Annual Statements Open main menu

SADDLEBROOK RESORTS INC - Quarter Report: 2003 March (Form 10-Q)

Saddlebrook Resorts, Inc.
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 March 31, 2003
     
    OR
     
[   ]   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 [   ]

Indicate by check mark whether the Registrant is an accelerated filer (as defined in Rule 12b-2 of the Act). YES [   ]   NO [X]

Registrant has 100,000 shares of common stock outstanding, all of which are held by affiliates of the Registrant.

 


TABLE OF CONTENTS

PART I — FINANCIAL INFORMATION
Item 1. Financial Statements
SADDLEBROOK RESORTS, INC.
BALANCE SHEETS
STATEMENTS OF OPERATIONS
STATEMENTS OF CASH FLOWS
NOTES TO FINANCIAL STATEMENTS
SADDLEBROOK RENTAL POOL OPERATION
BALANCE SHEETS
STATEMENTS OF OPERATIONS
STATEMENTS OF CHANGES IN PARTICIPANTS’ FUND BALANCES
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations
Item 3. Quantitative and Qualitative Disclosures About Market Risk
Item 4. Controls and Procedures
PART II — OTHER INFORMATION
Item 1. Legal Proceedings
Item 2. Changes in Securities and Use of Proceeds
Item 3. Defaults Upon Senior Securities
Item 4. Submission of Matters to a Vote of Security Holders
Item 5. Other Information
Item 6. Exhibits and Reports on Form 8-K
Ex-99.1 CEO Certification
Ex-99.2 CFO Certification


Table of Contents

INDEX

               
          Page
         
PART I — FINANCIAL INFORMATION
       
  Item 1. Financial Statements        
   
Saddlebrook Resorts, Inc.
       
     
Balance Sheets at March 31, 2003 and December 31, 2002
    3  
     
Statements of Operations for the three months ended March 31, 2003 and 2002
    4  
     
Statements of Cash Flows for the three months ended March 31, 2003 and 2002
    5  
     
Notes to Financial Statements
    6  
   
Saddlebrook Rental Pool Operation
       
     
Balance Sheets at March 31, 2003 and December 31, 2002
    9  
     
Statements of Operations for the three months ended March 31, 2003 and 2002
    10  
     
Statements of Changes in Participants’ Fund Balance for the three months ended March 31, 2003 and 2002
    11  
 
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations
    12  
 
Item 3. Quantitative and Qualitative Disclosures About Market Risk
    13  
 
Item 4. Controls and Procedures
    13  
PART II — OTHER INFORMATION
       
 
Item 1. Legal Proceedings
    14  
 
Item 2. Changes in Securities and Use of Proceeds
    14  
 
Item 3. Defaults Upon Senior Securities
    14  
 
Item 4. Submission of Matters to a Vote of Security Holders
    14  
 
Item 5. Other Information
    14  
 
Item 6. Exhibits and Reports on Form 8-K
    14  

- 2 -


Table of Contents

PART I — FINANCIAL INFORMATION

     Item 1. Financial Statements

SADDLEBROOK RESORTS, INC.

BALANCE SHEETS
                   
      March 31,        
      2003   December 31,
      (Unaudited)   2002
     
 
  Assets                
Current assets:
               
 
Cash and cash equivalents
  $ 7,192,884     $ 6,255,608  
 
Escrowed cash
    479,358       411,394  
 
Short-term investments
          300,000  
 
Short-term escrowed investments
    992       100,690  
 
Accounts receivable, net
    3,547,798       1,397,379  
 
Due from related parties
    505,363       567,467  
 
Inventory and supplies
    1,511,897       1,616,035  
 
Prepaid expenses and other assets
    901,459       630,607  
 
   
     
 
 
        Total current assets
    14,139,751       11,279,180  
Long-term investments
    300,000        
Property, buildings and equipment, net
    24,004,979       24,492,089  
Deferred charges, net
    407,761       417,706  
 
   
     
 
 
  $ 38,852,491     $ 36,188,975  
 
   
     
 
  Liabilities and Shareholder’s Equity                
Current liabilities:
               
 
Current portion of notes payable
  $ 1,406,680     $ 1,379,906  
 
Escrowed deposits
    480,350       512,084  
 
Accounts payable
    655,608       626,629  
 
Accrued rental distribution
    1,833,969       900,571  
 
Accrued expenses and other liabilities
    2,301,574       1,718,777  
 
Guest deposits
    1,703,459       2,001,090  
 
Due to related parties
    356       162,227  
 
   
     
 
 
        Total current liabilities
    8,381,996       7,301,284  
Notes payable due after one year
    19,416,904       19,778,774  
 
   
     
 
 
        Total liabilities
    27,798,900       27,080,058  
 
   
     
 
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
    9,940,464       7,995,790  
 
   
     
 
 
        Total shareholder’s equity
    11,053,591       9,108,917  
 
   
     
 
 
  $ 38,852,491     $ 36,188,975  
 
   
     
 

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
      March 31,
     
      2003   2002
     
 
Resort revenues
  $ 13,333,518     $ 14,493,993  
 
   
     
 
Costs and expenses:
               
 
Operating costs
    8,682,387       9,256,336  
 
Sales and marketing
    645,587       600,542  
 
General and administrative
    1,110,978       1,031,846  
 
Depreciation and amortization
    544,535       539,512  
 
Interest
    405,357       425,734  
 
   
     
 
 
        Total costs and expenses
    11,388,844       11,853,970  
 
   
     
 
Net income
    1,944,674       2,640,023  
Accumulated earnings at beginning of period
    7,995,790       9,137,074  
 
   
     
 
Accumulated earnings at end of period
  $ 9,940,464     $ 11,777,097  
 
   
     
 

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)

                   
      Three months ended
      March 31,
     
      2003   2002
     
 
Operating activities:
               
 
Net income
  $ 1,944,674     $ 2,640,023  
 
Non-cash items included in net income:
               
 
        Provision for doubtful accounts
    13,860       12,860  
 
        Depreciation and amortization
    544,535       539,512  
 
Decrease (increase) in:
               
 
        Accounts receivable
    (2,164,279 )     (2,776,158 )
 
        Inventory and supplies
    104,138       109,579  
 
        Prepaid expenses and other assets
    (270,852 )     (148,601 )
 
Increase (decrease) in:
               
 
        Accounts payable
    28,979       211,134  
 
        Guest deposits
    (297,631 )     (183,186 )
 
        Accrued expenses and other liabilities
    1,516,195       2,396,985  
 
   
     
 
 
    1,419,619       2,802,148  
 
   
     
 
Investing activities:
               
 
Capital expenditures
    (47,480 )     (831,024 )
 
   
     
 
 
    (47,480 )     (831,024 )
 
   
     
 
Financing activities:
               
 
Payments on notes payable
    (335,096 )     (311,187 )
 
Net payments from (to) related parties
    (99,767 )     606,576  
 
   
     
 
 
    (434,863 )     295,389  
 
   
     
 
Net increase in cash
    937,276       2,266,513  
Cash at beginning of period
    6,255,608       6,724,259  
 
   
     
 
Cash at end of period
  $ 7,192,884     $ 8,990,772  
 
   
     
 
Supplemental disclosure:
               
 
Cash paid for interest
  $ 405,400     $ 428,474  
 
   
     
 

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

Saddlebrook Resorts, Inc., (the “Company”) operates Saddlebrook Resort, which is a condominium hotel and resort located in Wesley Chapel, Florida.

The Company’s accompanying balance sheet for March 31, 2003, and its statements of operations and cash flows for the periods ended March 31, 2003 and 2002, 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 Company’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 full 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 Company’s Annual Report on Form 10-K. Accordingly, these financial statements and related notes should be read in conjunction with the Company’s Annual Report on Form 10-K for the year ended December 31, 2002.

Note 2. Accounts Receivable

                 
    March 31,        
    2003   December 31,
    (Unaudited)   2002
   
 
Trade accounts receivable
  $ 3,619,100     $ 1,464,617  
Less reserve for bad debts
    (71,302 )     (67,238 )
 
   
     
 
 
  $ 3,547,798     $ 1,397,379  
 
   
     
 

- 6 -


Table of Contents

Note 3. Property, Buildings and Equipment

                 
    March 31,        
    2003   December 31,
    (Unaudited)   2002
   
 
Land and land improvements
  $ 4,412,746     $ 4,412,746  
Buildings and recreational facilities
    24,952,785       24,932,314  
Machinery and equipment
    13,927,304       13,900,295  
Construction in progress
    105,827       105,827  
 
   
     
 
 
    43,398,662       43,351,182  
Less accumulated depreciation
    (19,393,683 )     (18,859,093 )
 
   
     
 
 
  $ 24,004,979     $ 24,492,089  
 
   
     
 

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

Note 4. Deferred Charges

                 
    March 31,        
    2003   December 31,
    (Unaudited)   2002
   
 
Debt issue costs
  $ 596,716     $ 596,716  
Less accumulated amortization
    (188,955 )     (179,010 )
 
   
     
 
 
  $ 407,761     $ 417,706  
 
   
     
 

- 7 -


Table of Contents

Note 5. Notes Payable

                 
    March 31,        
    2003   December 31,
    (Unaudited)   2002
   
 
Note payable due June 30, 2013
  $ 20,710,485     $ 21,039,539  
Capital lease obligation
    113,099       119,141  
 
   
     
 
 
    20,823,584       21,158,680  
Less current portion
    (1,406,680 )     (1,379,906 )
 
   
     
 
 
  $ 19,416,904     $ 19,778,774  
 
   
     
 

The Company’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 Company’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 Company, the additional financing would be due on June 30, 2013.

Note 6. Related Party Receivables and Payables

Related party receivables and payables at March 31, 2003 and December 31, 2002 are the result of net intercompany transactions and cash transfers between the Company and its shareholder company and affiliated companies. There are no advances from the Company to its Directors or Officers.

Note 7. Income Taxes

The Company is currently a member of a Qualified Subchapter S Subsidiary Group. Accordingly, no income tax expense was reflected in the Company’s operating results as the tax is assessed to the shareholders of its parent company.

- 8 -


Table of Contents

SADDLEBROOK RENTAL POOL OPERATION

BALANCE SHEETS

DISTRIBUTION FUND

                   
      March 31,        
      2003   December 31,
      (Unaudited)   2002
     
 
 
Assets
               
Receivable from Saddlebrook Resorts, Inc.
  $ 1,817,781     $ 867,622  
 
   
     
 
 
Liabilities and Participants’ Fund Balance
               
Due to participants for rental pool distribution
  $ 1,504,195     $ 723,068  
Due to maintenance escrow fund
    313,586       144,554  
Participants’ fund balance
           
 
   
     
 
 
  $ 1,817,781     $ 867,622  
 
   
     
 

MAINTENANCE ESCROW FUND

                   
      March 31,        
      2003   December 31,
      (Unaudited)   2002
     
 
 
Assets
               
Cash and cash equivalents
  $ 456,908     $ 387,443  
Investments
    992       100,690  
Receivables:
               
 
Distribution fund
    313,586       144,554  
 
Owner payments
    9,865       9,269  
 
Interest
    7       162  
Linen inventory
    267,273       286,127  
Prepaid expenses and other assets
    714,360       575,914  
 
   
     
 
 
  $ 1,762,991     $ 1,504,159  
 
   
     
 
 
Liabilities and Participants’ Fund Balance
               
Accounts payable
  $ 68,857     $ 46,313  
Participants’ fund balance
    1,694,134       1,457,846  
 
   
     
 
 
  $ 1,762,991     $ 1,504,159  
 
   
     
 

- 9 -


Table of Contents

SADDLEBROOK RENTAL POOL OPERATION
STATEMENTS OF OPERATIONS
(Unaudited)

DISTRIBUTION FUND

                   
      Three months ended
      March 31,
     
      2003   2002
     
 
Rental pool revenue
  $ 4,423,074     $ 5,017,265  
 
   
     
 
Deductions:
               
 
Marketing fee
    331,731       376,295  
 
Management fee
    552,884       627,158  
 
Travel agent commissions
    126,155       200,825  
 
Credit card expense
    68,149       66,539  
 
Provision for bad debts
    1,500       500  
 
   
     
 
 
    1,080,419       1,271,317  
 
   
     
 
Net rental income
    3,342,655       3,745,948  
Less operator share of net rental income
    (1,504,195 )     (1,685,677 )
Other revenues (expenses):
               
 
Complimentary room revenues
    24,703       22,205  
 
Minor repairs and replacements
    (45,382 )     (45,061 )
 
   
     
 
Amount available for distribution
  $ 1,817,781     $ 2,037,415  
 
   
     
 

- 10 -


Table of Contents

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

DISTRIBUTION FUND

                   
      Three months ended
      March 31,
     
      2003   2002
     
 
Balance at beginning of period
  $     $  
Additions:
               
 
Amount available for distribution
    1,817,781       2,037,415  
Reductions:
               
 
Amount withheld for maintenance escrow fund
    (313,586 )     (351,738 )
 
Amount accrued or paid to participants
    (1,504,195 )     (1,685,677 )
 
   
     
 
Balance at end of period
  $     $  
 
   
     
 

MAINTENANCE ESCROW FUND

                   
      Three months ended
      March 31,
     
      2003   2002
     
 
Balance at beginning of period
  $ 1,457,846       2,460,386  
Additions:
               
 
Amount withheld from distribution fund
    313,586       351,738  
 
Unit owner payments
    10,579       459,294  
 
Interest earned
    838       4,114  
Reductions:
               
 
Escrow account refunds
    (13,138 )     (19,573 )
 
Maintenance charges
    (45,449 )     (38,405 )
 
Unit renovations
          (2,114,845 )
 
Linen replacement
    (30,128 )     (28,593 )
 
   
     
 
Balance at end of period
  $ 1,694,134     $ 1,074,116  
 
   
     
 

- 11 -


Table of Contents

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

General

The Company operates Saddlebrook Resort in Wesley Chapel, Florida, which contains condominium units that have been sold to third parties or to affiliates of the Company. The majority of the condominium units are hotel accommodations that participate in a rental-pooling program (the “Rental Pool”) that provides its owners with a percentage distribution of related room revenues minus certain fees and expenses. The remainder of the condominium units either participate in a non-pooling rental program, are owner-occupied or are designated as hospitality suites or housing for young athletes independent of the rental programs. Other resort property owned by the Company and its affiliates include golf courses, tennis courts, a spa, restaurants and conference center facilities.

Liquidity and Capital Resources

The Company’s operations are seasonal with the highest volume of sales generally occurring in the first quarter of each calendar year. Accordingly, the Company experienced an improvement in its financial condition as of March 31, 2003 when compared with its fiscal year-end of December 31, 2002. The primary effect of this seasonal period was an increase in cash, accounts receivable and accumulated earnings.

The Company’s financing from a third-party lender has a fixed annual interest rate of 7.7%, monthly principal and interest payments of approximately $244,000 and matures on June 30, 2013. The current debt agreement contains additional financing from the same lender of $5,000,000 provided the Company remains in compliance with certain financial covenants.

There were no significant capital additions or improvements during the three months ended March 31, 2003 and the Company’s management has no major capital projects anticipated in the immediate future. Future operating costs and planned expenditures for minor capital additions and improvements are expected to be adequately funded by the Company’s and its affiliates’ current cash reserves, cash generated by resort operations or by additional funds, if available, from the Company’s current lender discussed above.

Regarding the Company’s operation of the Rental Pool, the related condominium units’ kitchens, bathrooms and carpeting are currently being renovated and upgraded. This project commenced in 1998 and has been completed for unit Clusters One through Eight with an aggregate billing to the maintenance escrow fund of $5,072,000. The project is currently underway in Clusters Nine and Ten and the resort’s management expects the related billing to the condominium owners’ maintenance escrow fund accounts to occur in late 2003.

Results of Operations

The Company’s total revenues for the three months ended March 31, 2003 decreased approximately $1,160,000, or 8%, from the first quarter the prior year. Total revenues for the Rental Pool decreased approximately $594,000, or 12%, from the same period the prior year. These reductions were primarily due to a 12% decrease in paid room nights for the condominium units that participated in the Rental Pool. The average daily room rate for the current quarter was approximately the same as the prior year’s first quarter. Paid room nights were down 12% for the resort’s group business and also off 12% for social hotel stays. The Company’s total resort revenues also reflected reductions in its food and beverage and most other areas of operation that resulted from a 2% decrease in individual guests that stayed at the resort for the current quarter when compared to the same period the prior year.

- 12 -


Table of Contents

The above reductions in business are attributed to the continued slowdown in the nation’s economy and concerns about national security that have adversely affected travel. These events have created a trend in the booking of future resort business where reservations for both group and social guests are now generally occurring closer to their arrival dates instead of several months in advance as in previous years. However, although this trend makes it difficult to project future business, the Company’s management believes the occupied room nights for the remainder of the year 2003 will approximate the prior year’s level. Similarly, projections for occupied room nights in the year 2004 and subsequent fiscal periods are expected to remain at the resort’s current volume of business pending an improvement in the nation’s economy and less concern about national security.

The Company’s net income for the current quarter decreased $695,000, which was a 26% reduction from the net income for the first quarter of 2002. This decrease was a direct result of lower revenues partially offset by management’s continued efforts to minimize the Company’s expenses throughout all areas of operations. Depreciation and amortization expense were effectively unchanged for the current period when compared to the prior year’s first quarter. Interest expense decreased approximately 5% as the Company continued to pay down its self-amortizing debt discussed in Liquidity and Capital Resources above.

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

Forward-Looking Information

Certain information contained in this report constitutes forward-looking statements as defined in the Private Securities Litigation Reform Act of 1995. Such statements may be identified by the inclusion of terms such as "believe," "expect," "anticipate," "estimate" or "may." Although the Company's management believes that such forward-looking statements are based upon reasonable assumptions, forward-looking statements are not guarantees of future performance and involve risks and uncertainties. Consequently, the expected results may not be achieved and actual results may differ significantly from expectations. This may be a result of various factors, including: changes in general economic conditions that may influence group conferences 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 unit owners; and the resale of units to owners who elect not to participate in the Rental Pool. The Company assumes no obligation to update or revise any forward-looking statements or to update the reasons why actual results could differ from those projected in any forward-looking statements.

Item 3. Quantitative and Qualitative Disclosures About Market Risk

The Company’s invested cash, including investments escrowed on behalf of the condominium unit owners in the Rental Pool’s Maintenance Escrow Fund, are subject to changes in market interest rates. Consequently, the related yields for these investments continue to have a downward trend. Otherwise, the Company does not have significant market risk with respect to foreign currency exchanges or other market rates.

The Company’s debt is self-amortizing and has a fixed contractual interest rate through June of 2013. Accordingly, fluctuations in related market costs of capital are not expected to affect its financial results.

Item 4. Controls and Procedures

Within the 90 days prior to the date of this report, the Company’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 Company’s Chief Executive Officer and the Chief Financial Officer concluded that the Company’s disclosure controls and procedures are effective in timely alerting them to material information required to be included in the Company’s periodic SEC filings.

There have been no significant changes in the Company’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.

- 13 -


Table of Contents

PART II — OTHER INFORMATION

Item 1. Legal Proceedings

The Company is involved in litigation in the ordinary course of business. In the opinion of the Company’s management, insurance or indemnification from other third parties adequately covers these matters. Accordingly, the effect, if any, of these claims is considered immaterial to the Company’s financial condition and results of operations.

Item 2. Changes in Securities and Use of Proceeds

None

Item 3. Defaults Upon Senior Securities

None

Item 4. Submission of Matters to a Vote of Security Holders

None

Item 5. Other Information

None

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)  Reports on Form 8-K: None

- 14 -


Table of Contents

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:   May 13, 2003   /s/ Donald L. Allen
       
        Donald L. Allen
Vice President and Treasurer
(Principal Financial and
Accounting Officer)

- 15 -


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: May 13, 2003   /s/ Thomas L. Dempsey
   
    Thomas L. Dempsey
Chairman of the Board and
Chief Executive Officer

- 16 -


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:   May 13, 2003   /s/ Donald L. Allen
       
        Donald L. Allen
Vice President and Treasurer

- 17 -