Back to GetFilings.com



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 June 30, 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 an affiliate 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 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
SIGNATURE
Ex-31.1 Section 302 Certification of CEO
Ex-31.2 Section 302 Certification of CFO
Ex-32.1 Section 906 Certification of CEO
Ex-32.2 Section 906 Certification of CFO


Table of Contents

INDEX

             
        Page
PART I – FINANCIAL INFORMATION
       
 
Item 1. Financial Statements
       
 
Saddlebrook Resorts, Inc.
       
   
Balance Sheets at June 30, 2003 and December 31, 2002
    3  
   
Statements of Operations for the three months and six months ended June 30, 2003 and 2002
    4  
   
Statements of Cash Flows for the six months ended June 30, 2003 and 2002
    5  
   
Notes to Financial Statements
    6  
 
Saddlebrook Rental Pool Operation
       
   
Balance Sheets at June 30, 2003 and December 31, 2002
    9  
   
Statements of Operations for the three months and six months ended June 30, 2003 and 2002
    10  
   
Statements of Changes in Participants’ Fund Balance for the six months ended June 30, 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
    14  
 
Item 4. Controls and Procedures
    14  
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
    15  
 
Item 4. Submission of Matters to a Vote of Security Holders
    15  
 
Item 5. Other Information
    15  
 
Item 6. Exhibits and Reports on Form 8-K
    15  
Signature
    15  

- 2 -


Table of Contents

PART I – FINANCIAL INFORMATION

Item 1. Financial Statements

SADDLEBROOK RESORTS, INC.
BALANCE SHEETS

                       
          June 30,        
          2003   December 31,
          (Unaudited)   2002
         
 
     
Assets
               
Current assets:
               
 
Cash and cash equivalents
  $ 6,317,848     $ 6,255,608  
 
Escrowed cash
    225,460       411,394  
 
Short-term investments
    300,000       300,000  
 
Short-term escrowed investments
    994       100,690  
 
Accounts receivable, net
    2,677,618       1,397,379  
 
Due from related parties
    696,240       567,467  
 
Inventory and supplies
    1,431,174       1,616,035  
 
Prepaid expenses and other assets
    989,629       630,607  
 
   
     
 
   
Total current assets
    12,638,963       11,279,180  
Property, buildings and equipment, net
    23,680,483       24,492,089  
Long-termed escrowed investments
    399,576        
Deferred charges, net
    397,816       417,706  
 
   
     
 
 
  $ 37,116,838     $ 36,188,975  
 
   
     
 
     
Liabilities and Shareholder’s Equity
               
Current liabilities:
               
 
Current portion of notes payable
  $ 1,441,562     $ 1,379,906  
 
Escrowed deposits
    626,030       512,084  
 
Accounts payable
    751,036       626,629  
 
Accrued rental distribution
    1,108,822       900,571  
 
Accrued expenses and other liabilities
    1,921,567       1,718,777  
 
Guest deposits
    782,624       2,001,090  
 
Due to related parties
          162,227  
 
   
     
 
   
Total current liabilities
    6,631,641       7,301,284  
Notes payable due after one year
    19,042,508       19,778,774  
 
   
     
 
   
Total liabilities
    25,674,149       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
    10,329,562       7,995,790  
 
   
     
 
   
Total shareholder’s equity
    11,442,689       9,108,917  
 
   
     
 
 
  $ 37,116,838     $ 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   Six months ended
        June 30,   June 30,
       
 
        2003   2002   2003   2002
       
 
 
 
Revenues
  $ 10,295,542     $ 10,346,730     $ 23,629,060     $ 24,840,723  
 
   
     
     
     
 
Costs and expenses:
                               
 
Operating costs
    7,278,502       7,320,032       15,960,889       16,576,368  
 
Sales and marketing
    726,210       591,419       1,371,797       1,191,961  
 
General and administrative
    973,406       872,961       2,084,384       1,904,807  
 
Depreciation and amortization
    530,216       549,217       1,074,751       1,088,729  
 
Interest
    398,110       426,934       803,467       852,668  
 
   
     
     
     
 
   
Total costs and expenses
    9,906,444       9,760,563       21,295,288       21,614,533  
 
   
     
     
     
 
Net income
    389,098       586,167       2,333,772       3,226,190  
Accumulated earnings at beginning of period
    9,940,464       11,777,097       7,995,790       9,137,074  
 
   
     
     
     
 
Accumulated earnings at end of period
  $ 10,329,562     $ 12,363,264     $ 10,329,562     $ 12,363,264  
 
   
     
     
     
 

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)

                     
        Six months ended
        June 30,
       
        2003   2002
       
 
Operating activities:
               
 
Net income
  $ 2,333,772     $ 3,226,190  
 
Non-cash items included in net income:
               
   
Provision for doubtful accounts
    27,720       26,720  
   
Depreciation and amortization
    1,074,751       1,088,735  
   
Loss (gain) on sale of assets
          (50 )
 
Decrease (increase) in:
               
   
Accounts receivable
    (1,307,959 )     (987,460 )
   
Inventory and supplies
    184,861       93,221  
   
Prepaid expenses and other assets
    (359,022 )     (273,418 )
 
Increase (decrease) in:
               
   
Accounts payable
    124,407       (181,273 )
   
Accrued expenses and other liabilities
    (807,424 )     406,021  
 
   
     
 
 
    1,271,106       3,398,686  
 
   
     
 
Investing activities:
               
 
Proceeds from sale of asset
          50  
 
Capital expenditures
    (243,256 )     (1,324,713 )
 
   
     
 
 
    (243,256 )     (1,324,663 )
 
   
     
 
Financing activities:
               
 
Payments on notes payable
    (674,610 )     (628,434 )
 
Net payments from (to) related parties
    (291,000 )     (1,061,340 )
 
   
     
 
 
    (965,610 )     (1,689,774 )
 
   
     
 
Net increase in cash
    62,240       384,249  
Cash at beginning of period
    6,255,608       6,724,259  
 
   
     
 
Cash at end of period
  $ 6,317,848     $ 7,108,508  
 
   
     
 
Supplemental disclosure:
               
 
Cash paid for interest
  $ 804,211     $ 850,870  
 
   
     
 

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 June 30, 2003, and its statements of operations and cash flows for the periods ended June 30, 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

                 
    June 30,        
    2003   December 31,
    (Unaudited)   2002
   
 
Trade accounts receivable
  $ 2,760,417     $ 1,464,617  
Less reserve for bad debts
    (82,799 )     (67,238 )
 
   
     
 
 
  $ 2,677,618     $ 1,397,379  
 
   
     
 

- 6 -


Table of Contents

Note 3. Property, Buildings and Equipment

                 
    June 30,        
    2003   December 31,
    (Unaudited)   2002
   
 
Land and land improvements
  $ 4,412,746     $ 4,412,746  
Buildings and recreational facilities
    25,039,113       24,932,314  
Machinery and equipment
    14,036,752       13,900,295  
Construction in progress
    105,827       105,827  
 
   
     
 
 
    43,594,438       43,351,182  
Less accumulated depreciation
    (19,913,955 )     (18,859,093 )
 
   
     
 
 
  $ 23,680,483     $ 24,492,089  
 
   
     
 

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

Note 4. Deferred Charges

                 
    June 30,        
    2003   December 31,
    (Unaudited)   2002
   
 
Debt issue costs
  $ 596,716     $ 596,716  
Less accumulated amortization
    (198,900 )     (179,010 )
 
   
     
 
 
  $ 397,816     $ 417,706  
 
   
     
 

- 7 -


Table of Contents

Note 5. Notes Payable

                 
    June 30,        
    2003   December 31,
    (Unaudited)   2002
   
 
Note payable due June 30, 2013
  $ 20,375,056     $ 21,039,539  
Capital lease obligation
    109,014       119,141  
 
   
     
 
 
    20,484,070       21,158,680  
Less current portion
    (1,441,562 )     (1,379,906 )
 
   
     
 
 
  $ 19,042,508     $ 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 if the Company is in compliance with certain financial covenants. If received, the additional financing will be due on June 30, 2013. For the reporting period ended June 30, 2003, the Company was not in compliance with the financial covenants related to this additional financing. However, the Company was in compliance with the financial covenants related to its existing debt.

Note 6. Related Party Receivables and Payables

Related party receivables and payables at June 30, 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

                   
      June 30,        
      2003   December 31,
      (Unaudited)   2002
     
 
 
       Assets
             
Receivable from Saddlebrook Resorts, Inc.
  $ 1,113,675     $ 867,622  
 
   
     
 
 
       Liabilities and Participants’ Fund Balance
               
Due to participants for rental pool distribution
  $ 940,653     $ 723,068  
Due to maintenance escrow fund
    173,022       144,554  
Participants’ fund balance
           
 
   
     
 
 
  $ 1,113,675     $ 867,622  
 
   
     
 

MAINTENANCE ESCROW FUND

                     
        June 30,        
        2003   December 31,
        (Unaudited)   2002
       
 
   
Assets
               
Cash and cash equivalents
  $ 200,710     $ 387,443  
Investments
    400,570       100,690  
Receivables:
               
 
Distribution fund
    173,022       144,554  
 
Owner payments
    40,237       9,269  
 
Interest
    2       162  
Linen inventory
    246,753       286,127  
Prepaid expenses and other assets
    867,727       575,914  
 
   
     
 
 
  $ 1,914,793     $ 1,504,159  
 
   
     
 
   
Liabilities and Participants’ Fund Balance
               
Accounts payable
  $ 90,727     $ 46,313  
Participants’ fund balance
    1,824,066       1,457,846  
 
   
     
 
 
  $ 1,914,793     $ 1,504,159  
 
   
     
 

- 9 -


Table of Contents

SADDLEBROOK RENTAL POOL OPERATION
STATEMENTS OF OPERATIONS
(Unaudited)

                                   
      Three months ended   Six months ended
      June 30,   June 30,
     
 
      2003   2002   2003   2002
     
 
 
 
Rental pool revenues
  $ 2,854,249     $ 3,000,670     $ 7,277,323     $ 8,017,935  
 
   
     
     
     
 
Deductions:
                               
 
Marketing fee
    214,069       225,050       545,800       601,345  
 
Management fee
    356,781       375,084       909,665       1,002,242  
 
Travel agent commissions
    130,346       147,890       256,501       348,715  
 
Credit card expense
    61,212       42,962       129,361       109,501  
 
Provision for bad debts
    1,500       1,500       3,000       2,000  
 
   
     
     
     
 
 
    763,908       792,486       1,844,327       2,063,803  
 
   
     
     
     
 
Net rental income
    2,090,341       2,208,184       5,432,996       5,954,132  
Less operator share of net rental income
    (940,653 )     (993,683 )     (2,444,848 )     (2,679,360 )
Other revenues (expenses):
                               
 
Complimentary room revenues
    22,612       20,958       47,315       43,163  
 
Minor repairs and replacements
    (58,625 )     (36,147 )     (104,007 )     (81,208 )
 
   
     
     
     
 
Amount available for distribution
  $ 1,113,675     $ 1,199,312     $ 2,931,456     $ 3,236,727  
 
   
     
     
     
 

- 10 -


Table of Contents

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

DISTRIBUTION FUND

                   
      Six months ended
      June 30,
     
      2003   2002
     
 
Balance at beginning of period
  $     $  
Additions:
               
 
Amount available for distribution
    2,931,456       3,236,727  
Reductions:
               
 
Amount withheld for maintenance escrow fund
    (486,608 )     (557,367 )
 
Amount accrued or paid to participants
    (2,444,848 )     (2,679,360 )
 
   
     
 
Balance at end of period
  $     $  
 
   
     
 

MAINTENANCE ESCROW FUND

                   
      Six months ended
      June 30,
     
      2003   2002
     
 
Balance at beginning of period
  $ 1,457,846       2,460,386  
Additions:
               
 
Amount withheld from distribution fund
    486,608       557,367  
 
Unit owner payments
    50,816       611,183  
 
Interest earned
    1,592       6,602  
Reductions:
               
 
Escrow account refunds
    (24,540 )     (42,912 )
 
Maintenance charges
    (90,465 )     (102,185 )
 
Unit renovations
    (3,278 )     (2,132,716 )
 
Linen replacement
    (54,513 )     (34,104 )
 
   
     
 
Balance at end of period
  $ 1,824,066     $ 1,323,621  
 
   
     
 

- 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. The second quarter has, historically, had marginal financial results. Accordingly, the Company experienced an improvement in its financial condition as of June 30, 2003 when compared with its fiscal year-end of December 31, 2002. The primary effect of this seasonal period was an increase in current assets 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 is in compliance with certain financial covenants. For the reporting period ended June 30, 2003, the Company was not in compliance with the financial covenants related to this additional financing. However, the Company was in compliance with the financial covenants related to its existing debt.

There were no significant capital additions or improvements during the six months ended June 30, 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 and cash generated by resort operations.

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

Second quarter 2003 compared to second quarter 2002

The Company’s total revenues decreased approximately $51,000, or less than 1%, for the three months ended June 30, 2003 compared to the same period in the prior year. Total revenues for the Rental Pool decreased approximately $146,000, or 5%, from the same period in

- 12 -


Table of Contents

the prior year. These reductions were primarily due to a 6% decrease in the average daily room rate partially offset by a 4% increase in the number of paid room nights for the condominium units that participated in the Rental Pool. Paid room nights increased 3% for the Resort’s group business and 8% for social hotel stays. The Company’s total resort revenues also reflected increased sales in its food and beverage and most other areas of operations that resulted from a 18% increase in the number of individual guests that stayed at the Resort for the current quarter when compared to the same period the prior year.

Although comparable to the prior year, the above revenues for 2003 are lower than previous years due to the continued slowdown in the nation’s economy and concerns about national security that have adversely affected travel. Regarding the projection of future revenues, these negative events have created a trend in the booking of 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. 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 $197,000, which was a 34% reduction from the net income for the second quarter of 2002. This decrease was primarily a result of lower revenues and increases in various marketing and administrative costs. Depreciation and amortization expense were effectively unchanged for the current period when compared to the prior year’s second quarter. Interest expense decreased approximately 7% as the Company continued to pay down its self-amortizing debt discussed in Liquidity and Capital Resources above.

First six months 2003 compared to first six months 2002

The Company’s total revenues decreased approximately $1,212,000 or 5% for the first half of 2003 compared to the same period in the prior year. Total revenues for the Rental Pool decreased approximately $741,000, or 9%, from the same period in the prior year. These reductions were primarily due to a 5% decrease in the average daily room rate and a 5% decrease in the number of paid room nights for the condominium units that participated in the Rental Pool during the six-month period. Paid room nights decreased 6% for the Resort’s group business and 2% for social hotel stays. The Company’s total resort revenues also reflected sales in its food and beverage and most other areas of operations that resulted from a 7% increase in the number of individual guests that stayed at the Resort for the period when compared to the first half of 2002.

The Company’s net income for the current period decreased $892,000, which was a 28% reduction from the net income for the first half of 2002. This decrease was primarily a result of lower revenues and increases in various marketing and administrative costs. Depreciation and amortization expense were effectively unchanged for the current period when compared to the prior year’s. Interest expense decreased approximately 6% as the Company continued to pay down its self-amortizing debt discussed in Liquidity and Capital Resources above.

- 13 -


Table of Contents

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.

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.

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

- 14 -


Table of Contents

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:

         
31.1   - -   Chief Executive Officer Certification Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
         
31.2   - -   Chief Financial Officer Certification Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
         
32.1   - -   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.
         
32.2   - -   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

SIGNATURE

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

- 15 -