Forbearance Agreement Plan Start5a5 Plan Plan Plan Plan Plan Plan End5a5 Plan Plan Plan Plan
Week Ending 10/08/02 10/15/02 10/22/02 10/29/02 11/05/02 11/12/02 11/19/02 11/26/02 12/03/02 12/10/02 12/17/02 12/24/02 12/31/02
Sales Info
- --------------------------
Unit count 85 85 85 85 82 82 82 82 82 79 79 79 79
Guest count 5,236 5,839 5,717 5,558 5,719 5,671 5,859 5,768 5,841 5,480 5,599 5,444 5,165
Average sale 6.15 5.85 5.85 5.85 5.85 5.85 5.85 5.85 6.35 6.15 6.15 6.15 6.15
Sales tax 0.44 0.42 0.42 0.42 0.42 0.42 0.42 0.42 0.46 0.44 0.44 0.44 0.44
Total ticket 6.59 6.27 6.27 6.27 6.27 6.27 6.27 6.27 6.81 6.59 6.59 6.59 6.59
Food sales 2,737,119 2,903,343 2,842,629 2,763,865 2,743,356 2,720,139 2,810,370 2,767,101 3,041,409 2,662,434 2,720,080 2,645,089 2,509,391
Sales tax 197,073 209,041 204,669 198,998 197,522 195,850 202,347 199,231 218,981 191,695 195,846 190,446 180,676
Cash Flow
- --------------------------
Store deposits 2,934,192 3,112,384 3,047,298 2,962,863 2,940,878 2,915,989 3,012,717 2,966,333 3,260,390 2,854,129 2,915,926 2,835,535 2,690,067
A/R collections 100,000 100,000 100,000 100,000 100,000 100,000 100,000 100,000 100,000 100,000 100,000 100,000 100,000
Credit card adj and other 40,000
-----------------------------------------------------------------------------------------------------------------------------------------------
Total deposits 3,034,192 3,212,384 3,147,298 3,062,863 3,080,878 3,015,989 3,112,717 3,066,333 3,360,390 2,954,129 3,015,926 2,935,535 2,790,067
-----------------------------------------------------------------------------------------------------------------------------------------------
Food vendors 741,491 819,373 803,598 783,132 777,804 771,771 795,216 783,973 793,022 723,032 737,280 718,746 685,207
Net payroll checks 607,058 1,148,533 586,268 1,147,941 565,581 1,125,489 565,885 1,125,689 565,847 1,097,310 539,041 1,124,895 634,801
Payroll taxes 353,721 161,949 348,457 161,762 343,218 154,687 343,295 154,749 343,286 145,806 336,498 154,499 360,747
Bonus/Deferred Comp 80,000 300,000 80,000 80,000
Employee benefits 60,000 60,000 - 60,000
Utility payments 300,000 150,000 150,000 150,000 150,000 300,000 150,000 150,000 150,000 150,000 150,000 150,000
Insurance payments 260,000 200,000 200,000 200,000 190,000 190,000 190,000 190,000 190,000 185,000 185,000 185,000 185,000
Rent payments 300,000 200,000 60,000 150,000 150,000 200,000 60,000 300,000 200,000 60,000
Advertising 272,350 137,583 57,083 44,083 289,083 132,333 47,333 42,333 42,333 68,333 33,833 33,833 33,833
Sales tax payment 205,215 197,073 209,041 204,669 198,998 393,372 202,347 199,231 218,981 191,695 195,846 190,446
Professional fees 60,000 40,000 40,000 40,000 40,000 40,000 40,000 40,000 40,000 40,000 40,000 40,000 40,000
Other expenses 333,750 333,750 333,750 333,750 325,500 325,500 325,500 325,500 325,500 317,250 317,250 317,329 317,408
-----------------------------------------------------------------------------------------------------------------------------------------------
Total expense 3,433,586 3,468,260 2,848,196 3,365,338 3,110,184 2,889,780 3,200,601 3,134,591 2,729,219 3,245,713 2,730,597 3,040,147 2,597,443
-----------------------------------------------------------------------------------------------------------------------------------------------
Operating cash flow (399,394) (255,876) 299,103 (302,475) (29,306) 126,209 (87,884) (68,258) 631,171 (291,584) 285,329 (104,612) 192,624
Sale of assets 27,000 153,000 415,000
Holiday gift books 250,000 250,000 250,000
Other payments (580,000)
PBGC/Insurance pmts (600,000)
Maint Capex (32,692) (32,692) (32,692) (32,692) (31,538) (31,538) (31,538) (31,538) (31,538) (30,385) (30,385) (30,385) (30,385)
Borrowing 580,000
Debt service (131,433) (50,000) (50,000) (50,000) (50,000) (50,000) (50,000) (50,000) (50,000) (50,000) (50,000) (50,000) (50,000)
-----------------------------------------------------------------------------------------------------------------------------------------------
Net Cash Flow (536,519) (185,569) 216,410 (385,167) (110,844) 44,670 245,578 (149,797) 549,633 (121,968) 454,944 65,003 (487,760)
Begin Cash-Book (101,037) (637,556) (823,125) (606,715) (991,882) (1,102,727)(1,058,056)(812,479) (962,275) (412,643) (534,611) (79,667) (14,664)
-----------------------------------------------------------------------------------------------------------------------------------------------
Ending Cash-Book (637,556) (823,125) (606,715) (991,882) (1,102,727)(1,058,056)(812,479) (962,275) (412,643) (534,611) (79,667) (14,664) (502,424)
===============================================================================================================================================