| | | | | | | | | | |
Part 1: Cash Receipts and Disbursements | | Current Month | | | Cumulative | |
a. | | Cash balance beginning of month | | $ | 9,605,499 | | | | | |
| | | | | | | | | | |
b. | | Total receipts (net of transfers between accounts) | | $ | 203,998 | | | $ | 5,738,018 | |
| | | | | | | | | | |
c. | | Total disbursements (net of transfers between accounts) | | $ | 689,916 | | | $ | 4,899,741 | |
| | | | | | | | | | |
d. | | Cash balance end of month (a+b-c) | | $ | 9,119,581 | | | | | |
| | | | | | | | | | |
e. | | Disbursements made by third party for the benefit of the estate | | $ | 0 | | | $ | 0 | |
| | | | | | | | | | |
f. | | Total disbursements for quarterly fee calculation (c+e) | | $ | 689,916 | | | $ | 4,899,741 | |
| | | | | | | | | | |
| | |
Part 2: Asset and Liability Status (Not generally applicable to Individual Debtors. See Instructions.) | | Current Month | | | | |
a. | | Accounts receivable (total net of allowance) | | $ | 9,811,246 | | | | | |
| | | | | | | | | | |
b. | | Accounts receivable over 90 days outstanding (net of allowance) | | $ | 0 | | | | | |
| | | | | | | | | | |
c. | | Inventory ( Book ☒ Market ☐ Other ☐ (attach explanation)) | | $ | 0 | | | | | |
| | | | | | | | | | |
d | | Total current assets | | $ | 21,947,534 | | | | | |
| | | | | | | | | | |
e. | | Total assets | | $ | 22,242,022 | | | | | |
| | | | | | | | | | |
f. | | Postpetition payables (excluding taxes) | | $ | 9,822,433 | | | | | |
| | | | | | | | | | |
g. | | Postpetition payables past due (excluding taxes) | | $ | 99,168 | | | | | |
| | | | | | | | | | |
h. | | Postpetition taxes payable | | $ | 2,477,017 | | | | | |
| | | | | | | | | | |
i. | | Postpetition taxes past due | | $ | 0 | | | | | |
| | | | | | | | | | |
j. | | Total postpetition debt (f+h) | | $ | 12,299,450 | | | | | |
| | | | | | | | | | |
k. | | Prepetition secured debt | | $ | 0 | | | | | |
| | | | | | | | | | |
l. | | Prepetition priority debt | | $ | 0 | | | | | |
| | | | | | | | | | |
m. | | Prepetition unsecured debt | | $ | 10,419,901 | | | | | |
| | | | | | | | | | |
n. | | Total liabilities (debt) (j+k+l+m) | | $ | 22,719,351 | | | | | |
| | | | | | | | | | |
o. | | Ending equity/net worth (e-n) | | $ | -477,329 | | | | | |
| | | | | | | | | | |
| | |
Part 3: Assets Sold or Transferred | | Current Month | | | Cumulative | |
a. | | Total cash sales price for assets sold/transferred outside the ordinary course of business | | $ | 0 | | | $ | 0 | |
| | | | | | | | | | |
b. | | Total payments to third parties incident to assets being sold/transferred outside the ordinary course of business | | $ | 0 | | | $ | 0 | |
| | | | | | | | | | |
c. | | Net cash proceeds from assets sold/transferred outside the ordinary course of business (a-b) | | $ | 0 | | | $ | 0 | |
| | | | | | | | | | |
| | |
Part 4: Income Statement (Statement of Operations) (Not generally applicable to Individual Debtors. See Instructions.) | | Current Month | | | Cumulative | |
a. | | Gross income/sales (net of returns and allowances) | | $ | 754,165 | | | | | |
| | | | | | | | | | |
b. | | Cost of goods sold (inclusive of depreciation, if applicable) | | $ | 728,245 | | | | | |
| | | | | | | | | | |
c. | | Gross profit (a-b) | | $ | 25,920 | | | | | |
| | | | | | | | | | |
d. | | Selling expenses | | $ | 32,748 | | | | | |
| | | | | | | | | | |
e. | | General and administrative expenses | | $ | 647,524 | | | | | |
| | | | | | | | | | |
f. | | Other expenses | | $ | 51,548 | | | | | |
| | | | | | | | | | |
g. | | Depreciation and/or amortization (not included in 4b) | | $ | 0 | | | | | |
| | | | | | | | | | |
h. | | Interest | | $ | 0 | | | | | |
| | | | | | | | | | |
i. | | Taxes (local, state, and federal) | | $ | 0 | | | | | |
| | | | | | | | | | |
j. | | Reorganization items | | $ | 0 | | | | | |
| | | | | | | | | | |
k. | | Profit (loss) | | $ | -705,901 | | | $ | -4,381,186 | |
| | | | | | | | | | |