Annual Statements Open main menu

SADDLEBROOK RESORTS INC - Quarter Report: 2002 September (Form 10-Q)

e10vq
Table of Contents

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, DC 20549

FORM 10-Q

(Mark one)

     
x   QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE
ACT OF 1934
     
    For the quarterly period ended September 30, 2002
     
OR
     
o   TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE
ACT OF 1934
     
    For the transition period from                         to

COMMISSION FILE NUMBER: No 1934 act file number assigned
(1933 act file no. 2-65481)

SADDLEBROOK RESORTS, INC.


(Exact name of registrant as specified in its charter)
     
Florida   59-1917822

 
(State of incorporation)   (IRS employer identification no.)

5700 Saddlebrook Way, Wesley Chapel, Florida 33543-4499


(Address of principal executive offices)

813-973-1111


(Registrant’s telephone number, including area code)

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   x    NO   o

Indicate the number of shares outstanding of each of the registrant’s classes of common stock, as of the latest practicable date:

Not Applicable*

*   Registrant has no common stock subject to this annual report.

Page 1 of 15


TABLE OF CONTENTS

PART I — FINANCIAL INFORMATION
Item 1. Financial Statements
SADDLEBROOK RESORTS, INC. BALANCE SHEETS
SADDLEBROOK RESORTS, INC. STATEMENTS OF OPERATIONS
SADDLEBROOK RESORTS, INC. STATEMENTS OF CASH FLOWS
SADDLEBROOK RESORTS, INC. NOTES TO FINANCIAL STATEMENTS
SADDLEBROOK RENTAL POOL OPERATION BALANCE SHEETS
SADDLEBROOK RENTAL POOL OPERATION STATEMENTS OF OPERATIONS
SADDLEBROOK RENTAL POOL OPERATION STATEMENTS OF CHANGES IN PARTICIPANTS’ FUND BALANCE
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations
Saddlebrook Rental Pool Operation
Item 3. Quantitative and Qualitative Disclosures About Market Risk
Item 4. Controls and Procedures
PART II — OTHER INFORMATION
Item 6. Exhibits and Reports on Form 8-K
SIGNATURES
CERTIFICATION
CERTIFICATION
CEO Certification
CFO Certification


Table of Contents

INDEX

               
          Page
         
PART I — FINANCIAL INFORMATION
       
 
Item 1. Financial Statements
       
   
Saddlebrook Resorts, Inc.
       
     
Balance Sheets at September 30, 2002 and December 31, 2001
    3  
     
Statements of Operations for the three months and nine months ended September 30, 2002 and 2001
    4  
     
Statements of Cash Flows for the nine months ended September 30, 2002 and 2001
    5  
     
Notes to Financial Statements
    6  
   
Saddlebrook Rental Pool Operation
       
     
Balance Sheets at September 30, 2002 and December 31, 2001
    8  
     
Statements of Operations for the three months and nine months ended September 30, 2002 and 2001
    9  
     
Statements of Changes in Participants’ Fund Balance for the nine months ended September 30, 2002 and 2001
    10  
 
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations
       
   
Saddlebrook Resorts, Inc.
    11  
   
Saddlebrook Rental Pool Operation
    12  
 
Item 3. Quantitative and Qualitative Disclosures About Market Risk
    12  
 
Item 4. Controls and Procedures
    12  
PART II — OTHER INFORMATION
       
 
Item 6. Exhibits and Reports on Form 8-K
    13  

-2-


Table of Contents

PART I — FINANCIAL INFORMATION

Item 1. Financial Statements

SADDLEBROOK RESORTS, INC.
BALANCE SHEETS

                     
        September 30,        
        2002   December 31,
        (Unaudited)   2001
       
 
Assets
               
Current assets:
               
 
Cash and cash equivalents
  $ 7,426,240     $ 6,724,259  
 
Escrowed cash
    450,210       217,550  
 
Short-term investments
    300,000        
 
Short-term escrowed investments
    399,342       989  
 
Accounts receivable, net
    992,060       1,681,780  
 
Due from related parties
    1,556,382       849,952  
 
Inventory and supplies
    1,729,794       1,834,400  
 
Prepaid expenses and other assets
    654,920       516,923  
 
   
     
 
   
Total current assets
    13,508,948       11,825,853  
Long-term investments
          300,000  
Property, buildings and equipment, net
    24,787,612       24,974,266  
Deferred charges, net
    427,651       457,486  
 
   
     
 
 
  $ 38,724,211     $ 37,557,605  
 
   
     
 
Liabilities and Shareholder’s Equity
               
Current liabilities:
               
 
Current portion of notes payable
  $ 1,358,293     $ 1,281,697  
 
Escrowed deposits
    849,552       218,540  
 
Accounts payable
    568,862       704,018  
 
Accrued rental distribution
    430,736       247,692  
 
Accrued expenses and other liabilities
    2,402,699       2,176,962  
 
Guest deposits
    1,507,944       1,411,575  
 
Due to related parties
    25,485       205,282  
 
   
     
 
   
Total current liabilities
    7,143,571       6,245,766  
Notes payable due after one year
    20,036,148       21,061,638  
 
   
     
 
   
Total liabilities
    27,179,719       27,307,404  
 
   
     
 
Shareholder’s equity:
               
 
Common stock, $1.00 par value, 100,000 shares authorized and outstanding
    100,000       100,000  
 
Additional paid-in capital
    1,013,127       1,013,127  
 
Accumulated earnings
    10,431,365       9,137,074  
 
   
     
 
   
Total shareholder’s equity
    11,544,492       10,250,201  
 
   
     
 
 
  $ 38,724,211     $ 37,557,605  
 
   
     
 

The accompanying Notes to Financial Statements are an integral part of these financial statements

-3-


Table of Contents

SADDLEBROOK RESORTS, INC.
STATEMENTS OF OPERATIONS
(Unaudited)

                                     
        Three months ended   Nine months ended
        September 30,   September 30,
       
 
        2002   2001   2002   2001
       
 
 
 
Revenues
  $ 5,136,391     $ 5,501,434     $ 29,402,296     $ 39,133,748  
 
   
     
     
     
 
Costs and expenses:
                               
 
Operating costs
    4,640,196       5,457,910       20,588,547       26,291,026  
 
Sales and marketing
    448,959       689,620       1,721,350       2,707,937  
 
General and administrative
    999,276       1,182,536       2,876,852       3,903,977  
 
Depreciation and amortization
    564,562       537,234       1,653,291       1,582,837  
 
Interest
    415,297       439,210       1,267,965       1,334,938  
 
   
     
     
     
 
   
Total costs and expenses
    7,068,290       8,306,510       28,108,005       35,820,715  
 
   
     
     
     
 
Net income
    (1,931,899 )     (2,805,076 )     1,294,291       3,313,033  
Distribution to shareholder
                      (1,300,000 )
Accumulated earnings at beginning of period
    12,363,264       11,868,140       9,137,074       7,050,031  
 
   
     
     
     
 
Accumulated earnings at end of period
  $ 10,431,365     $ 9,063,064     $ 10,431,365     $ 9,063,064  
 
   
     
     
     
 

The accompanying Notes to Financial Statements are an integral part of these financial statements

-4-


Table of Contents

SADDLEBROOK RESORTS, INC.
STATEMENTS OF CASH FLOWS
(Unaudited)

                     
        Nine months ended
        September 30,
       
        2002   2001
       
 
Operating activities:
               
 
Net income
  $ 1,294,291     $ 3,313,033  
 
Non-cash items included in net income:
               
   
Provision for doubtful accounts
    40,580       37,080  
   
Depreciation and amortization
    1,653,291       1,582,837  
   
Loss (gain) on sale of assets
    (350 )     169  
 
Decrease (increase) in:
               
   
Accounts receivable
    649,140       2,820,169  
   
Inventory and supplies
    104,606       100,272  
   
Prepaid expenses and other assets
    (137,997 )     (88,372 )
 
Increase (decrease) in:
               
   
Accounts payable
    (135,156 )     760,480  
   
Accrued expenses and other liabilities
    505,151       (1,216,387 )
 
   
     
 
 
    3,973,556       7,309,281  
 
   
     
 
Investing activities:
               
 
Decrease in short-term investments
          45,300  
 
Proceeds from sale of assets
    86,594       25  
 
Capital expenditures
    (1,523,048 )     (2,039,012 )
 
   
     
 
 
    (1,436,454 )     (1,993,687 )
 
   
     
 
Financing activities:
               
 
Payments on notes payable
    (948,894 )     (880,769 )
 
Distribution to shareholder
          (1,300,000 )
 
Net payments to related parties
    (886,227 )     (721,258 )
 
   
     
 
 
    (1,835,121 )     (2,902,027 )
 
   
     
 
Net increase in cash
    701,981       2,413,567  
Cash at beginning of period
    6,724,259       8,109,135  
 
   
     
 
Cash at end of period
  $ 7,426,240     $ 10,522,702  
 
   
     
 
Supplemental disclosure:
               
 
Cash paid for interest
  $ 1,267,069     $ 1,339,936  

The accompanying Notes to Financial Statements are an integral part of these financial statements.

-5-


Table of Contents

SADDLEBROOK RESORTS, INC.
NOTES TO FINANCIAL STATEMENTS
(Unaudited)

Note 1. Basis of Presentation

The accompanying balance sheet for September 30, 2002, and statements of operations and cash flows for the periods ended September 30, 2002 and 2001, are unaudited but reflect all adjustments which are, in the opinion of management, necessary for a fair presentation of the results for the interim periods presented. All such adjustments are of a normal recurring nature.

The Registrant’s business is seasonal. Therefore, the results of operations for the interim periods shown in this report are not necessarily indicative of results to be expected for the fiscal years.

These financial statements and related notes are presented for interim periods in accordance with the requirements of Form 10-Q and, consequently, do not include all disclosures normally provided in the Registrant’s Annual Report on Form 10-K. Accordingly, these financial statements and related notes should be read in conjunction with the Registrant’s Annual Report on Form 10-K for the year ended December 31, 2001.

Note 2. Accounts Receivable

                 
    September 30,
    2002   December 31,
    (Unaudited)   2001
   
 
Trade accounts receivable
  $ 1,051,758     $ 1,700,922  
Less reserve for bad debts
    (59,698 )     (19,142 )
 
   
     
 
 
  $ 992,060     $ 1,681,780  
 
   
     
 

Note 3. Property, Buildings and Equipment

                 
    September 30,        
    2002   December 31,
    (Unaudited)   2001
   
 
Land and land improvements
  $ 4,412,746     $ 4,412,746  
Buildings and recreational facilities
    24,905,513       23,792,806  
Machinery and equipment
    13,783,038       12,480,733  
Construction in progress
    101,900       1,191,540  
 
   
     
 
 
    43,203,197       41,877,825  
Less accumulated depreciation
    (18,415,585 )     (16,903,559 )
 
   
     
 
 
  $ 24,787,612     $ 24,974,266  
 
   
     
 

The Registrant’s property, buildings and equipment are pledged as security for its debt (see Note 5).

-6-


Table of Contents

Note 4. Deferred Charges

                 
    September 30,        
    2002   December 31,
    (Unaudited)   2001
   
 
Debt issue costs
  $ 596,716     $ 596,716  
Less accumulated amortization
    (169,065 )     (139,230 )
 
   
     
 
 
  $ 427,651     $ 457,486  
 
   
     
 

Note 5. Notes Payable

                 
    September 30,        
    2002   December 31,
    (Unaudited)   2001
   
 
Note payable due June 30, 2013
  $ 21,362,340     $ 22,294,392  
Capital lease obligation
    32,101       48,943  
 
   
     
 
 
    21,394,441       22,343,335  
Less current portion
    (1,358,293 )     (1,281,697 )
 
   
     
 
 
  $ 20,036,148     $ 21,061,638  
 
   
     
 

The Registrant’s financing from a third-party lender has an annual interest rate fixed at 7.7% and monthly payments for principal and interest of $243,988. The debt is secured by the Registrant’s real and personal property.

An additional $5,000,000 is available from the same lender as long as certain financial covenants are maintained. If received by the Registrant, the additional financing would be due on June 30, 2013.

Note 6. Related Party Receivables and Liabilities

Related party receivables and payables at September 30, 2002 and December 31, 2001 are the result of net intercompany transactions and cash transfers between the Registrant and its shareholder company and affiliated companies. There are no advances from the Registrant to its Directors or Officers.

Note 7. Income Taxes

The Registrant previously elected S Corporation status and is currently a member of a Qualified Subchapter S Subsidiary Group. Accordingly, the Registrant has had no income tax expense since the initial election as the tax is assessed at the shareholder level.

-7-


Table of Contents

SADDLEBROOK RENTAL POOL OPERATION
BALANCE SHEETS

DISTRIBUTION FUND

                 
    September 30,        
    2002   December 31,
    (Unaudited)   2001
   
 
Assets
               
Receivable from Saddlebrook Resorts, Inc.
  $ 495,815     $ 686,491  
 
   
     
 
Liabilities and Participants’ Fund Balance
               
Due to participants for rental pool distribution
  $ 416,557     $ 571,194  
Due to maintenance escrow fund
    79,258       115,297  
Participants’ fund balance
           
 
   
     
 
 
  $ 495,815     $ 686,491  
 
   
     
 

MAINTENANCE ESCROW FUND

                   
      September 30,        
      2002   December 31,
      (Unaudited)   2001
     
 
Assets
               
Cash and cash equivalents
  $ 419,560     $ 195,300  
Investments
    399 342       989  
Receivables:
               
 
Distribution fund
    79,258       115,297  
 
Owner payments
    9,364       234,055  
 
Interest
    841       4  
Linen inventory
    293,404       299,879  
Prepaid expenses and other assets
    279,590       2,119,489  
 
   
     
 
 
  $ 1,481,359     $ 2,965,013  
 
   
     
 
Liabilities and Participants’ Fund Balance
               
Accounts payable
  $ 150,666     $ 504,627  
Participants’ fund balance
    1,330,693       2,460,386  
 
   
     
 
 
  $ 1,481,359     $ 2,965,013  
 
   
     
 

-8-


Table of Contents

SADDLEBROOK RENTAL POOL OPERATION
STATEMENTS OF OPERATIONS
(Unaudited)

                                   
      Three months ended   Nine months ended
      September 30,   September 30,
     
 
      2002   2001   2002   2001
     
 
 
 
Rental pool revenues
  $ 1,274,235     $ 1,243,838     $ 9,292,170     $ 12,355,510  
 
   
     
     
     
 
Deductions:
                               
 
Marketing expense
    95,568       93,288       696,913       926,664  
 
Management expense
    159,279       155,480       1,161,521       1,544,439  
 
Travel agent commissions
    67,957       53,739       416,672       593,815  
 
Credit card expense
    24,250       21,738       133,751       148,977  
 
Provision for bad debts
    1,500             3,500        
 
   
     
     
     
 
 
    348,554       324,245       2,412,357       3,213,895  
 
   
     
     
     
 
Net rental income
    925,681       919,593       6,879,813       9,141,615  
Less operator share of net rental income
    (416,556 )     (413,817 )     (3,095,916 )     (4,113,727 )
Other revenues (expenses):
                               
 
Complimentary room revenues
    12,896       24,335       56,059       80,478  
 
Minor repairs and replacements
    (26,206 )     (46,627 )     (107,414 )     (135,665 )
 
   
     
     
     
 
Amount available for distribution
  $ 495,815     $ 483,484     $ 3,732,542     $ 4,972,701  
 
   
     
     
     
 

-9-


Table of Contents

SADDLEBROOK RENTAL POOL OPERATION
STATEMENTS OF CHANGES IN PARTICIPANTS’ FUND BALANCE
(Unaudited)

DISTRIBUTION FUND

                   
      Nine months ended
      September 30,
     
      2002   2001
     
 
Balance at beginning of period
  $     $  
Additions:
               
 
Amount available for distribution
    3,732,542       4,972,701  
Reductions:
               
 
Amount withheld for maintenance escrow fund
    (636,625 )     (858,974 )
 
Amount accrued or paid to participants
    (3,095,917 )     (4,113,727 )
 
   
     
 
Balance at end of period
  $     $  
 
   
     
 

MAINTENANCE ESCROW FUND

                   
      Nine months ended
      September 30,
     
      2002   2001
     
 
Balance at beginning of period
  $ 2,460,386       2,830,378  
Additions:
               
 
Amount withheld from distribution fund
    636,625       858,974  
 
Unit owner payments
    632,797       725,077  
 
Interest earned
    9,327       11,431  
Reductions:
               
 
Escrow account refunds
    (45,999 )     (72,932 )
 
Maintenance charges
    (160,581 )     (451,456 )
 
Unit renovations
    (2,144,449 )     (1,607,532 )
 
Linen replacement
    (57,413 )     (76,003 )
 
   
     
 
Balance at end of period
  $ 1,330,693     $ 2,217,937  
 
   
     
 

-10-


Table of Contents

Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations

Liquidity and Capital Resources

The Registrant’s operations are seasonal with the highest volume of sales occurring in the first quarter of each calendar year. The third quarter has historically produced the lowest volume of sales. Consequently, the Registrant’s financial condition declined slightly during the third quarter of 2002. However, due to the earlier seasonal period, the Registrant’s financial condition at September 30, 2002 is improved when compared with its fiscal year-end of December 31, 2001. The primary effect of this seasonal period was an increase in current assets and accumulated earnings.

The Registrant’s loan agreement for its existing debt provides for an additional $5,000,000 from the same lender if the Registrant remains in compliance with certain financial covenants (see Note 5. Notes Payable of the Notes to Financial Statements in Part I, Item 1 of this Form 10-Q, which is incorporated herein by reference).

The Registrant has completed construction of new laundry and warehouse facilities to replace a structure that was damaged by fire in January of 2001. The cost for this project (net of related insurance proceeds) was $1,305,000. There were no other significant capital additions or improvements during the nine months ended September 30, 2002 and no other major capital projects are anticipated in the remaining fiscal period. Future operating costs and planned expenditures for capital additions and improvements should be funded by the Registrant’s current cash reserves, cash generated by resort operations or by additional funds, if available, from it’s current lender discussed above.

Results of Operations

Total revenues decreased $365,000, or 7%, for the third quarter of 2002 when compared with the same period in 2001 and decreased $9,731,000, or 25%, for the first nine months of 2002 when compared with the same period in 2001. These results reflect less occupied unit nights, average daily room rates and numbers of guests in the resort for the current periods when compared to the prior year. Anticipated occupied room nights for the remainder of 2002 are expected to approximate the prior year’s low level due to the continued slowdown in the nation’s economy and concerns about national security that have adversely affected travel. Projections for occupied room nights in the year 2003 and subsequent fiscal periods are expected to remain at the resort’s current volume of business pending an improvement in national concerns.

A net loss for the third quarter of 2002 decreased $873,000, or 31%, from the same period in 2001 while the net income for the first nine months of 2002 decreased $2,019,000, or 61%, from the same period in 2001. These results were directly related the lower revenues for the current periods and are benefited by several measures that were taken in the fall of 2001 to reduce the Registrant’s cost of operation.

Due to the seasonal business of the Registrant, the results of operations for the interim periods shown in this report are not necessarily indicative of results to be expected for their full fiscal year.

-11-


Table of Contents

Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations (continued)

Saddlebrook Rental Pool Operation

The results of the Saddlebrook Rental Pool Operation (the “Rental Pool”) are directly related to the hotel operations of the Registrant. The Registrant operates the Rental Pool that provides for a distribution of a percentage of net rental income to participating condominium unit owners. Net rental income is calculated and distributed according to the provisions of a Rental Pool and Agency Appointment Agreement (the “Agreement”). The level of the Registrant’s occupancy and related average daily room rate directly impacts revenues and expenses used to determine the distribution. The Agreement also provides for a portion of the Rental Pool distribution to be held in escrow by the Registrant (the “Escrow Fund”) to pay for the maintenance of and improvements to the condominium unit interiors.

The average occupancies for the Rental Pool for the quarters ended September 30, 2002 and 2001 were 26% and 27%, respectively. The average distributions of net rental income per participating condominium unit for the same periods were $900 and $881, respectively. The slight increase in the average distribution of net rental income was directly related to slightly higher Rental Pool revenues that increased the net amount available for distribution for the current quarter when compared to the same period the prior year.

The Registrant is currently renovating the condo unit kitchens, bathrooms and carpeting. This project commenced in 1998 and has been completed for unit Clusters One through Eight with an aggregate billing to the Escrow Fund of $5,239,000.

Item 3. Quantitative and Qualitative Disclosures About Market Risk

The Registrant does not have significant market risk with respect to foreign currency exchanges or other market rates. The Registrant’s debt has a fixed interest rate through the year 2012 and, accordingly, fluctuations in interest rates are not expected to affect financial results in the near future.

Item 4. Controls and Procedures

Within the 90 days prior to the date of this report, the Registrant’s management, including the Chief Executive Officer and the Chief Financial Officer, carried out an evaluation of the effectiveness of the design and operation of the disclosure controls and procedures pursuant to Exchange Act Rule 13a-14. Based upon that evaluation, the Registrant’s Chief Executive Officer and the Chief Financial Officer concluded that the Registrant’s disclosure controls and procedures are effective in timely alerting them to material information required to be included in the Registrant’s periodic SEC filings.

There have been no significant changes in the Registrant’s internal controls or in other factors that could significantly affect internal controls subsequent to the date the Chief Executive Officer and the Chief Financial Officer carried out this evaluation.

-12-


Table of Contents

PART II — OTHER INFORMATION

Item 6. Exhibits and Reports on Form 8-K

  (a)   The following exhibits are included in this Form 10-Q:
         
99.1     Chief Executive Officer Certification Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
99.2     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.

  (b)   The Registrant did not file Form 8-K during the three months ended September 30, 2002.

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

         
        SADDLEBROOK RESORTS, INC.
       
        (Registrant)
         
Date:   November 13, 2002   /s/ Donald L. Allen
   
 
        Donald L. Allen
Vice President and Treasurer
(Principal Financial and Accounting Officer)

-13-


Table of Contents

CERTIFICATION

I, Thomas L. Dempsey, certify that:

1.     I have reviewed this quarterly report on Form 10-Q of Saddlebrook Resorts, Inc.;

2.     Based on my knowledge, this quarterly report does not contain any untrue statement of 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 quarterly report;

3.     Based on my knowledge, the financial statements, and other financial information included in this quarterly 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 quarterly report;

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-14 and 15d-14) for the Registrant and have: (a) designed such disclosure controls and procedures to ensure that material information relating to the Registrant is made known to us by others within the Registrant, particularly during the period in which this quarterly report is being prepared; (b) evaluated the effectiveness of the Registrant’s disclosure controls and procedures as of a date within 90 days prior to the filing date of this quarterly report (the “Evaluation Date”); and (c) presented in this quarterly report our conclusions about the effectiveness of the disclosure controls and procedures based on our evaluation as of the Evaluation Date;

5.     The Registrant’s other certifying officer and I have disclosed, based on our most recent evaluation, to the Registrant’s auditors and the audit committee of Registrant’s board of directors (or persons performing the equivalent function): (a) all significant deficiencies in the design or operation of internal controls which could adversely affect the Registrant’s ability to record, process, summarize and report financial data and have identified for the Registrant’s auditors any material weaknesses in internal controls; and (b) any fraud, whether or not material, that involves management or other employees who have a significant role in the Registrant’s internal controls; and

6.     The Registrant’s other certifying officer and I have indicated in this quarterly report whether or not there were significant changes in internal controls or in other factors that could significantly affect internal controls subsequent to the date of our most recent evaluation, including any corrective actions with regard to significant deficiencies and material weaknesses.

         
Date:   November 13, 2002   /s/ Thomas L. Dempsey
   
 
        Thomas L. Dempsey
Chairman of the Board and Chief Executive Officer

-14-


Table of Contents

CERTIFICATION

I, Donald L. Allen, certify that:

1.     I have reviewed this quarterly report on Form 10-Q of Saddlebrook Resorts, Inc.;

2.     Based on my knowledge, this quarterly report does not contain any untrue statement of 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 quarterly report;

3.     Based on my knowledge, the financial statements, and other financial information included in this quarterly 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 quarterly report;

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-14 and 15d-14) for the Registrant and have: (a) designed such disclosure controls and procedures to ensure that material information relating to the Registrant is made known to us by others within the Registrant, particularly during the period in which this quarterly report is being prepared; (b) evaluated the effectiveness of the Registrant’s disclosure controls and procedures as of a date within 90 days prior to the filing date of this quarterly report (the “Evaluation Date”); and (c) presented in this quarterly report our conclusions about the effectiveness of the disclosure controls and procedures based on our evaluation as of the Evaluation Date;

5.     The Registrant’s other certifying officer and I have disclosed, based on our most recent evaluation, to the Registrant’s auditors and the audit committee of Registrant’s board of directors (or persons performing the equivalent function): (a) all significant deficiencies in the design or operation of internal controls which could adversely affect the Registrant’s ability to record, process, summarize and report financial data and have identified for the Registrant’s auditors any material weaknesses in internal controls; and (b) any fraud, whether or not material, that involves management or other employees who have a significant role in the Registrant’s internal controls; and

6.     The Registrant’s other certifying officer and I have indicated in this quarterly report whether or not there were significant changes in internal controls or in other factors that could significantly affect internal controls subsequent to the date of our most recent evaluation, including any corrective actions with regard to significant deficiencies and material weaknesses.

         
Date:   November 13, 2002   /s/ Donald L. Allen
   
 
        Donald L. Allen
Vice President and Treasurer

-15-