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 quarter ended March 31, 2003
                            Commission File # 1-13290


                          THE SPORTS CLUB COMPANY, INC.

                 A Delaware corporation - I.R.S. No. 95-4479735

           11100 Santa Monica Blvd., Suite 300, Los Angeles, CA 90025

                                 (310) 479-5200



     Indicate  by check  mark  whether  the  company  (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
company was  required  to file such  reports)  and (2) has been  subject to such
filing requirements for the past 90 days.



                 Yes          X         No
                           ---------            ----------


     Indicate the number of shares  outstanding of each of the issuer's  classes
of Common Stock, as of the latest practicable date.




                                                          Shares
                                                       Outstanding at
                  Class                                June 26, 2003
-------------------------------------       -----------------------------------
              Common Stock,                              18,369,649
        par value $.01 per share







                          THE SPORTS CLUB COMPANY, INC.
                      CONDENSED CONSOLIDATED BALANCE SHEETS
                      December 31, 2002 and March 31, 2003
                    (Amounts in thousands, except share data)
                                   (Unaudited)


                                                                                       December 31,       March 31,
                                       ASSETS                                              2002             2003
                                                                                           ----             ----
                                                                                        (Restated)
                                                                                                
Current assets:
  Cash and cash equivalents                                                          $     3,185      $       803
  Accounts receivable, net of allowance for doubtful accounts
    of $534 and $538 at December 31, 2002 and March 31, 2003, respectively                 3,951            3,378
  Inventories                                                                              1,169            1,248
  Other current assets                                                                     1,148              903
                                                                                     -----------      -----------
    Total current assets                                                                   9,453            6,332

Property and equipment, at cost, net of accumulated depreciation and
  amortization of $41,119 and $44,076 at December 31, 2002 and
  March 31, 2003, respectively                                                           156,630          154,897
Costs in excess of net assets acquired, less accumulated amortization
  of $2,531 at December 31, 2002 and March 31, 2003                                       12,794           12,794
Other assets                                                                               7,509            8,131
                                                                                       ---------         --------
                                                                                       $ 186,386         $182,154
                                                                                       =========         ========





                        LIABILITIES AND SHAREHOLDERS' EQUITY
                                                                                                
Current liabilities:
  Current installments of notes payable and equipment
    financing loans                                                                  $     2,158      $     5,857
  Accounts payable                                                                         2,545            2,177
  Accrued liabilities                                                                     12,657            9,361
  Deferred revenues                                                                       18,231           17,276
                                                                                     -----------      -----------
    Total current liabilities                                                             35,591           34,671

Notes payable and equipment financing loans,
  less current installments                                                              101,882          101,311
Deferred lease obligations                                                                 8,307            9,229
Minority interest                                                                            600              600
                                                                                       ---------         --------
  Total liabilities                                                                      146,380          145,811

Commitments and contingencies

Redeemable preferred stock, $.01 par value, 10,500 shares authorized;
  10,500 shares issued and outstanding (liquidation preference of $11,248 and
  $11,485 at December 31, 2002 and March 31, 2003, respectively)                          10,727           10,985

Shareholders' equity:
  Preferred stock, $.01 par value, 984,500 shares authorized;
    no shares issued or outstanding                                                           --               --
  Preferred stock, $.01 par value, 5,000 shares authorized; 5,000 shares issued and
   outstanding (liquidation preference of $5,140 and $5,251 at December 31, 2002
   and March 31, 2003, respectively)                                                       5,000            5,000
  Common stock, $.01 par value, 40,000,000 shares authorized;
   21,068,717 shares issued                                                                  211              211
  Additional paid-in capital                                                             101,961          101,702
  Accumulated deficit                                                                    (62,709)         (66,604)
  Treasury stock, at cost, 2,964,764 and 2,863,027 shares at
   December 31, 2002 and March 31, 2003, respectively                                    (15,184)         (14,951)
                                                                                     ------------     ------------
      Shareholders' equity                                                                29,279           25,358
                                                                                     -----------      -----------
                                                                                     $   186,386      $   182,154
                                                                                     ===========      ===========

                See accompanying notes to condensed consolidated
                             financial statements.






                                       1







                          THE SPORTS CLUB COMPANY, INC.
                 CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
                   Three Months ended March 31, 2002 and 2003
                (Amounts in thousands, except per share amounts)
                                   (Unaudited)



                                                                                               Three Months Ended
                                                                                                    March 31,
                                                                                              2002             2003
                                                                                              ----             ----
                                                                                           (Restated)

                                                                                                    
Revenues                                                                                $    29,968       $    32,403

Operating expenses:
   Direct                                                                                    25,095            26,349
   General and administrative                                                                 1,925             1,973
   Selling                                                                                    1,433             1,367
   Depreciation and amortization                                                              3,105             2,960
   Pre-opening expenses                                                                         130               139
                                                                                        -----------       -----------
     Total operating expenses                                                                31,688            32,788
                                                                                        -----------       -----------
       Loss from operations                                                                  (1,720)             (385)

Other expenses:
   Interest expense                                                                           3,384             3,280
   Minority interests                                                                            38                38
   Non-recurring items                                                                          (30)               --
                                                                                        ------------      -----------

      Loss before income taxes                                                               (5,112)           (3,703)

Income tax expense (benefit)                                                                   (836)              192
                                                                                        ------------      -----------

       Net loss                                                                              (4,276)           (3,895)

Dividends on preferred stock                                                                     36               348
                                                                                        -----------       -----------

       Net loss attributable to common shareholders                                     $    (4,312)      $    (4,243)
                                                                                        ============      ============

Net loss per share:
   Basic and diluted                                                                    $     (0.24)      $     (0.23)
                                                                                        ============      ============

Weighted average shares outstanding:
   Basic and diluted                                                                         18,027            18,160
                                                                                        ===========       ===========


                See accompanying notes to condensed consolidated
                             financial statements.




                                       2







                          THE SPORTS CLUB COMPANY, INC.
                 CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                   Three Months ended March 31, 2002 and 2003
                             (Amounts in thousands)
                                   (Unaudited)
                                                                                            Three Months Ended
                                                                                                 March 31,
                                                                                          2002              2003
                                                                                          ----              ----
                                                                                       (Restated)
                                                                                                
Cash flows used in operating activities:
    Net loss                                                                         $     (4,276)    $     (3,895)
    Adjustments to reconcile net loss to net cash
    used in operating activities:
        Depreciation and amortization                                                       3,104            2,960
        (Increase) decrease in:
           Accounts receivable, net                                                           185              573
           Inventories                                                                         (7)             (79)
           Other current assets                                                              (940)             244
           Other assets                                                                    (1,108)            (621)
        Increase (decrease) in:
           Accounts payable                                                                 1,281             (368)
           Accrued liabilities                                                             (2,212)          (3,065)
           Deferred revenues                                                                   (6)            (955)
           Deferred lease obligations                                                       1,676              923
                                                                                     ------------     ------------
               Net cash used in operating activities                                       (2,303)          (4,283)

Cash flows provided by (used in) investing activities:
        Capital expenditures                                                               (3,235)          (1,227)
        Proceeds from sale of The Sports Club/Las Vegas-net of costs                        6,158               --
                                                                                     ------------     ------------
               Net cash provided by (used in) investing activities                          2,923           (1,227)

Cash flows provided by financing activities:
        Proceeds from issuance of Preferred Stock, net of costs                            10,000               --
        Proceeds from notes payable and equipment financing loans                          11,800            3,650
        Repayments of notes payable and equipment financing loans                         (21,136)            (522)
                                                                                     -------------    -------------
               Net cash provided by financing activities                                      664            3,128
                                                                                     ------------     ------------
               Net increase (decrease) in cash and cash equivalents                         1,284           (2,382)
Cash and cash equivalents at beginning of period                                            1,482            3,185
                                                                                     ------------     ------------
Cash and cash equivalents at end of period                                           $      2,766     $        803
                                                                                     ============     ============

Supplemental disclosure of cash flow information:
        Cash paid for interest                                                       $      5,861     $      5,780
                                                                                     ============     ============
        Cash paid for income taxes                                                   $         --     $         11
                                                                                     ============     ============


                See accompanying notes to condensed consolidated
                             financial statements.






                                       3





                          THE SPORTS CLUB COMPANY, INC.
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                      December 31, 2002 and March 31, 2003

1. Basis of Presentation

     The condensed  consolidated  financial statements included herein have been
prepared by the Company  pursuant to the rules and regulations of the Securities
and Exchange Commission ("SEC"). The condensed consolidated financial statements
should be read in conjunction with the Company's December 31, 2002, consolidated
financial  statements and notes thereto  included in the Company's Annual Report
on Form 10-K/A (SEC File  Number  1-13290).  Certain  information  and  footnote
disclosures  which are  normally  included in financial  statements  prepared in
accordance with generally accepted accounting  principles have been condensed or
omitted  pursuant to SEC rules and  regulations.  The Company  believes that the
disclosures made are adequate to make the information  presented not misleading.
The information reflects all adjustments that, in the opinion of management, are
necessary  for a fair  presentation  of the  financial  position  and results of
operations for the interim periods set forth herein. All such adjustments are of
a normal and  recurring  nature.  The results for the  three-month  period ended
March 31, 2003, are not necessarily indicative of the
results for the fiscal year ending December 31, 2003.

2. Cash and Cash Equivalents

     The  Company   considers  all  highly  liquid   investments  with  original
maturities  of three months or less to be cash  equivalents.  On March 31, 2003,
cash and cash equivalents were $803,000.

3. Notes Payable and Equipment Financing Loans

     Notes payable and equipment financing loans are summarized as follows:



                                                          December 31,          March 31,
                                                              2002                2003
                                                              ----                ----
                                                               (Amounts in thousands)

                                                                     
     Senior Secured Notes (a)......................... $      100,000      $      100,000
     Equipment financing loans (b)....................          4,040               3,518
     Credit Line (Note 4 Bank Credit Facility)........             --               3,650
                                                       --------------      --------------
                                                              104,040             107,168
     Less current installments........................          2,158               5,857
                                                       --------------      --------------
                                                       $      101,882      $      101,311
                                                       ==============      ==============


---------

               (a) On April 1, 1999, the Company  issued in a private  placement
               $100.0  million of 11 3/8% Senior Secured Notes due in March 2006
               (the "Senior  Notes") with  interest  due  semi-annually.  In May
               1999,  the Senior Notes were  exchanged for  registered  Series B
               Senior  Secured Notes (the "Senior  Secured  Notes").  The Senior
               Secured Notes are secured by  substantially  all of the Company's
               assets,  other than certain excluded  assets.  In connection with
               the issuance of the Senior  Secured  Notes,  the Company  entered
               into an  indenture  dated as of April 1, 1999  (the  "Indenture")
               which  includes  certain  covenants  which as of March 31,  2003,
               restrict the Company's ability, subject to certain exceptions,



                                       4



               to: (i) incur  additional  indebtedness;  (ii) pay  dividends  or
               other distributions,  or repurchase capital stock or other equity
               interests or  subordinated  indebtedness;  and (iii) make certain
               investments.  The Indenture also limits the Company's ability to:
               (i) enter into transactions with affiliates, (ii) create liens on
               or  sell  certain  assets,  and  (iii)  enter  into  mergers  and
               consolidations. Except as set forth in Section 3.7(b), the Senior
               Secured Notes are not redeemable at the Company's option prior to
               March 15,  2003.  Thereafter,  the Senior  Secured  Notes will be
               subject to redemption  at the option of the Company,  in whole or
               in part, at the  redemption  prices  (expressed as percentages of
               principal  amount)  set forth  below,  plus  accrued  and  unpaid
               interest thereon,  if any, to the applicable  redemption date, if
               redeemed  during the twelve month period  beginning on March 15th
               of the years indicated below:

                Year                                 Percentage
                ----                                 ----------

                2003                                 105.688%
                2004                                 102.844%
                2005 and thereafter                  100.000%

               At any time or from  time to time  prior to March 15,  2002,  the
               Company  may,  at its  option,  redeem up to 35% of the  original
               principal  amount of the Senior  Secured Notes issued on or after
               the  Issue  Date,  at a  redemption  price  of  111.375%  of  the
               principal amount thereof,  plus accrued and unpaid  interest,  if
               any,  through the applicable  redemption  date, with the net cash
               proceeds of one or more Public  Equity  Offerings:  provided that
               (i) such redemption  shall occur within sixty days of the date of
               closing of such Public  Equity  Offering and (ii) at least 65% of
               the aggregate  principal amount of Senior Secured Notes issued on
               or after the Issue Date  remains  outstanding  immediately  after
               giving effect to each such redemption.

               (b) The  equipment  financing  loans are  secured  by  furniture,
               fixtures and  equipment.  The amounts are generally  repayable in
               monthly payments over four or five years with effective  interest
               rates between 8.5% and 10.5%.

4. Credit Facility

     At March 31, 2003, the Company had a $10.0 million  credit  facility from a
commercial bank. At that date, $3.7 million was outstanding and $5.2 million was
utilized  in the form of  letters  of  credit.  On June 12,  2003,  the  Company
obtained  alternative  financing in the form of a secured  five-year  promissory
loan in the amount of $20.0 million. Amounts outstanding under the previous bank
credit facility were repaid with some of the proceeds of the new loan.

     The new loan is  evidenced by a  promissory  note that bears  interest at a
fixed interest rate of 7.25%;  requires monthly  principal and interest payments
of $144,561;  is secured by the common stock and all the assets of Irvine Sports
Club,  Inc.,  the  Company's  wholly  owned  subsidiary  that  owns  The  Sports
Club/Irvine; and is guaranteed by the Company's two Co-Chief Executive Officers.
The note requires The Sports Club/Irvine to maintain a minimum operating income,
as defined,  or the Company  will be  required  to  establish a payment  reserve
account of up to $607,000.  The note may be prepaid at any time without  penalty
and requires a final principal payment of $18.3 million on July 1, 2008.

5. Net Loss per Share

     Basic loss per share  represents the net loss less an accrual for Preferred
Stock dividends divided by the weighted-average number of shares of Common Stock
outstanding for the period.  Diluted loss per share excludes the dilutive effect
of common stock  equivalents.  For the three months ended March 31, 2003,  there
were 2,438,782 anti-dilutive

                                       5


common stock equivalents.  For the three months ended March 31, 2002, there were
1,973,179 anti-dilutive common stock equivalents.

6. Income Tax Benefit

     The income tax benefit  recorded for the three months ended March 31, 2002,
was the result of a federal  income tax refund the Company  received as a result
of changes in existing tax laws offset by an accrual for state income taxes. The
federal income tax benefit  arises from the Company's  ability to carry back net
operating  losses  incurred  during 2001 to prior tax years in which the Company
had taxable  income.  The benefit  recorded is consistent with the provisions of
statement of Financial Accounting Standards Board No. 109, Accounting for Income
Taxes.

7. Redeemable Preferred Stock

     On March 18, 2002, the Company  completed a $10.5 million private placement
of a newly  created  series of its  Convertible  Preferred  Stock.  The  Company
received $9.9 million in cash, after issuance costs, and issued 10,500 shares of
Series B Preferred Stock,  $.01 par value ("Series B Preferred"),  at a price of
$1,000 per share.  The  Company  has the  obligation  to redeem any  outstanding
shares of Series B  Preferred  on March 18,  2009 at a price of $1,000 per share
plus accrued but unpaid dividends. Dividends accrue at the annual rate of $90.00
per share.  Such dividends are cumulative but do not accrue  interest and at the
Company's  option,  may be paid in cash or in  additional  shares  of  Series  B
Preferred. The Series B Preferred may, at the option of the holder, be converted
into  shares of Common  Stock at the rate of $3.00 per share  (resulting  in the
issuance of  3,500,000  shares of Common Stock if 100% of the Series B Preferred
is converted at that price).  The conversion price will be adjusted  downward in
the event the Company issues  additional shares of Common Stock at a price below
$3.00 per share, subject to certain exceptions; and any such downward adjustment
is subject to the prior approval of the American Stock Exchange ("AMEX"). In the
event the Series B Preferred is redeemed before March 18, 2005, the holders will
receive a warrant  to  purchase  shares of Common  Stock at a price of $3.00 per
share,  exercisable  before March 18,  2007.  In the event of  liquidation,  the
Series B Preferred  holders are entitled to receive,  prior and in preference to
any  distribution  to common  shareholders  and pari passu  with  holders of the
Series C Preferred  Stock,  an amount equal to $1,000 for each share of Series B
Preferred then outstanding.

     The initial  carrying  value of the Series B Preferred  was recorded at its
"fair  value"  (sale  price  less costs to issue) on the date of  issuance.  The
carrying value of the Series B Preferred will be  periodically  adjusted so that
the carrying  value equals the  redemption  value on the  redemption  date.  The
carrying value of the Series B Preferred will also be periodically  adjusted for
any accrued and unpaid  dividends.  At December 31, 2002 and March 31, 2003, the
Series B Preferred carrying value consisted of the following ($ in thousands):



                                                                      December 31,          March 31,
                                                                          2002                2003
                                                                          ----                ----
                                                                               
Initial fair value, sale price of $10,500
     less costs to issue of $592..................................$        9,908     $          9,908
Redemption value accretion.........................................           71                   92
Accrued and unpaid dividends accretion.............................          748                  985
                                                                   -------------     ----------------
     Total carrying value                                         $       10,727     $         10,985
                                                                  ==============     ================



                                       6



8.  Litigation

     The Company is involved in various  claims and lawsuits  incidental  to its
business,  including claims arising from accidents.  However,  in the opinion of
management,  the Company is adequately  insured against such claims and lawsuits
involving personal injuries,  and any ultimate liability arising out of any such
proceedings will not have an material adverse effect on the Company's  financial
condition, cash flow or results of operations.

9. New Accounting Pronouncements

     The Company has elected to account for stock  options  granted to employees
and  directors  under the  provisions of APB Opinion No. 25, using the intrinsic
value method.  Entities electing to continue using the accounting  prescribed by
APB Opinion No. 25 must make pro forma  disclosures of net income and income per
share,  as if the fair value based method of accounting  defined in SFAS No. 123
had been applied.  In accordance with APB Opinion No. 25, no  compensation  cost
has been  recognized as the fair value of the  Company's  stock was equal to the
exercise price of the options at the date of grant.  Had  compensation  cost for
the Company's plan been  determined  consistent with SFAS No. 123, the Company's
net income  (loss)  attributable  to common  shareholders  and income (loss) per
share would have been reduced to the pro-forma amounts indicated below:



                                                                              Three Months Ended March 31,
                                                                              ----------------------------
                                                                                  2002              2003
                                                                                  ----              ----
                                                                             (in thousands, except per share
                                                                                          data)
                                                                                         
   Net income (loss) attributable to common shareholders, as reported..    $     (4,312)       $       (4,243)

   Stock-based employee compensation expense
        included in reported net loss..................................              --                   --

   Stock-based employee compensation expense
        determined under fair value based method for
        all awards.....................................................            (310)                 (164)
                                                                           -------------       ---------------

   Adjusted net income (loss) attributable to commons shareholders.....    $     (4,622)       $       (4,407)
                                                                           =============       ===============

   Net loss per share as reported basic and diluted....................    $      (0.24)       $        (0.23)
                                                                           =============       ===============

        Adjusted basic and diluted.....................................    $      (0.26)       $        (0.24)
                                                                           =============       ===============


10. Restatement

     On June 26, 2003,  the Company filed a Form 10-K/A with the  Securities and
Exchange Commission to restate its previously issued financial  statements.  The
adjustments  consisted of several items;  however, the principal adjustment is a
correction of the methodology used to recognize private training  revenues.  The
Company had been  recognizing  private training on a cash basis rather than when
the  private  training  session  was  given,  as  required  by GAAP.  The  other
adjustments made as part of the restatement were not significant individually or
in total.  Accordingly,  the  operating  results for the quarter ended March 31,
2002, have been restated from those originally  presented in the Company's March
31, 2002 Form 10-Q.




                                       7




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

Overview

     The  following  discussion  and  analysis of our  financial  condition  and
results  of  operations  are based  upon our  condensed  consolidated  financial
statements  and notes  thereto,  which have been  prepared  in  accordance  with
accounting  principles  generally accepted in the United States. The preparation
of these financial  statements  requires us to make estimates and judgments that
affect the reported  amounts of assets,  liabilities,  revenues and expenses and
related  disclosure of contingent assets and liabilities.  On an on-going basis,
we  evaluate  our   estimates,   including   those   related  to  principles  of
consolidation, revenue recognition,  inventories, depreciation and amortization,
start up costs,  impairment of  long-lived  assets and  long-lived  assets to be
disposed of, fair value of financial instruments and segment reporting.  We base
our estimates on historical  experience and on various other assumptions that we
believe to be reasonable under the circumstances,  the results of which form the
basis for making  judgments  about the carrying values of assets and liabilities
that are not readily apparent from other sources. Actual results may differ from
these estimates under different assumptions or conditions.

Results of Operations

Comparison of Three Months Ended March 31, 2003 to Three Months Ended March 31,
2002.

     Our revenues for the three months ended March 31, 2003, were $32.4 million,
compared  to $30.0  million  for the same  period in 2002,  an  increase of $2.4
million or 8.1%.  Revenue  increased by $2.9 million primarily as a result of an
8.4% growth in  membership,  from March 31, 2002 through March 31, 2003,  and to
annual rate  increases for monthly dues and other  ancillary  services.  Revenue
growth was the strongest at our five most recently opened Clubs, which accounted
for $2.8  million of the $2.9  million  dollar  increase.  Revenue  decreased by
$548,000  as a result of the sale of The Sports  Club/Las  Vegas on January  31,
2002.

     Our direct  expenses  increased by $1.2 million (5.0%) to $26.3 million for
the three months ended March 31, 2003,  versus $25.1 million for the same period
in 2002.  Direct expenses  increased by $1.7 million primarily as a result of an
increase in variable direct expenses  associated with the 8.4% membership growth
and due to increased  workers  compensation,  property and  liability  insurance
costs.  Direct  expenses  decreased  by  $507,000  due to the sale of The Sports
Club/Las Vegas on January 31, 2002.  Direct expenses as a percent of revenue for
the three  months  ended March 31,  2003,  decreased to 81.3% from 83.7% for the
same period in 2002. As membership levels and therefore revenues increase at the
five Sports Club/LA Clubs opened in 2000 and 2001, the direct expense percentage
should  continue  to  decrease.  There  is  no  assurance,  however,  that  such
membership or revenue growth will occur.

     Our general and  administrative  expenses  were $2.0  million for the three
months ended March 31, 2003, versus $1.9 million for the same period in 2002, an
increase of $48,000 or 2.5%.  The  increase  in our  general and  administrative
expenses was primarily the result of increased workers'  compensation  insurance
costs, increased group medical and  property/liability  insurance costs. General
and administrative expenses decreased as a percentage of revenue to 6.1% for the
three  months ended March 31,  2003,  from 6.4% for the same period in 2002.  We
believe that general and administrative expenses should continue to

                                       8


decrease as a percentage of future  revenues as we expand and achieve  economies
of scale.  There is no assurance,  however,  that said expansion or economies of
scale will be achieved.

     Our selling  expenses  remained at $1.4  million for both the three  months
ended March 31, 2003 and for the three months ended March 31, 2002.  We continue
to concentrate our advertising and promotion  efforts at the five Sports Club/LA
Clubs opened in 2000 and 2001.  Selling  expenses  decreased as a percentage  of
revenue to 4.2% for the three  months  ended March 31,  2003,  from 4.8% for the
same period in 2002.

     Our depreciation and amortization  expenses were $3.0 million for the three
months ended March 31, 2003,  versus $3.1 million for the same period in 2002, a
decrease of $145,000 or 4.7%.  The  decrease in  depreciation  and  amortization
expenses was primarily  the result of assets at the Reebok Sports  Club/New York
becoming fully depreciated. There was also a decrease of $32,000 due to the sale
of The Sports Club/Las Vegas on January 31, 2002.

     Pre-opening  expenses  were  $139,000  for the three months ended March 31,
2003, versus $130,000 for the same period in 2002.  Pre-opening expenses for the
three months ended March 31, 2003,  consisted of expenses  related to The Sports
Club/LA-Beverly  Hills,  which  is  scheduled  to  open  later  this  year.  The
pre-opening  expenses for the three  months  ended March 31, 2002,  consisted of
expenses  related to a possible  Club site on Long  Island in New York.  We have
since decided not to develop the Long Island site.

     We incurred  interest  expense of $3.3  million for the three  months ended
March 31,  2003,  versus $3.4 million for the same period in 2002, a decrease of
$104,000 or 3.1%.  Interest expense  decreased by $60,000 due to decreased usage
of our bank  credit  facility  and by $44,000 due to a  reduction  of  equipment
financing loans.

     We recorded a  non-recurring  gain of  $30,000,  related to the sale of The
Sports Club/Las Vegas on January 31, 2002.

     The tax  provision  recorded for the three months ended March 31, 2003,  is
comprised of New York City and New York State  income taxes  incurred on pre-tax
earnings at our Reebok  Sports  Club/New  York. We did not record any federal or
state deferred tax benefit related to our consolidated pre-tax loss incurred for
the three  months  ended  March 31,  2003.  After the New York City and New York
State  income  taxes,  our   consolidated   net  loss   attributable  to  common
shareholders  for the three  months  ended March 31,  2003,  was $4.2 million or
$0.23 per basic and diluted share. The tax benefit recorded for the three months
ended March 31, 2002, was the result of an estimated $900,000 federal income tax
refund we received due to tax law changes that allowed us to carry-back our 2001
loss to prior tax years  offset by New York City and New York State income taxes
of $64,000  incurred at our Reebok Sports  Club/New  York. We did not record any
federal or state deferred tax benefit related to our  consolidated  pre-tax loss
incurred for the three months ended March 31, 2002.  After the tax benefit,  our
consolidated net loss  attributable to common  shareholders for the three months
ended March 31, 2002, was $4.3 million or $0.24 per basic and diluted share.

Liquidity and Capital Resources

Capital Requirements - Existing Operations

     On April 1, 1999,  we issued in a private  placement  $100.0  million of 11
3/8% Senior Secured Notes (the "Senior  Secured  Notes") due in March 2006, with
interest due semi-annually. The Senior Secured Notes were issued pursuant to the
terms of an indenture

                                       9


agreement  dated April 1, 1999 (the  "Indenture").  The Senior Secured Notes are
secured by substantially all of our assets,  other than certain excluded assets.
The Indenture includes certain covenants that restrict our ability to: (i) incur
additional  indebtedness;   (ii)  pay  dividends  or  other  distributions,   or
repurchase capital stock or other equity interests or subordinated indebtedness;
and (iii) make certain  investments.  The Indenture  also limits our ability to:
(i) enter  into  transactions  with  affiliates;  (ii)  create  liens on or sell
certain assets; and (iii) enter into mergers and  consolidations.  The Indenture
requires us to make semi-annual  interest payments of $5.7 million on March 15th
and September 15th of each year.

     We incur capital  expenditures for normal  replacement of fitness equipment
and updating Clubs. Our Clubs are upscale and capital improvements are regularly
needed  to  retain  the  upscale  nature  and   presentation  of  the  Clubs.  A
deterioration  of the quality of the Clubs can lead to reduction  in  membership
levels and lower revenues. We estimate that expenditures of between 3% and 4% of
revenues,  depending  on the age of the Club,  will be necessary to maintain the
quality of the Clubs to our satisfaction.  We also expect to spend approximately
$700,000 during the next year to upgrade our management  information systems and
enhance our disaster recovery capabilities.

     All our mature  Sports  Clubs  (Clubs open at least five  years)  currently
generate  positive  cash flow from  operations.  Newly  developed  Clubs tend to
achieve  significant  increases in revenues until a mature  membership  level is
reached.  In the past,  recently  opened Clubs that have not yet achieved mature
membership levels have operated at a loss or at only a slight profit as a result
of fixed expenses that, together with variable operating  expenses,  approximate
or exceed  membership  fees and other  revenue.  The time  period  necessary  to
achieve  positive cash flows is dependent upon the membership  levels and amount
of fixed costs.  Three of our new Clubs now generate  positive  cash flows while
two of the new  Clubs  require  cash to fund  their  operating  activities.  Our
consolidated cash flows from operations for each of the last three years and for
the first quarter of 2003 were negative.  We expect this trend to continue until
the newly opened Clubs generate  sufficient  positive cash flows. Our ability to
generate  positive  cash  flow  from  operating  activities  is  dependent  upon
increasing  membership  levels at these Clubs and we cannot offer any  assurance
that we will be successful in these efforts.

     At March 31, 2003, we had $3.5 million of outstanding  equipment  financing
loans.  We make  monthly  principal  and interest  payments on this debt.  These
monthly  payments are currently  $203,000 and they will continue  until December
2004, when a significant  portion of the debt will be repaid.  On June 12, 2003,
we entered into a new loan to replace our prior bank credit facility.  This loan
requires us to make monthly  principal and interest payments of $144,561 through
June 2008.

     The Indenture  requires us to make an offer to retire Senior  Secured Notes
if the net proceeds of any asset sale are not  reinvested  in assets  related to
our business,  unless the remaining net proceeds are less than $10.0 million. To
the extent we sell assets, the proceeds from those sales would be subject to the
excess  proceeds  provision of the  Indenture.  We are currently not required to
make such an offer as a result of the sale of any of our assets.



                                       10




     Other than our normal operating  activities and capital  expenditures,  our
total cash requirements for our existing  operations  through March 31, 2004 are
estimated to be as follows (amounts in thousands):

Indenture interest......................................    $          11,375
Information system upgrades.............................                  700
Payments on long-term debt..............................                3,503
                                                            -----------------
                                                            $          15,578
                                                            =================

Capital Requirements - New Clubs

     On April  22,  2002,  we signed a lease to  develop  The  Sports  Club/LA -
Beverly Hills. The new Sports Club/LA, which will be approximately 40,000 square
feet,  will be located at 9601  Wilshire  Boulevard  in the heart of the Beverly
Hill's retail and commercial district. Anticipated development costs and working
capital  requirements are approximately $9.0 million.  We view the Beverly Hills
market as an excellent  location for The Sports  Club/LA brand and this Club may
serve as a prototype  for  smaller  sized  Clubs to be built in  locations  near
existing  Sports  Club/LA  sites.  We have been  searching  for a joint  venture
partner to contribute to the development  costs necessary to complete this Club.
However,  we have not been able to find a party willing to  participate on terms
that we find acceptable. Therefore, it now appears that we will need to complete
the  development  of this Club with our own funds.  As of March 31, 2003 we have
spent  approximately $1.5 million on this development and we anticipate spending
another $7.5 million by December 31, 2003.

     We also  anticipate  entering  into a  management  service  agreement  with
Terrimark  Brickell II Ltd., an affiliate of Millennium  Partners LLC, to manage
The  Sports  Club/LA  -  Miami.  Millennium  Partners  LLC  and  its  affiliates
("Millennium")  collectively owns approximately 36.6% of our common stock. Under
the terms of the agreement,  Millennium will provide all the capital required to
develop this facility and  Millennium  will retain a 100% ownership in the Club.
We will be entitled to a management  fee based upon the Club's  revenues and can
also earn a profit participation based upon the facility's net operating income,
as  defined.  We will not be  required  to invest any of our  capital  into this
development.

Cash and Credit Availability

     During the first quarter of 2003 our operating  activities  generated  $1.5
million before we made interest  payments of $5.8 million resulting in a net use
of cash from operating  activities of $4.3 million.  We believe we will continue
to  generate  positive  cash  flow from  operating  activities  before  interest
payments and that such amount will increase as our new Clubs continue to mature.

     On June 12, 2003, we replaced our existing bank credit  facility with a new
$20.0 million  loan.  We used $8.3 million of those  proceeds to repay our prior
bank credit facility.  After the payment of various closing costs, the remaining
$10.9 million will be added to our cash balances. The prior bank credit facility
has now been  terminated.  We expect to use most of these funds to complete  the
development of The Sports Club/LA-Beverly Hills.

     On April 4, 2003, we announced that we received a "going private"  proposal
from a group  consisting  of four of our  principal  stockholders  and a private
equity fund to purchase all the outstanding shares of our common stock not owned
by these and certain other stockholders for a cash price of $3.00 per share. The
offer was  submitted  to a Special  Committee of our Board of  Directors,  which
together with its legal and financial advisors will evaluate the offer

                                       11


on behalf of the public stockholders.  The transaction, as currently structured,
would result in a capital infusion of approximately $8.5 million to the Company.
Those funds  would be  available  for  general  working  capital  purposes.  The
ultimate  completion of the  transaction is still subject to many conditions and
therefore its completion and the resulting capital infusion are not assured.

     The Indenture allows us to incur up to $10.0 million of equipment financing
obligations.  At March 31,  2003,  we had $3.5  million of  equipment  financing
obligations  outstanding  and would be allowed to  finance  an  additional  $6.5
million with our equipment serving as collateral.

Summary

     Our cash  balances  at March 31,  2003,  plus  amounts  generated  from our
operations and our  refinancing of the Bank credit  agreement,  provides us with
the funds  required to complete the  development  of The Sports  Club/LA-Beverly
Hills and to make our September  15th, 2003 interest  payment.  In order to make
our  interest  payment due on March 15, 2004 we will need to complete the "going
private" transaction that will generate an estimated $8.5 million of new capital
for the  Company  or we would  be  required  to sell  additional  assets,  offer
additional  equity  securities or increase our cash flow from operations to meet
our cash flow needs.  There can be no assurance that we will be able to complete
the "going private" transaction or raise additional capital by selling assets or
by  offering   additional  equity   securities.   However,   two  of  our  major
shareholders,  who now guarantee our new $20.0 million loan,  have  committed to
providing us with sufficient financial support to continue our operations.

     Additional  funds will be required to undertake any future  acquisitions or
the development of additional new Clubs.  We would consider  entering into joint
ventures,  partnership  agreements  or  management  agreements  (subject  to the
restrictions  and  limitations  on such  transactions  in the Indenture) for the
purpose of developing new Clubs,  but only if such  arrangements  would generate
additional  cash flow or further  enhance The Sports  Club/LA  brand name in the
market place.

Forward Looking Statements

     From time to time we make  "forward-looking  statements" within the meaning
of Section 27A of the  Securities  Act of 1933 and Section 21E of the Securities
Exchange  Act of 1934.  Forward-looking  statements  include  the  words  "may,"
"will,"  "estimate,"  "continue,"  "believe," "expect" or "anticipate" and other
similar words. The forward-looking  statements  generally appear in the material
set forth under the heading  "Management's  Discussion and Analysis of Financial
Condition  and Results of  Operations"  but may be found in other  locations  as
well.  Forward-looking  statements  may also be found in our other reports filed
with the Securities and Exchange  Commission and in our press releases and other
public disclosures.  These  forward-looking  statements  generally relate to our
plans and  objectives  for future  operations  and are based  upon  managements'
reasonable  estimates of future results or trends.  Although we believe that our
plans  and  objectives   reflected  in  or  suggested  by  such  forward-looking
statements are reasonable,  such plans or objectives may not be achieved. Actual
results  may differ  from  projected  results  due to  unforeseen  developments,
including developments relating to the following:

     o    the   availability  and  adequacy  of  our  cash  flow  and  financing
          facilities  for our  requirements,  including  payment  of the  Senior
          Secured Notes,


                                       12


     o    our  ability  to  attract  and  retain   members,   which  depends  on
          competition,  market acceptance of new and existing sports and fitness
          clubs and  services,  demand  for  sports and  fitness  club  services
          generally  and  competitive  pricing  trends in the sports and fitness
          market,

     o    our ability to successfully develop new sports and fitness clubs,

     o    disputes or other problems  arising with our  development  partners or
          landlords,

     o    changes in economic, competitive,  demographic and other conditions in
          the  geographic  areas  in  which  we  operate,   including   business
          interruptions resulting from earthquakes or other causes,

     o    competition,

     o    changes in personnel or compensation, and

     o    changes in statutes and regulations or legal proceedings and rulings.

     We will not update forward-looking statements even though our situation may
change in the future.


                                       13




ITEM 3.  QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

     We are also  exposed to risk from a change in interest  rates to the extent
we are required to refinance  existing fixed rate  indebtedness  at rates higher
than those prevailing at the time the existing  indebtedness was incurred. As of
March 31, 2003, we had Senior Secured Notes totaling $100.0 million due in March
2006.  Annual  interest of $11.4 million is payable  semi-annually  in March and
September.  At March 31,  2003,  the fair value of the Senior  Secured  Notes is
approximately  $90.0  million.  We also have a $20.0  million  loan with a fixed
interest  rate of 7.25% that matures and requires a final  principal  payment of
$18.3 million on July 1, 2008. A change in interest rates of 1% would impact our
interest expense by approximately $1.2 million per year.

ITEM 4.           CONTROLS AND PROCEDURES

     (a)  Evaluation of disclosure controls and procedures.

     The management of the Company,  including the Co-Chief  Executive  Officers
and Chief Financial  Officer,  have conducted an evaluation of the effectiveness
of the  Company's  disclosure  controls and  procedures  pursuant to Rule 13a-14
under the Securities  Exchange Act of 1934 as of a date (the "Evaluation  Date")
within  90 days  prior  to the  filing  date of this  report.  Based  upon  that
evaluation,   the  Co-Chief  Executive  Officers  and  Chief  Financial  Officer
concluded that, as of the Evaluation Date, the Company's disclosure controls and
procedures were effective in ensuring that all material  information relating to
the Company required to be filed in this quarterly report has been made known to
them in a timely manner.

     (b)  Changes in internal controls.

     There  have been no  significant  changes  made in the  Company's  internal
controls or in other factors that could  significantly  affect internal controls
subsequent to the Evaluation Date.




                                       14




PART II.   OTHER INFORMATION

ITEM 1.    Legal Proceedings

     The Company is involved in various  claims and lawsuits  incidental  to our
business,  including claims arising from accidents.  However,  in the opinion of
management, we are adequately insured against such claims and lawsuits involving
personal  injuries,   and  any  ultimate  liability  arising  out  of  any  such
proceedings will not have a material adverse effect on our financial  condition,
cash flow or results of operations.

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

Item 6.           Exhibits and Reports on Form 8-K

a)   Exhibits

     99.1 Certification  of D.  Michael  Talla  pursuant  to Section  302 of the
          Sarbanes-Oxley Act of 2002.

     99.2 Certification  of Rex A.  Licklider  pursuant  to  Section  302 of the
          Sarbanes-Oxley Act of 2002.

     99.3 Certification  of  Timothy  O'Brien  pursuant  to  Section  302 of the
          Sarbanes-Oxley Act of 2002.

     99.4 Certification  pursuant to 18 U.S.C. Section 1350, as adopted pursuant
          to Section 906 of the Sarbanes-Oxley Act of 2002.

b)   The following reports on Form 8-K have been filed since December 31, 2002:

     On April 4, 2003,  we filed a report on Form 8-K  announcing  that on March
31, 2003, Millennium Partners LLC and its affiliates,  Rex Licklider, D. Michael
Talla and Kayne  Anderson  Capital  Advisors  L.P.  executed  a term  sheet with
Palisade  Concentrated Equity Partnership,  L.P., which was amended and restated
on April 9, 2003. The Term Sheet sets forth a non-binding commitment on the part
of the  Principal  Shareholders  and Palisade to  consummate  a "going  private"
transaction with the Company.

                                       15


          On April 18 2003,  we filed a report  on Form 8-K  announcing  that on
     April 4, 2003,  The Sports Cub  Company,  Inc.  received a "going  private"
     proposal from a group consisting of four of its principal  stockholders and
     a private equity fund to purchase all  outstanding  shares of the Company's
     common   stock  not  owned  by  these  and  certain   other   stockholders.
     Additionally, on April 14, 2003, The Company's Board of Directors appointed
     Philip J. Swain to the office of President and Chief Operating Officer,  an
     office  that has been  vacant  since the  resignation  of John  Gibbons  in
     February 2000. Also, on April 14, 2003, the Special  Committee  approved an
     amendment to the Company's Rights Agreement  adopted on September 29, 1998.
     The Amendment provides that until May 31, 2003, the Rights Plan will not be
     triggered as a result of any non-binding  "going  private"  negotiations or
     understandings between and among the Principal Shareholders.

          On June 2, 2003, we filed a report on Form 8-K announcing  that on May
     23,  2003,  that the  Company  had not filed its  first  quarter  financial
     statements on a timely basis with the  Securities  and Exchange  Commission
     and that it will  restate  its  financial  statements  for  prior  periods.
     Additionally,  on May 27, 2003, the Special Committee approved an amendment
     to the  Company's  Rights  Agreement  adopted on September  29,  1998.  The
     Amendment  provides  that until July 31, 2003,  the Rights Plan will not be
     triggered as a result of any non-binding  "going  private"  negotiations or
     understandings between and among the Principal Shareholders.

          On June 18,  2003,  we filed a report on Form 8-K  announcing  that on
     June 12,  2003,  we  replaced  our Bank Credit  Agreement  with a new $20.0
     million  secured  loan  from  Orange  County's  Credit  Union.  The loan is
     evidenced by a promissory note that bears interest at a fixed interest rate
     of 7.25%;  requires monthly principal and interest payments of $144,561; is
     secured by the common stock and all the assets of Irvine Sports Club,  Inc,
     our  wholly  owned  subsidiary  that owns The  Sports  Club/Irvine;  and is
     guaranteed by our two Co-Chief Executive Officers.  The note may be prepaid
     at any time without penalty and requires a final principal payment of $18.3
     million on July 1, 2008.



                                       16




                                   SIGNATURES



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




                                   THE SPORTS CLUB COMPANY, INC.


Date: June 26, 2003                 by    /s/ Rex A. Licklider
                                          -------------------------------------
                                          Rex A. Licklider
                                          Vice Chairman of the Board
                                          And Co-Chief Executive Officer
                                          (Principal Executive Officer)

Date: June 26, 2003                 by    /s/ Michael Talla
                                          -------------------------------------
                                          D. Michael Talla
                                          Chairman of the Board
                                          And Co-Chief Executive Officer
                                          (Principal Executive Officer)

Date: June 26, 2003                 by    /s/ Timothy M. O'Brien
                                          -------------------------------------
                                          Timothy M. O'Brien
                                          Chief Financial Officer
                                          (Principal Financial and Accounting
                                          Officer)





                                       17





                                                                    EXHIBIT 99.1

                                  CERTIFICATION

I, D. Michael Talla, certify that:

     1. I have  reviewed this  quarterly  report on Form 10-Q of The Sports Club
Company, Inc.

     2. Based on my knowledge, this quarterly report does not contain any untrue
statement of a material fact or omit to state a material fact  necessary to make
the statements made, in light of the  circumstances  under which such statements
were made, not  misleading  with respect to the period covered by this quarterly
report;

     3. Based on my knowledge,  the financial  statements,  and other  financial
information  included in this quarterly  report,  fairly present in all material
respects the financial  condition,  results of operations  and cash flows of the
registrant as of, and for, the periods presented in this quarterly report;

     4. The  registrant's  other  certifying  officers and I are responsible for
establishing and maintaining  disclosure  controls and procedures (as defined in
Exchange Act Rules 13a-14 and 15d-14) for the registrant and we have:

          a) designed  such  disclosure  controls and  procedures to ensure that
     material  information  relating  to the  registrant  is made known to us by
     others within the registrant,  particularly during the period in which this
     quarterly report is being prepared;

          b) evaluated the effectiveness of the registrant's disclosure controls
     and procedures as of a date within 90 days prior to the filing date of this
     quarterly report (the "Evaluation Date"); and

          c)  presented  in this  quarterly  report  our  conclusions  about the
     effectiveness  of the  disclosure  controls  and  procedures  based  on our
     evaluation as of the Evaluation Date;

     5. The registrant's other certifying  officers and I have disclosed,  based
on our most  recent  evaluation,  to the  registrant's  auditors  and the  audit
committee  of  registrant's  board  of  directors  (or  persons  performing  the
equivalent functions):

          a) all significant deficiencies in the design or operation of internal
     controls which could adversely affect the  registrant's  ability to record,
     process,  summarize and report  financial data and have  identified for the
     registrant's auditors any material weaknesses in internal controls; and

                                       18


          b) any fraud,  whether or not material,  that  involves  management or
     other employees who have a significant  role in the  registrant's  internal
     controls; and

     6. The registrant's other certifying  officers and I have indicated in this
quarterly  report  whether or not there  were  significant  changes in  internal
controls or in other factors that could  significantly  affect internal controls
subsequent to the date of our most recent  evaluation,  including any corrective
actions with regard to significant deficiencies and material weaknesses.

                                                  /s/ D. Michael Talla
                                           ------------------------------------
                                                    D. Michael Talla
                                               Co-Chief Executive Officer

Date: June 26, 2003




                                       19




                                                                    EXHIBIT 99.2

                                  CERTIFICATION

I, Rex A. Licklider, certify that:

     1. I have  reviewed this  quarterly  report on Form 10-Q of The Sports Club
Company, Inc.

     2. Based on my knowledge, this quarterly report does not contain any untrue
statement of a material fact or omit to state a material fact  necessary to make
the statements made, in light of the  circumstances  under which such statements
were made, not  misleading  with respect to the period covered by this quarterly
report;

     3. Based on my knowledge,  the financial  statements,  and other  financial
information  included in this quarterly  report,  fairly present in all material
respects the financial  condition,  results of operations  and cash flows of the
registrant as of, and for, the periods presented in this quarterly report;

     4. The  registrant's  other  certifying  officers and I are responsible for
establishing and maintaining  disclosure  controls and procedures (as defined in
Exchange Act Rules 13a-14 and 15d-14) for the registrant and we have:

          a) designed  such  disclosure  controls and  procedures to ensure that
     material  information  relating  to the  registrant  is made known to us by
     others within the registrant,  particularly during the period in which this
     quarterly report is being prepared;

          b) evaluated the effectiveness of the registrant's disclosure controls
     and procedures as of a date within 90 days prior to the filing date of this
     quarterly report (the "Evaluation Date"); and

          c)  presented  in this  quarterly  report  our  conclusions  about the
     effectiveness  of the  disclosure  controls  and  procedures  based  on our
     evaluation as of the Evaluation Date;

     5. The registrant's other certifying  officers and I have disclosed,  based
on our most  recent  evaluation,  to the  registrant's  auditors  and the  audit
committee  of  registrant's  board  of  directors  (or  persons  performing  the
equivalent functions):

          a) all significant deficiencies in the design or operation of internal
     controls which could adversely affect the  registrant's  ability to record,
     process,  summarize and report  financial data and have  identified for the
     registrant's auditors any material weaknesses in internal controls; and

                                       20


          b) any fraud,  whether or not material,  that  involves  management or
     other employees who have a significant  role in the  registrant's  internal
     controls; and

     6. The registrant's other certifying  officers and I have indicated in this
quarterly  report  whether or not there  were  significant  changes in  internal
controls or in other factors that could  significantly  affect internal controls
subsequent to the date of our most recent  evaluation,  including any corrective
actions with regard to significant deficiencies and material weaknesses.

                                                 /s/ Rex A. Licklider
                                            ---------------------------------
                                                    Rex A. Licklider
                                               Co-Chief Executive Officer

Date: June 26, 2003

                                       21





                                                                    EXHIBIT 99.3



                                  CERTIFICATION

I, Timothy M. O'Brien, certify that:

     1. I have  reviewed this  quarterly  report on Form 10-Q of The Sports Club
Company, Inc.

     2. Based on my knowledge, this quarterly report does not contain any untrue
statement of a material fact or omit to state a material fact  necessary to make
the statements made, in light of the  circumstances  under which such statements
were made, not  misleading  with respect to the period covered by this quarterly
report;

     3. Based on my knowledge,  the financial  statements,  and other  financial
information  included in this quarterly  report,  fairly present in all material
respects the financial  condition,  results of operations  and cash flows of the
registrant as of, and for, the periods presented in this quarterly report;

     4. The  registrant's  other  certifying  officers and I are responsible for
establishing and maintaining  disclosure  controls and procedures (as defined in
Exchange Act Rules 13a-14 and 15d-14) for the registrant and we have:

          a) designed  such  disclosure  controls and  procedures to ensure that
     material  information  relating  to the  registrant  is made known to us by
     others within the registrant,  particularly during the period in which this
     quarterly report is being prepared;

          b) evaluated the effectiveness of the registrant's disclosure controls
     and procedures as of a date within 90 days prior to the filing date of this
     quarterly report (the "Evaluation Date"); and

          c)  presented  in this  quarterly  report  our  conclusions  about the
     effectiveness  of the  disclosure  controls  and  procedures  based  on our
     evaluation as of the Evaluation Date;

     5. The registrant's other certifying  officers and I have disclosed,  based
on our most  recent  evaluation,  to the  registrant's  auditors  and the  audit
committee  of  registrant's  board  of  directors  (or  persons  performing  the
equivalent functions):

          a) all significant deficiencies in the design or operation of internal
     controls which could adversely affect the  registrant's  ability to record,
     process,  summarize and report  financial data and have  identified for the
     registrant's auditors any material weaknesses in internal controls; and

                                       22


          b) any fraud,  whether or not material,  that  involves  management or
     other employees who have a significant  role in the  registrant's  internal
     controls; and

     6. The registrant's other certifying  officers and I have indicated in this
quarterly  report  whether or not there  were  significant  changes in  internal
controls or in other factors that could  significantly  affect internal controls
subsequent to the date of our most recent  evaluation,  including any corrective
actions with regard to significant deficiencies and material weaknesses.

                                                   /s/ Timothy M. O'Brien
                                              ---------------------------------
                                                     Timothy M. O'Brien
                                                  Chief Financial Officer

Date: June 26, 2003



                                       23




                                                                    EXHIBIT 99.4


                            CERTIFICATION PURSUANT TO
                             18 U.S.C. SECTION 1350,
                             AS ADOPTED PURSUANT TO
                  SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002


     Each of the undersigned  herby certifies,  in his capacity as an officer of
The Sports Club Company, Inc. (the "Company"), for purposes of 18 U.S.C. Section
1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, that
to the best of his knowledge:

     o    The Quarterly  Report of the Company on Form 10-Q for the period ended
          March 31, 2003 fully complies with the  requirements  of Section 13(a)
          of the Securities Exchange Act of 1934; and

     o    The  information  contained in such report fairly  represents,  in all
          material respects,  the financial  condition and results of operations
          of the Company.

Dated:  June 26, 2003


/s/ D. Michael Talla
---------------------------------------------
D. Michael Talla
Co-Chief Executive Officer


/s/ Rex A. Licklider
---------------------------------------------
Rex A. Licklider
Co-Chief Executive Officer


/s/ Timothy O'Brien
---------------------------------------------
Timothy O'Brien
Chief Financial Officer


                                       24