XML 16 R2.htm IDEA: XBRL DOCUMENT v3.20.2
BALANCE SHEETS - USD ($)
Dec. 31, 2018
Dec. 31, 2017
Current assets:    
Cash $ 1,261,818 $ 787,554
Accounts receivable, net 1,990,788 1,991,844
Inventories and supplies 924,361 959,396
Prepaid expenses and other 853,075 782,800
Total current assets 5,030,042 4,521,594
Property, buildings and equipment, net 34,382,542 36,130,652
Intangibles 4,330,001 4,330,001
Due from affiliates   430,282
Deposits and other assets 274,425 270,613
Restricted cash 2,516,248 1,505,642
Total assets 46,533,258 47,188,784
Current liabilities:    
Accounts payable 3,162,948 2,360,876
Accrued liabilities 2,431,907 1,767,419
Rental Pool liability 668,805 961,654
Deferred revenue 3,166,754 3,082,512
Due to affiliates 47,325  
Current portion - capital leases 426,331 417,524
Current portion - note payable 822,835 792,377
Total current liabilities 10,726,905 9,382,362
Deferred revenue 1,037,893 916,940
Capital leases net of current portion 107,157 533,404
Note payable, net of current portion and unamortized deferred financing costs 12,719,450 13,416,266
Total liabilities 24,591,405 24,248,972
Commitments and Contingencies (Notes 6 and 7)
Member's equity 21,941,853 22,939,812
Total liabilities and member's equity 46,533,258 47,188,784
Distribution Fund [Member]    
Current assets:    
RECEIVABLE FROM SALAMANDER INNSIBROOK, LLC FOR DISTRIBUTION   927,153
INTEREST RECEIVABLE FROM MAINTENANCE ESCROW FUND   1,214
Total assets   928,367
Current liabilities:    
DUE TO PARTICIPANTS FOR DISTRIBUTION   928,367
Total liabilities and member's equity   928,367
Distribution Fund [Member] | Innisbrook Rental Pool Lease Operation [Member]    
Current assets:    
RECEIVABLE FROM SALAMANDER INNSIBROOK, LLC FOR DISTRIBUTION 668,805  
INTEREST RECEIVABLE FROM MAINTENANCE ESCROW FUND 12,795  
Total assets 681,600  
Current liabilities:    
DUE TO PARTICIPANTS FOR DISTRIBUTION 681,600  
Total liabilities and member's equity 681,600  
Maintenance Escrow Fund [Member] | Innisbrook Rental Pool Lease Operation [Member]    
Current assets:    
CASH 2,617,123 187,281
INVESTMENTS 300,000 350,000
INTEREST RECEIVABLE FROM MAINTENANCE ESCROW FUND 6,646 5,616
Total assets 2,923,769 542,897
Current liabilities:    
ACCOUNTS PAYABLE 215,436 43,703
INTEREST PAYABLE TO DISTRIBUTION FUND 12,795 1,214
Total liabilities 228,231 44,917
CARPET CARE RESERVE 4,382 14,154
PARTICIPANTS' FUND BALANCES 2,691,156 483,826
Total liabilities and member's equity $ 2,923,769 $ 542,897