Back to GetFilings.com



Table of Contents

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
(Registrant’s 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


TABLE OF CONTENTS

CONSOLIDATED BALANCE SHEETS
CONSOLIDATED STATEMENTS OF INCOME
CONSOLIDATED STATEMENTS OF SHAREHOLDER’S DEFICIT
CONSOLIDATED STATEMENTS OF CASH FLOWS
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Management’s Discussion and Analysis of Financial Condition and Results of Operations
PART II — OTHER INFORMATION
SIGNATURES


Table of Contents

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


Table of Contents

GOLF HOST RESORTS, INC. AND SUBSIDIARY
(a wholly owned subsidiary of Golf Hosts, Inc.)
CONSOLIDATED BALANCE SHEETS

Liabilities and shareholder’s 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  
 
   
     
 
SHAREHOLDER’S 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 shareholder’s deficit
    (40,558,598 )     (42,719,244 )
 
   
     
 
   
Total liabilities and shareholder’s deficit
  $ 74,623,435     $ 71,062,144  
 
   
     
 

     The accompanying notes are an integral part of these consolidated financial statements.

Page 3


Table of Contents

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


Table of Contents

GOLF HOST RESORTS, INC AND SUBSIDIARY
CONSOLIDATED STATEMENTS OF SHAREHOLDER’S DEFICIT

                                                         
    $1 Par Value   5.6% Cumulative                    
    Common Stock   Preferred Stock           Total
   
 
  Paid-In   Accumulated   Shareholder’s
    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


Table of Contents

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


Table of Contents

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 shareholder’s deficit that raise substantial doubt about its ability to continue as a going concern. Management’s 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 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, 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 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 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


Table of Contents

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 Company’s financial condition or results of operations although the Company believes it has successful defenses and intends to vigorously defend this action.
 
(4)   TAMARRON’S 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


Table of Contents

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 GTA’s 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 Company’s 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 Company’s 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


Table of Contents

GOLF HOST RESORTS, INC.
Management’s 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 Company’s 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 Company’s failure to pay the October 2001 interest payment. GTA has asserted its right to accelerate payment of the total outstanding principal amounts.

Page 10


Table of Contents

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 Company’s 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


Table of Contents

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 Company’s 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


Table of Contents

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 Company’s 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


Table of Contents

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


Table of Contents

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


Table of Contents

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


Table of Contents

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


Table of Contents

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


Table of Contents

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


Table of Contents

         
Item 6.       Exhibits and Reports on Form 8-K
         
    (a)   Exhibits
         
        None
         
    (b)   Reports on Form 8-K
         
        None

Page 20


Table of Contents

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