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 June 30, 1996 

                                      OR 

     TRANSITION REPORT PURSUANT TO SECTION B OR 15(d) OF THE SECURITIES 
                             EXCHANGE ACT OF 1934 

                  For the transition period from _____ to 

                        Commission File Number: 1-9614 

                              Vail Resorts, Inc. 
            (Exact name of registrant as specified in its charter) 
                
        Delaware                                           51-0291762
(State or other jurisdiction of                        (I.R.S. Employer
 incorporation or organization)                       Identification No.)  

     Post Office Box 7 
       Vail, Colorado                                         81658
(Address of principal executive office)                     (Zip Code)


      Registrant's telephone number, including area code: (970) 845-2950 

              Former Name, Former Address and Former Fiscal Year,
                        if Changed Since Last Report. 

                            Gillett Holdings, Inc.


  Indicate by check mark whether the registrant: (1) has filed all reports
required to be filed by Section 13 or 15(d) of the Securities Exchange Act of
1934 during the preceding 12 months (or for such shorter period that the
registrant was required to file such reports), and (2) has been subject to such
filing requirements for the past 90 days. Yes  X   No
                                              ---     ---
  Indicate by check mark whether the registrant has filed all documents and
reports required to be filed by Section 12, 13 or 15(d) of the Securities
Exchange Act of 1934 subsequent to the distribution of securities under a plan
confirmed by a court. Yes  X   No
                          ---     ---
  As of August 1, 1996, 10,000,000 shares of Common Stock were issued and
outstanding, of which 6,401,312 shares were Class A Common Stock and 3,598,688
shares were Common Stock.


 
                              Table of Contents 

                                    PART I

Item 1. Financial Statements                               F-1
Item 2. Management's Discussion and Analysis of
        Financial Condition and Results of Operations        2

                                    PART II

Item 1. Legal Proceedings                                    6
Item 2. Changes in Securities                                6
Item 3. Defaults Upon Senior Securities                      6
Item 4. Submission of Matters to a Vote of Security-Holders  6
Item 5. Other Information                                    6
Item 6. Exhibits and Reports on Form 8-K                     7

                                       2

 
                                    PART I 


Item 1. Financial Statements 

Consolidated Balance Sheets as of June 30, 1996 and September 30, 1995  F-2
Consolidated Statements of Operations for the Nine Months Ended
 June 30, 1996 and 1995                                                 F-3
Consolidated Statements of Operations for the Three Months
 Ended June 30, 1996 and 1995                                           F-4
Consolidated Statements of Cash Flows for the Nine Months
 Ended June 30, 1996 and 1995                                           F-5
Notes to Consolidated Financial Statements                              F-6


                                      F-1

 
                              VAIL RESORTS, INC. 

                          CONSOLIDATED BALANCE SHEETS
              (In thousands, except share and per share amounts) 
                                                      June 30,   September 30,
                                                        1996          1995    
                                                      --------   -------------
                                                     (Unaudited)
Assets
Current assets:
    Cash and cash equivalents                        $     531    $   47,534
    Receivables                                          3,599         5,135
    Inventories                                          4,687         4,221
    Deferred income taxes                                9,500         9,500
    Other current assets                                 2,024         3,716
                                                       -------       -------
Total current assets                                    20,341        70,106

Property, plant, and equipment, net                    199,451       205,151
Real estate held for sale                               66,247        54,858
Deferred charges and other assets                        8,876         6,106
Intangible assets                                       87,544        93,407
                                                       -------       -------
Total assets                                         $ 382,459     $ 429,628
                                                       =======       =======
Liabilities and Stockholders' Equity
Current liabilities:
    Accounts payable and accrued expenses            $  26,712     $  37,419
    Income taxes payable                                    81            81
    Long-term debt due within one year (Note 3)             63            63
                                                       -------       -------
Total current liabilities                               26,856        37,563

Long-term debt (Note 3)                                121,703       191,250
Other long-term liabilities                              9,259         3,821
Deferred income taxes                                   39,693        29,300
Commitments and contingencies (Note 4)
Stockholders' equity:
    Common stock-
      Class A Common Stock, $.01 par value,
       20,000,000 shares authorized, 6,401,312
       and 6,408,846 shares issued and
       outstanding as of June 30, 1996 and
       September 30, 1995, respectively                     64            64
      Common Stock, $.01 par value, 40,000,000
       shares authorized, 3,598,688 and 3,471,992
       shares issued and outstanding as of June
       30, 1996 and September 30, 1995,
       respectively                                         36            35
    Additional paid-in capital                         137,650       135,660
    Retained earnings                                   47,198        31,935
                                                       -------       -------
Total stockholders' equity                             184,948       167,694
                                                       -------       -------
Total liabilities and stockholders' equity           $ 382,459     $ 429,628
                                                       =======       =======

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

                                      F-2

 
                              VAIL RESORTS, INC. 

                    CONSOLIDATED STATEMENTS OF OPERATIONS 
              (In thousands, except share and per share amounts) 
                                 (Unaudited) 
                
                                                                Nine
                                                               months
                                              Nine             ended 
                                             months           June 30,
                                             ended              1995
                                            June 30,        (As Restated-
                                              1996             Note 2) 
                                           ----------        ----------
Net revenues:
   Resort                                 $   132,410       $   119,624 
   Real estate                                 35,714            11,223
                                           ----------        ----------
Total net revenues                            168,124           130,847
Operating expenses:
   Resort                                      77,101            71,240
   Real estate                                 31,251            11,594
   Corporate expense                            3,451             5,149
   Depreciation and amortization               13,590            13,212
                                           ----------        ----------

Total operating expenses                      125,393           101,195
                                           ----------        ----------

Income from operations                         42,731            29,652
Other income (expense):
   Investment income                              944             2,552
   Interest expense                           (13,678)          (14,842)
   Gain (loss) on disposal of fixed assets     (2,629)               91
   Other                                         (879)            2,017
                                           ----------        ----------

Income before income taxes                     26,489            19,470

(Provision) credit for income taxes
   (Note 2)                                   (11,226)           (8,508)
                                           ----------        ----------

Net income                                $    15,263       $    10,962
                                           ==========        ==========

Income per common share (Note 2):
   Net income                             $      1.48       $      1.07
                                           ==========        ==========
   Weighted average shares outstanding     10,292,434        10,266,383
                                           ==========        ==========



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

                                      F-3

 
                              VAIL RESORTS, INC. 
                    CONSOLIDATED STATEMENTS OF OPERATIONS 
              (In thousands, except share and per share amounts) 
                                 (Unaudited) 
                
                                                                       Three
                                                                       months
                                                     Three             ended 
                                                     months           June 30,
                                                     ended              1995
                                                    June 30,       (As Restated-
                                                      1996             Note 2) 
                                                   ----------      -------------

Net revenues:
   Resort                                          $   14,205        $   10,814 
   Real estate                                          2,678             3,572
                                                   ----------        ---------- 
Total net revenues                                     16,883            14,386
Operating expenses:
   Resort                                              17,655            17,544
   Real estate                                          2,359             1,863
   Corporate expense                                      829             1,646
   Depreciation and amortization                        4,482             4,403
                                                   ----------        ---------- 

Total operating expenses                               25,325            25,456
                                                   ----------        ---------- 

Income from operations                                 (8,442)          (11,070)
Other income (expense):
   Investment income                                       89               652
   Interest expense                                    (3,254)           (3,912)
   Gain (loss) on disposal of fixed assets             (2,635)              242
   Other                                               (1,226)              642
                                                   ----------        ---------- 
Income before income taxes                            (15,468)          (13,446)

(Provision) credit for income taxes (Note 2)            6,396             5,554
                                                   ----------        ---------- 
Net income (loss)                                 $    (9,072)      $    (7,892)
                                                   ==========        ==========
Income per common share (Note 2):
   Net income                                     $      (.88)      $      (.77)
                                                   ==========        ==========
   Weighted average shares outstanding             10,292,434        10,243,119
                                                   ==========        ==========

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

                                      F-4

 
                              VAIL RESORTS, INC. 

                    CONSOLIDATED STATEMENTS OF CASH FLOWS 
                                (In thousands) 
                                 (Unaudited) 
                                                                       Nine
                                                                      months
                                                     Nine             ended
                                                    months            June 30,
                                                    ended              1995
                                                   June 30,        (As Restated-
                                                     1996             Note 2) 
                                                  ----------       -------------

Cash flows from operating activities:
   Net income                                     $   15,263       $    10,962
   Adjustments to reconcile net income to
    net cash provided by operating
    activities:
      Depreciation and amortization                   13,590            13,212
      Deferred compensation payments in excess 
       of expense                                       (610)             (941)
      Noncash cost of real estate sales               24,123             7,184
      Noncash compensation related to stock
       grants (Note 5)                                     -             1,224
      Deferred financing costs amortized                 186               186
      (Gain) loss on disposal of fixed assets          2,629               (91)
      Deferred income taxes (Note 2)                  10,393             7,968

   Changes in assets and liabilities:
      Accounts receivable, net                         1,536             2,595
      Inventories                                       (466)           (2,083)
      Accounts payable and accrued expenses          (10,097)            7,431
      Other assets and liabilities                    (3,239)           (1,268)
                                                   ---------         --------- 
   
         Net cash provided by operating activities    53,308            46,379
Cash flows from investing activities:
    Resort capital expenditures                       (8,280)          (23,490)
    Investments in real estate                       (22,284)           (4,915)
    Other                                               (200)              688
                                                   ---------         --------- 
         Net cash used in investing activities       (30,764)          (27,717)

Cash flows from financing activities:
    Proceeds from borrowings under long-term debt     61,000           178,000
    Payments on long-term debt                      (130,547)         (228,501)
                                                   ---------         --------- 
         Net cash used in financing activities       (69,547)          (50,501)
                                                   ---------         --------- 

Net decrease in cash and cash equivalents            (47,003)          (31,839)
Cash and cash equivalents:
    Beginning of period                               47,534            83,015
                                                   ---------         --------- 
    End of period                                 $      531        $   51,176
                                                   =========         ========= 

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

                                      F-5

 
                              VAIL RESORTS, INC. 

                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS 

                     June 30, 1996 and September 30, 1995 

1. Basis of Presentation 

  Vail Resorts, Inc. (formerly Gillett Holdings, Inc.) ("VRI"), is organized
as a holding company and operates through various subsidiaries. VRI and its
subsidiaries (collectively, the "Company") are in a single business, the
ownership and operation of ski resorts. The Company operates one of the world's
largest skiing facilities on Vail Mountain, Beaver Creek Mountain and Arrowhead
Mountain in Colorado and has related real estate operations.


  In the opinion of the Company, the accompanying consolidated financial
statements reflect all adjustments necessary to present fairly its financial
position, results of operations and cash flows for the interim periods
presented. All such adjustments are of a normal recurring nature. Results for
interim periods are not necessarily indicative of the results for the entire
year.

2. Summary of Significant Accounting Policies 

  Intangible Assets--For the three and nine month periods ended June 30, 1995,
in previously issued financial statements, the Company amortized Reorganization
Value in Excess of Amounts Allocable to Identifiable Assets ("Excess
Reorganization Value") on a straight line basis over 40 years. The Company
believes that it was justified in using a 40 year amortization period under
generally accepted accounting principles. The Securities and Exchange
Commission, however, believes that Excess Reorganization Value should be
amortized over a period of no more than 20 years. The Company has agreed to
restate the previously issued financial statements for these periods to affect a
20 year amortization period for Excess Reorganization Value rather than a 40
year amortization period. The effect of this restatement was to increase
amortization of intangible assets in the consolidated statements of operations
for the three and nine month periods ended June 30, 1995 by $262,000 and
$786,000, respectively, and to reduce net income by $262,000 and $786,000,
respectively. Net income per common share decreased by $.03 and $.07,
respectively, as a result of this restatement.


  Income Taxes--The Company utilizes the liability method to account for income
taxes as required by Statement on Financial Accounting Standards No. 109,
"Accounting for Income Taxes". The Company has provided for income taxes in
the accompanying interim statements of operations at the estimated effective
income tax rates for fiscal years 1996 and 1995, respectively.

  Earnings (Loss) Per Common Share--Earnings (loss) per common share is based on
the weighted average number of shares outstanding during the period after
consideration of the dilutive effect of outstanding stock warrants and options
(see Note 5).

  Reclassifications--Certain amounts in the prior year financial statements have
been reclassified to conform to the current year presentation.

                                      F-6

 
                              VAIL RESORTS, INC. 

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)


3. Long-term Debt 

  Long-term debt as of June 30, 1996 and September 30, 1995 is summarized as
follows (in thousands):
                                               June 30,      September 30,
  
                                                 1996             1995    
                                            -------------     -------------
   Senior Subordinated Notes                 $   62,647         $ 117,147
   Industrial Development Bonds                  37,903            37,903
   Credit Facilities                             21,000            36,000
   Other                                            216               263
                                             ----------         ---------
                                                121,766           191,313

   Less-current maturities                           63                63
                                             ----------         ---------
                                              $ 121,703         $ 191,250
                                             ==========         =========

  The Senior Subordinated Notes ("Notes") are payable in full on June 30, 2002,
however, all or a portion of the Notes may be redeemed prior to that time under
the optional redemption provisions of the Notes' indenture. Under those
provisions, a prepayment premium must be paid in connection with early
redemptions of the Notes' principal. On December 11, 1995 and February 2, 1996,
the Company redeemed principal amounts of $30 million and $24.5 million,
respectively, and paid a prepayment premium in the amount of 5% of the principal
redeemed, for each of those redemptions.

4. Commitments and Contingencies 

  Vail Associates, Inc., a wholly-owned subsidiary of the Company ("Vail
Associates") has effective control of the Beaver Creek Resort Company (Resort
Company), a non-profit entity formed for the benefit of property owners in
Beaver Creek. Vail Associates has a management agreement with the Resort
Company, renewable for one-year periods, to provide management services on a
fixed fee basis without any profit. Under the terms of a cash flow agreement
with the Resort Company, Vail Associates will fund the operating losses of the
Resort Company, including debt service, until such time as the Resort Company's
assessments enable it to fully meet its operating cash requirements. During
fiscal years 1991 through 1995 and the nine months ended June 30, 1996, the
Resort Company was able to meet its operating requirements through its own
operations.

                                      F-7

 
                              VAIL RESORTS, INC. 

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)

4.  Commitments and Contingencies--(Continued)

  In March 1995, the Smith Creek Metropolitan District ("SCMD") and the Bachelor
Gulch Metropolitan District ("BGMD") were organized as quasi-municipal 
corporations and political subdivisions of the state of Colorado. The two 
districts are cooperating in the financing, construction and operation of basic 
public infrastructure serving the Company's development of Bachelor Gulch. SCMD
was organized primarily to own, operate and maintain water, street, traffic and
safety, transportation, fire protection, emergency medical, parks and
recreation, television relay and translation, sanitation and certain other
facilities and equipment of the BGMD. The Bachelor Gulch development has 
received zoning approval for 744 dwelling units including various single family,
two-family, cluster home and townhouse units. All of the land in the BGMD is 
currently owned by the Company, however, the Company has recently entered into 
contracts for the sale of 67 single family lots and is preparing to offer 
additional parcels of land to individuals and developers for the construction of
various types of dwelling units. Currently, SCMD has outstanding $26 million of
revenue bonds which have been credit enhanced with a $27.6 million letter of 
credit issued by the Company. The SCMD bonds are variable rate bonds which 
mature on October 1, 2035.

  In June, 1995, Vail Associates entered into an agreement with Cordillera
Valley Club Investors Limited Partnership and Stag Gulch Partners to purchase
100 Cordillera Club memberships for resale to purchasers of residential lots.
The obligation to purchase memberships is secured by a $3.3 million Letter of
Credit. As of June 30, 1996, Vail Associates has paid $1.7 million in connection
with this agreement and has resold memberships costing $977,500 to purchasers of
residential lots.

  At June 30, 1996, the Company has various other letters of credit outstanding
in the aggregate amount of $3.4 million.

  On July 9, 1996, the Company entered into a Standby Bond Purchase Agreement 
which could obligate the Company to purchase $10.1 million of Eagle County Air 
Terminal Corporation Revenue Bonds if certain events occur.  The Company entered
into this agreement to facilitate construction of a new terminal to allow 
expanded air service to the Eagle County Airport.

5. Stock Grants, Options and Warrants 

  Pursuant to an employment agreement, the Company's former Chairman and Chief
Executive Officer, earned as additional performance-based compensation over the
three year period ending on October 8, 1995: (i) 357,488 shares of Common Stock;
(ii) warrants (with an exercise price of $13.70 per share) for an additional
204,082 shares of Common Stock; and (iii) long-term stock options (with an
exercise price of $23.67 per share, increasing 20% annually) for 582,404 shares
of Common Stock. As of September 30, 1995, 238,326 shares of Common Stock, the
warrants and the long-term options had all been issued. The remaining 119,162
shares of Common Stock were issued on January 2, 1996.

  The Company has adopted a stock option plan pursuant to which options covering
an aggregate of 1,022,755 shares of Common Stock may be issued to key employees,
directors, consultants, and advisors of the Company or its subsidiaries. Options
covering 916,650 shares of Common Stock have been issued to various key
executives of the Company. All of the options vest in equal installments over
five years, with exercise prices ranging from $13.70 per share to $21.50 per
share. As of June 30, 1996, 403,614 of these options were exercisable. None of
the options issued under the stock option plan have been exercised.

  Subsequent to June 30, 1996, the Company reserved 750,000 shares of Common 
Stock for issuance as stock options and restricted stock awards under a new 
stock compensation plan.

                                      F-8

 
                              VAIL RESORTS, INC. 

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Concluded)

6. Subsequent Events

  On June 3, 1996, the Company's Board of Directors changed the name of the 
Company to Vail Resorts, Inc., and the names of the Company's classes of Common 
Stock from Class 1 Common Stock and Class 2 Common Stock to Class A Common 
Stock and Common Stock, respectively. In addition, the number of shares 
authorized were increased to 20,000,000 shares of Class A Common Stock and 
40,000,000 shares of Common Stock. These changes have been incorporated in the 
consolidated financial statements and notes thereto.
     
  On June 6, 1996, the Company filed a Registration Statement on Form S-2 with
the Securities and Exchange Commission for an initial public offering
("Offering"). The Company plans to sell $75 million of Common Stock in the
Offering and certain selling stockholders plan to sell an additional $75
million of Common Stock. The Company has postponed the Offering as a result of 
its entering into the Purchase Agreement described below. The Company intends to
amend the Registration Statement to reflect the transaction contemplated by the 
Purchase Agreement and to file the amended Registration Statement after the 
closing of the transaction.

  On July 22, 1996, the Company entered into a Stock Purchase Agreement
("Purchase Agreement") with Ralston Foods, Inc. and its wholly-owned subsidiary
Ralston Resorts, Inc., pursuant to which the Company will acquire the capital
stock of Ralston Resorts, Inc., the operator of the Breckenridge, Keystone and
Arapahoe Basin ski resorts located in Summit County, Colorado. Under the terms
of the Purchase Agreement, the Company will assume and/or refinance $165 million
of indebtedness of Ralston Resorts, Inc. and will issue approximately 3.8
million shares of Common Stock to Ralston Foods, Inc..

  The closing of this transaction is dependent upon various conditions,
including obtaining financing for the indebtedness assumed, the continuing
accuracy of representations and warranties made by the parties to the Purchase
Agreement, and the receipt of necessary government approvals including those
required under the Hart-Scott-Rodino Antitrust Improvements Act of 1976, as
amended. On July 23, 1996, the Company filed a Current Report on Form 8-K
describing the above transaction.

  Effective July 29, 1996, the Company hired Adam Aron as Chairman and Chief
Executive Officer. Pursuant to the terms of an employment agreement,
approximately 25,000 shares of restricted Common Stock and options for 130,000
shares of Common Stock will be granted to Mr. Aron. The restricted shares and
the options vest in equal increments over five years. Upon vesting, the options
will be exercisable at a price equal to the price of shares of Common Stock sold
in the Offering. George N. Gillett, Jr., the Company's former Chairman and Chief
Executive Officer, will remain a member of the Board of Directors.

                                      F-9

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

  The following discussion and analysis of financial condition and results of
operations of the Company should be read in conjunction with the September 30,
1995 Form 10-K and the consolidated financial statements as of June 30, 1996 and
September 30, 1995, and for the three and nine month periods ended June 30, 1996
and 1995, included in Part I, Item 1 of this Form 10-Q, which provide additional
information regarding financial condition and operating results.

Nine Months Ended June 30, 1996 Versus Nine Months Ended June 30, 1995 

  Resort Revenues. Net revenues from resort operations ("Resort Revenues") for
the nine months ended June 30, 1996 were $132.4 million, an increase of $12.8
million, or 10.7%, compared to the nine months ended June 30, 1995. The increase
was attributable primarily to (i) a 4.3% increase in skier days (a 5.3% increase
at Vail Mountain and a 1.5% increase at Beaver Creek Mountain); (ii) an increase
in effective ticket price (defined as total lift ticket revenue divided by total
skier days) ("ETP") from $29.93 to $31.13, or 4.0%; and (iii) increases in
revenues from ski school, food service, retail, hospitality, brokerage and
commercial leasing activities.

  Resort Operating Expenses. Operating expenses from resort operations ("Resort
Operating Expenses") were $77.1 million for the nine months ended June 30, 1996,
representing an increase of $5.9 million, or 8.2%, as compared to the nine
months ended June 30, 1995. As a percentage of Resort Revenues, Resort Operating
Expenses (excluding depreciation and amortization) declined from 59.6% to 58.2%
in the nine months ended June 30, 1996. The increase in Resort Operating
Expenses is primarily attributable to (i) increased variable expenses resulting
from the increased level of Resort Revenues and skier days in the nine months
ended June 30, 1996; (ii) a $2.2 million increase in the accrual for long-term
incentive compensation associated with the improvement in the operating results
of the resorts segment during the nine months ended June 30, 1996; and (iii) an
$870,000 increase in marketing expense due to an expansion of direct advertising
programs.

  Real Estate Revenues. Revenues from real estate operations for the nine months
ended June 30, 1996 were $35.7 million, an increase of $24.5 million, compared
to the nine months ended June 30, 1995. The increase is due primarily to the
closings of sales of 28 single family lots in the Strawberry Park development at
Beaver Creek Resort in December 1995 and February 1996, which generated $28.5
million in gross proceeds.

  Real Estate Operating Expenses. Real estate operating expenses for the nine
months ended June 30, 1996 were $31.3 million, an increase of $19.7 million,
compared to the nine months ended June 30, 1995. The increase resulted primarily
from the cost of sales and commissions associated with the sale of the
Strawberry Park lots which totaled $22.9 million.

                                       2

 
  Corporate Expense. Corporate expense decreased by $1.7 million for the nine
months ended June 30, 1996 as compared to the nine months ended June 30, 1995.
The decrease was primarily due to the inclusion in the nine months ended June
30, 1995, of $1.2 million of compensation expense related to shares of Common
Stock granted to the Company's former Chief Executive Officer pursuant to an
employment agreement dated October 8, 1992. The shares were earned over the
three-year period beginning on the date of the employment agreement and ending
on October 8, 1995. Accordingly, compensation expense was charged to corporate
expense ratably over that period. The remaining decrease was attributable to
reductions in payroll expense and other office expenses related to the partial
closure of the Company's Denver office as of December 31, 1995.

  Depreciation and Amortization. Depreciation and amortization expense increased
by $378,000 for the nine months ended June 30, 1996 over the nine months ended
June 30, 1995, primarily due to capital expenditures made in fiscal 1995.
                                    
  Interest Expense. During the nine months ended June 30, 1996 and the nine
months ended June 30, 1995, the Company recorded interest expense of $13.7
million and $14.8 million, respectively, which relates primarily to the
Company's Senior Subordinated Notes, the Industrial Development Bonds, and the
Credit Facilities. The decrease in interest expense from the nine months ended
June 30, 1995 to the nine months ended June 30, 1996, is attributable to the
redemptions of $30.0 million and $24.5 million in principal amount of Senior
Subordinated Notes on December 11, 1995 and February 2, 1996, respectively,
offset by call premiums paid in connection with those redemptions. See
"Liquidity and Capital Resources."

  Gain (loss) on disposal of fixed assets. The loss on disposals of fixed assets
for the nine months ended June 30, 1996 was $2.6 million compared to a gain on
disposals of fixed assets of $91,000 for the nine months ended June 30, 1995.
The loss for the nine months ended June 30, 1996 consists primarily of a $2.3
million loss on the retirement of the Lionshead gondola, and a $340,000 loss on
the Golden Peak chairlift. Both lifts are currently being replaced with upgraded
equipment. The net gain for the nine months ended June 30, 1995 consists of
gains and losses on the disposals of various items, none of which are
individually significant.

  Other income (expense). The significant components of other income (expense)
for the nine months ended June 30, 1996 are (i) a $725,000 increase in the
reserves related to the Company's indemnity to the purchaser of a former
subsidiary of the Company; (ii) a $450,000 increase in the estimate of the
pension liability related to three founders of the Company, and (iii) $373,000
in income related to a favorable retrospective adjustment on a worker's
compensation insurance policy of a former subsidiary of the Company. The
significant components of other income (expense) for the nine months ended June
30, 1995 are (i) a $1.2 million gain on the sale of securities; and (ii) income
of $687,000 related to the elimination of reserves for pre-petition bankruptcy
claims.

Three Months Ended June 30, 1996 Versus Three Months Ended June 30, 1995 

  Resort Revenues. Resort Revenues for the three months ended June 30, 1996 were
$14.2 million, an increase of $3.4 million, or 31.4%, compared to the three
months ended June 30, 1995. The increase was attributable primarily to (i) a
19.6% increase in skier days (a 21.8% increase at Vail Mountain and an 11.3%
increase at Beaver Creek Mountain); (ii) an increase in ETP from $23.37 to
$28.61, or 22.4%; (iii) increases in ski school, food service, and retail
revenues corresponding to the increase in skier days. The increase in skier days
is due in part to a longer season at Vail Mountain. Vail Mountain closed the
1994/95 and 1995/96 seasons on April 20, 1995 and May 1, 1996, respectively. ETP
for the three months ended June 30, 1996 was higher than ETP for the three
months ended June 30, 1995 due to less extensive extended season pricing
discounts in the three months ended June 30, 1996.

  Resort Operating Expenses. Resort Operating Expenses were $17.7 million for
the three months ended June 30, 1996, representing a decrease of $111,000, or
0.1%, as compared to the three months ended June 30, 1995. As a percentage of
Resort Revenues, Resort Operating Expenses declined from 162.2% to 124.3% in the
three months ended June 30, 1996. Resort Operating Expenses did not increase in
proportion to Resort Revenues due to timing of expenditures between the second
quarter and third quarter of fiscal 1995, versus fiscal 1996.

  Real Estate Revenues. Revenues from real estate operations for the three
months ended June 30, 1996 were $2.7 million, a decrease of $894,000, compared
to the three months ended June 30, 1995. In addition to the closings of sales of
commercial real estate at Beaver Creek Resort which were comparable during the
two periods, the three months ended June 30, 1995 included $729,000 of proceeds
from the sale of lots at Arrowhead at Vail to a developer for the construction
of multi-family housing.

  Real Estate Operating Expenses. Real estate operating expenses for the three
months ended June 30, 1996 were $2.4 million, an increase of $496,000, compared
to the three months ended June 30, 1995. The increase resulted primarily from a
higher cost of sales percentage on the Beaver Creek commercial property sold in
the three months ended June 30, 1996, as compared to the properties sold during
the three months ended June 30, 1995.

                                       3


 
  Corporate expense. Corporate expense decreased by $817,000 for the three
months ended June 30, 1996 as compared to the three months ended June 30, 1995.
The decrease was primarily due to the inclusion in the three months ended June
30, 1995, of $400,000 of compensation expense related to shares of Common Stock
granted to the Company's former Chief Executive Officer pursuant to an
employment agreement dated October 8, 1992. The remaining decrease was
attributable to reductions in payroll expense and other office expenses related
to the partial closure of the Company's Denver office as of December 31, 1995.

  Depreciation and Amortization. Depreciation and amortization expense increased
by $79,000 for the three months ended June 30, 1996 over the three months ended
June 30, 1995, primarily due to capital expenditures made in the last quarter of
fiscal 1995 and the nine months ended June 30, 1996.

  Interest expense. During the three months ended June 30, 1996 and the three
months ended June 30, 1995, the Company recorded interest expense of $3.3
million and $3.9 million, respectively, which relates primarily to the Company's
Senior Subordinated Notes, the Industrial Development Bonds, and the Credit
Facilities. The decrease in interest expense from the three months ended June
30, 1995 to the three months ended June 30, 1996, is attributable to the
redemptions of $30.0 million and $24.5 million in principal amount of Senior
Subordinated Notes on December 11, 1995 and February 2, 1996, respectively,
offset by call premiums paid in connection with those redemptions. See
"Liquidity and Capital Resources."

  Gain (loss) on disposal of fixed assets. The loss on disposals of fixed assets
for the three months ended June 30, 1996 was $2.6 million compared to a gain on
disposals of assets of $242,000 for the three months ended June 30, 1995. The
loss for the three months ended June 30, 1996 consists primarily of a $2.3
million loss on the retirement of the Lionshead gondola, and a $340,000 loss on
the Golden Peak chairlift. Both lifts are currently being replaced with upgraded
equipment. The net gain for the three months ended June 30, 1995 consists of
gains and losses on the disposals of various items, none of which are
individually significant.

  Other income (expense). The significant components of other income (expense)
for the three months ended June 30, 1996 are (i) a $725,000 increase in the
reserves related to the Company's indemnity to the purchaser of a former
subsidiary of the Company; and (ii) a $450,000 increase in the estimate of the
pension liability related to three founders of the Company. The most significant
component of other income (expense) for the three months ended June 30, 1995 is
income of $687,000 related to the elimination of a reserve for pre-petition
bankruptcy claims.

Liquidity and Capital Resources 

  The Company has historically provided funds for debt service, capital
expenditures and acquisitions through a combination of cash flow from
operations, short-term and long-term borrowings and sales of real estate.

  At September 30, 1995, the Company had outstanding $117.1 million of Senior
Subordinated Notes maturing on June 30, 2002. On December 11, 1995 and February
2, 1996, the Company redeemed principal amounts of $30 million and $24.5
million, respectively, of Senior Subordinated Notes pursuant to the optional
redemption provisions of the Indenture. Under these provisions, the Company was
required to pay a call premium in the amount of 5% of the principal redeemed for
each of these redemptions. At June 30, 1996, the principal amount of Senior
Subordinated Notes outstanding is $62.6 million.

  The Company has $41.2 million of outstanding Industrial Development Bonds
issued by Eagle County, Colorado which accrue interest at 8% per annum and
mature on August 1, 2009. Interest is payable semi-annually on February 1 and
August 1.

  The Company also has two revolving credit facilities ("Credit Facilities")
that provides for total availability of $135 million, which is comprised of a
$105 million Facility A Revolver ("Facility A") and a $30 million Facility B
Revolver ("Facility B"). The maximum borrowings available under Facility A will
be reduced by $25 million on March 31, 1999 with all outstanding principal due
on March 31, 2000. No borrowings under Facility B are permitted unless the
maximum borrowings under Facility A are outstanding. The maximum borrowings
available under Facility B will be reduced by $10 million on March 31, 1997
and further reduced by an additional $10 million on March 31, 1998 with all
outstanding principal due on March 31, 1999. The Credit Facilities are available
for the seasonal working capital needs of Vail Associates and for capital
expenditures and other general corporate purposes, including the issuance of up
to $50 million of letters of credit. Outstanding letters of credit at June 30,
1996 totaled $34.3 million and primarily related to bonds issued by a quasi-
governmental entity in connection with the financing of infrastructure costs in
Bachelor Gulch Village. At September 30, 1995, borrowings outstanding under
Facility A totaled $36 million. During the nine months ended June 30, 1996,
Vail Associates borrowed $61 million under Facility A and repaid $40 million
resulting in an outstanding balance of $21 million at June 30, 1996.

                                       4


 
  Resort capital expenditures for the nine months ended June 30, 1996 were $8.3
million. Investments in real estate for that period were $22.3 million, which
included $4.6 million of mountain improvements, including ski lifts and
snowmaking equipment, which are related to real estate development but will also
benefit resort operations. For the remaining three months of fiscal 1996, the
Company plans to make additional resort capital expenditures of approximately
$12 million and additional investments in real estate of approximately $34
million, which will include approximately $5 million in mountain improvements
which are related to real estate operations but will also benefit resort
operations. The Company plans to fund capital expenditures and investments in
real estate for the balance of fiscal 1996 and the beginning of fiscal 1997 with
borrowings under the Credit Facilities.

  On June 6, 1996, the Company filed a registration statement on Form S-2 (the
"Registration Statement") with the Securities and Exchange Commission to sell
$75 million in securities in an initial public offering ("Offering"). Certain
current stockholders of the Company plan to sell an additional $75 million in
the Offering. The Company plans to use the majority of the net proceeds to
redeem all of the currently outstanding Senior Subordinated Notes. The remaining
proceeds will be used to make repayments on the Credit Facilities. The Company
has postponed the Offering as a result of its entering into the Purchase
Agreement described below. The Company intends to amend the Registration
Statement to reflect the transaction contemplated by the Purchase Agreement and
to file the amended Registration Statement after the closing of the transaction.

  The Company has entered into a Stock Purchase Agreement ("Purchase Agreement")
with Ralston Foods, Inc. and its wholly-owned subsidiary Ralston Resorts, Inc.,
to acquire the capital stock of Ralston Resorts, Inc., the operator of the
Breckenridge, Keystone and Arapahoe Basin ski resorts located in Summit County,
Colorado. The acquisition will be funded through the assumption of $165 million
of the indebtedness of Ralston Resorts, Inc. and the issuance of approximately
3.8 million shares of Common Stock to Ralston Foods, Inc. The Company intends to
refinance its current indebtedness under the Credit Facilities and the
indebtedness to be assumed.

  The Company believes that inflation during the past three years has had little
effect on its performance and that any impact on costs has been largely offset
by increased pricing.

                                       5

 
                                   PART II 

Item 1. Legal Proceedings. 

        None. 


Item 2. Changes in Securities. 

        None. 


Item 3. Defaults Upon Senior Securities. 

        None. 


Item 4. Submission of Matters to a Vote of Security-Holders. 

        None. 


Item 5. Other Information. 

        None. 


                                       6

 
Item 6. Exhibits and Reports on Form 8-K. 

(a) Index to Exhibits 

  The following exhibits are incorporated by reference to the documents
indicated in parentheses which have previously been filed with the Securities
and Exchange Commission.
                                                                    Sequentially
Exhibit                                                               Numbered
Number                        Description                               Page    
- -------                       -----------                           ------------
  2.1    Stock Purchase Agreement Among Vail Resorts, Inc., Ralston 
         Foods, Inc., and Ralston Resorts, Inc. dated July 22, 1996. 
         (Incorporated by reference to Exhibit 2.1 of the report on 
         Form 8-K of Vail Resorts,Inc. dated July 23, 1996.)

  3.1    Amended and Restated Certificate of Incorporation filed
         with the Secretary of State of the State of Delaware on
         the Effective Date. (Incorporated by reference to
         Exhibit 3.1 of the Registration Statement on Form S-4 of
         Gillett Holdings, Inc. (Registration No. 33-52854)
         including all amendments thereto.)

  3.2    Amended and Restated By-Laws adopted on the Effective Date.
         (Incorporated by reference to Exhibit 3.2 of the
         Registration Statement on Form S-4 of Gillett Holdings,
         Inc. (Registration No. 33-52854) including all
         amendments thereto.)

  4.1    Form of Senior Subordinated Indenture by and between
         Gillett Holdings, Inc., as Issuer, and the United States
         Trust Company of New York, as Trustee. (Incorporated by
         reference to Exhibit T3C to Registrant's Application for
         Qualification under the Trust Indenture Act of 1939 on
         Form T-3 filed September 15, 1992, File No. 22-22538.)

  4.2    Form of Class 2 Common Stock Registration Rights
         Agreements between the Company and holders of Class 2
         Common Stock. (Incorporated by reference to Exhibit 4.13
         of the Registration Statement on Form S-4 of Gillett
         Holdings, Inc. (Registration No. 33-52854) including all
         amendments thereto.)

10.1     Management Agreement by and between Beaver Creek Resort
         Company of Colorado and Vail Associates, Inc.
         (Incorporated by reference to Exhibit 10.1 of the
         Registration Statement on Form S-4 of Gillett Holdings,
         Inc. (Registration No. 33-52854) including all
         amendments thereto.)

10.2     Forest Service Term Special Use Permit for Beaver Creek
         ski area. (Incorporated by reference to Exhibit 10.2 of
         the Registration Statement on Form S-4 of Gillett
         Holdings, Inc. (Registration No. 33-52854) including all
         amendments thereto.)

10.3     Forest Service Special Use Permit for Beaver Creek ski
         area. (Incorporated by reference to Exhibit 10.3 of the
         Registration Statement on Form S-4 of Gillett Holdings,
         Inc. (Registration No. 33-52854) including all
         amendments thereto.)

10.4     Forest Service Unified Permit for Vail ski area.
         (Incorporated by reference to Exhibit 10.4 of the
         Registration Statement on Form S-4 of Gillett Holdings,
         Inc. (Registration No. 33-52854) including all
         amendments thereto.)

                                       7

 
                                                                 Sequentially
Exhibit                                                            Numbered
Number                   Description                                  Page   
- -------                  -----------                             ------------
10.5(a)  Employment Agreement dated October 8, 1992 by and among
         Gillett Holdings, Inc., Vail Associates, Inc., Vail
         Associates Real Estate, Inc., Beaver Creek Associates,
         Inc., Packerland Packing Company, Inc. and George N.
         Gillett, Jr. (Incorporated by reference to Exhibit 10.7
         of the Registration Statement on Form S-4 of Gillett
         Holdings, Inc. (Registration No. 33-52854) including all
         amendments thereto.)

10.5(b)  First Amendment to George N. Gillett, Jr. Employment
         Agreement dated as of September 1, 1993 by and among the
         Company, Vail Associates, Inc., Vail Associates Real
         Estate, Inc., Beaver Creek Associates, Inc., Packerland
         Packing Company, Inc., and George N. Gillett, Jr.
         (Incorporated by reference to Exhibit 10.7(b) of the
         report on Form 10-K of Gillett Holdings, Inc. for the
         period from October 9, 1992 through September 30, 1993.)

10.6     Employment Agreement dated October 8, 1992 between Vail
         Associates, Inc. and Andrew P. Daly. (Incorporated by
         reference to Exhibit 10.15 of the Registration Statement
         on Form S-4 of Gillett Holdings, Inc. (Registration No.
         33-52854) including all amendments thereto.)

10.7     Employment Agreement dated October 30, 1992 between Vail
         Associates, Inc. and James Kent Myers. (Incorporated by
         reference to Exhibit 10.10 of the report on Form 10-K of
         Gillett Holdings, Inc. for the period from October 9,
         1992 through September 30, 1993.)

10.8     Joint Liability Agreement by and among Gillett Holdings,
         Inc. and the subsidiaries of Gillett Holdings, Inc.
         (Incorporated by reference to Exhibit 10.10 of the
         Registration Statement on Form S-4 of Gillett Holdings,
         Inc. (Registration No. 33-52854) including all
         amendments thereto.)

10.9(b)  Amendment to Management Agreement by and among the Company
         and its subsidiaries dated as of November 23, 1993.
         (Incorporated by reference to Exhibit 10.12(b) of the
         report on Form 10-K of Gillett Holdings, Inc. for the
         period from October 9, 1992 through September 30,
         1993.)10.10(a)Tax Sharing Agreement between Gillett
         Holdings, Inc. dated as of the Effective Date.
         (Incorporated by reference to Exhibit 10.12 of the
         Registration Statement on Form S-4 of Gillett Holdings,
         Inc. (Registration No. 33-52854) including all
         amendments thereto.)

10.10(b) Amendment to Tax Sharing Agreement by and among the
         Company and its subsidiaries dated as of November 23,
         1993. (Incorporated by reference to Exhibit 10.13(b) of
         the report on Form 10-K of Gillett Holdings, Inc. for
         the period from October 9, 1992 through September 30,
         1993.)

10.11    Form of Gillett Holdings, Inc. Deferred Compensation
         Agreement for certain GHTV employees. (Incorporated by
         reference to Exhibit 10.13(b) of the Registration
         Statement on Form S-4 of Gillett Holdings, Inc.
         (Registration No. 33-52854) including all amendments
         thereto.)

10.12(a) Credit Agreement dated as of March 31, 1995 among The
         Vail Corporation, the Banks named therein and
         NationsBank of Texas, N.A., as issuing banks and agent.
         (Incorporated by reference to Exhibit 10.12(a) of the
         report on Form 10-Q of Gillett Holdings, Inc. for the
         quarterly period ended March 31, 1995.)

                                       8

 
                                                                   Sequentially
Exhibit                                                              Numbered
Number                   Description                                   Page
- -------                  -----------                               ------------
10.12(b) Second Amended and Restated Credit Agreement dated as of
         March 31, 1995 among The Vail Corporation, the banks
         named therein and NationsBank of Texas, N.A., as issuing
         banks and agent. (Incorporated by reference to Exhibit
         10.12(b) of the report on Form 10-Q of Gillett Holdings,
         Inc. for the quarterly period ended March 31, 1995.)

10.12(c) Pledge Agreement dated as of March 31, 1995 among Gillett
         Holdings, Inc. and NationsBank of Texas, N.A. as agent.
         (Incorporated by reference to Exhibit 10.12(c) of the
         report on Form 10-Q of Gillett Holdings, Inc. for the
         quarterly period ended March 31, 1995.)
               
10.12(d) Guaranty dated as of November 23, 1993 by subsidiaries
         named therein for the benefit of NationsBank of Texas,
         N.A., as agent. (Incorporated by reference to Exhibit
         10.17(b) of the report on Form 10-K of Gillett Holdings,
         Inc. for the period from October 9, 1992 through
         September 30, 1993.)

10.12(e) Collateral Agency Agreement dated as of November 23,
         1993 among Vail Associates, Inc., The Vail Corporation,
         Beaver Creek Associates, Inc., NationsBank of Texas,
         N.A., as collateral agent and agent, Colorado National
         Bank as Beaver Creek Indenture Trustee and Vail
         Indenture Trustee. (Incorporated by reference to Exhibit
         10.17(c) of the report on Form 10-K of Gillett Holdings,
         Inc. for the period from October 9, 1992 through
         September 30, 1993.)

10.12(f) Pledge Agreement dated as of November 23, 1993 among The
         Vail Corporation, Vail Associates, Inc., Beaver Creek
         Associates, Inc., Vail Associates Real Estate Group,
         Inc., Vail Associates Real Estate, Inc., as obligors and
         NationsBank of Texas, N.A., as collateral agent.
         (Incorporated by reference to Exhibit 10.17(d) of the
         report on Form 10-K of Gillett Holdings, Inc. for the
         period from October 9, 1992 through September 30, 1993.)

10.12(g) Trust Indenture dated as of September 1, 1992 between
         Eagle County, Colorado, and Colorado National Bank, as
         Trustee, securing Sports Housing Facilities Revenue
         Refunding Bonds. (Incorporated by reference to Exhibit
         10.16(g) of the Registration Statement on Form S-4 of
         Gillett Holdings, Inc. (Registration No. 33-52854)
         including all amendments thereto.)

10.12(h) First Amendment to Trust Indenture dated as of November
         23, 1993 between Eagle County, Colorado and Colorado
         National Bank, as Trustee, securing Sports and Housing
         Facilities Revenue Refunding Bonds. (Incorporated by
         reference to Exhibit 10.17(f) of the report on Form 10-K
         of Gillett Holdings, Inc. for the period from October 9,
         1992 through September 30, 1993.)

10.12(i) Trust Indenture dated as of September 1, 1992 between
         Eagle County, Colorado, and Colorado National Bank, as
         Trustee, securing Sports Facilities Revenue Refunding
         Bonds. (Incorporated by reference to Exhibit 10.16(h) of
         the Registration Statement on Form S-4 of Gillett
         Holdings, Inc. (Registration No. 33-52854) including all
         amendments thereto.)

10.12(j) First Amendment to Trust Indenture dated as of November
         23, 1993 between Eagle County, Colorado and Colorado
         National Bank, as Trustee, securing Sports Facilities
         Revenue Refunding Bonds. (Incorporated by reference to
         Exhibit 10.17(h) of the report on Form 10-K of Gillett
         Holdings, Inc. for the period from October 9, 1992
         through September 30, 1993.)

                                       9

 
                                                                  Sequentially
Exhibit                                                             Numbered
Number                    Description                                 Page
- -------                   -----------                             ------------
10.12(k) Sports and Housing Facilities Financing Agreement dated
         as of September 1, 1992 between Eagle County, Colorado
         and Vail Associates, Inc. (Incorporated by reference to
         Exhibit 10.16(i) of the Registration Statement on Form S-
         4 of Gillett Holdings, Inc. (Registration No. 33-52854)
         including all amendments thereto.)

10.12(l) First Amendment to Sports and Housing Facilities Financing
         Agreement and Assignment and Assumption Agreement dated
         as of November 23, 1993 between Eagle County, Colorado,
         Vail Associates, Inc. and The Vail Corporation.
         (Incorporated by reference to Exhibit 10.17(j) of the
         report on Form 10-K of Gillett Holdings, Inc. for the
         period from October 9, 1992 through September 30, 1993.)

10.12(m) Sports Facilities Financing Agreement dated as of September
         1, 1992 between Eagle County, Colorado and Beaver Creek
         Associates, Inc., with Vail Associates, Inc. as
         Guarantor. (Incorporated by reference to Exhibit
         10.16(j) of the Registration Statement on Form S-4 of
         Gillett Holdings, Inc. (Registration No. 33-52854)
         including all amendments thereto.)

10.12(n) First Amendment to Sports Facilities Financing Agreement
         and Assignment and Assumption Agreement dated as of
         November 23, 1993 by and among Eagle County, Colorado,
         Beaver Creek Associates, Inc., Vail Associates, Inc.,
         and The Vail Corporation. (Incorporated by reference to
         Exhibit 10.17(l) of the report on Form 10-K of Gillett
         Holdings, Inc. for the period from October 9, 1992
         through September 30, 1993.)

10.12(o) Guaranty dated as of September 1, 1992, by Vail Associates,
         Inc. delivered to Colorado National Bank, as Trustee.
         (Incorporated by reference to Exhibit 10.16(k) of the
         Registration Statement on Form S-4 of Gillett Holdings,
         Inc. (Registration No. 33-52854) including all
         amendments thereto.)

10.14    1992 Stock Option Plan of Gillett Holdings, Inc.
         (Incorporated by reference to Exhibit 10.20 of the
         report on Form 10-K of Gillett Holdings, Inc. for the
         period from October 9, 1992 through September 30, 1993.)

10.15    Agreement to Settle Prospective Litigation and for Sale
         of Personal Property dated May 10, 1993, between the
         Company, Clifford E. Eley, as Chapter 7 Trustee of the
         Debtor's Bankruptcy Estate, and George N. Gillett, Jr.
         (Incorporated by reference to Exhibit 10.21 of the
         report on Form 10-K of Gillett Holdings, Inc. for the
         period from October 9, 1992 through September 30, 1993.)

10.16    Employment Agreement dated April 1, 1994 between Gillett
         Holdings, Inc. and James S. Mandel (Incorporated by
         reference to Exhibit 10.22 of the report on Form 10-K of
         Gillett Holdings, Inc. for the year ended September 30,
         1994.)

10.17    Employment Agreement dated April 1, 1994 between Vail
         Associates, Inc. and James S. Mandel (Incorporated by
         reference to Exhibit 10.23 of the report on Form 10-K of
         Gillett Holdings, Inc. for the year ended September 30,
         1994.)

                                      10

 
                                                                   Sequentially
Exhibit                                                               Numbered
Number                   Description                                    Page 
- -------                  -----------                               ------------
21.      List of subsidiaries of Gillett Holdings, Inc.
         (Incorporated by reference to Exhibit 21 of the report
         on Form 10-K of Gillett Holdings, Inc. for the year
         ended September 30, 1995.)

99.1(a)  Debtor's Second Amended Joint Disclosure Statement
         Pursuant to Section 1125 of the Bankruptcy Code for the
         Second Amended Joint Plan of Reorganization of the
         Debtors. (Incorporated by reference to Exhibit T3E.1 of
         Registrant's Application for Qualification under the
         Trust Indenture Act of 1939 on Form T-3 filed September
         15, 1992, File No. 22-22538.)

99.1(b)  Exhibits to Debtor's Second Amended Joint Disclosure
         Statement Pursuant to Section 1125 of the Bankruptcy
         Code for the Second Amended Joint Plan of Reorganization
         of the Debtors. (Incorporated by reference to Exhibit
         T3E.1 of Registrant's Application for Qualification
         under the Trust Indenture Act of 1939 on Form T-3 filed
         September 15, 1992, File No. 22-22538.)

99.2     Supplement to Debtor's Second Amended Joint Disclosure
         Statement Pursuant to Section 1125 of the Bankruptcy
         Code for the Second Amended Joint Plan of Reorganization
         of the Debtors. (Incorporated by reference to Exhibit
         28.2 of the Registration Statement on Form S-4 of
         Gillett Holdings, Inc. (Registration No. 33-52854)
         including all amendments thereto.)

99.3     Exhibits to the Second Amended Joint Plan of
         Reorganization of the Debtors. (Incorporated by
         reference to Exhibit 28.3 of the Registration Statement
         on Form S-4 of Gillett Holdings, Inc. (Registration No.
         33-52854) including all amendments thereto.)

(b) No reports on Form 8-K have been filed during the three months
    ended June 30, 1996.  (See Note 6 to the accompanying
    consolidated financial statements.)


                                  SIGNATURES 

  Pursuant to the requirements of the Securities Exchange Act of 1934, the
Registrant has duly caused this report to be signed on its behalf by the
undersigned, thereunto duly authorized on August 14, 1996.

                                  VAIL RESORTS, INC. 


                               By      /s/ GERALD E. FLYNN        
                                  -------------------------------
                                          Gerald E. Flynn 
                                  Senior Vice President and Chief 
                                        Financial Officer 

  Pursuant to the requirements of the Securities Exchange Act of 1934, this
report has been signed below by the following persons on behalf of the
Registrant and in the capacities indicated on August 14, 1996.
        
                 Signature                        Title   
                 ---------                        -----
 
         /s/    GERALD E. FLYNN   
      ------------------------------          
               Gerald E. Flynn             Senior Vice President
                                         and Chief Financial Officer 
                                      11
 


5 1,000 9-MOS 3-MOS SEP-30-1996 SEP-30-1996 OCT-01-1995 APR-01-1996 JUN-30-1996 JUN-30-1996 531 531 0 0 3,599 3,599 0 0 4,687 4,687 20,341 20,341 235,026 235,026 (34,576) 34,576 382,459 382,459 26,856 26,856 121,766 121,766 0 0 0 0 100 100 184,848 184,648 382,459 382,459 168,124 16,883 168,124 16,883 0 0 125,393 25,325 879 1,226 0 0 13,678 3,254 26,489 (15,468) 11,226 (6,396) 15,263 (9,072) 0 0 0 0 0 0 15,263 (9,072) 1.48 0.88 0 0