##### Table of Contents

---

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549



---



FORM 10-Q



---



QUARTERLY REPORT PURSUANT TO SECTION
13 OR 15(d) OF

THE SECURITIES EXCHANGE ACT OF 1934



For the quarterly period ended July 3, 2005



Commission file number 333-122778



---



UNIVERSAL CITY FLORIDA HOLDING CO. I

UCFH I FINANCE, INC.

UNIVERSAL CITY FLORIDA HOLDING CO. II

UCFH II FINANCE, INC.

(Exact name of Registrants as specified in their charters)



---



|                                                               |  |                                     
|-------------------------------------------------------------- |  | ------------------------------------
|FLORIDA                                                        |  | 59-3354262                          
|FLORIDA                                                        |  | 20-1937766                          
|FLORIDA                                                        |  | 59-3354261                          
|FLORIDA                                                        |  | 20-1937798                          
|(State or other jurisdiction of incorporation or organization) |  | (I.R.S. employer identification no.)
|                                                               | 
|1000 UNIVERSAL STUDIOS PLAZA ORLANDO, FL                       |  | 32819-7610                          
|(Address of principal executive offices)                       |  | (Zip code)                          



(407) 363-8000

(Registrants telephone number, including area code)



---



Indicate by
check mark whether the Registrants (1) have 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) have been subject to such filing requirements for the past 90 days.    Yes  x    No ̈



Indicate
by check mark whether the Registrants are accelerated filers (as defined in Rule 12b-2 of the Exchange Act).    Yes ̈No  x.



As of August 15, 2005 there were 100 shares of common stock of both UCFH I Finance, Inc. and UCFH II Finance, Inc., outstanding; Not applicable to Universal City Florida Holding Co. I and Universal City Florida Holding Co. II.



---



---

##### Table of Contents

TABLE OF CONTENTS



|                                                                                              |  |     
|--------------------------------------------------------------------------------------------- |  | ----
|                                                                                              |  | PAGE
|PART I. FINANCIAL INFORMATION                                                                 |  |     
|                                                                                              | 
|ITEM 1.
Financial Statements                                                                  |  | 3   
|ITEM 2.
Managements Discussion and Analysis of Financial Condition and Results of Operations |  | 13  
|ITEM 3.
Quantitative and Qualitative Disclosure About Market Risk                             |  | 20  
|ITEM 4.
Controls and Procedures                                                               |  | 20  
|                                                                                              | 
|PART II. OTHER INFORMATION                                                                    |  |     
|                                                                                              | 
|ITEM 1.
Legal Proceedings                                                                     |  | 21  
|ITEM 5.
Other Information                                                                     |  | 21  
|ITEM 6.
Exhibits                                                                              |  | 22  
|                                                                                              | 
|SIGNATURES                                                                                    |  | 23  



UCFH I Finance, Inc. and UCFH II
Finance, Inc. are wholly owned subsidiaries of Universal City Florida Holding Co. I and Universal City Florida Holding Co. II, and were formed for the sole purpose of acting as a co-issuer of the Registrants floating rate and 83/8% senior notes due 2010. UCFH I Finance, Inc. and UCFH II Finance, Inc. do not and will not conduct any operations
or hold any assets of any kind and will not have any future revenues. UCFH I Finance, Inc. and UCFH II Finance, Inc. meet the conditions set forth in General Instructions H(1)(a) and (b) of Form 10-Q and are therefore filing this form with the
reduced disclosure format.



2



---

##### Table of Contents

PART I - FINANCIAL INFORMATION



ITEM 1. FINANCIAL STATEMENTS



Universal City Florida Holding Co. I and

Universal City Florida Holding Co. II and Subsidiaries

Combined Balance Sheets

(In thousands)



|                                       |  |              |            |   |                  |   |            |  
|-------------------------------------- |  | ------------ | ---------- | - | ---------------- | - | ---------- | -
|                                       |  | July 3, 2005 |            |   | December 31,2004 |  
|                                       |  | (Unaudited)  |            |   |                  |  
|ASSETS                                 |  |              |            |   |                  |   |            |  
|Current assets:                        |  |              |            |   |                  |   |            |  
|Cash and cash equivalents              |  | $            | 66,954     |   |                  | $ | 34,928     |  
|Accounts receivable, net               |  |              | 35,798     |   |                  |   | 18,991     |  
|Receivables from related parties       |  |              | 2,808      |   |                  |   | 6,890      |  
|Inventories, net                       |  |              | 44,828     |   |                  |   | 40,743     |  
|Prepaid assets                         |  |              | 11,388     |   |                  |   | 4,810      |  
|                                       |  |              |            |   |                  |   |            |  
|Total current assets                   |  |              | 161,776    |   |                  |   | 106,362    |  
|                                       |  |             
|Property and equipment, at cost:       |  |              |            |   |                  |   |            |  
|Land and land improvements             |  |              | 490,783    |   |                  |   | 489,853    |  
|Buildings and building improvements    |  |              | 1,370,502  |   |                  |   | 1,367,527  |  
|Equipment, fixtures and furniture      |  |              | 1,069,766  |   |                  |   | 1,050,482  |  
|Construction in process                |  |              | 10,525     |   |                  |   | 21,026     |  
|                                       |  |              |            |   |                  |   |            |  
|Total property and equipment, at cost: |  |              | 2,941,576  |   |                  |   | 2,928,888  |  
|Less accumulated depreciation          |  |              | (1,110,884 | ) |                  |   | (1,053,737 | )
|                                       |  |              |            |   |                  |   |            |  
|Property and equipment, net            |  |              | 1,830,692  |   |                  |   | 1,875,151  |  
|                                       |  |             
|Other assets:                          |  |              |            |   |                  |   |            |  
|Investments in joint ventures          |  |              | 8,337      |   |                  |   | 8,679      |  
|Intangible assets, net                 |  |              | 15,471     |   |                  |   | 16,195     |  
|Deferred finance costs, net            |  |              | 39,373     |   |                  |   | 42,987     |  
|Other assets                           |  |              | 8,276      |   |                  |   | 8,846      |  
|                                       |  |              |            |   |                  |   |            |  
|Total other assets                     |  |              | 71,457     |   |                  |   | 76,707     |  
|                                       |  |              |            |   |                  |   |            |  
|Total assets                           |  | $            | 2,063,925  |   |                  | $ | 2,058,220  |  
|                                       |  |              |            |   |                  |   |            |  



Continued on next page.



3



---

##### Table of Contents

Universal City Florida Holding Co. I and

Universal City Florida Holding Co. II and Subsidiaries

Combined Balance
Sheets (Continued)

(In thousands)



|                                                                |  |              |           |   |                  |   |           |  
|--------------------------------------------------------------- |  | ------------ | --------- | - | ---------------- | - | --------- | -
|                                                                |  | July 3, 2005 |           |   | December 31,2004 |  
|                                                                |  | (Unaudited)  |           |   |                  |  
|LIABILITIES AND PARTNERS EQUITY                                |  |              |           |   |                  |   |           |  
|Current liabilities:                                            |  |              |           |   |                  |   |           |  
|Accounts payable and accrued liabilities                        |  | $            | 124,923   |   |                  | $ | 112,964   |  
|Unearned revenue                                                |  |              | 56,808    |   |                  |   | 34,988    |  
|Due to Vivendi Universal Entertainment                          |  |              | 29,073    |   |                  |   | 18,093    |  
|Current portion of capital lease obligations                    |  |              | 765       |   |                  |   | 823       |  
|Current portion of long-term borrowings                         |  |              | 5,800     |   |                  |   | 5,500     |  
|                                                                |  |              |           |   |                  |   |           |  
|Total current liabilities                                       |  |              | 217,369   |   |                  |   | 172,368   |  
|                                                                |  |             
|Long-term liabilities:                                          |  |              |           |   |                  |   |           |  
|Long-term borrowings, net of current portion                    |  |              | 1,487,988 |   |                  |   | 1,490,128 |  
|Deferred special fee payable to Vivendi Universal Entertainment |  |              |          |   |                  |   | 26,642    |  
|Capital lease obligations, net of current portion               |  |              | 677       |   |                  |   | 932       |  
|Interest rate swaps, at fair market value                       |  |              | 9,018     |   |                  |   | 5,731     |  
|Minority interest in equity of UCRP                             |  |              | 9,535     |   |                  |   | 9,679     |  
|Other                                                           |  |              | 6,478     |   |                  |   | 6,798     |  
|                                                                |  |              |           |   |                  |   |           |  
|Total long-term liabilities                                     |  |              | 1,513,696 |   |                  |   | 1,539,910 |  
|                                                                |  |             
|Commitments and contingencies                                   |  |              |          |   |                  |   |          |  
|                                                                |  |             
|Partners equity:                                               |  |              |           |   |                  |   |           |  
|Vivendi Universal Entertainment                                 |  |              | 171,404   |   |                  |   | 175,782   |  
|Blackstone                                                      |  |              | 171,404   |   |                  |   | 175,782   |  
|Accumulated other comprehensive loss                            |  |              | (9,948    | ) |                  |   | (5,622    | )
|                                                                |  |              |           |   |                  |   |           |  
|Total partners equity                                          |  |              | 332,860   |   |                  |   | 345,942   |  
|                                                                |  |              |           |   |                  |   |           |  
|Total liabilities and partners equity                          |  | $            | 2,063,925 |   |                  | $ | 2,058,220 |  
|                                                                |  |              |           |   |                  |   |           |  



See accompanying notes.



4



---

##### Table of Contents

Universal City Florida Holding Co. I and

Universal City Florida Holding Co. II and Subsidiaries

Combined Statements of
Operations

(In thousands)



|                                                                                                     |  |                    |         |   |                  |   |         |             |  |   |              |   |  |   |         |  
|---------------------------------------------------------------------------------------------------- |  | ------------------ | ------- | - | ---------------- | - | ------- | ----------- |  | - | ------------ | - |  | - | ------- | -
|                                                                                                     |  | Three Months Ended |         |   | Six Months Ended |  
|                                                                                                     |  | July 3, 2005       |         |   | June 26,2004     |   |         | July 3,2005 |  |   | June 26,2004 |  
|                                                                                                     |  | (Unaudited)        |        
|Operating revenues:                                                                                  |  |                    |         |   |                  |   |         |             |  |   |              |   |  |   |         |  
|Theme park passes                                                                                    |  | $                  | 117,315 |   |                  | $ | 126,235 |             |  | $ | 222,665      |   |  | $ | 214,125 |  
|Theme park food and beverage                                                                         |  |                    | 28,552  |   |                  |   | 32,440  |             |  |   | 53,893       |   |  |   | 54,236  |  
|Theme park merchandise                                                                               |  |                    | 25,535  |   |                  |   | 28,131  |             |  |   | 48,870       |   |  |   | 47,499  |  
|Other                                                                                                |  |                    | 57,001  |   |                  |   | 55,667  |             |  |   | 112,481      |   |  |   | 102,383 |  
|                                                                                                     |  |                    |         |   |                  |   |         |             |  |   |              |   |  |   |         |  
|Total operating revenues                                                                             |  |                    | 228,403 |   |                  |   | 242,473 |             |  |   | 437,909      |   |  |   | 418,243 |  
|                                                                                                     |  |                    |         |  
|Costs and operating expenses:                                                                        |  |                    |         |   |                  |   |         |             |  |   |              |   |  |   |         |  
|Theme park operations                                                                                |  |                    | 41,188  |   |                  |   | 39,509  |             |  |   | 81,135       |   |  |   | 75,547  |  
|Theme park selling, general and administrative                                                       |  |                    | 36,062  |   |                  |   | 52,855  |             |  |   | 85,071       |   |  |   | 93,299  |  
|Theme park cost of products sold                                                                     |  |                    | 26,689  |   |                  |   | 29,149  |             |  |   | 52,037       |   |  |   | 50,948  |  
|Special fee payable to Vivendi Universal Entertainment and consultant fee                            |  |                    | 14,330  |   |                  |   | 15,544  |             |  |   | 27,382       |   |  |   | 26,561  |  
|Depreciation and amortization                                                                        |  |                    | 29,855  |   |                  |   | 30,642  |             |  |   | 58,984       |   |  |   | 61,320  |  
|Other                                                                                                |  |                    | 36,525  |   |                  |   | 32,991  |             |  |   | 71,053       |   |  |   | 62,887  |  
|                                                                                                     |  |                    |         |   |                  |   |         |             |  |   |              |   |  |   |         |  
|Total costs and operating expenses                                                                   |  |                    | 184,649 |   |                  |   | 200,690 |             |  |   | 375,662      |   |  |   | 370,562 |  
|                                                                                                     |  |                    |         |   |                  |   |         |             |  |   |              |   |  |   |         |  
|Operating income                                                                                     |  |                    | 43,754  |   |                  |   | 41,783  |             |  |   | 62,247       |   |  |   | 47,681  |  
|                                                                                                     |  |                    |         |  
|Non-operating expenses (income):                                                                     |  |                    |         |   |                  |   |         |             |  |   |              |   |  |   |         |  
|Interest expense                                                                                     |  |                    | 35,084  |   |                  |   | 27,737  |             |  |   | 70,581       |   |  |   | 57,872  |  
|Interest income                                                                                      |  |                    | (320    | ) |                  |   | (207    | )           |  |   | (530         | ) |  |   | (501    | )
|Change in fair value of interest rate swaps and amortization of accumulated other comprehensive loss |  |                    | (857    | ) |                  |   | 732     |             |  |   | (1,039       | ) |  |   | (817    | )
|Loss from joint ventures                                                                             |  |                    | 35      |   |                  |   | 113     |             |  |   | 200          |   |  |   | 433     |  
|Gain from sale of property and equipment                                                             |  |                    |        |   |                  |   | (1,282  | )           |  |   |             |   |  |   | (1,007  | )
|Minority interest in net earnings of UCRP                                                            |  |                    | 914     |   |                  |   | 948     |             |  |   | 1,791        |   |  |   | 1,717   |  
|                                                                                                     |  |                    |         |   |                  |   |         |             |  |   |              |   |  |   |         |  
|Total non-operating expenses                                                                         |  |                    | 34,856  |   |                  |   | 28,041  |             |  |   | 71,003       |   |  |   | 57,697  |  
|                                                                                                     |  |                    |         |   |                  |   |         |             |  |   |              |   |  |   |         |  
|Net income (loss)                                                                                    |  | $                  | 8,898   |   |                  | $ | 13,742  |             |  | $ | (8,756       | ) |  | $ | (10,016 | )
|                                                                                                     |  |                    |         |   |                  |   |         |             |  |   |              |   |  |   |         |  



See accompanying notes.



5



---

##### Table of Contents

Universal City Florida Holding Co. I and

Universal City Florida Holding Co. II and Subsidiaries

Combined Statement of
Changes In Partners Equity

(In thousands)



|                                                                                                             |  |                               |         |   |            |   |         |                                   |  |   |                      |   |  |   |         |  
|------------------------------------------------------------------------------------------------------------ |  | ----------------------------- | ------- | - | ---------- | - | ------- | --------------------------------- |  | - | -------------------- | - |  | - | ------- | -
|                                                                                                             |  | VivendiUniversalEntertainment |         |   | Blackstone |   |         | AccumulatedOtherComprehensiveLoss |  |   | TotalPartnersEquity |  
|                                                                                                             |  | (Unaudited)                   |        
|Balance, December 31, 2004                                                                                   |  | $                             | 175,782 |   |            | $ | 175,782 |                                   |  | $ | (5,622               | ) |  | $ | 345,942 |  
|Change in fair value of interest rate swap designated as hedges                                              |  |                               |        |   |            |   |        |                                   |  |   | (7,048               | ) |  |   | (7,048  | )
|Amortization of accumulated other comprehensive loss from interest rate swaps no longer designated as hedges |  |                               |        |   |            |   |        |                                   |  |   | 2,722                |   |  |   | 2,722   |  
|Net loss                                                                                                     |  |                               | (4,378  | ) |            |   | (4,378  | )                                 |  |   |                     |   |  |   | (8,756  | )
|                                                                                                             |  |                               |         |   |            |   |         |                                   |  |   |                      |   |  |   |         |  
|Balance, July 3, 2005                                                                                        |  | $                             | 171,404 |   |            | $ | 171,404 |                                   |  | $ | (9,948               | ) |  | $ | 332,860 |  
|                                                                                                             |  |                               |         |   |            |   |         |                                   |  |   |                      |   |  |   |         |  



See accompanying notes.



6



---

##### Table of Contents

Universal City Florida Holding Co. I and

Universal City Florida Holding Co. II and Subsidiaries

Combined Statements of
Cash Flows

(In thousands)



|                                                                                                     |  |                  |         |   |              |   |         |  
|---------------------------------------------------------------------------------------------------- |  | ---------------- | ------- | - | ------------ | - | ------- | -
|                                                                                                     |  | Six Months Ended |        
|                                                                                                     |  | July 3, 2005     |         |   | June 26,2004 |  
|                                                                                                     |  | (Unaudited)      |        
|CASH FLOWS FROM OPERATING ACTIVITIES                                                                 |  |                  |         |   |              |   |         |  
|Net loss                                                                                             |  | $                | (8,756  | ) |              | $ | (10,016 | )
|                                                                                                     |  |                 
|Adjustments to reconcile net loss to net cash and cash equivalents provided by operating activities: |  |                  |         |   |              |   |         |  
|Depreciation                                                                                         |  |                  | 58,260  |   |              |   | 60,595  |  
|Amortization of intangible assets                                                                    |  |                  | 724     |   |              |   | 725     |  
|Amortization of deferred finance costs                                                               |  |                  | 3,814   |   |              |   | 3,592   |  
|Accretion of bond and note payable discounts                                                         |  |                  | 420     |   |              |   | 416     |  
|Gain on sale of property and equipment                                                               |  |                  |        |   |              |   | (1,007  | )
|Change in fair value of interest rate swaps and amortization of accumulated other comprehensive loss |  |                  | (1,039  | ) |              |   | (817    | )
|Loss from joint ventures                                                                             |  |                  | 200     |   |              |   | 433     |  
|Minority interest in net earnings of UCRP                                                            |  |                  | 1,791   |   |              |   | 1,717   |  
|Changes in operating assets and liabilities:                                                         |  |                  |         |   |              |   |         |  
|Accounts receivable, net                                                                             |  |                  | (16,807 | ) |              |   | (7,295  | )
|Receivables from related parties                                                                     |  |                  | 4,082   |   |              |   | 1,027   |  
|Inventories, net                                                                                     |  |                  | (4,085  | ) |              |   | (3,040  | )
|Prepaid assets                                                                                       |  |                  | (6,578  | ) |              |   | (1,382  | )
|Other assets                                                                                         |  |                  | 570     |   |              |   | (175    | )
|Accounts payable and accrued liabilities                                                             |  |                  | 11,959  |   |              |   | 28,129  |  
|Unearned revenue                                                                                     |  |                  | 21,820  |   |              |   | 19,899  |  
|Due to Vivendi Universal Entertainment                                                               |  |                  | 10,980  |   |              |   | 4,243   |  
|Deferred special fees payable to Vivendi Universal Entertainment                                     |  |                  | (26,642 | ) |              |   | 11,102  |  
|Other long-term liabilities                                                                          |  |                  | (320    | ) |              |   | 280     |  
|                                                                                                     |  |                  |         |   |              |   |         |  
|Net cash and cash equivalents provided by operating activities                                       |  |                  | 50,393  |   |              |   | 108,426 |  
|                                                                                                     |  |                 
|CASH FLOWS FROM INVESTING ACTIVITIES                                                                 |  |                  |         |   |              |   |         |  
|Property and equipment acquisitions                                                                  |  |                  | (15,736 | ) |              |   | (15,999 | )
|Proceeds related to the settlement of capital claims                                                 |  |                  | 2,500   |   |              |   | 400     |  
|Proceeds related to the sale of property and equipment                                               |  |                  |        |   |              |   | 3,742   |  
|Distributions from joint ventures, net                                                               |  |                  | 142     |   |              |   | 90      |  
|                                                                                                     |  |                  |         |   |              |   |         |  
|Net cash and cash equivalents used in investing activities                                           |  | $                | (13,094 | ) |              | $ | (11,767 | )



Continued on next page.



7



---

##### Table of Contents

Universal City Florida Holding Co. I and

Universal City Florida Holding Co. II and Subsidiaries

Combined Statements of
Cash Flows (Continued)

(In thousands)



|                                                                    |  |                  |        |   |              |   |          |  
|------------------------------------------------------------------- |  | ---------------- | ------ | - | ------------ | - | -------- | -
|                                                                    |  | Six Months Ended |       
|                                                                    |  | July 3, 2005     |        |   | June 26,2004 |  
|                                                                    |  | (Unaudited)      |       
|CASH FLOWS FROM FINANCING ACTIVITIES                                |  |                  |        |   |              |   |          |  
|Distributions of minority interest in equity of UCRP                |  | $                | (1,935 | ) |              | $ | (1,366   | )
|Payments of partner distributions                                   |  |                  |       |   |              |   | (5,000   | )
|Payments for finance costs                                          |  |                  | (200   | ) |              |   |         |  
|Payments on long-term borrowings and capital lease obligations, net |  |                  | (3,138 | ) |              |   | (127,491 | )
|                                                                    |  |                  |        |   |              |   |          |  
|Net cash and cash equivalents used in financing activities          |  |                  | (5,273 | ) |              |   | (133,857 | )
|                                                                    |  |                  |        |   |              |   |          |  
|Net increase (decrease) in cash and cash equivalents                |  |                  | 32,026 |   |              |   | (37,198  | )
|Cash and cash equivalents at beginning of period                    |  |                  | 34,928 |   |              |   | 113,978  |  
|                                                                    |  |                  |        |   |              |   |          |  
|Cash and cash equivalents at end of period                          |  | $                | 66,954 |   |              | $ | 76,780   |  
|                                                                    |  |                  |        |   |              |   |          |  
|SUPPLEMENTAL DISCLOSURES OF NON-CASH INFORMATION                    |  |                  |        |   |              |   |          |  
|Increase (decrease) in interest rate swap liability                 |  | $                | 3,287  |   |              | $ | (7,898   | )
|                                                                    |  |                  |        |   |              |   |          |  
|Disposal of fully depreciated assets                                |  | $                | 1,113  |   |              | $ |         |  
|                                                                    |  |                  |        |   |              |   |          |  
|Notes payable issued for property and equipment                     |  | $                | 565    |   |              | $ |         |  
|                                                                    |  |                  |        |   |              |   |          |  



See accompanying notes.



8



---

##### Table of Contents

Universal City Florida Holding Co. I And

Universal City Florida Holding Co. II and Subsidiaries

Notes to Unaudited
Combined Financial Statements



1. GENERAL



Basis of Presentation



The accompanying unaudited combined financial statements included herein have been prepared pursuant to the rules and regulations of the
Securities and Exchange Commission. Certain information and footnote disclosures which are normally included in financial statements prepared in accordance with accounting principles generally accepted in the United States have been omitted pursuant
to those rules and regulations. The unaudited combined financial statements reflect all normal recurring adjustments which are, in the opinion of management, necessary to present fairly the financial position and the results of operations for the
interim periods. The results for the interim periods are not necessarily indicative of the results that can be expected for a full year. The accompanying unaudited combined financial statements should be read in conjunction with the audited combined
financial statements for the year ended December 31, 2004 and the notes, thereto, filed with the Securities Exchange Commission under cover of Form S-4.



The accompanying unaudited combined financial statements include the consolidated amounts of Universal City Florida Holding Co. I and Universal City Florida Holding Co.
II (collectively UCHC); UCFH I Finance, Inc.; UCFH II Finance, Inc.; Universal City Development Partners, Ltd. (UCDP); Universal City Travel Partners d/b/a Universal Parks & Resorts Vacations; UCDP Finance, Inc.; and Universal City Restaurant
Partners, Ltd. (UCRP) (collectively, the Company). All significant intercompany balances and transactions have been eliminated upon consolidation.



UCHCs ultimate owners (collectively, the Partners), each having a 50% interest are Universal City Property Management II, LLC (Universal CPM) and Blackstone Capital
Partners (Blackstone). Universal CPM is a wholly owned subsidiary of Vivendi Universal Entertainment LLLP (Vivendi Universal Entertainment), an affiliate of Universal Studios, Inc. (USI), which effective May 11, 2004 became an indirect subsidiary of
NBC Universal, Inc. (NBCU).



During June 2005, NBCU purchased the 5.5% minority
interest in Vivendi Universal Entertainment. As a result of the transaction, Vivendi Universal Entertainment is now wholly owned by NBCU.



Period End



In prior periods, the Companys fiscal quarter and year-end was the last Saturday of each period. During late 2004, the Company changed the date of its fiscal quarter to the last Sunday of the quarter and the
date of its fiscal year end to December 31. As a result of these changes, the six months ended July 3, 2005 contained 184 days, while the six months ended June 26, 2004 contained 182 days. The three months ended July 3, 2005 and June 26, 2004 each
contained 91 days.



Seasonality



The Companys results for the three months ended July 3, 2005 were adversely impacted
by the timing of Easter, which occurred in March in 2005 as opposed to April in 2004. The timing of Easter had no impact on the results for the six months ended July 3, 2005 when compared to the results for the six months ended June 26, 2004.
However, the results for the six months ended June 26, 2004 were aided by more peak winter holiday days included in the first quarter of 2004 when compared to 2005. Based on the seasonality of attendance, the results for the three-month and
six-month periods ended July 3, 2005 and June 26, 2004 are not necessarily indicative of results for the full year.



Recent Accounting Pronouncements



In December 2004, the Financial Accounting Standards Board issued Statements of Financial Accounting Standards No. 153 (SFAS 153), Exchanges of Nonmonetary
Assets. This Statement amends the guidance in Accounting Principles Board Opinion No. 29 (APB 29), Accounting for Nonmonetary Transactions. APB 29 provided an exception to the basic measurement principle (fair value) for
exchanges of similar assets, requiring that some nonmonetary exchanges be recorded on a carryover basis. SFAS 153 eliminates the exception to fair value for exchanges of similar productive assets and replaces it with a general exception for exchange
transactions that do not have commercial substance, that is, transactions that are not expected to result in significant changes in the cash flows of the reporting entity. The provisions of SFAS 153 are effective for exchanges of nonmonetary assets
occurring in fiscal periods beginning after June 15, 2005, although the Company adopted the provisions effective January 1, 2005 as permitted. As of July 3, 2005, SFAS 153 has not had a material impact on the Companys financial position or
results of operations.



9



---

##### Table of Contents

In May 2005, the FASB issued SFAS No. 154, Accounting Changes and Error Corrections, a replacement of
Accounting Principles Board Opinion No. 20, Accounting Changes, and SFAS No. 3, Reporting Accounting Changes in Interim Financial Statements (SFAS 154). SFAS 154 changes the requirements for the accounting for,
and reporting of, a change in accounting principle. Previously, voluntary changes in accounting principles were generally required to be recognized by way of a cumulative effect adjustment within net income during the period of the change. SFAS 154
requires retrospective application to prior periods financial statements, unless it is impracticable to determine either the period-specific effects or the cumulative effect of the change. SFAS 154 is effective for accounting changes made in
fiscal years beginning after December 15, 2005; however, the statement does not change the transition provisions of any existing accounting pronouncements. The Company does not believe adoption of SFAS 154 will have a material effect on its
financial position or results of operations.



2. LONG-TERM BORROWINGS AND
FINANCIAL INSTRUMENTS



At July 3, 2005, total long-term borrowings were
approximately $1,493,788,000, which primarily consists of $450,000,000 in UCHC bonds (issued at face value), $496,043,000 in UCDP bonds ($500,000,000, net of an unamortized discount of approximately $3,957,000), and $547,250,000 under the JP Morgan
senior secured credit facilities (the Term Loan). At July 3, 2005, $5,800,000 of the total borrowings was classified as current. In addition, at July 3, 2005, the Company had $100,000,000 available under its revolving credit facilities.



During the six months ended July 3, 2005, the Company made two quarterly principal
payments of $1,375,000 (totaling $2,750,000) on the Term Loan, in accordance with the debt amortization schedule. The Term Loan and bonds contain certain customary limitations. The most restrictive limitations relate to the incurrence of liens,
additional indebtedness and maintenance of funded debt and interest coverage ratios. At July 3, 2005, the Company was in compliance with the financial terms of the Term Loan and the bonds.



The carrying amounts reported in the combined balance sheets for cash and cash equivalents,
accounts receivable, accounts payable and accrued liabilities approximate fair value because of the immediate or short-term maturity of these financial instruments. The estimated fair values of long-term borrowings and interest rate swaps subject to
fair value disclosures determined based on quotes from major financial institutions are as follows (in thousands):



|                     |  |               |           |                   |   |               |  |            |           |  |   |          
|-------------------- |  | ------------- | --------- | ----------------- | - | ------------- |  | ---------- | --------- |  | - | ---------
|                     |  | July 3, 2005  |           | December 31, 2004
|                     |  | CarryingValue |           | Fair Value        |   | CarryingValue |  | Fair Value
|                     |  | (Unaudited)   |           |                   |   |              
|Long-term borrowings |  | $             | 1,493,788 |                   | $ | 1,601,080     |  | $          | 1,495,628 |  | $ | 1,603,688
|Interest rate swaps  |  |               | 9,018     |                   |   | 9,018         |  |            | 5,731     |  |   | 5,731    
|                     |  |               |           |                   |   |               |  |            |           |  |   |          
|Total                |  | $             | 1,502,806 |                   | $ | 1,610,098     |  | $          | 1,501,359 |  | $ | 1,609,419
|                     |  |               |           |                   |   |               |  |            |           |  |   |          



3. ACCOUNTS PAYABLE AND ACCRUED
LIABILITIES



The major components of accounts payable and accrued
liabilities are as follows (in thousands):



|                          |  |              |         |                  |   |        
|------------------------- |  | ------------ | ------- | ---------------- | - | -------
|                          |  | July 3, 2005 |         | December 31,2004
|                          |  | (Unaudited)  |         |                 
|Accounts payable          |  | $            | 17,776  |                  | $ | 5,946  
|Capital expenditures      |  |              | 9,384   |                  |   | 15,800 
|Marketing and advertising |  |              | 8,208   |                  |   | 4,203  
|Interest                  |  |              | 26,601  |                  |   | 20,227 
|Compensation and benefits |  |              | 25,012  |                  |   | 40,903 
|Operating accruals        |  |              | 11,563  |                  |   | 12,807 
|Consulting fees           |  |              | 4,813   |                  |   | 4,250  
|Property and sales tax    |  |              | 14,077  |                  |   | 2,989  
|Other                     |  |              | 7,489   |                  |   | 5,839  
|                          |  |              |         |                  |   |        
|Total                     |  | $            | 124,923 |                  | $ | 112,964
|                          |  |              |         |                  |   |        



10



---

##### Table of Contents

4. COMPREHENSIVE INCOME (LOSS)



Comprehensive income (loss) is as follows (in thousands):



|                                                                                                             |  |                    |        |                  |              |   |             |  |   |              |   |  |   |         |  
|------------------------------------------------------------------------------------------------------------ |  | ------------------ | ------ | ---------------- | ------------ | - | ----------- |  | - | ------------ | - |  | - | ------- | -
|                                                                                                             |  | Three Months Ended |        | Six Months Ended |             
|                                                                                                             |  | July 3, 2005       |        |                  | June 26,2004 |   | July 3,2005 |  |   | June 26,2004 |  
|                                                                                                             |  | (Unaudited)        |       
|Net income (loss)                                                                                            |  | $                  | 8,898  |                  |              | $ | 13,742      |  | $ | (8,756       | ) |  | $ | (10,016 | )
|Change in fair value of interest rate swaps designated as hedges                                             |  |                    | (7,048 | )                |              |   | 4,965       |  |   | (7,048       | ) |  |   | 7,081   |  
|Amortization of accumulated other comprehensive loss from interest rate swaps no longer designated as hedges |  |                    | 1,345  |                  |              |   |            |  |   | 2,722        |   |  |   |        |  
|                                                                                                             |  |                    |        |                  |              |   |             |  |   |              |   |  |   |         |  
|Comprehensive income (loss)                                                                                  |  | $                  | 3,195  |                  |              | $ | 18,707      |  | $ | (13,082      | ) |  | $ | (2,935  | )
|                                                                                                             |  |                    |        |                  |              |   |             |  |   |              |   |  |   |         |  



5. RELATED PARTY TRANSACTIONS



In the normal course of business, the Company has transactions with
certain related parties as noted in its audited combined financial statements for the year ended December 31, 2004 and the notes, thereto, filed with the Securities Exchange Commission under cover of Form S-4. The following discussion is not
intended to include all such transactions, rather it summarizes those that are more material in nature and that have occurred during the current fiscal year.



Under the terms of UCDPs partnership agreement, a special fee is payable to Vivendi Universal Entertainment through Universal CPM equal to 5% of certain revenue, as
defined, generated by Universal Studios Florida and Universals Islands of Adventure. During the three months and six months ended July 3, 2005, respectively, the Company paid fees of $19,476,000 and $37,352,000 to Vivendi Universal
Entertainment. Likewise, during the three months and six months ended June 26, 2004, the Company paid fees of $3,865,000 to Vivendi Universal Entertainment. In addition, at July 3, 2005 and December 31, 2004, respectively, the amount due to Vivendi
Universal Entertainment included $26,369,000 and $17,876,000 related to the current portion of fees payable to Vivendi Universal Entertainment. At July 3, 2005, the Company no longer had a long-term special fee payable to Vivendi Universal
Entertainment as all amounts were expected to be paid within a year. At December 31, 2004, the Company had long-term special fees payable to Vivendi Universal Entertainment of $26,642,000.



At the suggestion of NBCU, costs were incurred to upgrade the Companys environmental,
health, and safety equipment and procedures. In connection with these upgrades, NBCU entered into third-party contracts. The Companys Partners have recently agreed that the Company will pay for these costs. Total costs incurred through July 3,
2005 were approximately $4,100,000, of which approximately $2,000,000 was capitalized as property and equipment and approximately $2,100,000 was expensed within other costs and operating expenses. Of the total costs incurred, as of July 3, 2005, the
Company owed NBCU approximately $2,000,000 as a reimbursement for costs paid by NBCU.



6. CONSULTING AGREEMENT



The Company has an agreement with a
consultant (the Consultant) under which it pays a percentage of its gross revenues for consulting services. On March 15, 2005, counsel for the Consultant delivered to the Company a report, which asserts that the Consultant is owed additional fees,
in an aggregate amount of more than $12,000,000 for the period from 1992 to 2002. The Company is in the process of reviewing the assertions in the report. It is premature to assess the validity or accuracy of the report, the merits of the claims
made, or the likelihood of any impact that this may have on the Companys financial position or the results of operations.



7. LITIGATION



RIDE & SHOW



On November 13, 2003,
Ride & Show Engineering, Inc. filed a Complaint For Patent Infringement, Injunctive Relief and Damages (the Complaint) in the United States District Court for the Central District of California, naming USJ Co., Ltd., and Universal City Studios
LLLP d/b/a Universal Studios Recreation Group, affiliates of the Company, as defendants. On February 12, 2004, the Plaintiff served a First Amended Complaint (the Amended Complaint) naming the above-referenced defendants as well as the Company and
another company, Oriental Land Co., Ltd., as additional defendants. On September 24, 2003, a similar complaint was filed in the same court against other defendants, including entities that appear to be operators of amusement parks and amusement park
rides, and designers and manufacturers of amusement park rides. The Amended Complaint alleges that the named defendants have infringed U.S. Patent No. 5,527,221 (the Patent) by operating, making, using, selling, advertising, and/or offering for sale
in the United States amusement park rides that embody or



11



---

##### Table of Contents

otherwise practice one or more of the claims of such patent or by otherwise contributing to infringement or inducing
others to infringe. The Amended Complaint does not include specific allegations concerning the location or manner of alleged infringement. However, plaintiffs counsel has advised the Company that the allegations of the Amended Complaint relate
to rides located at the Companys theme parks. The Company filed a motion seeking to either dismiss the action or to transfer it to the Middle District of Florida. On May 5, 2004, the United States District Court for the Central District of
California granted the Companys Motion and dismissed, without prejudice, the case for improper venue. As a result, the Company is no longer a party to this action. On May 21, 2004, the Company filed a Complaint against Ride & Show
Engineering, Inc. (Ride & Show) in the U.S. District Court for the Middle District of Florida. The Companys Complaint contains counts for declaratory relief, breach of contract, conversion, unjust enrichment, constructive trust, and fraud.
Among other things, the Companys Complaint challenges Ride & Shows ownership of the subject Patent and the validity of the Patent. In addition, the Company seeks a declaration by the Court that the Company has not infringed the
Patent. The Company also seeks damages for Ride & Shows use of the invention that is the subject of the Patent. On July 19, 2004, Ride & Show filed a motion to dismiss the Companys Complaint and to transfer a portion of the
Companys declaratory relief count to the U.S. District Court for the Central District of California. The Company opposed the motion and on August 26, 2004 Ride & Shows motion was denied. On September 10, 2004 Ride & Show filed
its answer and counterclaim for Patent Infringement and Breach of Contract. On October 4, 2004 the Company filed its answer to the counterclaim denying all material allegations and asserting numerous affirmative defenses. On May 26, 2005 the Company
and Ride & Show participated in a court ordered mediation, which resulted in an impasse. Ride & Show has moved for summary judgment on the Patent ownership issue and the Company has moved for summary judgment on all issues. Trial is
scheduled for November 2005. It is premature to assess the likelihood of any impact that this case may have on the Companys financial position or the results of operations.



OTHER



The Company is threatened with or involved in various other legal actions and claims incidental to the conduct of its business. Management does not expect a material
impact to its results of operations, financial position or cash flows by reason of these actions.



8. INTEREST RATE SWAPS



On April 1,
2005 and April 15, 2005, the Company entered into interest rate swap transactions with JP Morgan Chase Bank, N.A. in order to provide additional hedges on its variable rate debt. The interest rate swaps begin with notional amounts of $200,000,000
and $300,000,000, respectively, with the latter swaps notional value declining to $125,000,000 by January 15, 2008. The interest rate swaps have fixed interest rates of 4.8% and 4.4% and have effective dates of February 20, 2006 and January
15, 2006. Both swaps expire in the fourth quarter of 2009. The swaps qualified for hedge accounting treatment in accordance with SFAS 133, Accounting for Derivative Instruments and Hedging Activities,which requires the change in
fair value of the interest rate swaps to be recorded in accumulated other comprehensive loss in the Companys statement of changes in partners equity.



12



---

##### Table of Contents

ITEM 2. MANAGEMENTS DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS



OVERVIEW RELATED TO FINANCIAL RESULTS



During the first six months of 2005, paid admissions were down 5%. This was driven primarily by softness in our domestic market, which included our outer-U.S. market and
Florida market being down 11% and 8%, respectively. Partially offsetting the results from these markets, our international market showed continued strength with growth of 10%. Despite soft attendance, our revenue increased 5% largely due to
increased guest spending. This revenue growth as well as certain cost initiatives helped us increase EBITDA by 11%. In addition, despite $12.7 million in incremental interest related to our late 2004 bond issuance, we were able to reduce our net
loss for the six-month period by $1.3 million. At July 3, 2005, we had $167.0 million in cash and unused revolving credit, consisting of $67.0 million in cash and $100.0 million available under our revolving credit facilities. At July 3, 2005, we
also had total debt of $1,493.8 million.



SEASONALITY



Theme park attendance follows a seasonal pattern which coincides closely with holiday and
school schedules. The year begins with the end of the peak Christmas and New Years holiday period. When children return to school, attendance levels subside. During the March to April timeframe, spring break and Easter vacation periods drive
seasonally high attendance. Since the peak spring break period fluctuates from year to year between the end of the first quarter and the beginning of the second quarter, historical quarterly financial information may not be comparable. May is a
traditionally slow attendance period. June marks the beginning of the summer attendance peak when schools are out for the summer. This peak attendance period continues throughout the month of June, as schools outside of Florida finish their terms.
The peak summer period includes the entire month of July and the first few weeks in August. Local schools begin as early as the first week of August. Attendance levels continue to decline through Labor Day, when schools outside of Florida begin.
Excluding special events such as Rock the Universe in September and Halloween Horror Nights in October, the period from September through November is seasonally slow, with an attendance spike around Thanksgiving week.
Attendance falls again after Thanksgiving weekend, and does not pick up until the third week of December, when the peak Christmas and New Years holiday period begins.



Based on the seasonality of our attendance, the results for the periods ended July 3, 2005 and June 26, 2004 are not necessarily indicative
of results for the full year.



PERIOD END



In prior periods, our fiscal quarter and year-end was the last Saturday of each period.
During late 2004, we changed the date of our fiscal quarter to the last Sunday of the quarter and the date of its fiscal year end to December 31. As a result of these changes, the six months ended July 3, 2005 contained 184 days, while the six
months ended June 26, 2004 contained 182 days. The three months ended July 3, 2005 and June 26, 2004 each contained 91 days.



CRITICAL ACCOUNTING POLICIES AND ESTIMATES



In the ordinary course of business, we make a number of estimates and assumptions relating to the reporting of results of operations and financial condition in the
preparation of our combined financial statements in conformity with United States generally accepted accounting principles. Results could differ significantly from those estimates under different assumptions and conditions. We believe that the
application of the following accounting policies, which are important to our financial position and results of operations, requires significant judgments and estimates on the part of management. For a summary of all of our accounting policies,
including the accounting policies discussed below, see Note 2 in our audited combined financial statements for the year ended December 31, 2004 filed with the Securities and Exchange Commission under cover of Form S-4. Besides what is disclosed
within this document, there have been no material developments with respect to the critical accounting policies discussed in detail in our Form S-4.



Litigation



We are currently involved in certain legal proceedings and, as required, have accrued the low end of the estimated range of probable costs for the resolution of these claims. This estimate has been developed in
consultation with outside counsel and is based upon an analysis of potential results, assuming a combination of litigation and settlement strategies. It is possible, however, that future results of operations for any particular quarterly or annual
period could be materially affected by changes in our assumptions or the effectiveness of our strategies related to these proceedings. See Note 7 in Part I, Item 1, Financial Statements and Part II, Item 1, Legal Proceedings in this document for
more detailed information on litigation exposure.



13



---

##### Table of Contents

RESULTS OF OPERATIONS



|                                                                          |             |                    |              |          |                          |         |  |     |   
|------------------------------------------------------------------------- | ----------- | ------------------ | ------------ | -------- | ------------------------ | ------- |  | --- | --
|(In Thousands, Except Percentages)                                        |             | Three Months Ended |              | % Change |                         
|                                                                          | July 3,2005 |                    | June 26,2004 |          | (Unfavorable)/ Favorable |        
|Paid theme park admissions                                                |             |                    | 2,938        |          |                          | 3,449   |  | (15 | )%
|Operating revenues:                                                       |             |                    |              |          |                          |         |  |     |   
|Theme park pass revenue                                                   |             | $                  | 117,315      |          | $                        | 126,235 |  | (7  | )%
|Theme park food and beverage, theme park merchandise, and other revenue   |             |                    | 111,088      |          |                          | 116,238 |  | (4  | )%
|                                                                          |             |                    |              |          |                          |         |  |     |   
|Total operating revenues                                                  |             |                    | 228,403      |          |                          | 242,473 |  | (6  | )%
|Costs and operating expenses:                                             |             |                    |              |          |                          |         |  |     |   
|Theme park operations                                                     |             |                    | 41,188       |          |                          | 39,509  |  | (4  | )%
|Theme park selling, general and administrative                            |             |                    | 36,062       |          |                          | 52,855  |  | 32  | % 
|Theme park cost of products sold                                          |             |                    | 26,689       |          |                          | 29,149  |  | 8   | % 
|Special fee payable to Vivendi Universal Entertainment and consultant fee |             |                    | 14,330       |          |                          | 15,544  |  | 8   | % 
|Depreciation and amortization                                             |             |                    | 29,855       |          |                          | 30,642  |  | 3   | % 
|Other                                                                     |             |                    | 36,525       |          |                          | 32,991  |  | (11 | )%
|                                                                          |             |                    |              |          |                          |         |  |     |   
|Total costs and operating expenses                                        |             |                    | 184,649      |          |                          | 200,690 |  | 8   | % 
|                                                                          |             |                    |              |          |                          |         |  |     |   
|Operating income                                                          |             |                    | 43,754       |          |                          | 41,783  |  | 5   | % 
|Non-operating expenses                                                    |             |                    | 34,856       |          |                          | 28,041  |  | (24 | )%
|                                                                          |             |                    |              |          |                          |         |  |     |   
|Net income                                                                |             | $                  | 8,898        |          | $                        | 13,742  |  | (35 | )%
|                                                                          |             |                    |              |          |                          |         |  |     |   



Three Months Ended July 3, 2005
Compared to Three Months Ended June 26, 2004



The 15% decline in Paid
Theme Park Admissions includes a shift in the timing of our Spring Break peak season days, which distorts comparisons versus the second quarter of 2004. Easter was earlier in 2005 resulting in a high volume seasonal period moving from April in 2004
to March in 2005. The overall attendance decrease occurred in all of our point of origin markets, with decreases in our outer-U.S., Florida, and international markets of 22%, 14% and 1%, respectively.



The unfavorable results from Theme Park Pass Revenue were driven by lower theme park
admissions partially offset by increased yield per guest. Theme Park Food and Beverage, Theme Park Merchandise and Other Revenue was lower than prior year by $5.2 million with $3.9 million of the shortfall attributable to food and beverage and $2.6
million related to merchandise. These decreases reflect lower theme park admissions partially offset by higher guest per capita spending. Additional revenue of $0.5 million from Universal Parks & Resorts Vacations and $2.3 million related to the
timing of pass holder redemptions helped to mitigate these shortfalls.



Theme
Park Operations costs increased, which was principally due to $1.0 million of higher utility costs caused by rising energy prices. Also, theme park entertainment costs were unfavorable by $0.5 million resulting from our new attraction, Fear
Factor Live, which opened in May 2005. The decrease in Theme Park Selling, General and Administrative was largely due to $11.9 million in lower marketing costs related to the timing of our advertising campaigns, which started earlier in 2005,
and $4.4 million in lower costs related to our Long-Term Incentive and Annual Incentive plans. As a percentage of theme park food and beverage and merchandise revenue, Cost of Products Sold was 49.3% in 2005 as compared to 48.1% in 2004. This
increase represents unfavorable vendor pricing due to increased energy prices. Expenses related to our special fee payable and our consultant fee, which are calculated as a percentage of revenue, decreased by $1.2 million. Depreciation and
Amortization continued to be favorable primarily due to certain assets becoming fully depreciated during the last half of 2004 and the first half of 2005. Other Costs and Operating Expenses increased, which was principally due to $2.1 million in
expenses incurred to upgrade our environmental, health, and safety procedures and $0.8 million in costs related to revenue growth from Universal Parks & Resorts Vacations. Non-operating Expenses were unfavorable predominately due to interest
expense, which was impacted by our issuance of $450.0 million in additional bonds during December 2004.



14



---

##### Table of Contents

|                                                                          |             |                  |         |              |          |   |                          |   |  |     |   
|------------------------------------------------------------------------- | ----------- | ---------------- | ------- | ------------ | -------- | - | ------------------------ | - |  | --- | --
|(In Thousands, Except Percentages)                                        |             | Six Months Ended |         |              | % Change |  
|                                                                          | July 3,2005 |                  |         | June 26,2004 |          |   | (Unfavorable)/ Favorable |  
|Paid theme park admissions                                                |             |                  | 5,558   |              |          |   | 5,862                    |   |  | (5  | )%
|Operating revenues:                                                       |             |                  |         |              |          |   |                          |   |  |     |   
|Theme park pass revenue                                                   |             | $                | 222,665 |              |          | $ | 214,125                  |   |  | 4   | % 
|Theme park food and beverage, theme park merchandise, and other revenue   |             |                  | 215,244 |              |          |   | 204,118                  |   |  | 5   | % 
|                                                                          |             |                  |         |              |          |   |                          |   |  |     |   
|Total operating revenues                                                  |             |                  | 437,909 |              |          |   | 418,243                  |   |  | 5   | % 
|Costs and operating expenses:                                             |             |                  |         |              |          |   |                          |   |  |     |   
|Theme park operations                                                     |             |                  | 81,135  |              |          |   | 75,547                   |   |  | (7  | )%
|Theme park selling, general and administrative                            |             |                  | 85,071  |              |          |   | 93,299                   |   |  | 9   | % 
|Theme park cost of products sold                                          |             |                  | 52,037  |              |          |   | 50,948                   |   |  | (2  | )%
|Special fee payable to Vivendi Universal Entertainment and consultant fee |             |                  | 27,382  |              |          |   | 26,561                   |   |  | (3  | )%
|Depreciation and amortization                                             |             |                  | 58,984  |              |          |   | 61,320                   |   |  | 4   | % 
|Other                                                                     |             |                  | 71,053  |              |          |   | 62,887                   |   |  | (13 | )%
|                                                                          |             |                  |         |              |          |   |                          |   |  |     |   
|Total costs and operating expenses                                        |             |                  | 375,662 |              |          |   | 370,562                  |   |  | (1  | )%
|                                                                          |             |                  |         |              |          |   |                          |   |  |     |   
|Operating income                                                          |             |                  | 62,247  |              |          |   | 47,681                   |   |  | 31  | % 
|Non-operating expenses                                                    |             |                  | 71,003  |              |          |   | 57,697                   |   |  | (23 | )%
|                                                                          |             |                  |         |              |          |   |                          |   |  |     |   
|Net loss                                                                  |             | $                | (8,756  | )            |          | $ | (10,016                  | ) |  | 13  | % 
|                                                                          |             |                  |         |              |          |   |                          |   |  |     |   



Six Months Ended July 3, 2005
Compared to Six Months Ended June 26, 2004



The 5% decline in Paid Theme
Park Admissions was primarily driven by an 11% decrease from our outer-U.S. market and, to a lesser extent, an 8% decrease from our Florida market. Our international market showed continued strength with a 10% increase in 2005 compared to 2004. The
change in our year-end during 2004 to December 31 caused the six months ended June 26, 2004 to have four more peak winter holiday attendance days than the six months ended July 3, 2005, thus negatively impacting our current year attendance.



The favorable results from Theme Park Pass Revenue were driven by improved
yield per guest offset partially by decreased paid attendance. The increase in Theme Park Food and Beverage, Theme Park Merchandise and Other Revenue was partially due to $1.4 million in increased theme park merchandise revenue. This increase
reflects higher guest per capita spending. In addition, we had $4.7 million in additional revenue from Universal Parks & Resorts Vacations; $3.5 million in additional revenue related to the timing of pass holder redemptions; and $1.3 million in
additional revenue from our CityWalk venues (including UCRP). The increased revenue from Universal Parks & Resorts Vacations is largely attributable to our increased attendance from our international market.



Theme Park Operations costs increased, which was primarily due to $1.9 million in increased
ride maintenance costs and $2.4 million in increased park operation labor and entertainment costs. These increases were due in large part to our new ride, Revenge of the Mummysm, which opened in May 2004 and our new attraction, Fear Factor Live, which opened in
May 2005. Furthermore, we experienced $1.4 million in increased utility costs caused by rising energy prices. The decrease in Theme Park Selling, General and Administrative was largely due to $5.7 million in lower costs from our Long-Term Incentive
and Annual Incentive plans as well as $2.6 million in lower insurance costs. As a percentage of theme park food and beverage and merchandise revenue, Cost of Products Sold was 50.6% in 2005 as compared to 50.1% in 2004. Expenses related to our
special fee payable and our consultant fee increased by $0.8 million due to the growth in our revenue. Depreciation and Amortization continued to be favorable primarily due to certain assets becoming fully depreciated during the last half of 2004
and the first half of 2005. Other Costs and Operating Expenses increased, which was primarily due to $4.4 million in costs related to revenue growth from Universal Parks & Resorts Vacations, $2.1 million in expenses incurred to upgrade our
environmental, health, and safety procedures, and $1.4 million in increased costs related to our revenue growth from our CityWalk venues (including UCRP). Non-operating Expenses were unfavorable predominately due to interest expense, which was
impacted by our issuance of $450.0 million in additional bonds during December 2004.



EBITDA



We have included EBITDA because
it is used by some investors as a measure of our ability to service debt. In addition, it is the primary basis in our senior secured credit agreement to determine our quarterly compliance with our funded debt ratio and the interest coverage ratio,
which is computed based on the prior twelve months. We believe our senior secured credit



15



---

##### Table of Contents

agreement is a material agreement as it represents a critical component of our capital structure and an important source
of our liquidity. Our failure to comply with the financial maintenance covenants in our senior secured credit agreement would result in an event of default occurring under the agreement which would give our lenders the right to accelerate all of the
indebtedness then outstanding under that agreement. EBITDA represents earnings before interest, taxes and depreciation and amortization. EBITDA is not prepared in accordance with United States generally accepted accounting principles and should not
be considered as an alternative for net income, net cash provided by operating activities and other combined income or cash flow statement data prepared in accordance with generally accepted accounting principles or as a measure of profitability or
liquidity. EBITDA, because it is before debt service, capital expenditures, and working capital needs, does not represent cash that is available for other purposes at our discretion. Our presentation of EBITDA may not be comparable to similarly
titled measures reported by other companies. The following is a reconciliation of net cash provided by operating activities to EBITDA:



|                                                                                        |             |                    |        |              |                  |   |             |   |  |              |         |   |  |   |         |  
|--------------------------------------------------------------------------------------- | ----------- | ------------------ | ------ | ------------ | ---------------- | - | ----------- | - |  | ------------ | ------- | - |  | - | ------- | -
|(In Thousands)                                                                          |             | Three Months Ended |        |              | Six Months Ended |  
|                                                                                        | July 3,2005 |                    |        | June 26,2004 |                  |   | July 3,2005 |   |  | June 26,2004 |        
|Cash and cash equivalents provided by operating activities                              |             | $                  | 33,075 |              |                  | $ | 54,308      |   |  | $            | 50,393  |   |  | $ | 108,426 |  
|Adjustments:                                                                            |             |                    |        |              |                  |   |             |   |  |              |         |   |  |   |         |  
|Interest expense                                                                        |             |                    | 35,084 |              |                  |   | 27,737      |   |  |              | 70,581  |   |  |   | 57,872  |  
|Interest income                                                                         |             |                    | (320   | )            |                  |   | (207        | ) |  |              | (530    | ) |  |   | (501    | )
|Amortization of deferred finance costs                                                  |             |                    | (1,901 | )            |                  |   | (1,765      | ) |  |              | (3,814  | ) |  |   | (3,592  | )
|Changes in deferred special fee and interest payable to Vivendi Universal Entertainment |             |                    | 16,406 |              |                  |   | (6,489      | ) |  |              | 26,642  |   |  |   | (11,102 | )
|Loss on sale of property and equipment                                                  |             |                    |       |              |                  |   | 1,282       |   |  |              |        |   |  |   | 1,007   |  
|Loss from joint ventures                                                                |             |                    | (35    | )            |                  |   | (113        | ) |  |              | (200    | ) |  |   | (433    | )
|Accretion of bond discount                                                              |             |                    | (220   | )            |                  |   | (208        | ) |  |              | (420    | ) |  |   | (416    | )
|Minority interest in net earnings of UCRP                                               |             |                    | (914   | )            |                  |   | (948        | ) |  |              | (1,791  | ) |  |   | (1,717  | )
|Change in working capital                                                               |             |                    | (8,515 | )            |                  |   | (951        | ) |  |              | (21,621 | ) |  |   | (41,686 | )
|                                                                                        |             |                    |        |              |                  |   |             |   |  |              |         |   |  |   |         |  
|EBITDA                                                                                  |             | $                  | 72,660 |              |                  | $ | 72,646      |   |  | $            | 119,240 |   |  | $ | 107,858 |  
|                                                                                        |             |                    |        |              |                  |   |             |   |  |              |         |   |  |   |         |  



LIQUIDITY AND CAPITAL RESOURCES



Historically, our principal source of liquidity has been cash flow
generated from operations, and our principal liquidity requirements have been for capital expenditures, debt retirement, special fees, and working capital. During the six months ended July 3, 2005 and June 26, 2004, respectively, net cash provided
by operating activities was $50.4 million and $108.4 million. This decrease, which totaled $58.0 million, was primarily driven by $33.5 million in incremental payments of special fees to Vivendi Universal Entertainment; $18.0 million in incremental
payments related to our 2004 bonus plans; lower depreciation of $2.3 million; $2.1 million in incremental interest payments on our long-term debt and other changes in our working capital. These items were partially offset by a $1.3 million decrease
in our net loss.



During the six months ended July 3, 2005, net cash used in
investing activities totaled $13.1 million, which consisted primarily of $15.7 million in capital expenditures offset partially by $2.5 million in proceeds from settlements of capital claims. During the six months ended June 26, 2004, net cash used
in investing activities totaled $11.8 million, which consisted of $16.0 million in capital expenditures, partially offset by $3.7 million in cash flows received from a land sale.



During the six months ended July 3, 2005, net cash used for financing activities was $5.3 million, which primarily included principal
payments of $2.8 million on our senior secured credit agreement and $1.9 million in distributions of the minority interest of UCRP. During the six months ended June 26, 2004, net cash used for financing activities was $133.9 million, which was
principally comprised of $127.2 million in prepayments on our senior secured credit facilities, Partner distributions of $5.0 million and $1.4 million in distributions of the minority interest of UCRP.



16



---

##### Table of Contents

At July 3, 2005, our total debt was $1,493.8 million, which primarily included $450.0 million outstanding under
UCHCs bonds, $496.0 million outstanding under UCDPs bonds ($500.0 million, net of a remaining discount of approximately $4.0 million), and $547.3 million outstanding under our senior secured credit agreement. At July 3, 2005, we also had
$167.0 million in cash and unused revolving credit, consisting of $67.0 million in cash and $100.0 million available under our revolving credit facilities. Our senior secured credit agreement and bonds contain certain customary limitations. We were
in compliance with all financial covenants as of July 3, 2005.



Under our
partnership agreement, a special fee is payable to Vivendi Universal Entertainment through Universal CPM. The special fee is calculated at 5% of certain gross operating revenues, as defined in the UCDP partnership agreement, generated
from each of Universal Studios Florida and Universals Islands of Adventure. The most restrictive covenant for payment of the special fee is a debt to EBITDA ratio of 5.0 to 1.0 or less related to the current special fee and 4.0 to 1.0 or less
related to the deferred special fees. These ratios were met as of April 3, 2005 and July 3, 2005. Accordingly, during the three months and six months ended July 3, 2005, respectively, we paid fees of $19.5 million and $37.4 million to Vivendi
Universal Entertainment. At July 3, 2005 and December 31, 2004, respectively, our combined balance sheet included $26.4 million and $17.9 million classified as current liabilities related to the current portion of the special fees payable to Vivendi
Universal Entertainment. As of July 3, 2005, all of our special fees payable to Vivendi Universal Entertainment were classified as current. In addition, at December 31, 2004, we had long-term deferred special fees payable to Vivendi Universal
Entertainment of $26.6 million.



At the suggestion of NBCU, costs were incurred
to upgrade our environmental, health, and safety equipment and procedures. In connection with these upgrades, NBCU entered into third-party contracts. Our Partners have recently agreed that we will pay for these costs. Total costs incurred through
July 3, 2005 were approximately $4.1 million, of which approximately $2.0 million was capitalized as property and equipment and approximately $2.1 million was expensed within other costs and operating expenses. Of the total costs incurred, as of
July 3, 2005, we owed NBCU approximately $2.0 million as a reimbursement for costs paid by NBCU.



We believe that funds generated from the operations of our subsidiaries and our subsidiaries available borrowing capacity will be adequate to fund our debt service requirements, capital expenditures and working
capital requirements for the near future. We believe that our current financial position and financing options will provide flexibility in financing activities and permit us to respond to changing conditions. We cannot assure you, however, that our
business will generate sufficient cash flow from operations or that future borrowings will be available to us under our amended and restated revolving credit facility in an amount sufficient to enable us to pay our indebtedness, or to fund our other
liquidity needs. Our ability to continue to fund these items and continue to reduce debt could be adversely affected by the occurrence of unfavorable events.



We are exposed to market risks relating to fluctuations in interest rates. Our practice is to utilize derivative financial instruments to manage a portion of these
interest rate risks. Currently, we are party to eight separate interest rate swap agreements, which are discussed in the paragraphs below. As a result, we have $552.1 million of unhedged variable rate debt. Based on these variable-rate obligations,
each 1% increase or decrease in the level of interest rates would, respectively, increase or decrease our annual interest expense and related cash payments by approximately $5.5 million. Such potential increases or decreases are based on certain
simplifying assumptions, including a constant level of variable-rate debt for all maturities and an immediate, across-the-board increase or decrease in the level of interest rates with no other subsequent changes for the remainder of the period.



At July 3, 2005, we had four interest-rate swap agreements outstanding with an
aggregate notional debt amount of $145.2 million. These swap agreements provide for quarterly reductions in notional value until expiration in early 2006. These agreements effectively converted our variable interest rate on a portion of our
long-term bank debt to fixed rates. Historically, these interest-rate swaps qualified for hedge accounting treatment under Statement of Financial Accounting Standards No. 133 (SFAS 133), Accounting for Derivative Instruments and Hedging
Activities, which required that the change in the fair value be recorded in accumulated other comprehensive loss in our statements of changes in partners equity. However, in connection with the amendments to the senior secured credit
agreement in 2004, these interest-rate swaps became ineffective and no longer qualified for hedge accounting treatment under SFAS 133. Accordingly, subsequent to December 9, 2004, the change in the fair value and the amortization of accumulated
other comprehensive loss were recorded in change in fair value of interest rate-swaps in our combined statements of operations. During the six months ended July 3, 2005 and June 26, 2004, the fair values of these swap agreements increased by
approximately $3.3 million (included in net income) and $7.1 million (included in accumulated other comprehensive loss), respectively. In addition, during the six months ended July 3, 2005, approximately $2.7 million was amortized using the
straight-line method over the remaining lives of the swaps from accumulated other comprehensive loss in our combined statement of changes in partners equity to change in fair value of interest rate swaps in our combined statement of
operations. Thus the net income impact from these four swaps during the six months ended July 3, 2005 was $0.6 million of income.



17



---

##### Table of Contents

At July 3, 2005, we also had two outstanding swap agreements that did not qualify for hedge accounting treatment under
SFAS 133. During the six months ended July 3, 2005 and June 26, 2004, respectively, the fair value of these interest rate swaps increased by $0.4 million and $0.8 million. Both of these changes in value were recorded as a change in fair value of
interest rate swaps in our combined statements of operations.



On April 1, 2005
and April 15, 2005, we entered into two interest rate swap transactions with JP Morgan Chase Bank, N.A. in order to provide additional hedges on our variable rate debt. The interest rate swaps begin with notional amounts of $200 million and $300
million, respectively, with the latter swaps notional value declining to $125 million by January 15, 2008. The interest rate swaps have fixed interest rates of 4.8% and 4.4%, respectively. The effective dates of the swaps are February 20, 2006
and January 15, 2006. Both swaps expire in the fourth quarter of 2009. These swaps qualified for hedge accounting treatment in accordance with SFAS 133. Accordingly, the decrease in value of approximately $7.0 million during the six months ended
July 3, 2005 was recorded into other comprehensive loss.



We are exposed to
credit loss in the event of nonperformance by the other party to our derivative financial instruments. We limit this exposure by entering into agreements directly with a number of major financial institutions that meet our credit standards and that
are expected to satisfy fully their obligations under these contracts. We view derivative financial instruments as a risk management tool and do not use them for speculative or trading purposes.



CONSULTING AGREEMENT



We have an agreement with a consultant (the Consultant) under which we pay a percentage of our gross revenues for consulting services. On
March 15, 2005, counsel for the Consultant delivered to us a report, which asserts that the Consultant is owed additional fees, in an aggregate amount of more than $12,000,000 for the period from 1992 to 2002. We are in the process of reviewing the
assertions in the report. It is premature to assess the validity or accuracy of the report, the merits of the claims made, or the likelihood of any impact that this may have on our financial position or the results of our operations.



RECENT ACCOUNTING PRONOUNCEMENTS



In December 2004, the Financial Accounting Standards Board issued Statements of Financial
Accounting Standards No. 153 (SFAS 153), Exchanges of Nonmonetary Assets. This Statement amends the guidance in Accounting Principles Board Opinion No. 29 (APB 29), Accounting for Nonmonetary Transactions. APB
29 provided an exception to the basic measurement principle (fair value) for exchanges of similar assets, requiring that some nonmonetary exchanges be recorded on a carryover basis. SFAS 153 eliminates the exception to fair value for exchanges of
similar productive assets and replaces it with a general exception for exchange transactions that do not have commercial substance, that is, transactions that are not expected to result in significant changes in the cash flows of the reporting
entity. The provisions of SFAS 153 are effective for exchanges of nonmonetary assets occurring in fiscal periods beginning after June 15, 2005, although we have adopted the provisions effective January 1, 2005 as permitted. As of July 3, 2005, SFAS
153 has not had a material impact on our financial position or results of operations.



In May 2005, the FASB issued SFAS No. 154, Accounting Changes and Error Corrections, a replacement of Accounting Principles Board Opinion No. 20, Accounting Changes, and SFAS No. 3, Reporting
Accounting Changes in Interim Financial Statements (SFAS 154). SFAS 154 changes the requirements for the accounting for, and reporting of, a change in accounting principle. Previously, voluntary changes in accounting principles
were generally required to be recognized by way of a cumulative effect adjustment within net income during the period of the change. SFAS 154 requires retrospective application to prior periods financial statements, unless it is impracticable
to determine either the period-specific effects or the cumulative effect of the change. SFAS 154 is effective for accounting changes made in fiscal years beginning after December 15, 2005; however, the statement does not change the transition
provisions of any existing accounting pronouncements. We do not believe adoption of SFAS 154 will have a material effect on our financial position or results of operations.



CAUTIONARY NOTE REGARDING FORWARD-LOOKING STATEMENTS



Certain statements appearing in this report are forward-looking statements. Forward-looking statements include statements
concerning our plans, objectives, goals, strategies, future events, future revenue or performance, capital expenditures, financing needs, plans or intentions relating to acquisitions, business trends and other information that is not historical
information. When used in this report, the words estimates, expects, anticipates, projects, plans, intends, believes, forecasts or future conditional
verbs, such as will, should, could, or may and variations of such words or similar expressions, are intended to identify forward-looking statements. Because these forward-looking statements are subject
to numerous risks and uncertainties, our actual results may differ materially from those expressed in or implied by such forward-looking statements. Some of the risks and uncertainties that may cause such differences include, but are not



18



---

##### Table of Contents

limited to, risks and uncertainties relating to general economic downturn; the dependence of our business on air travel;
the risks inherent in deriving substantially all of our revenues from one location; our dependence on Vivendi Universal Entertainment and its affiliates; risks related to unfavorable outcomes of our legal proceedings; the loss of key distribution
channels for pass sales; competition within the Orlando theme park market; publicity associated with accidents occurring at theme parks; the loss of material intellectual property rights used in our business; and the seasonality of our business.
There may also be other factors that may cause our actual results to differ materially from those expressed in or implied by any forward-looking statements contained in this report.



19



---

##### Table of Contents

ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURE ABOUT MARKET RISK



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



ITEM 4. CONTROLS AND PROCEDURES



Universal City
Florida Holding Co. I and Universal City Florida Holding Co. II



The
management of Universal City Florida Holding Co. I and Universal City Florida Holding Co. II (collectively UCHC) carried out an evaluation, with the participation of UCHCs Principal Executive Officer and Principal Financial Officer, of the
effectiveness of UCHCs disclosure controls and procedures as of the end of the period covered by this report. Based upon that evaluation, UCHCs Principal Executive Officer and Principal Financial Officer concluded that UCHCs
disclosure controls and procedures were effective to ensure that information required to be disclosed by UCHC in the reports that it files or submits under the Securities Exchange Act of 1934 is recorded, processed, summarized and reported within
the time periods specified in the rules, regulations and forms promulgated by the Securities and Exchange Commission, as of the end of the period covered by that report.



During the quarter ended July 3, 2005, UCHC implemented a new system related to theme park passes. This system is included in UCHCs
controls over financial reporting. However, UCHC is still reviewing this new system. There were no other changes in UCHCs internal control over financial reporting during the quarter ended July 3, 2005 that materially affected, or are
reasonably likely to materially affect, UCHCs internal control over financial reporting.



UCFH I Finance, Inc. and UCFH II Finance, Inc.



The management of UCFH I Finance, Inc. and UCFH II Finance, Inc. (collectively Finance) carried out an evaluation, with the participation of Finances Principal Executive Officer and Principal Financial Officer, of the effectiveness of
Finances disclosure controls and procedures as of the end of the period covered by this report. Based upon that evaluation, Finances Principal Executive Officer and Principal Financial Officer concluded that Finances disclosure
controls and procedures were effective to ensure that information required to be disclosed by Finance in the reports that it files or submits under the Securities Exchange Act of 1934 is recorded, processed, summarized and reported within the time
periods specified in the rules, regulations and forms promulgated by the Securities and Exchange Commission, as of the end of the period covered by that report.



There was no change in Finances internal control over financial reporting during the quarter ended July 3, 2005 that materially affected, or is reasonably likely
to materially affect, Finances internal control over financial reporting.



20



---

##### Table of Contents

PART II  OTHER INFORMATION



ITEM 1. LEGAL PROCEEDINGS



RIDE & SHOW



On November 13, 2003, Ride & Show Engineering, Inc. filed a Complaint
For Patent Infringement, Injunctive Relief and Damages (the Complaint) in the United States District Court for the Central District of California, naming USJ Co., Ltd., and Universal City Studios LLLP d/b/a Universal Studios Recreation Group,
affiliates of us, as defendants. On February 12, 2004, the Plaintiff served a First Amended Complaint (the Amended Complaint) naming the above-referenced defendants as well as us and another company, Oriental Land Co., Ltd., as additional
defendants. On September 24, 2003, a similar complaint was filed in the same court against other defendants, including entities that appear to be operators of amusement parks and amusement park rides, and designers and manufacturers of amusement
park rides. The Amended Complaint alleges that the named defendants have infringed U.S. Patent No. 5,527,221 (the Patent) by operating, making, using, selling, advertising, and/or offering for sale in the United States amusement park rides that
embody or otherwise practice one or more of the claims of such patent or by otherwise contributing to infringement or inducing others to infringe. The Amended Complaint does not include specific allegations concerning the location or manner of
alleged infringement. However, plaintiffs counsel has advised us that the allegations of the Amended Complaint relate to rides located at our theme parks.



We filed a motion seeking to either dismiss the action or to transfer it to the Middle District of Florida. On May 5, 2004, the United States District Court for the
Central District of California granted our Motion and dismissed, without prejudice, the case for improper venue. As a result, we are no longer a party to this action. On May 21, 2004, we filed a Complaint against Ride & Show Engineering, Inc.
(Ride & Show) in the U.S. District Court for the Middle District of Florida. Our Complaint contains counts for declaratory relief, breach of contract, conversion, unjust enrichment, constructive trust, and fraud. Among other things, our
Complaint challenges Ride & Shows ownership of the subject Patent and the validity of the Patent. In addition, we seek a declaration by the Court that we have not infringed the Patent. We also seek damages for Ride & Shows use of
the invention that is the subject of the Patent. On July 19, 2004, Ride & Show filed a motion to dismiss our Complaint and to transfer a portion of our declaratory relief count to the U.S. District Court for the Central District of California.
We opposed the motion and on August 26, 2004 Ride & Shows motion was denied. On September 10, 2004 Ride & Show filed its answer and counterclaim for Patent Infringement and Breach of Contract. On October 4, 2004 we filed our answer to
the counterclaim denying all material allegations and asserting numerous affirmative defenses. On May 26, 2005, we and Ride & Show participated in a court ordered mediation, which resulted in an impasse. Ride & Show has moved for summary
judgment on the Patent ownership issue and we have moved for summary judgment on all issues. Trial is scheduled for November 2005. It is premature to assess the likelihood of any impact that this case may have on our financial position or the
results of operations.



OTHER



We are threatened with or involved in various other legal actions and claims incidental to
the conduct of its business. We do not expect a material impact to our results of operations, financial position or cash flows by reason of these actions.



ITEM 5. OTHER INFORMATION



In October 2004, the
American Jobs Creation Act (AJCA) was signed into law containing new rules which affect non-qualified deferred compensation plans such as our Variable Deferred Compensation Plan. Among other things, AJCA requires that any salary and
bonus deferral elections must be made prior to the beginning of the year in which the compensation is earned, and elections made each year will be irrevocable, subject to certain limited exceptions. AJCA also restricts withdrawal rights and any
other acceleration of Plan distributions. Thus, we have adopted a Post-2004 Variable Deferred Compensation Plan which applies to all salary and bonus compensation earned in 2005 and thereafter for those employees enrolled in the Plan. Other than the
addition of restrictions required by AJCA, the post-2004 Plan mirrors our prior plan.



21



---

##### Table of Contents

ITEM 6. EXHIBITS



a) Exhibits



|        |  |                                                                                                                                     
|------- |  | ------------------------------------------------------------------------------------------------------------------------------------
|10.1    |  | Post-2004 Universal City Development Partners, Ltd. Variable Deferred Compensation Plan for Executives                              
|        | 
|31(i).1 |  | Certification of Principal Executive Officer of Universal City Florida Holding Co. I. Pursuant to Rule 13a-14(a) or Rule 15d-14(a). 
|        | 
|31(i).2 |  | Certification of Principal Financial Officer of Universal City Florida Holding Co. I. Pursuant to Rule 13a-14(a) or Rule 15d-14(a). 
|        | 
|31(i).3 |  | Certification of Principal Executive Officer of UCFH I Finance, Inc. Pursuant to Rule 13a-14(a) or Rule 15d-14(a).                  
|        | 
|31(i).4 |  | Certification of Principal Financial Officer of UCFH I Finance, Inc. Pursuant to Rule 13a-14(a) or Rule 15d-14(a).                  
|        | 
|31(i).5 |  | Certification of Principal Executive Officer of Universal City Florida Holding Co. II. Pursuant to Rule 13a-14(a) or Rule 15d-14(a).
|        | 
|31(i).6 |  | Certification of Principal Financial Officer of Universal City Florida Holding Co. II. Pursuant to Rule 13a-14(a) or Rule 15d-14(a).
|        | 
|31(i).7 |  | Certification of Principal Executive Officer of UCFH II Finance, Inc. Pursuant to Rule 13a-14(a) or Rule 15d-14(a).                 
|        | 
|31(i).8 |  | Certification of Principal Financial Officer of UCFH II Finance, Inc. Pursuant to Rule 13a-14(a) or Rule 15d-14(a).                 
|        | 
|32.1    |  | Certification of Principal Executive Officer of Universal City Florida Holding Co. I. Pursuant to 18 U.S.C. Section 1350.           
|        | 
|32.2    |  | Certification of Principal Financial Officer of Universal City Florida Holding Co. I. Pursuant to 18 U.S.C. Section 1350.           
|        | 
|32.3    |  | Certification of Principal Executive Officer of UCFH I Finance, Inc. Pursuant to 18 U.S.C. Section 1350.                            
|        | 
|32.4    |  | Certification of Principal Financial Officer of UCFH I Finance, Inc. Pursuant to 18 U.S.C. Section 1350.                            
|        | 
|32.5    |  | Certification of Principal Executive Officer of Universal City Florida Holding Co. II. Pursuant to 18 U.S.C. Section 1350.          
|        | 
|32.6    |  | Certification of Principal Financial Officer of Universal City Florida Holding Co. II. Pursuant to 18 U.S.C. Section 1350.          
|        | 
|32.7    |  | Certification of Principal Executive Officer of UCFH II Finance, Inc. Pursuant to 18 U.S.C. Section 1350.                           
|        | 
|32.8    |  | Certification of Principal Financial Officer of UCFH II Finance, Inc. Pursuant to 18 U.S.C. Section 1350.                           



22



---

##### Table of Contents

SIGNATURES



Pursuant to the requirements of the
Securities Exchange Act of 1934, the Registrants have duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.



|                      |  |                                       |  |                                  
|--------------------- |  | ------------------------------------- |  | ---------------------------------
|                      |  | UNIVERSAL CITY FLORIDA HOLDING CO. I 
|                      |  |                                      
|Date: August 15, 2005 |  | By:                                   |  | /s/ Michael J. Short             
|                      |  | Name:                                 |  | Michael J. Short                 
|                      |  | Title:                                |  | Treasurer/Chief Financial Officer
|                      | 
|                      |  | UCFH I FINANCE, INC.                 
|                      |  |                                      
|Date: August 15, 2005 |  | By:                                   |  | /s/ Michael J. Short             
|                      |  | Name:                                 |  | Michael J. Short                 
|                      |  | Title:                                |  | Treasurer/Chief Financial Officer
|                      | 
|                      |  | UNIVERSAL CITY FLORIDA HOLDING CO. II
|                      |  |                                      
|Date: August 15, 2005 |  | By:                                   |  | /s/ Michael J. Short             
|                      |  | Name:                                 |  | Michael J. Short                 
|                      |  | Title:                                |  | Treasurer/Chief Financial Officer
|                      | 
|                      |  | UCFH II FINANCE, INC.                
|                      |  |                                      
|Date: August 15, 2005 |  | By:                                   |  | /s/ Michael J. Short             
|                      |  | Name:                                 |  | Michael J. Short                 
|                      |  | Title:                                |  | Treasurer/Chief Financial Officer





23