FORM 10-Q
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
For Quarter Ended March 31, 2001
Commission File no. 2-64309
GOLF HOST RESORTS, INC.
(Exact name of registrant as specified in its charter)
Colorado | 84-0631130 | |
|
||
(State or other jurisdiction of incorporation or organization) |
(I.R.S. Employer Identification No.) | |
36750 US 19 N., Palm Harbor, Florida | 34684 | |
|
||
(Address of principal executive offices) | (Zip Code) | |
(727) 942-2000
(Registrants telephone number, including area code) |
Indicate by check mark whether the registrant (1) has filed all reports required to Section 13 or 15 (d) of the Securities Exchange Act of 1934 during the preceding twelve months, and (2) has been subject to the filing requirements for the past 90 days. Yes [X] No [ ]
Issuer has no common stock subject to this report.
Page 1 of 21
GOLF HOST RESORTS, INC. AND SUBSIDIARY
(a wholly owned subsidiary of Golf Hosts, Inc.)
CONSOLIDATED BALANCE SHEETS
ASSETS
(Substantially all pledged)
MARCH 31, | DECEMBER 31, | |||||||||
2001 | 2000 | |||||||||
(unaudited) | ||||||||||
CURRENT ASSETS: |
||||||||||
Cash |
$ | 1,263,648 | $ | 565,400 | ||||||
Restricted cash |
709,367 | 1,219,289 | ||||||||
Accounts receivable, net |
9,462,975 | 4,865,607 | ||||||||
Other receivables |
196,665 | 543,651 | ||||||||
Inventories and supplies |
1,338,769 | 1,606,935 | ||||||||
Prepaid expenses and other assets |
314,026 | 197,399 | ||||||||
13,285,450 | 8,998,281 | |||||||||
Assets held for sale |
2,435,000 | 2,435,000 | ||||||||
Total current assets |
15,720,450 | 11,433,281 | ||||||||
INTANGIBLES, net |
17,113,423 | 17,376,706 | ||||||||
PROPERTY AND EQUIPMENT, net |
41,278,163 | 41,768,369 | ||||||||
OTHER ASSETS |
511,399 | 483,788 | ||||||||
$ | 74,623,435 | $ | 71,062,144 | |||||||
The accompanying notes are an integral part of these consolidated financial statements.
Page 2
GOLF HOST RESORTS, INC. AND SUBSIDIARY
(a wholly owned subsidiary of Golf Hosts, Inc.)
CONSOLIDATED BALANCE SHEETS
Liabilities and shareholders deficit
MARCH 31, | DECEMBER 31, | ||||||||||
2001 | 2000 | ||||||||||
(unaudited) | |||||||||||
CURRENT LIABILITIES: |
|||||||||||
Accounts payable |
$ | 9,148,263 | $ | 8,614,179 | |||||||
Line of credit |
| 667,141 | |||||||||
Accrued payroll costs |
1,462,714 | 830,072 | |||||||||
Accrued interest |
781,455 | 817,047 | |||||||||
Other payables and accrued expenses |
4,562,110 | 3,076,854 | |||||||||
Deposits and prepaid fees |
2,269,690 | 3,461,783 | |||||||||
Current notes payable |
867,328 | 862,058 | |||||||||
Due to related parties |
4,233,884 | 3,572,690 | |||||||||
Total current liabilities |
23,325,444 | 21,901,824 | |||||||||
NOTES PAYABLE |
82,145,208 | 82,239,239 | |||||||||
OTHER LONG-TERM LIABILITIES |
7,940,914 | 7,869,858 | |||||||||
DEFERRED INCOME TAXES |
1,770,467 | 1,770,467 | |||||||||
Total liabilities |
115,182,033 | 113,781,388 | |||||||||
SHAREHOLDERS DEFICIT |
|||||||||||
Common stock, $1 par, 5,000 shares
authorized, issued, and outstanding |
5,000 | 5,000 | |||||||||
5.6% cumulative preferred
stock, $1 par, 4,577,000
shares authorized, issued, and outstanding |
4,577,000 | 4,577,000 | |||||||||
Paid-in capital |
(13,557,000 | ) | (13,557,000 | ) | |||||||
Accumulated deficit |
(31,583,598 | ) | (33,744,244 | ) | |||||||
Total shareholders deficit |
(40,558,598 | ) | (42,719,244 | ) | |||||||
Total liabilities and shareholders
deficit |
$ | 74,623,435 | $ | 71,062,144 | |||||||
The accompanying notes are an integral part of these consolidated financial statements.
Page 3
GOLF HOST RESORTS, INC. AND SUBSIDIARY
(a wholly owned subsidiary of Golf Hosts, Inc.)
CONSOLIDATED STATEMENTS OF INCOME
(unaudited)
Quarters Ended March 31, | |||||||||
2001 | 2000 | ||||||||
REVENUES: |
|||||||||
Resort facilities |
$ | 7,780,255 | $ | 7,468,973 | |||||
Food and beverage |
5,334,599 | 5,344,391 | |||||||
Golf |
5,784,160 | 5,373,588 | |||||||
Other |
1,926,638 | 1,638,747 | |||||||
20,825,652 | 19,825,699 | ||||||||
COST AND OPERATION EXPENSES: |
|||||||||
Resort facilities |
4,851,535 | 4,862,303 | |||||||
Food and beverage |
3,215,893 | 2,871,786 | |||||||
Golf |
1,970,617 | 2,053,380 | |||||||
Other |
2,902,072 | 2,851,283 | |||||||
General and administrative |
1,606,649 | 1,831,251 | |||||||
Depreciation and amortization |
968,284 | 955,772 | |||||||
15,515,050 | 15,425,775 | ||||||||
INCOME BEFORE LOSS ON ASSET HELD
FOR SALE AND LEASED ASSET |
5,310,602 | 4,399,924 | |||||||
LOSS ON ASSET HELD FOR SALE AND
LEASED ASSET |
(664,681 | ) | (798,837 | ) | |||||
OPERATING INCOME |
4,645,921 | 3,601,087 | |||||||
INTEREST, NET |
2,421,198 | 2,447,282 | |||||||
NET INCOME |
2,224,723 | 1,153,805 | |||||||
DIVIDEND REQUIREMENTS ON
PREFERRED STOCK |
64,077 | 64,077 | |||||||
NET INCOME AVAILABLE
TO COMMON SHAREHOLDER |
$ | 2,160,646 | $ | 1,089,728 | |||||
The accompanying notes are an integral part of these consolidated financial statements.
Page 4
GOLF HOST RESORTS, INC AND SUBSIDIARY
CONSOLIDATED STATEMENTS OF SHAREHOLDERS DEFICIT
$1 Par Value | 5.6% Cumulative | |||||||||||||||||||||||||||
Common Stock | Preferred Stock | Total | ||||||||||||||||||||||||||
Paid-In | Accumulated | Shareholders | ||||||||||||||||||||||||||
Shares | Amount | Shares | Amount | Capital | Deficit | Deficit | ||||||||||||||||||||||
Balance, December 31, 1999 |
5,000 | $ | 5,000 | 4,577,000 | $ | 4,577,000 | $ | (13,557,000 | ) | $ | (12,481,706 | ) | $ | (21,456,706 | ) | |||||||||||||
Net loss available to
common shareholder |
| | | | | (15,062,942 | ) | (15,062,942 | ) | |||||||||||||||||||
Distribution to shareholder |
| | | | | (6,199,596 | ) | (6,199,596 | ) | |||||||||||||||||||
Balance, December 31, 2000 |
5,000 | 5,000 | 4,577,000 | 4,577,000 | (13,557,000 | ) | (33,744,244 | ) | (42,719,244 | ) | ||||||||||||||||||
Net income available to
common shareholder |
| | | | | 2,160,646 | 2,160,646 | |||||||||||||||||||||
Balance, March 31, 2001 (unaudited) |
5,000 | $ | 5,000 | 4,577,000 | $ | 4,577,000 | $ | (13,557,000 | ) | $ | (31,583,598 | ) | $ | (40,558,598 | ) | |||||||||||||
The accompanying notes are an integral part of these consolidated financial statements.
Page 5
GOLF HOST RESORTS, INC. AND SUBSIDIARY
(a wholly owned subsidiary of Golf Hosts, Inc.)
CONSOLIDATED STATEMENTS OF CASH FLOWS
FOR THE THREE MONTHS ENDED MARCH 31,
2001 | 2000 | |||||||||
(unaudited) | ||||||||||
CASH FLOWS FROM OPERATING ACTIVITIES: |
||||||||||
Net income before dividend requirements
on preferred stock |
$ | 2,224,723 | $ | 1,153,801 | ||||||
Adjustments to reconcile net income to net cash
provided by operations: |
||||||||||
Depreciation and amortization |
968,284 | 955,771 | ||||||||
Provision for bad debts |
149,063 | 106,605 | ||||||||
Changes in operating working capital |
(2,113,984 | ) | (340,302 | ) | ||||||
Cash provided by operations |
1,228,086 | 1,875,875 | ||||||||
CASH FLOWS FROM INVESTING ACTIVITIES: |
||||||||||
Decrease (increase) in other assets |
369,801 | (10,634 | ) | |||||||
Purchases of property and equipment |
(214,793 | ) | (98,905 | ) | ||||||
Cash provided by (used in) investing activities |
155,008 | (109,539 | ) | |||||||
CASH FLOWS FROM FINANCING ACTIVITIES: |
||||||||||
Repayment of debt |
(88,761 | ) | (85,391 | ) | ||||||
Repayment of line of credit |
(667,141 | ) | (1,730,754 | ) | ||||||
Increases in other long-term liabilities |
71,056 | 159,394 | ||||||||
Cash used in financing activities |
(684,846 | ) | (1,656,751 | ) | ||||||
NET INCREASE IN CASH |
698,248 | 109,585 | ||||||||
CASH, BEGINNING OF PERIOD |
565,400 | 131,440 | ||||||||
CASH, END OF PERIOD |
$ | 1,263,648 | $ | 241,025 | ||||||
NONCASH FINANCING AND INVESTING
ACTIVITIES: |
||||||||||
The Company satisfied its preferred
stock dividend liability to GHI
through the intercompany account |
$ | 64,077 | $ | 64,077 | ||||||
The accompanying notes are an integral part of these consolidated financial statements.
Page 6
GOLF HOST RESORTS, INC. AND SUBSIDIARY
(a wholly owned subsidiary of Golf Hosts, Inc.)
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(1) | BASIS OF PRESENTATION | |
The financial statements for December 31, 2000 were prepared assuming the Company will continue as a going concern. As discussed in the notes to consolidated financial statements on Form 10-K dated December 31, 2000, the Company has suffered recurring losses from operations, has negative working capital and has a shareholders deficit that raise substantial doubt about its ability to continue as a going concern. Managements plans in regard to these matters are also discussed in the footnotes. Additionally, as described in Note 12 of the notes to consolidated financial statements on Form 10-K, subsequent to December 31, 2000 the Company has defaulted under the terms of its debt agreement and is a defendant to a class action lawsuit. These financial statements do not include any adjustments that might result from the outcome of the uncertainties. | ||
These financial statements and related notes are presented for interim periods on a going concern basis in accordance with the requirements of Form 10-Q and, consequently, do not include all disclosures normally provided in the Companys Annual Report on Form 10-K. Accordingly, these financial statements and related notes should be read in conjunction with the Companys Annual Report on Form 10-K for the year ended December 31, 2000. | ||
The accompanying balance sheet for March 31, 2001, and statements of operations and cash flows for the periods ended March 31, 2001 and 2000, 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 on a going concern basis. All such adjustments are of a normal recurring nature. | ||
The Companys 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. | ||
Certain prior year balances have been reclassified to conform with the current year presentation. | ||
(2) | LONG-TERM OBLIGATIONS | |
Long-term obligations consist of the following: |
MARCH 31, | DECEMBER 31, | |||||||
2001 | 2000 | |||||||
Participating mortgage note at varying pay
rates maturing in 2027 |
$ | 69,975,000 | $ | 69,975,000 | ||||
$9,000,000 participation mortgage
note credit facility |
9,000,000 | 9,000,000 | ||||||
Mortgage note at 6.34%,
maturing in 2002 |
3,168,000 | 3,167,921 | ||||||
Capital leases ranging from 1.89% to 10.76% |
869,536 | 958,376 | ||||||
83,012,536 | 83,101,297 | |||||||
Less current maturities |
(867,328 | ) | (862,058 | ) | ||||
$ | 82,145,208 | $ | 82,239,239 | |||||
Page 7
GOLF HOST RESORTS, INC. AND SUBSIDIARY
(a wholly owned subsidiary of Golf Hosts, Inc.)
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(3) | CONTINGENCIES | |
The Company has been named as a defendant in consolidated class action lawsuit whereby the plaintiffs allege breaches of contract, including breaches in connection with the Rental Pool Master Lease Agreement. The plaintiffs are seeking unspecified damages and declaratory judgement declaring that the plaintiffs are entitled to participate in the rental pool if one exits and a limitation of golf course access to persons who are either condominium owners, members, their accompanied guests, or guests of the resort. Deposition of class members and others, including depositions of prior executives of Golf Host Resorts, have been taken and additional discovery remains. A court date of February 3, 2003 has been set. As this litigation is still in its early stages, the Company is not yet able to determine whether the resolution of this matter will have a material adverse effect on the Companys financial condition or results of operations although the Company believes it has successful defenses and intends to vigorously defend this action. | ||
(4) | TAMARRONS RESULTS OF OPERATIONS | |
The Company assumes responsibility for the net income (loss) of Tamarron under the terms of the lease agreement between the Company and Golf Host II, Inc. entered into during 2000. The net income (loss) is as follows and is included in loss on assets held for sale and leased asset in the statement of operations: |
Quarter ended | |||||
March 31, 2001 | |||||
Revenue: |
|||||
Hotel |
$ | 654,127 | |||
Food and beverage |
513,680 | ||||
Golf |
169,449 | ||||
Other |
499,100 | ||||
1,836,356 | |||||
Costs & operating expense: |
|||||
Hotel |
276,496 | ||||
Food and beverage |
361,835 | ||||
Golf |
97,668 | ||||
Other |
664,511 | ||||
General and administrative |
1,071,205 | ||||
Interest expense |
29,322 | ||||
2,501,037 | |||||
Net loss |
$ | (664,681 | ) | ||
Page 8
GOLF HOST RESORTS, INC. AND SUBSIDIARY
(a wholly owned subsidiary of Golf Hosts, Inc.)
NOTES TO FINANCIAL STATEMENTS
(5) | SUBSEQUENT EVENTS | |
On May 4, 2001, the Company sold the remaining land parcel at Innisbrook included in assets held for sale as of December 31, 2000 for $4,578,000. Net proceeds of $3,929,000 were distributed by the Company to its shareholder. | ||
On May 22, 2001, Golf Trust of America, Inc. (GTA), the lender on the $78,975,000 participating mortgage, announced that its shareholders approved a plan for its liquidation. The impact of GTAs plan of its liquidation on the Company, if any, is uncertain. Additionally, the Company was informed by GTA on November 29, 2001 that the Company is in default on the $78,975,000 participating mortgages with GTA arising from the Companys failure to pay the October 2001 interest payment. GTA has asserted its right to accelerate payment of the total outstanding principal amounts. | ||
As a result of the default, Wells Fargo Business Credit, Inc. has elected to terminate their credit line with the Company effective May 23, 2002. The Company expects to develop a replacement facility upon reaching a resolution with GTA. | ||
As of July 2002, the Company is seeking to negotiate a Settlement Agreement with GTA. In connection with the proposed Settlement Agreement, The Company would transfer to GTA the resort property, three condominium properties located at the Innisbrook Resort, the Companys GTA stock interests, and all rights, title, and interests of the Company under existing contracts and agreements. In addition, the Company would provide a limited indemnity to defend and hold harmless GTA (and its affiliates) from and against any and all costs, liabilities, claims, losses, judgements or damages arising out of or in connection with the Class Action Lawsuit, as well as liabilities accruing on or before the closing date relating to employee benefits and and liabilities for contracts or agreements not disclosed by the Company to GTA. In return, it is anticipated that GTA would deliver to the Company a duly executed release. No Settlement Agreement has yet been signed and no terms are definite. Neither GTA nor any of its affiliates is under any obligation to continue negotiating with the Company or to execute the Settlement Agreement and could initiate foreclosure proceedings and pursue its other remedies at any time. | ||
On November 19, 2001, GH II, an affiliated company and lessor of Tamarron, sold Tamarron for $9,500,000. A portion of the proceeds were contributed to the Company as a capital contribution and were used to settle the remaining balance due under the $5 million mortgage note from the previous owners. | ||
A revised Master Lease Agreement (Revised MLA) has been presented to the rental pool participants, effective January 1, 2002, resulting from the expiration of the existing MLA (MLA) between the Company and rental pool participants under the existing Master Lease Agreement on December 31, 2001. On an annual basis, beginning in 2002 each condominium owner will elect to participate in either the Revised MLA or the Guaranteed Master Lease Agreement (GMLA). As of December 26, 2001, 605 rental units had elected participation in the Revised MLA and 13 in the GMLA. The Revised MLA provides for Adjusted Gross Revenues, as defined, to be divided 40% to the Innisbrook rental pool participants and 60% to the Company. In addition, the Company has agreed as part of the Revised MLA, to reimburse participants in the Revised MLA for up to 50% of actual unit refurbishment costs. If the Company proves unsuccessful in its defenses in the class-action lawsuit (Note 3), any rental pool participant who elects, subject to the Revised MLA, will forego reimbursement by the Company for renovations or offset against future quarterly distributions equal to their pro-rata amount of the class-action settlement proceeds. | ||
On October 3, 2001, the FASB issued FASB Statement No. 144 (FAS 144), ACCOUNTING FOR THE IMPAIRMENT OR DISPOSAL OF LONG-LIVED ASSETS. FAS 144 excludes goodwill from its scope and, therefore, eliminates the requirement to allocate goodwill to long-lived assets to be tested for impairment. The provisions of FAS 144 will be effective for fiscal years beginning after December 15, 2001. The Company has not completed the process of evaluating the impact that will result from adopting FAS 144. |
Page 9
GOLF HOST RESORTS, INC.
Managements Discussion and Analysis
of Financial Condition and Results of Operations
Results of Operations
During the first quarter of 2001, business continued to soften with respect to actual guest occupancy as compared to 2000 as a result of the declining hotel golf resort industry. Guest occupancy for 2001 declined to 38,221 room nights or 3.6% below the same period last year. This reduction in occupancy was partially offset by an improvement in average guest revenue. Average revenues increased $44.74 per guest from the prior year average of $500.13 or 8.9%. The result of these two items, occupancy and spending, produced net gains of $999,953 in gross revenue or 5%. Costs and operating expenses increased less than 1% or $89,275. The net results of the increased revenue of $999,953 and increase in operating expenses of $89,275 was an increase in operating income of $910,678 or 20.7% over the prior year.
Interest expense was reduced for the period by $26,084 as compared to the prior year. This reduction is primarily the result of reduced utilization of the Accounts Receivable credit line during the period and the increase in interest payments and accruals on the Golf Trust of America (GTA) loan. The GTA loan payments increased by the contractual factor of 5% or $107,481 for the quarter.
During the quarter, the Company set aside $640,605 in reserve accounts for capital improvements. $331,052 of this reserve were expended to finalize the Highlands Clubhouse renovation, repair the Island Clubhouse roof, replace the Innisbrook property-wide water softener, lease golf carts and golf course equipment and upgrade computer systems and software.
Financial Condition and Liquidity
The Companys working capital position (exclusive of Assets Held for Sale) as of March 31, 2001 remains a deficit of $9,642,582. The Company traditionally experiences seasonal fluctuations in its net working capital position. Management of these fluctuations is accomplished through the utilization of an Accounts Receivable revolving credit line of $3,000,000 and advances from Westin Hotel Corporation under the annual guarantee agreement. Management believes that the Company will need to restructure the GTA loan for the economic viability of the Resort.
The Company was informed by GTA on November 29, 2001 that the Company is in default on the $78,975,000 participating mortgages with GTA arising from the Companys failure to pay the October 2001 interest payment. GTA has asserted its right to accelerate payment of the total outstanding principal amounts.
Page 10
As of July 2002, the Company is seeking to negotiate a Settlement Agreement with GTA. In connection with the proposed Settlement Agreement, the Company would transfer to GTA the resort property, three condominium properties located at the Innisbrook Resort, the Companys GTA stock interests, and all rights, title and interests of the Company under existing contracts and agreements. In addition, the Company would provide a limited indemnity to defend and hold harmless GTA (and its affiliates) from and against any and all costs, liabilities, claims, losses, judgments or damages arising out of or in connection with the Class Action Lawsuit, as well as liabilities accruing on or before the closing date relating to employee benefits and liabilities for contracts or agreements not disclosed by the Company to GTA. In return, it is anticipated that GTA would deliver to the Company a duly executed release. No Settlement Agreement has yet been signed and no terms are definite. Neither GTA nor any of its affiliates is under any obligation to continue negotiating with the Company or to execute the Settlement Agreement and could initiate foreclosure proceedings and pursue its other remedies at any time.
Page 11
PART II OTHER INFORMATION
Item 1. | Legal Proceedings | |
The Company has been named as a defendant in consolidated class action lawsuit whereby the plaintiffs allege breaches of contract, including breaches in connection with the Rental Pool Master Lease Agreement. The plaintiffs are seeking unspecified damages and declaratory judgement declaring that the plaintiffs are entitled to participate in the rental pool if one exits and a limitation of golf course access to persons who are either condominium owners, members, their accompanied guests, or guests of the resort. Deposition of class members and others, including depositions of prior executives of Golf Host Resorts, have been taken and additional discovery remains. A court date of February 3, 2003 has been set. As this litigation is still in its early stages, the Company is not yet able to determine whether the resolution of this matter will have a material adverse effect on the Companys financial condition or results of operations although the Company believes it has successful defenses and intends to vigorously defend this action. | ||
Item 2. | Changes in Securities | |
Not applicable. | ||
Item 3. | Defaults Upon Senior Securities | |
Not applicable. | ||
Item 4. | Submission of matters to a Vote of Security Holders | |
Not applicable. | ||
Item 5. | Other Information | |
Pursuant to an agreement with the SEC staff, included in the 10-Q filing are unaudited financial statements of the Innisbrook Rental Pool Lease Operation and the Tamarron Rental Pool Lease Operation for the quarter ended March 31, 2001 and 2000. |
Page 12
RENTAL POOL LEASE OPERATIONS
The following unaudited financial statements of the Innisbrook Rental Pool Lease Operation and the Tamarron Rental Pool Lease Operation (the Rental Pools) are for the quarters and three months ended March 31, 2001 and 2000.
The operations of the Rental Pools are tied closely to that of Golf Host Resorts, Inc. (the Company) and provide for distribution of a percentage of the Companys room revenues, as defined in the Rental Pool Master Lease Agreements, to participating condominium owners (Participants).
The Innisbrook Rental Pool Lease Operation is a party to lease agreements with an affiliated entity, whose ability to continue as a going concern is in substantial doubt.
The operations of the Rental Pools are more fully discussed in Form 10-K for the fiscal year ended December 31, 2000 (file No. 2-64309).
Page 13
INNISBROOK RENTAL POOL LEASE OPERATION
BALANCE SHEETS
DISTRIBUTION FUND
MARCH 31, | DECEMBER 31, | |||||||||||||
2001 | 2000 | |||||||||||||
(unaudited) | ||||||||||||||
ASSETS |
||||||||||||||
RECEIVABLE FROM GOLF HOST RESORTS, INC
FOR DISTRIBUTION |
$ | 2,863,404 | $ | 1,579,097 | ||||||||||
INTEREST RECEIVABLE FROM MAINTENANCE
ESCROW FUND |
24,172 | 45,643 | ||||||||||||
$ | 2,887,576 | $ | 1,624,740 | |||||||||||
LIABILITIES
AND PARTICIPANTS FUND BALANCES |
||||||||||||||
DUE TO PARTICIPANTS FOR DISTRIBUTION |
$ | 2,455,502 | $ | 1,285,558 | ||||||||||
DUE TO MAINTENANCE ESCROW FUND |
432,074 | 339,182 | ||||||||||||
PARTICIPANTS FUND BALANCES |
| | ||||||||||||
$ | 2,887,576 | $ | 1,624,740 | |||||||||||
MAINTENANCE
ESCROW FUND |
||||||||||||||
ASSETS |
||||||||||||||
CASH AND CASH EQUIVALENTS |
$ | 2,082,871 | $ | 2,517,396 | ||||||||||
RECEIVABLE FROM DISTRIBUTION FUND |
432,074 | 339,182 | ||||||||||||
RECEIVABLE FROM INNISBROOK |
397,412 | | ||||||||||||
CONSTRUCTION WORK IN PROGRESS |
6,731 | 11,484 | ||||||||||||
INTEREST RECEIVABLE |
19,098 | 27,301 | ||||||||||||
$ | 2,938,186 | $ | 2,895,363 | |||||||||||
LIABILITIES
AND PARTICIPANTS FUND BALANCES |
||||||||||||||
ACCOUNTS PAYABLE |
$ | 18,155 | $ | 760,544 | ||||||||||
CONSTRUCTION RETAINAGE |
137,614 | 154,419 | ||||||||||||
INTEREST PAYABLE TO DISTRIBUTION FUND |
24,172 | 45,643 | ||||||||||||
CARPET CARE RESERVE |
19,739 | 4,856 | ||||||||||||
PARTICIPANTS FUND BALANCES |
2,738,506 | 1,929,901 | ||||||||||||
$ | 2,938,186 | $ | 2,895,363 | |||||||||||
These statements were prepared from the books and records of the Rental Pool without audit and, in the opinion of management, include all adjustments which are necessary for a fair presentation.
Page 14
INNISBROOK RENTAL POOL LEASE OPERATION
STATEMENTS OF OPERATIONS
FOR THE QUARTERS ENDED MARCH 31, 2001 AND 2000
(unaudited)
DISTRIBUTION FUND
YEAR-TO-DATE | |||||||||
2001 | 2000 | ||||||||
GROSS REVENUES |
$ | 7,267,850 | $ | 7,375,156 | |||||
DEDUCTIONS: |
|||||||||
Agents commissions |
298,642 | 365,388 | |||||||
Credit Card fees |
51,265 | 48,363 | |||||||
Audit fees |
3,625 | 3,250 | |||||||
353,532 | 417,001 | ||||||||
ADJUSTED GROSS REVENUES |
6,914,318 | 6,958,155 | |||||||
MANAGEMENT FEE |
(3,446,207 | ) | (3,468,161 | ) | |||||
GROSS INCOME DISTRIBUTION |
3,468,111 | 3,489,994 | |||||||
ADJUSTMENTS TO GROSS INCOME
|
|||||||||
DISTRIBUTION: |
|||||||||
Management fee |
(378,788 | ) | (384,566 | ) | |||||
Marketing fee |
(206,612 | ) | (209,763 | ) | |||||
Miscellaneous pooled expense |
(22,130 | ) | (22,794 | ) | |||||
Corporate complimentary occupancy fees |
10,796 | 10,411 | |||||||
Westin Associate room fees |
24,059 | 18,374 | |||||||
Occupancy fees |
(484,363 | ) | (498,011 | ) | |||||
Advisory Committee expenses |
(36,626 | ) | (8,040 | ) | |||||
NET INCOME DISTRIBUTION |
2,374,447 | 2,395,605 | |||||||
ADJUSTMENTS TO NET INCOME DISTRIBUTION: |
|||||||||
Occupancy fees |
484,363 | 498,011 | |||||||
Greens fees |
3,874 | 3,378 | |||||||
Additional participation credit |
720 | 750 | |||||||
AMOUNT AVAILABLE FOR DISTRIBUTION
TO PARTICIPANTS |
$ | 2,863,404 | $ | 2,897,744 | |||||
Average daily distribution |
$ | 49.76 | $ | 49.77 | |||||
Average room rate |
$ | 190.15 | $ | 186.05 | |||||
Occupied room nights |
38,221 | 39,641 | |||||||
Available room nights |
57,549 | 58,228 | |||||||
Occupancy percentage |
66.4 | % | 68.1 | % | |||||
Average number of available units |
639 | 640 |
These statements were prepared from the books and records of the Rental Pool without audit and, in the opinion of management, include all adjustments which are necessary for a fair presentation.
Page 15
INNISBROOK RENTAL POOL LEASE OPERATION
STATEMENTS OF CHANGES IN PARTICIPANTS FUND BALANCES
FOR THE QUARTERS ENDED MARCH 31, 2001 AND 2000
(Unaudited)
DISTRIBUTION FUND
YEAR-TO-DATE | ||||||||||
2001 | 2000 | |||||||||
BALANCE, beginning of period |
$ | | $ | | ||||||
ADDITIONS: |
||||||||||
Amount available for distribution |
2,863,404 | 2,897,744 | ||||||||
Interest received or receivable from
Maintenance Escrow Fund |
24,172 | 55,985 | ||||||||
REDUCTIONS: |
||||||||||
Amounts withheld for Maintenance Escrow Fund |
(432,074 | ) | (444,271 | ) | ||||||
Amounts accrued or paid to participants |
(2,455,502 | ) | (2,509,458 | ) | ||||||
BALANCE, end of period |
$ | | $ | | ||||||
MAINTENANCE ESCROW FUND | ||||||||||
BALANCE, beginning of period |
$ | 1,929,901 | $ | 7,021,346 | ||||||
ADDITIONS: |
||||||||||
Amounts withheld from occupancy fees |
432,074 | 444,271 | ||||||||
Interest earned |
24,172 | 55,985 | ||||||||
Receivable from Innisbrook |
397,412 | | ||||||||
Charges to participants to establish
or restore escrow balances |
222,168 | 48,178 | ||||||||
REDUCTIONS: |
||||||||||
Maintenance charges |
(161,024 | ) | (101,718 | ) | ||||||
Carpet care reserve deposit |
(24,219 | ) | (19,903 | ) | ||||||
Interest accrued or paid to Distribution Fund |
(24,172 | ) | (55,985 | ) | ||||||
Refunds to participants as prescribed by
the master lease agreements |
(57,806 | ) | (374,031 | ) | ||||||
BALANCE, end of period |
$ | 2,738,506 | $ | 7,018,143 | ||||||
These statements were prepared from the books and records of the Rental Pool without audit and, in the opinion of management, include all adjustments which are necessary for a fair presentation.
Page 16
TAMARRON RENTAL POOL LEASE OPERATION
BALANCE SHEETS
DISTRIBUTION FUND
MARCH 31, | DECEMBER 31, | |||||||||||
2001 | 2000 | |||||||||||
(unaudited) | ||||||||||||
ASSETS |
||||||||||||
CASH |
$ | 1,000 | $ | 1,000 | ||||||||
RECEIVABLE FROM GOLF HOST RESORTS, INC
FOR DISTRIBUTION |
263,981 | 181,539 | ||||||||||
INTEREST RECEIVABLE FROM MAINTENANCE
ESCROW FUND |
1,123 | 1,549 | ||||||||||
$ | 266,104 | $ | 184,088 | |||||||||
LIABILITIES
AND PARTICIPANTS FUND BALANCES |
||||||||||||
DUE TO PARTICIPANTS FOR DISTRIBUTION |
$ | 205,042 | $ | 152,957 | ||||||||
DUE TO MAINTENANCE ESCROW FUND |
61,062 | 31,131 | ||||||||||
$ | 266,104 | $ | 184,088 | |||||||||
MAINTENANCE
ESCROW FUND |
||||||||||||
ASSETS |
||||||||||||
CASH AND CASH EQUIVALENTS |
$ | 102,691 | $ | 129,635 | ||||||||
DUE FROM DISTRIBUTION FUND |
61,062 | 31,131 | ||||||||||
INVENTORY: |
||||||||||||
Linen |
45,343 | 16,496 | ||||||||||
Materials and supplies |
6,597 | 7,306 | ||||||||||
DEPOSITS |
4,829 | 6,292 | ||||||||||
$ | 220,522 | $ | 190,860 | |||||||||
LIABILITIES
AND PARTICIPANTS FUND BALANCES |
||||||||||||
ACCOUNTS PAYABLE |
$ | 3,428 | $ | 14,597 | ||||||||
INTEREST PAYABLE TO DISTRIBUTION FUND |
1,123 | 1,549 | ||||||||||
PARTICIPANTS FUND BALANCES |
215,971 | 174,714 | ||||||||||
$ | 220,522 | $ | 190,860 | |||||||||
These statements were prepared from the books and records of the Rental Pool without audit and, in the opinion of management, include all adjustments which are necessary for a fair presentation.
Page 17
TAMARRON RENTAL POOL LEASE OPERATION
STATEMENTS OF OPERATIONS
FOR THE QUARTERS ENDED MARCH 31, 2001 AND 2000
(Unaudited)
DISTRIBUTION FUND
YEAR-TO-DATE | ||||||||||
2001 | 2000 | |||||||||
GROSS REVENUES |
$ | 607,826 | $ | 429,886 | ||||||
DEDUCTIONS: |
||||||||||
Agents commissions |
27,085 | 28,219 | ||||||||
Sales and marketing expenses |
45,587 | 32,241 | ||||||||
Audit fees |
3,255 | 3,255 | ||||||||
75,927 | 63,715 | |||||||||
ADJUSTED GROSS REVENUES |
531,899 | 366,171 | ||||||||
MANAGEMENT FEE |
(265,949 | ) | (183,085 | ) | ||||||
GROSS INCOME DISTRIBUTION |
265,950 | 183,086 | ||||||||
ADJUSTMENTS TO GROSS INCOME
DISTRIBUTION: |
||||||||||
Corporate complimentary occupancy fees |
769 | 533 | ||||||||
Occupancy fees |
(98,032 | ) | (62,157 | ) | ||||||
Designated items |
(11,045 | ) | (10,301 | ) | ||||||
Advisory Committee expenses |
(2,174 | ) | (163 | ) | ||||||
POOLED INCOME |
155,468 | 110,998 | ||||||||
ADJUSTMENTS TO POOLED INCOME: |
||||||||||
Occupancy fees |
98,032 | 62,157 | ||||||||
NET INCOME DISTRIBUTION |
$ | 253,500 | $ | 173,155 | ||||||
Average daily distribution |
$ | 12.10 | $ | 7.32 | ||||||
Average room rate |
$ | 82.83 | $ | 67.66 | ||||||
Room nights |
7,338 | 6,354 | ||||||||
Available room nights |
20,856 | 23,602 | ||||||||
Occupancy percentage |
35.0 | % | 26.9 | % | ||||||
Average number of available units |
233 | 260 |
These statements were prepared from the books and records of the Rental Pool without audit and, in the opinion of management, include all adjustments which are necessary for a fair presentation.
Page 18
TAMARRON RENTAL POOL LEASE OPERATION
STATEMENTS OF CHANGES IN PARTICIPANTS FUND BALANCES
FOR THE QUARTERS ENDED MARCH 31, 2001 AND 2000
(Unaudited)
DISTRIBUTION FUND
YEAR-TO-DATE | ||||||||||
2001 | 2000 | |||||||||
BALANCE, beginning of period |
$ | | $ | | ||||||
ADDITIONS: |
||||||||||
Amounts available for distribution |
253,500 | 173,155 | ||||||||
Interest received or receivable from
Maintenance Escrow Fund |
1,123 | 143 | ||||||||
REDUCTIONS: |
||||||||||
Amounts withheld for Maintenance Escrow Fund |
(49,581 | ) | (31,080 | ) | ||||||
Amounts accrued or paid to participants |
(205,042 | ) | (142,218 | ) | ||||||
BALANCE, end of period |
$ | | $ | | ||||||
MAINTENANCE ESCROW FUND | ||||||||||
BALANCE, beginning of period |
$ | 174,714 | $ | 188,338 | ||||||
ADDITIONS: |
||||||||||
Amounts withheld from occupancy fees |
49,016 | 31,080 | ||||||||
Interest earned |
1,123 | 143 | ||||||||
Reimbursement of designated items |
11,045 | 10,301 | ||||||||
Charges to participants to establish
or restore escrow balances |
27,772 | 7,479 | ||||||||
REDUCTIONS: |
||||||||||
Maintenance and inventory charges |
(33,005 | ) | (29,182 | ) | ||||||
Refurbishing charges |
| | ||||||||
Interest accrued or paid to
Distribution Fund |
(1,123 | ) | (143 | ) | ||||||
Designated items |
(11,045 | ) | (10,301 | ) | ||||||
Refunds to participants as prescribed
by Master Lease Agreement |
(2,526 | ) | (8,233 | ) | ||||||
BALANCE, end of period |
$ | 215,971 | $ | 189,482 | ||||||
These statements were prepared from the books and records of the Rental Pool without audit and, in the opinion of management, include all adjustments which are necessary for a fair presentation.
Page 19
Item 6. | Exhibits and Reports on Form 8-K | |||
(a) | Exhibits | |||
None | ||||
(b) | Reports on Form 8-K | |||
None |
Page 20
SECTION 906 CERTIFICATION
The following statement is provided by the undersigned to accompanying Report on Form 10-Q pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 (18 U.S.C. 1350) and shall not be deemed filed pursuant to any provision of the Exchange Act of 1934 or any other securities law.
Each of the undersigned certifies that the foregoing Report on Form 10-Q fully complies with the requirements of Section 13(a) of the Securities Exchange Act of 1934 (15 U.S.C. 78m) and that the information contained in the Form 10-Q fairly presents, in all material respects, the financial condition and results of operation of Golf Host Resorts, Inc.
/s/ Merrick
Kleeman Merrick Kleeman President Golf Host Resorts, Inc. |
/s/ R. Keith Wilt R. Keith Wilt Vice President and Treasurer Golf Host Resorts, Inc. |
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.
GOLF HOST RESORTS, INC.
For the quarter ended March 31, 2001
Date: September 20, 2002 |
By: | /s/ Merrick Kleeman Merrick Kleeman President |
||
Date: September 20, 2002 |
By: | /s/ R. Keith Wilt R. Keith Wilt Vice President and Treasurer (Principal Financial Officer) |
Page 21