Attached files

file filename
EX-32.2 - EX-32.2 - SADDLEBROOK RESORTS INCd137732dex322.htm
EX-32.1 - EX-32.1 - SADDLEBROOK RESORTS INCd137732dex321.htm
EX-31.2 - EX-31.2 - SADDLEBROOK RESORTS INCd137732dex312.htm
EX-31.1 - EX-31.1 - SADDLEBROOK RESORTS INCd137732dex311.htm

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, DC 20549

 

 

FORM 10-Q

 

 

(Mark one)

QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended March 31, 2021

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: 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  ☒    NO  ☐

Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (229.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files).    YES  ☒    NO  ☐

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth company. See definition of “accelerated filer,” “large accelerated filer”, “smaller reporting company” and “emerging growth company” in Rule 12b-2 of the Exchange Act.:

 

Large accelerated filer      Accelerated filer  
Non-accelerated filer      Smaller reporting company  
     Emerging growth company  

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.     

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).    YES  ☐    NO  ☒

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

 

 

 


INDEX

 

     Page  

PART I - FINANCIAL INFORMATION

  

Item 1. Financial Statements

  

Saddlebrook Resorts, Inc.

  

Balance Sheets at March 31, 2021 and December 31, 2020

     3  

Statements of Operations and (Accumulated Deficit) Retained Earnings for the three months ended March 31, 2021 and 2020

     4  

Statements of Cash Flows for the three months ended March  31, 2021 and 2020

     5  

Notes to Financial Statements

     6  

Saddlebrook Rental Pool Operation

  

Balance Sheets at March 31, 2021 and December 31, 2020

     11  

Statements of Operations for the three months ended March  31, 2021 and 2020

     12  

Statements of Changes in Participants’ Fund Balance for the three months ended March 31, 2021 and 2020

     13  

Notes to Financial Statements

     14  

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

     15  

Item 3. Quantitative and Qualitative Disclosures About Market Risk

     17  

Item 4. Controls and Procedures

     17  

PART II—OTHER INFORMATION

  

Item 1. Legal Proceedings

     17  

Item 6. Exhibits

     18  

Signature

     19  

 

- 2 -


PART I—FINANCIAL INFORMATION

Item 1. Financial Statements

SADDLEBROOK RESORTS, INC.

BALANCE SHEETS

 

     March 31,
2021
(Unaudited)
    December 31,
2020
 

Assets

    

Current assets

    

Cash and cash equivalents

   $ 1,744,560     $ 235,245  

Escrowed cash

     942,488       977,391  

Trade accounts receivable, net

     654,559       483,561  

Due from related parties

     3,048,250       2,539,401  

Resort inventory and supplies

     801,223       847,527  

Prepaid expenses and other assets

     356,942       542,233  
  

 

 

   

 

 

 

Total current assets

     7,548,022       5,625,358  

Property, buildings and equipment, net

     12,739,819       13,106,914  

Operating lease right-of-use assets

     54,507       73,573  
  

 

 

   

 

 

 

Total assets

   $ 20,342,348     $ 18,805,845  
  

 

 

   

 

 

 

Liabilities and Shareholder’s equity

    

Current liabilities

    

Current portion of long-term debt

   $ 6,654,621     $ 6,664,219  

Current portion of Paycheck Protection Program loan

     2,784,746       1,474,278  

Current portion of finance lease liabilities

     104,326       102,649  

Current portion of operating lease liabilities

     54,507       73,573  

Escrowed deposits

     942,488       977,391  

Accounts payable

     506,424       477,024  

Accrued rental distribution

     766,913       221,528  

Accrued expenses and other liabilities

     1,204,025       1,007,001  

Current portion of deferred income

     585,777       696,544  

Guest deposits

     1,233,527       2,002,139  

Due to related parties

     1,475,620       1,186,165  
  

 

 

   

 

 

 

Total current liabilities

     16,312,974       14,882,511  

Long-term portion of Economic Injury Disaster loan

     150,000       150,000  

Long-term portion of Paycheck Protection Program loan

     2,163,806       1,474,278  

Long-term finance lease liabilities

     121,521       149,714  

Deferred income

     710,280       643,307  
  

 

 

   

 

 

 

Total liabilities

     19,458,581       17,299,810  
  

 

 

   

 

 

 

Commitments and contingencies (Note 11)

    

Shareholder’s equity

    

Common stock, $1 par, 100,000 shares authorized, issued and outstanding

     100,000       100,000  

Additional paid-in capital

     1,013,127       1,013,127  

(Accumulated deficit) retained earnings

     (229,360     392,908  
  

 

 

   

 

 

 

Total shareholder’s equity

     883,767       1,506,035  
  

 

 

   

 

 

 

Total liabilities and shareholder’s equity

   $ 20,342,348     $ 18,805,845  
  

 

 

   

 

 

 

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

 

- 3 -


SADDLEBROOK RESORTS, INC.

STATEMENTS OF OPERATIONS

AND (ACCUMULATED DEFICIT) RETAINED EARNINGS

(Unaudited)

 

     Three Months ended
March 31,
 
     2021     2020  

Resort revenues

   $ 4,312,338     $ 7,251,566  
  

 

 

   

 

 

 

Costs and expenses:

    

Operating costs of resort

     3,741,586       5,707,139  

Sales and marketing

     78,360       350,781  

General and administrative

     611,616       693,187  

Depreciation

     368,780       498,027  
  

 

 

   

 

 

 

Total costs and expenses

     4,800,342       7,249,134  
  

 

 

   

 

 

 

Net operating (loss) income before other (income) expense

     (488,004     2,432  
  

 

 

   

 

 

 

Other (income) expense:

    

Other income

     (5,466     (5,312

Interest expense

     139,730       90,472  
  

 

 

   

 

 

 

Total other expenses, net

     134,264       85,160  
  

 

 

   

 

 

 

Net loss

     (622,268     (82,728

Retained earnings at beginning of period

     392,908       4,929,385  
  

 

 

   

 

 

 

(Accumulated deficit) retained earnings at end of period

   $ (229,360   $ 4,846,657  
  

 

 

   

 

 

 

The accompanying notes are an integral part of these financial statements

 

- 4 -


SADDLEBROOK RESORTS, INC.

STATEMENTS OF CASH FLOWS

(Unaudited)

 

     Three months ended
March 31,
 
     2021     2020  

Operating activities:

    

Net loss

   $ (622,268   $ (82,728

Non-cash items included in net loss:

    

Depreciation

     368,780       498,027  

Gain on the disposal of assets

     -       (6,000

Bad debt expense

     -       3,143  

Amortization of debt financing costs

     89,152       2,881  

Amortization of operating lease right-of-use assets

     19,066       18,048  

Interest paid on finance leases

     3,670       (5,161

Decrease (increase) in:

    

Accounts receivable

     (170,998     (159,616

Inventory and supplies

     46,304       15,313  

Prepaid expenses and other assets

     185,291       (116,620

(Decrease) increase in:

    

Checks issued in excess of cash and cash equivalents

     -       301,116  

Escrowed deposits

     (34,903     (147,586

Accounts payable

     29,400       14,409  

Accrued rental distribution

     545,385       428,389  

Guest deposits

     (768,612     (871,190

Accrued expenses and other liabilities

     197,020       (206,748

Deferred income

     (43,794     7,836  

Operating lease liabilities

     (19,066     (18,048
  

 

 

   

 

 

 

Cash flows from operating activities

     (175,573     (324,535
  

 

 

   

 

 

 

Investing activities:

    

Capital expenditures

     (1,685     (56,369
  

 

 

   

 

 

 

Cash flows from investing activities

     (1,685     (56,369
  

 

 

   

 

 

 

Financing activities:

    

Payments on long-term debt

     (98,750     (88,141

Proceeds from Paycheck Protection Program loan

     2,000,000       -  

Payments on finance lease obligations

     (30,186     (19,782

Net (payments to) advances from related parties

     (219,394     15,545  
  

 

 

   

 

 

 

Cash flows from financing activities

     1,651,670       (92,378
  

 

 

   

 

 

 

Net change in cash, cash equivalents, and escrowed cash

     1,474,412       (473,282

Cash, cash equivalents, and escrowed cash at beginning of period

     1,212,636       1,449,770  
  

 

 

   

 

 

 

Cash, cash equivalents, and escrowed cash at end of period

   $ 2,687,048     $ 976,488  
  

 

 

   

 

 

 

Supplemental disclosure of cash flow information:

    

Cash paid for interest

   $ 29,239     $ 87,591  
  

 

 

   

 

 

 

The accompanying notes are an integral part of these financial statements

 

- 5 -


SADDLEBROOK RESORTS, INC.

NOTES TO FINANCIAL STATEMENTS

(Unaudited)

Note 1. Basis of Presentation

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

The Company’s accompanying balance sheet for March 31, 2021, and its statements of operations and accumulated earnings and cash flows for the three month periods ended March 31, 2021 and 2020, are unaudited but reflect all adjustments which are, in the opinion of management, necessary for the fair presentation of the results for the interim periods presented. All such adjustments are of a normal recurring nature. The balance sheet at December 31, 2020 has been derived from the audited financial statements as of that date.

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 future interim periods or the full fiscal year.

These financial statements and related notes are presented for interim periods in accordance with the requirements of Form 10-Q and Article 10 of Regulation S-X, and, consequently, do not include all disclosures normally required by accounting principles generally accepted in the United States. 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, 2020.

 

- 6 -


Note 2. Revenue

Revenue Recognition

Resort revenues are recognized as services are performed or products are delivered with the exception of initiation fee revenue, which is recognized over the average life of the memberships. Resort revenues also include rental revenues for condominium units owned by third parties participating in the Rental Pool. If these rental units were owned by the Company, normal costs associated with ownership such as depreciation, real estate taxes, unit maintenance and other costs would have been incurred.

Contract Balances

Timing differences among revenue recognition may result in contract assets or liabilities. Contract liabilities consists of guest deposits and deferred income and totaled approximately $2,530,000 and $3,342,000 as of March 31, 2021 and December 31, 2020, respectively. Contract assets consist of escrowed cash relating to rental pool owner deposits for the maintenance reserve fund and long-term security deposits and totaled approximately $942,000 and $977,000 as of March 31, 2021 and December 31, 2020, respectively.

The Company’s net trade accounts receivables were $655,000 and $484,000 as of March 31, 2021 and December 31, 2020, respectively. Trade accounts receivable are stated in the amount management expects to collect from outstanding balances. Management provides for probable uncollectible amounts through a charge to earnings and a credit to the allowance of doubtful accounts based on its assessment of the current status of individual accounts. Balances still outstanding after management has used reasonable collection efforts are written off through a charge to the allowance of doubtful accounts and a credit to trade accounts receivable. Changes in the allowance for doubtful accounts have not been material to the consolidated financial statements.

Performance Obligations

A performance obligation is a promise in a contract to transfer a distinct good or service to the customer and is the unit of account under the new revenue recognition standard. The transaction price is allocated to each distinct performance obligation and recognized as revenue when, or as, the performance obligation is satisfied. The majority of our revenue transactional and the contracts performance obligation is generally satisfied at the time of the transaction.

Note 3. Trade Accounts Receivable

 

     Actual  
     3/31/2021      12/31/2020  

Trade accounts receivable

   $ 655,176      $ 484,178  

Less reserve for bad debts

     (617      (617
  

 

 

    

 

 

 
   $ 654,559      $ 483,561  
  

 

 

    

 

 

 

 

- 7 -


Note 4. Management’s Plans Regarding Liquidity and Capital Resources

The Company experienced a significant decrease in revenue for the quarter ending March 31, 2021 compared to the previous year. The Company is optimistic the trend will improve during 2021; however, actual results may differ from expectations. The decrease in expenses for the quarter ending March 31, 2021 as compared to the prior year is a result of decreased occupancy and reductions in wages, benefits, and operating expenses.

The Company continues its marketing efforts toward the social clientele by developing packages designed to target more social guests, including families. These social packages are being promoted through the Company’s website as well as through travel wholesalers and with emphasis on e-commerce sites. Management has implemented programs and measures to help the Company get back to positive operating income. These programs and measures include cost control programs, consolidation of restaurant operations and efforts to increase brand awareness and recognition of the Resort.

Towards the end of December 2019, an outbreak of a novel strain of coronavirus (“COVID-19”) emerged globally. The COVID-19 outbreak in the United States has resulted in a reduction of hotel occupancy and cancellations of future reservations. It is difficult to estimate the length or severity of this outbreak; however, a significant reduction in occupancy caused by COVID-19 is expected to affect the Company’s results of operations and financial position.

These financial statements have been prepared on a going concern basis, which implies the Company will continue to meet its obligations and continue its operations for the next fiscal year. The continuation of the Company as a going concern is dependent upon financial support from the Company’s current stockholder and the Company’s ability to generate sufficient cash flows from operations. As there can be no assurance that the Company will be able to achieve positive cash flows (become profitable), there is substantial doubt about the Company’s ability to continue as a going concern.

These financial statements do not include any adjustments to reflect the possible future effects on the recoverability and classification of assets or the amounts and classifications of liabilities that may result should the Company be unable to continue as a going concern.

Note 5. Operating Leases

The Company leases certain equipment under non-cancellable operating leases, which begin to expire in 2021. The leases are classified as operating leases in conformity with the provisions of Topic 842. Accordingly, the Company recorded a right-of-use asset and related operating lease liability totaling approximately $217,000 upon adoption of Topic 842 as of January 1, 2019. Aggregated information regarding the leases as of and for the three months ended March 31, 2021 is as follows:

 

Lease costs (included in operating costs)

   $ 19,032  

Incremental borrowing rate

     5.32

Note 6. Property, Buildings and Equipment

 

     March 31,
2021
(Unaudited)
     December 31,
2020
 

Land and land improvements

   $ 8,830,867      $ 8,830,867  

Buildings and recreational facilities

     32,105,124        32,105,124  

Machinery and equipment

     21,807,186        21,805,495  

Construction in progress

     96,235        96,235  
  

 

 

    

 

 

 
     62,839,412        62,837,721  

Less accumulated depreciation

     (50,099,593      (49,730,807
  

 

 

    

 

 

 
   $ 12,739,819      $ 13,106,914  
  

 

 

    

 

 

 

The Company’s property, buildings and equipment are pledged as security for its debt (see Note 7).

 

- 8 -


Note 7. Notes Payable and Finance Lease Liabilities

On December 6, 2015 the Company’s financing agreement with a third-party lender was modified to include renewal for the existing principal balance of $4,875,000, along with an advance of an additional $2,000,000. The term note required monthly principal payments of $29,380 plus interest of 3% over the one month LIBOR. In April 2020, the Company’s lender deferred interest and principal payments from April 6, 2020 through June 6, 2020 (the “deferral period”) and monthly payments resumed in July 6, 2020. There was no change to interest rate or maturity date as part of the deferral. In December 2020, this term loan was modified and consolidated with the existing revolving line of credit as described below.

On April 24, 2017, the Company entered into a revolving line of credit agreement with the same third-party lender with maximum borrowings of $1,500,000 to be used as working capital as needed. The agreement was cross collateralized with the existing term note under the same terms and conditions. Amounts borrowed under the revolving line of credit bears interest at 3% over the one month LIBOR index. In April 2020, the Company’s lender deferred interest and principal payments from April 24, 2020 through June 24, 2020 (the “deferral period”) and monthly payments resumed on July 24, 2020. There was no change to interest rate or maturity date as part of the deferral. In December 2020, this revolving line of credit was modified and consolidated with the existing term loan as described below.

On December 6, 2020, the Company entered into a Renewal and Consolidation Promissory Note (the “renewal note”) with the same third-party lender, which consolidated the existing balances on the term note and revolving line of credit. The renewal note requires monthly principal payments of $28,040 plus interest of 3% over the Prime Rate with a minimum interest rate of no lower than 6.25% (6.25% at December 31, 2020). The renewal term note is collateralized by all current and subsequently acquired real and personal property. The renewal term note requires the Company to maintain a Debt Service Ratio, as defined, of 1.25%. The Company was in default of this covenant as of December 31, 2020; however, the Company received a waiver for this default from its lender. Effective on March 6, 2021, the Company entered into a loan modification and forbearance agreement with the lender which extended the maturity date to June 6, 2021, at which any unpaid principal and interest will be due. The loan modification requires monthly principal payments of $28,040 plus interest of 4% over the Prime Rate with a minimum interest rate of no lower than 7.25%.

On May 25, 2021, the third-party lender assigned the renewal note to a separate third-party lender. Effective the same day, the Company and the assignee entered into a loan extension and modification agreement which extended the maturity date to December 6, 2021, at which any unpaid principal and interest will be due. The loan modification requires interest-only payments through maturity at a rate of 4% over the Prime rate with a minimum interest rate of no lower than 7.50%. At March 31, 2021, $6,701,661 was outstanding under the extended and modified note.

In April 2020, the Company entered into a term note agreement with the same third-party lender for approximately $2,949,000 funded under the Paycheck Protection Program (“PPP”) as part of the Coronavirus Aid, Relief and Economic Security Act (“CARES Act”). The note bears interest of 1% per annum, matures in April 2022, and requires a monthly interest and principal payments of $165,529 beginning in November 2020 and through maturity. The currently issued guidelines of the program allow for the loan proceeds to be forgiven if certain requirements are met. The Company applied for forgiveness with the SBA in which on June 10, 2021, the SBA had forgiven the PPP loan in full. As a result, the Company recognized approximately $2,949,000 of gain on debt forgiveness in June 2021.

In March 2021, the Company entered into a term note agreement with the same third-party lender for a second draw Paycheck Protection Program loan (“PPP2”) for $2,000,000. The note bears interest of 1% per annum, matures in March 2026, and requires monthly interest and principal payments after the ten-month deferral period. The currently issued guidelines of the program allow for the loan proceeds to be forgiven if certain requirements are met. At March 31, 2021, $2,000,000 was outstanding under the note.

On September 25, 2020, the Company entered into an Economic Injury Disaster Loan (“EIDL”) for $150,000 funded by the U.S. Small Business Administration. The note bears interest at 3.75% per annum, matures in September 2050, and requires monthly interest and principal payments of $731 beginning in September 2021 and through maturity. At March 31, 2021, $150,000 was outstanding under the note.

On March 1, 2018, the Company entered into a finance lease liability for equipment in the amount of $332,206. The assets associated with this lease cost $461,506, of which $129,300 was reduced through the Company’s trade-in of existing equipment. This finance lease is secured by the equipment purchased, matures in February 2023 and requires monthly payments of $6,500, including interest at 6.5%. At March 31, 2021, the amount due on this finance lease liability was $140,205.

On April 1, 2018, the Company entered into a finance lease liability for equipment in the amount of $156,942. The assets associated with this lease cost $178,942, of which $22,000 was reduced through the Company’s trade-in of existing equipment. This finance lease is secured by the equipment purchased, matures in March 2023 and requires monthly payments of $3,071, including interest at 6.5%. At March 31, 2021, the amount due on this finance lease liability was $68,934.

 

- 9 -


Note 8. Related Party Receivables

Related party receivables at March 31, 2021 and December 31, 2020 are the result of net intercompany transactions and cash transfers between the Company and its shareholder and affiliated companies. Related party receivables are unsecured and non-interest bearing.

Note 9. 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 the Company’s parent company.

 

- 10 -


SADDLEBROOK RENTAL POOL OPERATION

BALANCE SHEETS

DISTRIBUTION FUND

 

     March 31,
2021
(Unaudited)
     December 31,
2020
 

Assets

     

Receivable from Saddlebrook Resorts, Inc.

   $  766,912      $  221,527  
  

 

 

    

 

 

 

Liabilities and Participants’ Fund Balance

     

Due to participants for rental pool distribution

   $ 638,043      $ 184,099  

Due to maintenance escrow fund

     128,869        37,428  
  

 

 

    

 

 

 
   $ 766,912      $ 221,527  
  

 

 

    

 

 

 

MAINTENANCE ESCROW FUND

 

     March 31,
2021
(Unaudited)
     December 31,
2020
 

Assets

     

Cash and cash equivalents

   $ 928,512      $ 964,616  

Receivables:

     

Distribution fund

     128,869        37,428  

Prepaid expenses and other assets

     113,865        60,018  

Linen Inventory

     14,531        —    

Furniture Inventory

     39,651        41,433  
  

 

 

    

 

 

 
   $  1,225,428      $  1,103,495  
  

 

 

    

 

 

 

Liabilities and Participants’ Fund Balance

     

Due to Saddlebrook Resorts, Inc.

   $ 179,988      $ 106,689  

Participants’ fund balance

     1,045,440        996,806  
  

 

 

    

 

 

 
   $ 1,225,428      $ 1,103,495  
  

 

 

    

 

 

 

 

- 11 -


SADDLEBROOK RENTAL POOL OPERATION

STATEMENTS OF OPERATIONS

(Unaudited)

 

     Three months ended
March 31,
 
     2021     2020  

Rental pool revenues

   $  1,861,970     $  1,975,818  
  

 

 

   

 

 

 

Deductions:

    

Marketing fee

     139,648       148,186  

Management fee

     232,746       246,977  

Travel agent commissions

     15,938       69,230  

Credit card expense

     55,765       58,349  
  

 

 

   

 

 

 
     444,097       522,742  
  

 

 

   

 

 

 

Net rental income

     1,417,873       1,453,076  

Less operator share of net rental income

     (638,043     (653,884

Other revenues (expenses):

    

Complimentary room revenues

     4,680       6,251  

Minor repairs and replacements

     (17,598     (32,686
  

 

 

   

 

 

 

Amount available for distribution

   $ 766,912     $ 772,757  
  

 

 

   

 

 

 

The accompanying notes are an integral part of these financial statements

 

- 12 -


SADDLEBROOK RENTAL POOL OPERATION

STATEMENTS OF CHANGES IN PARTICIPANTS’ FUND BALANCES

(Unaudited)

DISTRIBUTION FUND

 

     Three months ended
March 31,
 
     2021      2020  

Balance at beginning of period

   $ —        $ —    

Additions:

     

Amount available for distribution

     766,912        772,757  

Reductions:

     

Amount withheld for maintenance escrow fund

     (128,869      (118,873

Amount accrued or paid to participants

     (638,043      (653,884
  

 

 

    

 

 

 

Balance at end of period

   $ —        $ —    
  

 

 

    

 

 

 

MAINTENANCE ESCROW FUND

 

     Three months ended
March 31,
 
     2021      2020  

Balance at beginning of period

   $ 996,806        1,081,140  

Additions:

     

Amount withheld from distribution fund

     128,869        118,873  

Unit owner payments

     25,444        120,777  

Interest earned

     48        2,617  

Reductions:

     

Escrow account refunds

     (28,611      (94,419

Maintenance charges

     (68,796      (80,974

Unit renovations

     —          (8,393

Linen replacement

     (8,320      (30,002
  

 

 

    

 

 

 

Balance at end of period

   $ 1,045,440      $ 1,109,619  
  

 

 

    

 

 

 

The accompanying notes are an integral part of these financial statements

 

- 13 -


SADDLEBROOK RENTAL POOL OPERATION

NOTES TO FINANCIAL STATEMENTS

(Unaudited)

Note 1. Rental Pool Operations and Rental Pool Agreement

Condominium units are provided as rental (hotel) accommodations by their owners under the Rental Pool and Agency Appointment Agreement (the “Agreement”) with Saddlebrook Resorts, Inc. (collectively, the “Rental Pool”). Saddlebrook Resorts, Inc. (“Saddlebrook”) acts as operator of the Rental Pool which provides for the distribution of a percentage of net rental income, as defined, to the owners.

The Saddlebrook Rental Pool Operation consists of two funds: the Rental Pool Income Distribution Fund (“Distribution Fund”) and the Maintenance and Furniture Replacement Escrow Fund (“Maintenance Escrow Fund”). The operations of the Distribution Fund reflect the earnings of the Rental Pool. The Distribution Fund balance sheets reflect amounts due from Saddlebrook for the rental pool distribution payable to participants and amounts due to the Maintenance Escrow fund. The amounts due from Saddlebrook are required to be distributed no later than forty-five days following the end of each calendar quarter. The Maintenance Escrow Fund reflects the accounting for escrowed assets used to maintain unit interiors and replace furniture as it becomes necessary.

Rental pool participants and Saddlebrook share rental revenues according to the provisions of the Agreement. Net Rental Income shared consists of rentals received less a marketing surcharge of 7.5%, a 12.5% management fee, travel agent commissions, credit card expenses and provision for bad debts, if warranted. Saddlebrook receives 45% of Net Rental Income as operator of the Rental Pool. The remaining 55% of Net Rental Income, after adjustments for complimentary room revenues (ten percent of the normal unit rental price paid by Saddlebrook for promotional use of the unit) and certain minor repair and maintenance charges, is available for distribution to the participants and Maintenance Escrow Fund based upon each participant’s respective participation factor (computed using the value of a furnished unit and the number of days it was available to the pool). Quarterly, 45% of Net Rental Income is distributed to participants and 10%, as adjusted for complimentary room revenues and minor interior maintenance and replacement charges, is deposited in an escrow account until a maximum of 20% of the set value of the individual owner’s furniture package has been accumulated. Excess escrow balances are refunded to participants.

Note 2. Summary of Significant Accounting Policies

Basis of Accounting

The accounting records of the funds are maintained on the accrual basis of accounting.

Income Taxes

No federal or state taxes have been reflected in the accompanying financial statements as the tax effect of fund activities accrues to the rental pool participants and Saddlebrook.

 

- 14 -


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

General

The Company operates Saddlebrook Resort (the “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 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.

Results of Operations

Three months ended March 31, 2021 compared to three months ended March 31, 2020

The Company’s total revenues decreased approximately $2,939,000 or about 41%, for the three months ended March 31, 2021 compared to the same period in the prior year. Total revenues for the Rental Pool decreased about $114,000, or about 6%.

Total costs and expenses decreased approximately $2,449,000 or about 34%, for the Company, and approximately $79,000 or about 15%, for the Rental Pool Operation.

The Company experienced a net loss for the quarter in the amount of approximately $622,000 compared to the net loss of the prior comparable quarter of approximately $83,000. Amounts available for distribution for the Rental Pool Operation decreased approximately $6,000 from the comparable period last year.

Impact of Current Economic Conditions

The Company experienced a significant decrease in revenue for the period ending March 31, 2021 compared to the previous year.

The Company continues its marketing efforts toward the social clientele by developing packages designed to target more social guests, including families. These social packages are being promoted through the Company’s website as well as through travel wholesalers and with emphasis on e-commerce sites. Management has implemented programs and measures to help the Company get back to positive operating income. These programs and measures include cost control programs, consolidation of restaurant operations and efforts to increase brand awareness and recognition of the Resort.

Toward the end of December 2019, an outbreak of a novel strain of coronavirus (“COVID-19”) emerged globally. The COVID-19 outbreak in the United States has resulted in a reduction of hotel occupancy and cancellations of future reservations. It is difficult to estimate the length or severity of the outbreak; however, a significant reduction in occupancy caused by COVID-19 is expected to affect the Company’s results of operations and financial position.

 

- 15 -


Liquidity and Capital Resources

Net loss for the 3 months ended March 31, 2021 was $622,000. Excluding non-cash expenses such as Depreciation and Amortization of $369,000 the company’s actual operating cash deficit was $253,000.

Future operating costs and planned expenditures for minor capital additions and improvements are expected to be adequately funded by the Company and its affiliates’ current cash reserves and cash generated by the Resort’s operations.

On December 6, 2015 the Company’s financing agreement with a third-party lender was modified to include renewal for the existing principal balance of $4,875,000, along with an advance of an additional $2,000,000. The term note required monthly principal payments of $29,380 plus interest of 3% over the one month LIBOR. In April 2020, the Company’s lender deferred interest and principal payments from April 6, 2020 through June 6, 2020 (the “deferral period”) and monthly payments resumed in July 6, 2020. There was no change to interest rate or maturity date as part of the deferral. In December 2020, this term loan was modified and consolidated with the existing revolving line of credit as described below.

On April 24, 2017, the Company entered into a revolving line of credit agreement with the same third-party lender with maximum borrowings of $1,500,000 to be used as working capital as needed. The agreement was cross collateralized with the existing term note under the same terms and conditions. Amounts borrowed under the revolving line of credit bears interest at 3% over the one month LIBOR index. In April 2020, the Company’s lender deferred interest and principal payments from April 24, 2020 through June 24, 2020 (the “deferral period”) and monthly payments resumed on July 24, 2020. There was no change to interest rate or maturity date as part of the deferral. In December 2020, this revolving line of credit was modified and consolidated with the existing term loan as described below.

On December 6, 2020, the Company entered into a Renewal and Consolidation Promissory Note (the “renewal note”) with the same third-party lender, which consolidated the existing balances on the term note and revolving line of credit. The renewal note requires monthly principal payments of $28,040 plus interest of 3% over the Prime Rate with a minimum interest rate of no lower than 6.25% (6.25% at December 31, 2020). The renewal term note is collateralized by all current and subsequently acquired real and personal property. The renewal term note requires the Company to maintain a Debt Service Ratio, as defined, of 1.25%. The Company was in default of this covenant as of December 31, 2020; however, the Company received a waiver for this default from its lender. Effective on March 6, 2021, the Company entered into a loan modification and forbearance agreement with the lender which extended the maturity date to June 6, 2021, at which any unpaid principal and interest will be due. The loan modification requires monthly principal payments of $28,040 plus interest of 4% over the Prime Rate with a minimum interest rate of no lower than 7.25%.

On May 25, 2021, the third-party lender assigned the renewal note to a separate third-party lender. Effective the same day, the Company and the assignee entered into a loan extension and modification agreement which extended the maturity date to December 6, 2021, at which any unpaid principal and interest will be due. The loan modification requires interest-only payments through maturity at a rate of 4% over the Prime rate with a minimum interest rate of no lower than 7.50%. At March 31, 2021, $6,701,661 was outstanding under the extended and modified note.

In April 2020, the Company entered into a term note agreement with the same third-party lender for approximately $2,949,000 funded under the Paycheck Protection Program (“PPP”) as part of the Coronavirus Aid, Relief and Economic Security Act (“CARES Act”). The note bears interest of 1% per annum, matures in April 2022, and requires a monthly interest and principal payments of $165,529 beginning in November 2020 and through maturity. The currently issued guidelines of the program allow for the loan proceeds to be forgiven if certain requirements are met. The Company applied for forgiveness with the SBA in which on June 10, 2021, the SBA had forgiven the PPP loan in full. As a result, the Company recognized approximately $2,949,000 of gain on debt forgiveness in June 2021.

In March 2021, the Company entered into a term note agreement with the same third-party lender for a second draw Paycheck Protection Program loan (“PPP2”) for $2,000,000. The note bears interest of 1% per annum, matures in March 2026, and requires monthly interest and principal payments after the ten-month deferral period. The currently issued guidelines of the program allow for the loan proceeds to be forgiven if certain requirements are met. At March 31, 2021, $2,000,000 was outstanding under the note.

On September 25, 2020, the Company entered into an Economic Injury Disaster Loan (“EIDL”) for $150,000 funded by the U.S. Small Business Administration. The note bears interest at 3.75% per annum, matures in September 2050, and requires monthly interest and principal payments of $731 beginning in September 2021 and through maturity. At March 31, 2021, $150,000 was outstanding under the note.

The current economic conditions, expected effect on the Company’s results of operations and financial position, and uncertainty of the length or severity of the outbreak raise substantial doubt about the Company’s ability to continue as going concern.

The Company’s ultimate shareholder has the financial ability and intent to continue to fund operations through affiliated companies that are 100% owned by the Company’s ultimate shareholder to the extent required to support the Company’s operations. In addition to the shareholders’ financial ability, these affiliated Companies are expected to continue to generate positive cash flows during fiscal year 2021 should additional funding be required to support the Company’s operations.

 

- 16 -


The Company’s operation of the Resort is not considered to be dependent on any individual or small group of customers, the loss of which would have a material adverse effect on the Company’s business or financial condition.

Seasonality

The Company’s operations are seasonal with the highest volume of revenue generally occurring in the first quarter of each calendar year.

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

Item 3. Quantitative and Qualitative Disclosures about Market Risk

The Company’s invested cash is subject to changes in market interest rates. Otherwise, the Company does not have significant market risk with respect to foreign currency exchanges or other market rates.

The Company’s term note bears interest at 4.0% over the Prime Rate with a minimum interest rate of no lower than 7.25% and matures on June  6, 2021.

Item 4. Controls and Procedures

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 as of March 31, 2021, pursuant to Exchange Act Rule 15d-15. Based upon that evaluation, the Company’s Chief Executive Officer and the Chief Financial Officer concluded that the Company’s disclosure controls and procedures were effective as of March 31, 2021 in timely alerting them to material information required to be included in the Company’s periodic SEC filings.

The Company’s management, including its Chief Executive Officer and Chief Financial Officer, does not expect that its disclosure controls and procedures over internal controls will prevent all error and all fraud. A control system, no matter how well conceived and operated, can provide only reasonable, not absolute, assurance that the objectives of the control system are met. Further, the design of a control system must be considered relative to their costs. Because of the inherent limitation in all control systems, no evaluation of controls can provide absolute assurance that all control issues within the Company have been detected.

There were no changes in the Company’s internal controls over financial reporting during the three months ended March 31, 2021 that materially affected, or are reasonably likely to materially affect, the Company’s internal controls over financial reporting.

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.

 

- 17 -


Item 6. Exhibits

The following exhibits are included in this Form 10-Q:

 

31.1 -    Chief Executive Officer Rule 15d-14(a) Certification
31.2 -    Chief Financial Officer Rule 15d-14(a) Certification
32.1 -    Chief Executive Officer Section 1350 Certification
32.2 -    Chief Financial Officer Section 1350 Certification
101.INS    XBRL Instance Document
101.SCH    XBRL Taxonomy Extension Schema Document
101.CAL    XBRL Taxonomy Extension Calculation Linkbase Document
101.DEF    XBRL Taxonomy Extension Definition Linkbase Document
101.LAB    XBRL Taxonomy Extension Label Linkbase Document
101.PRE    XBRL Taxonomy Extension Presentation Linkbase Document

 

- 18 -


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 11, 2021      

/s/ Donald L. Allen

      Donald L. Allen
      Vice President and Treasurer
     

(Principal Financial and

Accounting Officer)

 

- 19 -