

**(CHAPTER 98, TITLE 15 U.S.C. SS. 7241)** 

I, Prem Devadas, certify that:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;1. I have reviewed this Annual Report on Form 10-K of Salamander Innisbrook, LLC;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;2. Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;3. Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;4. The registrant's other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) for the registrant and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) and we have:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;a) designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;b) designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;c) evaluated the effectiveness of the registrant's disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;d) disclosed in this report any change in the registrant's internal control over financial reporting that occurred during the registrant's most recent fiscal quarter (the registrant's fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant's internal control over financial reporting; and

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;5. The registrant's other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant's auditors and the audit committee of the registrant's Executive Committee:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;a) all significant deficiencies and material weaknesses in the design or operation of internal controls which are reasonably likely to adversely affect the registrant's ability to record, process, summarize and report financial information; and

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;b) any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant's internal controls over financial reporting.

---

| |
|:---|
| Date: May 5, 2023 |
| /s/ Prem Devadas |
| &nbsp;&nbsp;&nbsp;&nbsp; Manager (Chief Executive Officer) |

---

------

## Exhibit 31.2

**Exhibit 31.2** 

**CERTIFICATION OF CHIEF FINANCIAL OFFICER** 

**SALAMANDER INNISBROOK, LLC**

**PURSUANT TO SECTION 302 OF THE SARBANES-OXLEY ACT OF 2002** 

**(CHAPTER 98, TITLE 15 U.S.C. SS. 7241**)

I, Dale Pelletier certify that:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;1. I have reviewed this Annual Report on Form 10-K of Salamander Innisbrook, LLC;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;2. Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;3. Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;4. The registrant's other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) for the registrant and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) and we have:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;a) designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;b) designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;c) evaluated the effectiveness of the registrant's disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;d) disclosed in this report any change in the registrant's internal control over financial reporting that occurred during the registrant's most recent fiscal quarter (the registrant's fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant's internal control over financial reporting; and

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;5. The registrant's other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant's auditors and the audit committee of the registrant's Executive Committee:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;a) all significant deficiencies and material weaknesses in the design or operation of internal controls which are reasonably likely to adversely affect the registrant's ability to record, process, summarize and report financial information; and

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;b) any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant's internal controls over financial reporting.

---

| |
|:---|
| Date: May 5, 2023 |
| /s/ Dale Pelletier |
| &nbsp;&nbsp;&nbsp;&nbsp; Chief Financial Officer |

---

------

## Exhibit 32.1

**Exhibit 32.1**

**CERTIFICATION PURSUANT TO** 

**18 U.S.C. SECTION 1350,** 

**AS ADOPTED PURSUANT TO** 

**SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002** 

Pursuant to 18 U.S.C. § 1350, as adopted pursuant to Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, the undersigned hereby certifies that the Annual Report on Form 10-K for the year ended December 31, 2023 of Salamander Innisbrook, LLC (the "Company") fully complies with the requirements of Section 13(a) or Section 15(d) of the Securities Exchange Act of 1934 and that the information contained in such Report fairly presents, in all material respects, the financial condition and results of operations of the Company.

---

| |
|:---|
| Date: May 5, 2023 |
| /s/ Prem Devadas |
| &nbsp;&nbsp;&nbsp;&nbsp; Manager (Chief Executive Officer) |

---

A signed original of this written statement required by Section 906, or other document authenticating, acknowledging, or otherwise adopting the signature that appears in typed form within the electronic version of this written statement required by Section 906, has been provided to Salamander Innisbrook, LLC and will be retained by Salamander Innisbrook, LLC and furnished to the Securities and Exchange Commission or its staff upon request.

------

## Exhibit 32.2

**Exhibit 32.2** 

**CERTIFICATION PURSUANT TO** 

**18 U.S.C. SECTION 1350,** 

**AS ADOPTED PURSUANT TO** 

**SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002** 

Pursuant to 18 U.S.C. § 1350, as adopted pursuant to Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, the undersigned hereby certifies that the Annual Report on Form 10-K for the period ended December 31, 2023 of Salamander Innisbrook, LLC (the "Company") fully complies with the requirements of Section 13(a) or Section 15(d) of the Securities Exchange Act of 1934 and that the information contained in such Report fairly presents, in all material respects, the financial condition and results of operations of the Company.

---

| |
|:---|
| Date: May 5, 2023 |
| /s/ Dale Pelletier |
| &nbsp;&nbsp;&nbsp;&nbsp; Chief Financial Officer |

---

A signed original of this written statement required by Section 906, or other document authenticating, acknowledging, or otherwise adopting the signature that appears in typed form within the electronic version of this written statement required by Section 906, has been provided to Salamander Innisbrook, LLC and will be retained by Salamander Innisbrook, LLC and furnished to the Securities and Exchange Commission or its staff upon request.

------