

In re: The Penn Traffic Company, et al | |
Debtors | |
11/29 - - 12/26 Total Cash Flow
($ in thousands) | | Stub W/E | | | W/E | | | 11/18-11/28 | | | Cumulative | |
| | 11-21-09 | | | 11-28-09 | | | Total | | | to Date | |
| | | | | | | | | | | | | | |
Cash Receipts: | | | | | | | | | | | | | | |
Sales Receipts | | $ | 6,910 | | | $ | 14,284 | | | $ | 21,195 | | | $ | 21,195 | |
Other Receipts (A/R Coll./Dep.) | | | 574 | | | | 627 | | | | 1,201 | | | | 1,201 | |
Miscellaneous Retail Receipts | | | 1,961 | | | | 270 | | | | 2,231 | | | | 2,231 | |
Store Closure/Sale Proceeds | | | - | | | | - | | | | - | | | | - | |
Total Receipts | | | 9,445 | | | | 15,181 | | | | 24,626 | | | | 24,626 | |
| | | | | | | | | | | | | | | | |
Cash Disbursements: | | | | | | | | | | | | | | | | |
Trade Payments: | | | | | | | | | | | | | | | | |
Product | | | 1,870 | | | | 8,365 | | | | 10,235 | | | | 10,235 | |
Non-Product | | | - | | | | - | | | | - | | | | - | |
Total Trade Payments | | | 1,870 | | | | 8,365 | | | | 10,235 | | | | 10,235 | |
| | | | | | | | | | | | | | | | |
Operating Expenses: | | | | | | | | | | | | | | | | |
Store Payroll, Taxes & Benefits | | | 1,211 | | | | 2,884 | | | | 4,095 | | | | 4,095 | |
Corp. Payroll, Taxes & Benefits | | | 475 | | | | 527 | | | | 1,002 | | | | 1,002 | |
Severance/WARN and Retention | | | - | | | | - | | | | - | | | | - | |
Union Benefits | | | - | | | | - | | | | - | | | | - | |
401K Plans | | | - | | | | - | | | | - | | | | - | |
Utilities | | | - | | | | - | | | | - | | | | - | |
Rent Cam & RE Taxes | | | - | | | | - | | | | - | | | | - | |
Insurance Premiums & Claims | | | 110 | | | | 240 | | | | 350 | | | | 350 | |
Capital Expenditures | | | - | | | | - | | | | - | | | | - | |
Sales Tax Payable | | | 157 | | | | 857 | | | | 1,014 | | | | 1,014 | |
Store Currency & Coin Orders | | | 1,298 | | | | 2,393 | | | | 3,691 | | | | 3,691 | |
Other (WUnion/Util. Rmb/Bank fees) | | | 934 | | | | 1,415 | | | | 2,349 | | | | 2,349 | |
Liquidator Expense Reimbursement | | | - | | | | - | | | | - | | | | - | |
Miscellaneous Expense | | | - | | | | - | | | | - | | | | - | |
Total Operating Expenses | | | 4,185 | | | | 8,315 | | | | 12,500 | | | | 12,500 | |
| | | | | | | | | | | | | | | | |
Financing Expenses: | | | | | | | | | | | | | | | | |
Term/Standby LC Interest | | | - | | | | - | | | | - | | | | - | |
Suppl. RE Facility Interest | | | - | | | | - | | | | - | | | | - | |
DIP & Revolver Interest & Fees | | | 250 | | | | - | | | | 250 | | | | 250 | |
Debt Paydown / L/C Collat. | | | - | | | | - | | | | - | | | | - | |
Total Non-Operating Expenses | | | 250 | | | | - | | | | 250 | | | | 250 | |
| | | | | | | | | | | | | | | | |
Net Operating Cash Flow | | | 3,140 | | | | (1,499 | ) | | | 1,641 | | | | 1,641 | |
| | | | | | | | | | | | | | | | |
Bankruptcy Expenses: | | | | | | | | | | | | | | | | |
Deposits/Cash-in-Advance | | | 1,149 | | | | 558 | | | | 1,708 | | | | 1,708 | |
Professional Fees | | | - | | | | - | | | | - | | | | - | |
UST Fees | | | - | | | | - | | | | - | | | | - | |
Claims Agent | | | - | | | | - | | | | - | | | | - | |
Cure Costs | | | - | | | | - | | | | - | | | | - | |
Funds Transferred to/(from) Escrow | | | - | | | | - | | | | - | | | | - | |
Total Bankruptcy Expenses | | | 1,149 | | | | 558 | | | | 1,708 | | | | 1,708 | |
| | | | | | | | | | | | | | | | |
Total Disbursements | | | 7,455 | | | | 17,238 | | | | 24,693 | | | | 24,693 | |
| | | | | | | | | | | | | | | | |
Net Cash Flows | | $ | 1,990 | | | $ | (2,057 | ) | | $ | (67 | ) | | $ | (67 | ) |
| In re The Penn Traffic Company, et al | | Case No. 09-14078 (PJW) |
| Debtor | | Reporting Period: November 28, 2009 |
SCHEDULE OF PROFESSIONAL FEES AND EXPENSES PAID
This schedule is to include all retained professional payments from case inception to current month.
| | | | | Amount | | | | | | Check | | | Amount Paid | | | Year-To-Date | |
Payee | | Period Covered | | | Approved | | | Payor | | | Number | | | Date | | | Fees | | | Expenses | | | Fees | | | Expenses | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
No professional fees and expenses paid in this reporting period | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
THE PENN TRAFFIC COMPANY
(Debtor-in-Possession)
Consolidated Statement of Operations
(In thousands)
Unaudited
| | 2 - Weeks Ended November 28, 2009 | |
| | | | | | | | | | | | | | | | | | | | | |
| | Penn | | | Fayetteville/ | | | Pennway | | | Penny | | | Sunrise | | | Penn Traffic | | | Consolidated | |
| | Traffic | | | Utica | | | Express | | | Curtiss | | | Properties | | | Eliminations | | | Penn Traffic | |
| | | | | | | | | | | | | | | | | | | | | |
Revenues | | $ | 28,685 | | | $ | 961 | | | $ | 149 | | | $ | - | | | $ | 3 | | | $ | - | | | $ | 29,798 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cost and Operating Expenses | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cost of sales | | | 20,623 | | | | 674 | | | | - | | | | - | | | | - | | | | - | | | | 21,297 | |
Selling and administrative expenses | | | 9,892 | | | | 231 | | | | 135 | | | | - | | | | 2 | | | | - | | | | 10,259 | |
Asset impairment charge | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | |
Goodwill impairment charge | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Operating Income | | | (1,830 | ) | | | 56 | | | | 14 | | | | - | | | | 2 | | | | - | | | | (1,758 | ) |
Interest expense | | | 416 | | | | - | | | | - | | | | - | | | | - | | | | - | | | | 416 | |
Reorganization expense | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
(Loss) Income from continuing operations before taxes | | | (2,246 | ) | | | 56 | | | | 14 | | | | - | | | | 2 | | | | - | | | | (2,174 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Provision for income taxes | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
(Loss) Income before loss from discontinued operations, net of tax | | | (2,246 | ) | | | 56 | | | | 14 | | | | - | | | | 2 | | | | - | | | | (2,174 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
(Loss) income from discontinued operations, net of tax | | | (21 | ) | | | - | | | | - | | | | - | | | | - | | | | - | | | | (21 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
(Loss) Income before extraordinary item | | | (2,267 | ) | | | 56 | | | | 14 | | | | - | | | | 2 | | | | - | | | | (2,195 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Extraordinary item | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net (Loss) Income | | $ | (2,267 | ) | | $ | 56 | | | $ | 14 | | | $ | - | | | $ | 2 | | | $ | - | | | $ | (2,195 | ) |
(1) The following legal entities: Big M Supermarkets, Inc., Commander Foods,Inc., P&C Food Markets, Inc of Vermont, and PT-Development, LLC, are not reported on the above schedule due to the fact that there was no or nominal activity for the reporting period of November 18, 2009 through November 28, 2009 for these entities.
In re: The Penn Traffic Company, et al | | Csae No. 09-14078 (PJW) |
Debtors | | Reporting Period: November 28, 2009 |
MOR 3
Consolidated Balance Sheet
As of November 28, 2009
Unaudited
(In Thousands)
| | Penn | | | Fayetteville/ | | | | | | Pennway | | | | | | Penny | | | Sunrise | | | Penn Traffic | | | Consolidated | |
| | Traffic | | | Utica | | | Big M | | | Express | | | Dairy Dell | | | Curtiss | | | Properties | | | Eliminations | | | Penn Traffic | |
ASSETS | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
Current Assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash and short-term investments | | | 32,983 | | | | 31 | | | | (2 | ) | | | - | | | | - | | | | - | | | | - | | | | - | | | | 33,012 | |
Accounts and notes receivables | | | 16,621 | | | | - | | | | - | | | | 637 | | | | - | | | | - | | | | - | | | | - | | | | 17,258 | |
Inventories | | | 31,882 | | | | 1,047 | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | 32,929 | |
Prepaid expenses and other current assets | | | 10,114 | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | 10,114 | |
Assets Held for Sale | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | |
| | | 91,600 | | | | 1,078 | | | | (2 | ) | | | 637 | | | | - | | | | - | | | | - | | | | - | | | | 93,313 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Noncurrent Assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Capital leases | | | 6,596 | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | 6,596 | |
Property, plant and equipment | | | 42,469 | | | | 4,018 | | | | - | | | | 124 | | | | - | | | | - | | | | - | | | | - | | | | 46,611 | |
Goodwill | | | 63 | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | 63 | |
Intangible assets | | | 2,417 | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | 2,417 | |
Other assets | | | 2,489 | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | 2,489 | |
| | | 145,634 | | | | 5,096 | | | | (2 | ) | | | 761 | | | | - | | | | - | | | | - | | | | - | | | | 151,489 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
LIABILITIES AND STOCKHOLDERS' EQUITY | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Current Liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Current portion of obligations under capital leases | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | |
Current maturities under long-term debt | | | 16,315 | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | 16,315 | |
Trade account and drafts payables | | | 2,674 | | | | - | | | | (9 | ) | | | - | | | | - | | | | - | | | | - | | | | - | | | | 2,665 | |
Other current liabilities | | | 3,627 | | | | 54 | | | | - | | | | 18 | | | | - | | | | 2 | | | | - | | | | - | | | | 3,701 | |
Accrued interest expense | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | |
Deferred income taxes | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | |
| | | 22,616 | | | | 54 | | | | (9 | ) | | | 18 | | | | - | | | | 2 | | | | - | | | | - | | | | 22,681 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Intercompany payables | | | (55,131 | ) | | | - | | | | 54,751 | | | | (3,256 | ) | | | - | | | | 4,025 | | | | (389 | ) | | | - | | | | - | |
| | | | | | | | | | | | | �� | | | | | | | | | | | | | | | | | | | | | | | |
Noncurrent Liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Obligations under capital leases | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | |
Long-term debt | | | 3,074 | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | 3,074 | |
Deferred income taxes | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | |
Other noncurrent liabilities | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total Liabilities Subject to Compromise | | | 115,913 | | | | - | | | | - | | | | - | | | | - | | | | 2,652 | | | | - | | | | - | | | | 118,565 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Stockholders' Equity: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Preferred stock | | | (20 | ) | | | - | | | | - | | | | - | | | | - | | | | 20 | | | | - | | | | - | | | | - | |
Common Stock | | | 36 | | | | - | | | | 20 | | | | 1 | | | | - | | | | 30 | | | | 1 | | | | - | | | | 88 | |
Capital in excess of par | | | 128,246 | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | 128,246 | |
Stock warrants | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | |
Retained Earnings | | | (68,828 | ) | | | 5,042 | | | | (54,764 | ) | | | 3,997 | | | | - | | | | (6,729 | ) | | | 388 | | | | - | | | | (120,894 | ) |
Accumulated other comprehensive loss | | | (270 | ) | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | (270 | ) |
Treasury stock, 53,000 shares at cost | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | |
Total Stockholders Equity | | | 59,164 | | | | 5,042 | | | | (54,744 | ) | | | 3,998 | | | | - | | | | (6,679 | ) | | | 389 | | | | - | | | | 7,170 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | 145,636 | | | | 5,096 | | | | (2 | ) | | | 760 | | | | - | | | | - | | | | - | | | | - | | | | 151,490 | |
| | | 2 | | | | - | | | | (0 | ) | | | (1 | ) | | | - | | | | - | | | | - | | | | - | | | | 1 | |
| In re: The Penn Traffic Company, et al | | | | Case No. 09-14078 (PJW) |
| Debtors | | MOR 4 | | Reporting Period: November 28, 2009 |
| | | Status of Post Petition Taxes | | |
| | | | Period 10 | | | | | | | | | 11/18/09 | | | | | | | | | | | | 11/28/09 | | | | |
| | | | Beginning | | | 11/07/09 | | | Paid Thru | | | Beginning | | | Amount Withheld | | | Amount | | Date | | Check No. | | Ending | | | | |
| | | | Tax Liability | | | Thru 11/21/09 | | | 11/18/2009 | | | Tax Liability | | | or Accrued | | | Paid | | Paid | | or EFT | | Tax Liability | | | Per G/L | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Federal | | | | | | | | | | | | | | | | | | | | | | | | | | | |
242300 | | Withholding | | | (195,118 | ) | | | (631,284 | ) | | | 610,291 | | | | (216,111 | ) | | | | | | | | | | | | | | | (196,267 | ) |
242001 | | FICA -Employee | | | (176,840 | ) | | | (550,592 | ) | | | 533,750 | | | | (193,682 | ) | | | | | | | | | | | | | | | (184,620 | ) |
242000 | | FICA -Employer | | | (355,022 | ) | | | (362,379 | ) | | | 537,518 | | | | (179,883 | ) | | | | | | | | | | | | | | | (397,971 | ) |
| | | | | | | | | | | | | | | | | | | | | (766,863 | ) | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | 560,955 | | 11/23/09 | | 274972700078632 | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | 12,470 | | 11/25/09 | | 274972900075674 | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | 4,257 | | 11/25/09 | | 274972900408287 | | | | | | | |
| | Totals | | | (726,979 | ) | | | (1,544,256 | ) | | | 1,681,559 | | | | (589,676 | ) | | | (766,863 | ) | | | 577,681 | | | | | | | (778,858 | ) | | | (778,858 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
242100 | | Unemployment | | | (49,947 | ) | | | (3,921 | ) | | | 40,739 | | | | (13,130 | ) | | | (1,509 | ) | | | - | | | | | | | (14,639 | ) | | | (14,639 | ) |
| | Income | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Other | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Total Federal Taxes | | | (776,926 | ) | | | (1,548,177 | ) | | | 1,722,297 | | | | (602,806 | ) | | | (768,372 | ) | | | 577,681 | | | | | | | (793,497 | ) | | | (793,497 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | State | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
242452 | | Withholding- PA | | | (53,239 | ) | | | (56,276 | ) | | | 89,605 | | | | (19,911 | ) | | | (17,524 | ) | | | | | | | | | | | | | | (37,435 | ) |
242456 | | Withholding- VT | | | (616 | ) | | | (2,003 | ) | | | 1,939 | | | | (680 | ) | | | (786 | ) | | | 636 | | 11/25/09 | | 3286881 | | | | | | | (669 | ) |
242450 | | Withholding- NY | | | (69,618 | ) | | | (211,992 | ) | | | 208,595 | | | | (73,015 | ) | | | (66,971 | ) | | | | | | | | | | | | | | (69,193 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | | 68,848 | | 11/25/09 | | NY09WT001722561 | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | 1,945 | | 11/25/09 | | NY09WT001722579 | | | | | | | | |
| | Total State Withholding | | | (123,473 | ) | | | (270,272 | ) | | | 300,139 | | | | (93,606 | ) | | | (85,281 | ) | | | 71,429 | | | | | | | (107,458 | ) | | | (107,297 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Local Taxes | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
242552 | | Local -EIT | | | (26,349 | ) | | | (16,845 | ) | | | - | | | | (43,194 | ) | | | (5,195 | ) | | | - | | | | | | | | | | | (48,389 | ) |
242900 | | Local -LST | | | (5,489 | ) | | | (3,039 | ) | | | - | | | | (8,528 | ) | | | (986 | ) | | | - | | | | | | | | | | | (9,514 | ) |
| | Total Local Taxes | | | (31,838 | ) | | | (19,884 | ) | | | - | | | | (51,722 | ) | | | (6,181 | ) | | | - | | | | | | | (57,903 | ) | | | (57,903 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Sales | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
242650 + 242750 | | Sales - NY | | | (153,003 | ) | | | (485,600 | ) | | | - | | | | (638,602 | ) | | | (180,468 | ) | | | 807,583 | | 11/25/09 | | NY09ST00156012 | | | | | | | 26,442 | |
| | | | | | | | | | | | | | | | | | | | | | | | | 37,929 | | 11/25/09 | | NY09ST000156016 | | | | | | | | |
242652 + 242752 | | Sales - PA | | | (157,978 | ) | | | (72,496 | ) | | | - | | | | (230,474 | ) | | | (53,465 | ) | | | 156,402 | | 11/20/09 | | 1300026095879 | | | | | | | (127,538 | ) |
242651 | | Sales - OH | | | (472 | ) | | | (139 | ) | | | | | | | (611 | ) | | | - | | | | - | | | | | | | | | | | (611 | ) |
242656 + 242756 | | Sales - VT | | | (10,060 | ) | | | (5,787 | ) | | | - | | | | (15,848 | ) | | | (2,144 | ) | | | 10,060 | | 11/25/09 | | 1257785876613 | | | | | | | (7,931 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Total Sales Tax | | | (321,513 | ) | | | (564,022 | ) | | | - | | | | (885,535 | ) | | | (236,077 | ) | | | 1,011,974 | | | | | | | (109,638 | ) | | | (109,638 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Excise | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | - | | | | | |
242250 | | Unemployment - NY | | | (84,784 | ) | | | (7,276 | ) | | | 69,310 | | | | (22,750 | ) | | | (2,907 | ) | | | - | | | | | | | | | | | (25,643 | ) |
242252 | | Unemployment - PA | | | (95,651 | ) | | | (8,572 | ) | | | 77,316 | | | | (26,907 | ) | | | (3,412 | ) | | | - | | | | | | | | | | | (30,230 | ) |
242256 | | Unemployment - VT | | | (1,067 | ) | | | (367 | ) | | | | | | | (1,435 | ) | | | (160 | ) | | | - | | | | | | | | | | | (1,595 | ) |
242257 | | Unemployment - NH | | | 577 | | | | (89 | ) | | | | | | | 488 | | | | (48 | ) | | | - | | | | | | | | | | | 440 | |
243100 | | Real property | | | (385,105 | ) | | | (166,000 | ) | | | 385,105 | | | | (166,000 | ) | | | (166,000 | ) | | | - | | | | | | | | | | | (332,001 | ) |
243500 | | Tobacco | | | 69,816 | | | | - | | | | - | | | | 69,816 | | | | (9,060 | ) | | | 19,057 | | 11/20/09 | | 006122 | | | | | | | 79,812 | |
| | Total Excise | | | (496,214 | ) | | | (182,305 | ) | | | 531,731 | | | | (146,788 | ) | | | (181,587 | ) | | | 19,057 | | | | | | | (309,318 | ) | | | (309,217 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Other | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
242856 | | Meals and Room - VT | | | (1,407 | ) | | | (846 | ) | | | - | | | | (2,253 | ) | | | (203 | ) | | | 1,407 | | 11/25/09 | | 1257792790394 | | | | | | | (1,049 | ) |
242857 | | Meals and Room - NH | | | (630 | ) | | | (280 | ) | | | 630 | | | | (280 | ) | | | (112 | ) | | | - | | | | | | | | | | | (392 | ) |
243200 | | Mercantile Tax | | | (14,184 | ) | | | (1,289 | ) | | | - | | | | (15,473 | ) | | | - | | | | - | | | | | | | | | | | (15,474 | ) |
| | Total Other | | | (16,221 | ) | | | (2,416 | ) | | | 630 | | | | (18,007 | ) | | | (315 | ) | | | 1,407 | | | | | | | (16,914 | ) | | | (16,915 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Total Taxes | | | (1,766,186 | ) | | | (2,587,075 | ) | | | 2,554,797 | | | | (1,798,464 | ) | | | (1,277,813 | ) | | | 1,681,548 | | | | | | | (1,394,729 | ) | | | (1,394,467 | ) |
In re The Penn Traffic Company et al | | Case No. 09-14978 (PJW) |
Debtors | | Reporting Period: November 28, 2009 |
| | |
MOR 4b
SUMMARY OF UNPAID POSTPETITION DEBTS
Attach aged listing of accounts payable.
| | | | | Number of Days Past Due | |
| | Current | | | 0-30 | | | 31-60 | | | 61-90 | | Over 90 | | Total | |
Accounts Payable | | | 2,665,846 | | | | | | | | | | | | | | | | | |
Wages Payable | | | 1,693,501 | | | | | | | | | | | | | | | | | |
Taxes Payable | | | 1,394,729 | | | | | | | | | | | | | | | | | |
Rent/Leases-Building | | | 612,416 | | | | | | | | | | | | | | | | | |
Rent/Leases-Equipment | | | 0 | | | | | | | | | | | | | | | | | |
Secured Debt/Adequate Protection Payments | | | 0 | | | | | | | | | | | | | | | | | |
Professional Fees | | | 0 | | | | | | | | | | | | | | | | | |
Amounts Due to Insiders* | | | | | | | | | | | | | | | | | | | | |
Other:__________________ | | | | | | | | | | | | | | | | | | | | |
Other:__________________________ | | | | | | | | | | | | | | | | | | | | |
Total Postpetition Debts | | | 6,366,492 | | | | | | | | | | | | | | | | | |
In re | The Penn Traffic Company | | | Case N09 -14078 (PJW) |
| Debtor | | | Reporting Per November 28, 2009 |
ACCOUNTS RECEIVABLE RECONCILIATION AND AGING
MOR 5a
Accounts Receivable Reconciliation | | Amount | |
Total Accounts Receivable at the beginning of the reporting period | | $ | 16,900,309 | |
+ Amounts billed during the period (Aged) | | $ | 38,038,396 | |
- Amounts collected during the period (Aged) | | $ | 37,672,616 | |
- Amounts collected during the period (Not Aged) | | $ | 645,453 | |
Total Accounts Receivable at the end of the reporting period | | $ | 16,620,636 | |
Accounts Receivable Aging | | Amount | |
0 - 30 days old | | $ | 4,649,873 | |
31 - 90 days old | | $ | 1,191,776 | |
91 - 180 days old | | $ | 102,056 | |
181 - 365 days old | | $ | (29,898 | ) |
365 + days old | | $ | 662,991 | |
Subtotal Aged Accounts Receivable | | $ | 6,576,800 | |
Accounts Receivable Not Aged | | $ | 11,702,969 | |
Total Accounts Receivable | | $ | 18,279,769 | |
-Amount considered uncollectible (Bad Debt) | | $ | 1,659,133 | |
Accounts Receivable (Net) | | $ | 16,620,636 | |
DEBTOR QUESTIONNAIRE
Must be completed each month | | Yes | | No |
1 | Have any assets been sold or transferred outside the normal course of business this reporting period? If yes, provide an explanation below. | | | | X |
2 | Have any funds been disbursed from any account other than a debtor in possession account this reporting period? | | | | X |
3 | Have all postpetition tax returns been timely filed? If no, provide an explanation below. | | X | | |
4 | Are workers compensation, general liability and other necessary insurance coverages in effect? If no, provide an explanation below. | | X | | |
5 | Has any bank account been opened during the reporting period? If yes, provide documentation identifying the opened account(s). If an investment account has been opened provide the required documentation pursuant to the Delaware Local Rule 4001-3. | | (1) X | | |
| | | | | |
(1) | Documentation already provided as part of Initial Monthly Operating Report | | | | |
In re | Pennway Express, Inc. | | | Case N09 -14080 (PJW) |
| Debtor | | Reporting Per November 28, 2009 |
ACCOUNTS RECEIVABLE RECONCILIATION AND AGING
MOR 5b
Accounts Receivable Reconciliation | | Amount | |
Total Accounts Receivable at the beginning of the reporting period | | $ | 597,622 | |
+ Amounts billed during the period | | $ | 75,768 | |
- Amounts collected during the period | | $ | 36,885 | |
Total Accounts Receivable at the end of the reporting period | | $ | 636,505 | |
Accounts Receivable Aging | | Amount | |
0 - 30 days old | | $ | 262,091 | |
31 - 90 days old | | $ | 277,479 | |
91 - 180 days old | | $ | 22,682 | |
181 - 365 days old | | $ | 71,550 | |
365 + days old | | $ | 2,703 | |
Subtotal Aged Accounts Receivable | | $ | 636,505 | |
Accounts Receivable Not Aged | | $ | - | |
Total Accounts Receivable | | $ | 636,505 | |
-Amount considered uncollectible (Bad Debt) | | | | |
Accounts Receivable (Net) | | $ | 636,505 | |
DEBTOR QUESTIONNAIRE
Must be completed each month | | Yes | | No |
1 | Have any assets been sold or transferred outside the normal course of business this reporting period? If yes, provide an explanation below. | | | | X |
2 | Have any funds been disbursed from any account other than a debtor in possession account this reporting period? | | | | X |
3 | Have all postpetition tax returns been timely filed? If no, provide an explanation below. | | X | | |
4 | Are workers compensation, general liability and other necessary insurance coverages in effect? If no, provide an explanation below. | | X | | |
5 | Has any bank account been opened during the reporting period? If yes, provide documentation identifying the opened account(s). If an investment account has been opened provide the required documentation pursuant to the Delaware Local Rule 4001-3. | | | | X |
In re | P.T. Fayetteville/Utica, LLC | | | Case N09 -14087 (PJW) |
| Debtor | | | Reporting Per November 28, 2009 |
ACCOUNTS RECEIVABLE RECONCILIATION AND AGING
MOR 5c
Accounts Receivable Reconciliation | | Amount | |
Total Accounts Receivable at the beginning of the reporting period | | $ | 355 | |
+ Amounts billed during the period | | $ | 401 | |
- Amounts collected during the period | | $ | 355 | |
Total Accounts Receivable at the end of the reporting period | | $ | 401 | |
Accounts Receivable Aging | | Amount | |
0 - 30 days old | | | |
31 - 90 days old | | | |
91 - 180 days old | | | |
181 - 365 days old | | | |
365 + days old | | | |
Subtotal Aged Accounts Receivable | | $ | - | |
Accounts Receivable Not Aged | | $ | 401 | |
Total Accounts Receivable | | $ | 401 | |
Amount considered uncollectible (Bad Debt) | | | | |
Accounts Receivable (Net) | | $ | 401 | |
DEBTOR QUESTIONNAIRE
Must be completed each month | | Yes | | No |
1 | Have any assets been sold or transferred outside the normal course of business this reporting period? If yes, provide an explanation below. | | | | X |
2 | Have any funds been disbursed from any account other than a debtor in possession account this reporting period? | | | | X |
3 | Have all postpetition tax returns been timely filed? If no, provide an explanation below. | | X | | |
4 | Are workers compensation, general liability and other necessary insurance coverages in effect? If no, provide an explanation below. | | X | | |
5 | Has any bank account been opened during the reporting period? If yes, provide documentation identifying the opened account(s). If an investment account has been opened provide the required documentation pursuant to the Delaware Local Rule 4001-3. | | | | X |
| The Penn Traffic Company | | | | | | |
| Bank Account Balances | | | | | | |
| | | | | | Actual | |
| Bank Name | | A/C# | | | 11-28-09 | |
1 | First Commonwealth Bank | | | 4983 | | | | 722 | |
2 | Bank of America Business Capital | | | 2194 | | | | 2,144,821 | |
3 | Bank of America Business Capital | | | 3549 | | | | (1,842 | ) |
4 | Bank of America Business Capital | | | 2204 | | | | 17,556 | |
5 | Bank of America Business Capital | | | 5976 | | | | 22,658,988 | |
6 | Banc of America Securities LLC | | | 4712 | | | | - | |
7 | Bank of America Business Capital | | | 6956 | | | | (71,732 | ) |
8 | HSBC Bank USA, National Association | | | 3033 | | | | 11,117 | |
9 | Bank of America Business Capital | | | 2069 | | | | (1,991,043 | ) |
10 | Bank of America Business Capital | | | 3549 | | | | 43,779 | |
11 | HSBC Bank USA, National Association | | | 9521 | | | | 1,454,362 | |
12 | Bank of America Business Capital | | | 2069 | | | | (270,601 | ) |
13 | HSBC Bank USA, National Association | | | 7256 | | | | 73,779 | |
14 | HSBC Bank USA, National Association | | | 4225 | | | | 248,436 | |
15 | HSBC Bank USA, National Association | | | 4439 | | | | 39,496 | |
16 | Bank of America Business Capital | | | 2084 | | | | 1,696,966 | |
17 | Fifth Third Bank | | | 4602 | | | | 3,842,343 | |
18 | Fifth Third Bank | | | 4651 | | | | - | |
19 | Lake Region Bank | | | 5136 | | | | 164,327 | |
20 | Lake Region Bank | | | 5224 | | | | - | |
21 | Lake Region Bank | | | 5312 | | | | - | |
22 | Lake Region Bank | | | 5558 | | | | - | |
23 | HSBC Bank USA, National Association | | | 0463 | | | | (2,679,804 | ) |
24 | HSBC Bank USA, National Association | | | 0974 | | | | 3,172,318 | |
25 | HSBC Bank USA, National Association | | | 7312 | | | | 3,721 | |
26 | First Citizens Bank | | | 1002 | | | | 125,270 | |
27 | NBT Bank | | | 2424 | | | | 60,824 | |
28 | Peoples State Bank | | | 3200 | | | | 76,427 | |
29 | Ameriserv Financial Bank | | | 5230 | | | | 1,974,296 | |
30 | RBS Citizens, National Association | | | 5043 | | | | - | |
31 | First Commonwealth Bank | | | 2264 | | | | - | |
32 | Hamlin Bank | | | 0306 | | | | - | |
33 | HSBC Bank USA, National Association | | | 6050 | | | | - | |
34 | M&T Bank | | | 6855 | | | | - | |
35 | Merchants Bank | | | 1875 | | | | - | |
36 | National City Bank/PNC Bank | | | 8153 | | | | - | |
37 | Northwest Savings Bank | | | 3249 | | | | - | |
38 | Northwest Savings Bank | | | 3245 | | | | - | |
39 | PNC Bank | | | 8142 | | | | - | |
40 | S&T Bank | | | 6912 | | | | - | |
41 | Bank of America Business Capital | | | 8023 | | | | 217,334 | |
42 | Bank of America Business Capital | | | 2852 | | | | - | |
43 | Bank of America Business Capital | | | 2865 | | | | - | |
44 | Bank of America Business Capital | | | 2878 | | | | - | |
45 | Bank of America Business Capital | | | 7938 | | | | - | |
46 | Bank of America Business Capital | | | 1347 | | | | | |
| Total | | | | | | $ | 33,011,860 | |
The Penn Traffic Co.
Taxes Paid After 11/18/09
| | Tax | | Amount | | Date | |
Legal Entity | | Paid | | Paid | | Paid | |
| | | | | | | |
Penn Traffic Co. | | PA Sales Tax | | | 156,401.67 | | 11/20/09 | |
Penn Traffic Co. | | NY Tobacco | | | 19,056.89 | | 11/20/09 | |
Penn Traffic Co. | | Fed-SS-MED | | | 560,954.65 | | 11/23/09 | |
PT Fayetteville/Utica, LLC | | Fed-SS-MED | | | 12,469.86 | | 11/25/09 | |
Pennway Express Inc. | | Fed-SS-MED | | | 4,256.93 | | 11/25/09 | |
Penn Traffic Co. | | NY Withholding | | | 68,847.91 | | 11/25/09 | |
PT Fayetteville/Utica, LLC | | NY Withholding | | | 1,944.78 | | 11/25/09 | |
Penn Traffic Co. | | VT Withholding | | | 635.92 | | 11/25/09 | |
Penn Traffic Co. | | NY Sales Tax | | | 807,583.14 | | 11/25/09 | |
PT Fayetteville/Utica, LLC | | NY Sales Tax | | | 37,929.00 | | 11/25/09 | |
Penn Traffic Co. | | VT Sales Tax | | | 10,060.00 | | 11/25/09 | |
Penn Traffic Co. | | VT Meals & Rooms Tax | | | 1,407.00 | | 11/25/09 | |
| | | | | | | | |
| | | | | 1,681,547.75 | | | |