Exhibit 99.3
| | | | | | Monthly Operating Report |
| | | |
CASE NAME: | | The Tape Company Tapebargains.com, Inc. | | | | ACCRUAL BASIS |
| | | |
CASE NUMBER: | | 03-34762-HDH-11 | | | | 02/13/95, RWD, 2/96 |
| | | |
JUDGE: | | H.D. Hale | | | | |
UNITED STATES BANKRUPTCY COURT
NORTHERN | | DISTRICT OF | | TEXAS |
| | | | |
6 DIVISION
MONTHLY OPERATING REPORT
MONTH ENDING:June 30, 2003
IN ACCORDANCE WITH TITLE 28, SECTION 1746, OF THE UNITED STATES CODE, I DECLARE UNDER PENALTY OF PERJURY THAT I HAVE EXAMINED THE FOLLOWING MONTHLY OPERATING REPORT (ACCRUAL BASIS-1 THROUGH ACCRUAL BASIS-7) AND THE ACCOMPANYING ATTACHMENTS AND, TO THE BEST OF MY KNOWLEDGE, THESE DOCUMENTS ARE TRUE, CORRECT AND COMPLETE. DECLARATION OF THE PREPARER (OTHER THAN RESPONSIBLE PARTY): IS BASED ON ALL INFORMATION OF WHICH PREPARER HAS ANY KNOWLEDGE.
RESPONSIBLE PARTY:
/s/ Eric T. Logan
| | Interim Chief Financial Officer
|
ORIGINAL SIGNATURE OF RESPONSIBLE PARTY | | TITLE |
| |
Eric T. Logan
| | July 18, 2003
|
PRINTED NAME OF RESPONSIBLE PARTY | | DATE |
PREPARER:
/s/ Mark Corjay
| | Vice President, Controller
|
ORIGINAL SIGNATURE OF PREPARER | | TITLE |
| |
Mark Corjay
| | July 18, 2003
|
PRINTED NAME OF PREPARER | | DATE |
| | | | | | Monthly Operating Report |
| | | |
CASE NAME: | | The Tape Company Tapebargains.com, Inc. | | | | ACCRUAL BASIS-1 |
| | | |
CASE NUMBER: | | 03-34762-HDH-11 | | | | 02/13/95, RWD, 2/96 |
COMPARATIVE BALANCE SHEET | | | | | | | | | | | |
| | | | |
| | SCHEDULE AMOUNT
| | | MONTH
5/7/03 - 5/31/03
| | | MONTH
6/30/2003
| | | MONTH
|
| | | |
ASSETS | | | | | | | | | | | | | | | |
1. | | UNRESTRICTED CASH | | $ | 0 | | | $ | 388,657 | | | $ | 386,670 | | | | |
2. | | RESTRICTED CASH | | $ | 0 | | | | | | | | | | | | |
3. | | TOTAL CASH | | $ | 0 | | | $ | 388,657 | | | $ | 386,670 | | | $ | 0 |
4. | | ACCOUNTS RECEIVABLE (NET) | | $ | 4,806,174 | | | $ | 3,751,054 | | | $ | 3,741,104 | | | | |
5. | | INVENTORY | | $ | 1,716,285 | | | $ | 765,773 | | | $ | 3,376,179 | | | | |
6. | | NOTES RECEIVABLE | | $ | 0 | | | | | | | | | | | | |
7. | | PREPAID EXPENSES | | $ | 203,019 | | | $ | 203,157 | | | $ | 196,861 | | | | |
8. | | OTHER (ATTACH LIST) | | | | | | | | | | | | | | | |
| | Credit card and other receivables | | $ | 108,178 | | | $ | 98,215 | | | $ | 105,706 | | | | |
| | Deferred tax asset | | $ | 104,265 | | | $ | 104,265 | | | $ | 104,265 | | | | |
| | Taxes receivable | | $ | 3,942,751 | | | $ | 3,942,751 | | | $ | 3,942,751 | | | | |
| | Prepaid merchandise | | $ | 112,499 | | | $ | 0 | | | $ | 1,320,098 | | | | |
| | Employee payroll and travel advances | | $ | 5,201 | | | $ | 8,369 | | | $ | 5,028 | | | | |
| | TOTAL OTHER | | $ | 4,272,894 | | | $ | 4,153,600 | | | $ | 5,477,848 | | | | |
9. | | TOTAL CURRENT ASSETS | | $ | 10,998,372 | | | $ | 9,262,241 | | | $ | 13,178,662 | | | $ | 0 |
10. | | PROPERTY, PLANT & EQUIPMENT | | $ | 3,325,332 | | | $ | 3,327,134 | | | $ | 3,318,198 | | | | |
11. | | LESS: ACCUMULATED DEPRECIATION / DEPLETION | | $ | 2,694,116 | | | $ | 2,709,612 | | | $ | 2,729,856 | | | | |
12. | | NET PROPERTY, PLANT & EQUIPMENT | | $ | 631,216 | | | $ | 617,522 | | | $ | 588,342 | | | $ | 0 |
13. | | DUE FROM INSIDERS | | | | | | | | | | | | | | | |
14. | | OTHER ASSETS - NET OF AMORTIZATION (ATTACH LIST) | | | | | | | | | | | | | | | |
| | Goodwill | | $ | 3,134,437 | | | $ | 3,134,437 | | | $ | 3,134,437 | | | | |
15. | | OTHER (ATTACH LIST) | | | | | | | | | | | | | | | |
16. | | TOTAL ASSETS | | $ | 14,764,025 | | | $ | 13,014,200 | | | $ | 16,901,441 | | | $ | 0 |
POSTPETITION LIABILITIES | | | | | | | | | | | | | | | |
17. | | ACCOUNTS PAYABLE | | | | | | $ | 45,928 | | | $ | 178,980 | | | | |
18. | | TAXES PAYABLE | | | | | | $ | 80,269 | | | $ | 111,002 | | | | |
19. | | NOTES PAYABLE | | | | | | | | | | | | | | | |
20. | | PROFESSIONAL FEES | | | | | | | | | | | | | | | |
21. | | SECURED DEBT | | | | | | | | | | | | | | | |
22. | | OTHER (ATTACH LIST) | | | | | | | | | | | | | | | |
| | Vendor receivables and prepaid merchandise | | | | | | $ | (1,548,286 | ) | | $ | (244,657 | ) | | | |
| | Accrued expenses | | | | | | $ | 674,666 | | | $ | (145,764 | ) | | | |
| | TOTAL OTHER | | | | | | $ | (873,620 | ) | | $ | (390,421 | ) | | | |
23. | | TOTAL POSTPETITION LIABILITIES | | | | | | $ | (747,423 | ) | | $ | (100,439 | ) | | $ | 0 |
PREPETITION LIABILITIES | | | | | | | | | | | | | | | |
24. | | SECURED DEBT | | | | | | | | | | | | | | | |
25. | | PRIORITY DEBT | | $ | 636,667 | | | $ | 26,545 | | | $ | 5,076 | | | | |
26. | | UNSECURED DEBT | | $ | 5,883,256 | | | $ | 5,782,424 | | | $ | 4,982,955 | | | | |
27. | | OTHER (ATTACH LIST) | | | | | | | | | | | | | | | |
| | Vendor receivables and prepaid merchandise | | $ | (112,104 | ) | | $ | (1,595,159 | ) | | $ | (1,595,159 | ) | | | |
| | Bank account overdraft | | $ | 299,324 | | | | | | | | | | | | |
| | Interest Payable | | | | | | | | | | $ | 255,089 | | | | |
| | Accrued expenses | | $ | 508,925 | | | $ | 345,925 | | | $ | 1,101,691 | | | | |
| | Deferred Income Tax | | | | | | | | | | $ | (12 | ) | | | |
| | Intercompany payable | | $ | 14,985,063 | | | $ | 16,848,152 | | | $ | 19,912,280 | | | | |
| | TOTAL OTHER | | $ | 15,681,208 | | | $ | 15,598,918 | | | $ | 19,673,889 | | | | |
28. | | TOTAL PREPETITION LIABILITIES | | $ | 22,201,131 | | | $ | 21,407,887 | | | $ | 24,661,920 | | | $ | 0 |
29. | | TOTAL LIABILITIES | | $ | 22,201,131 | | | $ | 20,660,464 | | | $ | 24,561,481 | | | $ | 0 |
EQUITY | | | | | | | | | | | | | | | |
30. | | PREPETITION OWNERS’ EQUITY | | $ | (7,437,106 | ) | | $ | (7,437,106 | ) | | $ | (7,437,106 | ) | | | |
31. | | POSTPETITION CUMULATIVE PROFIT OR (LOSS) | | | | | | $ | (209,158 | ) | | $ | (222,934 | ) | | | |
32. | | DIRECT CHARGES TO EQUITY (ATTACH EXPLANATION) | | | | | | | | | | | | | | | |
33. | | TOTAL EQUITY | | $ | (7,437,106 | ) | | $ | (7,646,264 | ) | | $ | (7,660,040 | ) | | $ | 0 |
34. | | TOTAL LIABILITIES & OWNERS’ EQUITY | | $ | 14,764,025 | | | $ | 13,014,200 | | | $ | 16,901,441 | | | $ | 0 |
| | | | | | Monthly Operating Report |
| | | |
CASE NAME: | | The Tape Company Tapebargains.com, Inc. | | | | ACCRUAL BASIS-2 |
| | | |
CASE NUMBER: | | 03-34762-HDH-11 | | | | 02/13/95, RWD, 2/96 |
INCOME STATEMENT | | | | | | | | | | | | | | |
| | | | | |
| | | | MONTH
5/7/03-5/31/03
| | | MONTH
6/30/2003
| | | MONTH
| | QUARTER
TOTAL
|
| | | | | |
REVENUES | | | | | | | | | | | | | | |
1. | | GROSS REVENUES | | $ | 1,924,221 | | | $ | 3,373,469 | | | | | | | |
2. | | LESS: RETURNS & DISCOUNTS | | $ | 15,158 | | | $ | 11,222 | | | | | | | |
3. | | NET REVENUE | | $ | 1,909,063 | | | $ | 3,362,247 | | | $ | 0 | | $ | 0 |
COST OF GOODS SOLD | | | | | | | | | | | | | | |
4. | | MATERIAL | | | | | | | | | | | | | | |
5. | | DIRECT LABOR | | | | | | | | | | | | | | |
6. | | DIRECT OVERHEAD | | | | | | | | | | | | | | |
7. | | TOTAL COST OF GOODS SOLD | | $ | 1,666,202 | | | $ | 2,784,655 | | | $ | 0 | | $ | 0 |
8. | | GROSS PROFIT | | $ | 242,861 | | | $ | 577,592 | | | $ | 0 | | $ | 0 |
OPERATING EXPENSES | | | | | | | | | | | | | | |
9. | | OFFICER / INSIDER COMPENSATION | | | | | | | | | | | | | | |
10. | | SELLING & MARKETING | | $ | 5,389 | | | $ | 21,149 | | | | | | | |
11. | | GENERAL & ADMINISTRATIVE | | $ | 425,813 | | | $ | 457,660 | | | | | | | |
12. | | RENT & LEASE | | $ | 91,899 | | | $ | 83,046 | | | | | | | |
13. | | OTHER (ATTACH LIST) | | | | | | | | | | | | | | |
14. | | TOTAL OPERATING EXPENSES | | $ | 523,101 | | | $ | 561,855 | | | $ | 0 | | $ | 0 |
15. | | INCOME BEFORE NON-OPERATING INCOME & EXPENSE | | $ | (280,240 | ) | | $ | 15,737 | | | $ | 0 | | $ | 0 |
OTHER INCOME & EXPENSES | | | | | | | | | | | | | | |
16. | | NON-OPERATING INCOME (ATT. LIST) | | | | | | | | | | | | | | |
17. | | NON-OPERATING EXPENSE (ATT. LIST) | | | | | | | | | | | | | | |
| | BANK FEES AND OTHER | | $ | 26,045 | | | $ | 16,688 | | | | | | | |
18. | | INTEREST EXPENSE | | | | | | | | | | | | | | |
19. | | DEPRECIATION / DEPLETION | | $ | 7,572 | | | $ | 20,244 | | | | | | | |
20. | | AMORTIZATION | | $ | 7,925 | | | | | | | | | | | |
21. | | OTHER (ATTACH LIST) | | | | | | | | | | | | | | |
22. | | NET OTHER INCOME & EXPENSES | | $ | 41,542 | | | $ | 36,932 | | | $ | 0 | | $ | 0 |
REORGANIZATION EXPENSES | | | | | | | | | | | | | | |
23. | | PROFESSIONAL FEES | | | | | | | | | | | | | | |
24. | | U.S. TRUSTEE FEES | | | | | | | | | | | | | | |
25. | | OTHER (ATTACH LIST) | | | | | | | | | | | | | | |
26. | | TOTAL REORGANIZATION EXPENSES | | $ | 0 | | | $ | 0 | | | $ | 0 | | $ | 0 |
27. | | INCOME TAX | | $ | (112,624 | ) | | $ | (7,419 | ) | | | | | | |
28. | | NET PROFIT (LOSS) | | $ | (209,158 | ) | | $ | (13,776 | ) | | $ | 0 | | $ | 0 |
| | | | | | Monthly Operating Report |
| | | |
CASE NAME: | | The Tape Company Tapebargains.com, Inc. | | | | ACCRUAL BASIS-3 |
| | | |
CASE NUMBER: | | 03-34762-HDH-11 | | | | 02/13/95, RWD, 2/96 |
CASH RECEIPTS AND DISBURSEMENTS
| | MONTH 5/7/03-5/31/03
| | | MONTH 6/1/03-6/30/03
| | | MONTH
| | QUARTER TOTAL
|
| | | | | | | | | | | | | | |
1. | | CASH - BEGINNING OF MONTH | | $ | 0 | | | $ | 388,657 | | | $ | 386,670 | | | |
RECEIPTS FROM OPERATIONS | | | | | | | | | | | | | | |
2. | | CASH SALES | | $ | 0 | | | $ | 11,377 | | | | | | | |
COLLECTION OF ACCOUNTS RECEIVABLE | | | | | | | | | | | | | | |
3. | | PREPETITION | | | | | | | | | | | | | | |
4. | | POSTPETITION | | | | | | $ | 3,686,554 | | | | | | | |
5. | | TOTAL OPERATING RECEIPTS | | $ | 2,986,419 | | | $ | 3,697,931 | | | $ | 0 | | $ | 0 |
NON - OPERATING RECEIPTS | | | | | | | | | | | | | | |
6. | | LOANS & ADVANCES (ATTACH LIST) | | | | | | | | | | | | | | |
7. | | SALE OF ASSETS | | $ | 0 | | | | | | | | | | | |
8. | | OTHER (ATTACH LIST) | | | | | | | | | | | | | | |
| | Cash receipts transfer to Daisytek Inc | | $ | (2,980,968 | ) | | $ | (3,673,372 | ) | | | | | | |
| | Payroll funding transfer from Daisytek Inc | | $ | 350,538 | | | $ | 335,260 | | | | | | | |
| | Other cash transfers from Daisytek Inc. | | $ | 3,772,232 | | | $ | 5,615,246 | | | | | | | |
| | TOTAL OTHER | | $ | 1,141,802 | | | $ | 2,277,134 | | | | | | | |
9. | | TOTAL NON-OPERATING RECEIPTS | | $ | 1,141,802 | | | $ | 2,277,134 | | | $ | 0 | | $ | 0 |
10. | | TOTAL RECEIPTS | | $ | 4,128,221 | | | $ | 5,975,065 | | | $ | 0 | | $ | 0 |
11. | | TOTAL CASH AVAILABLE | | $ | 4,128,221 | | | $ | 6,363,723 | | | $ | 386,670 | | $ | 0 |
OPERATING DISBURSEMENTS | | | | | | | | | | | | | | |
12. | | NET PAYROLL | | $ | 277,704 | | | $ | 246,452 | | | | | | | |
13. | | PAYROLL TAXES PAID | | $ | 72,834 | | | $ | 88,808 | | | | | | | |
14. | | SALES, USE & OTHER TAXES PAID | | $ | 467,276 | | | $ | 85,197 | | | | | | | |
15. | | SECURED / RENTAL / LEASES | | $ | 69,051 | | | $ | 130,665 | | | | | | | |
16. | | UTILITIES | | $ | 50,823 | | | $ | 24,007 | | | | | | | |
17. | | INSURANCE | | $ | 0 | | | | | | | | | | | |
18. | | INVENTORY PURCHASES | | $ | 3,194,140 | | | $ | 5,171,164 | | | | | | | |
19. | | VEHICLE EXPENSES | | | | | | | | | | | | | | |
20. | | TRAVEL | | $ | 26,906 | | | | | | | | | | | |
21. | | ENTERTAINMENT | | | | | | | | | | | | | | |
22. | | REPAIRS & MAINTENANCE | | | | | | | | | | | | | | |
23. | | SUPPLIES | | | | | | | | | | | | | | |
24. | | ADVERTISING | | | | | | | | | | | | | | |
| | BANK FEES | | $ | 11 | | | | | | | | | | | |
25. | | OTHER (ATTACH LIST) | | | | | | $ | 0 | | | | | | | |
| | Bank reconciliation expenses | | $ | (419,181 | ) | | $ | 230,759 | | | | | | | |
26. | | TOTAL OPERATING DISBURSEMENTS | | $ | 3,739,564 | | | $ | 5,977,052 | | | $ | 0 | | $ | 0 |
REORGANIZATION EXPENSES | | | | | | | | | | | | | | |
27. | | PROFESSIONAL FEES | | | | | | | | | | | | | | |
28. | | U.S. TRUSTEE FEES | | | | | | | | | | | | | | |
29. | | OTHER (ATTACH LIST) | | | | | | | | | | | | | | |
30. | | TOTAL REORGANIZATION EXPENSES | | $ | 0 | | | $ | 0 | | | $ | 0 | | $ | 0 |
31. | | TOTAL DISBURSEMENTS | | $ | 3,739,564 | | | $ | 5,977,052 | | | $ | 0 | | $ | 0 |
32. | | NET CASH FLOW | | $ | 388,657 | | | $ | (1,987 | ) | | $ | 0 | | $ | 0 |
33. | | CASH - END OF MONTH | | $ | 388,657 | | | $ | 386,670 | | | $ | 386,670 | | $ | 0 |
| | | | | | Monthly Operating Report |
| | | |
CASE NAME: | | The Tape Company Tapebargains.com, Inc. | | | | ACCRUAL BASIS-4 |
| | | |
CASE NUMBER: | | 03-34762-HDH-11 | | | | 02/13/95, RWD, 2/96 |
ACCOUNTS RECEIVABLE AGING
| | SCHEDULE AMOUNT
| | MONTH 5/7/03 - 5/31/03
| | MONTH 6/30/2003
| | MONTH
|
| | | | | | | | | | | | |
1. | | 0-30 | | $ | 4,650,544 | | $ | 3,397,411 | | $ | 3,289,127 | | | |
2. | | 31-60 | | $ | 226,922 | | $ | 447,254 | | $ | 395,333 | | | |
3. | | 61-90 | | $ | 28,518 | | $ | 64,183 | | $ | 222,350 | | | |
4. | | 91+ | | $ | 357,098 | | $ | 300,592 | | $ | 278,089 | | | |
5. | | TOTAL ACCOUNTS RECEIVABLE | | $ | 5,263,082 | | $ | 4,209,440 | | $ | 4,184,899 | | $ | 0 |
6. | | AMOUNT CONSIDERED UNCOLLECTIBLE | | $ | 456,908 | | $ | 458,386 | | $ | 443,795 | | | |
7. | | ACCOUNTS RECEIVABLE (NET) | | $ | 4,806,174 | | $ | 3,751,054 | | $ | 3,741,104 | | $ | 0 |
AGING OF POSTPETITION TAXES AND PAYABLES | | | | | | | | | MONTH: | | June 30, 2003 |
TAXES PAYABLE
| | 0-30 DAYS
| | 31-60 DAYS
| | 61-90 DAYS
| | 91+ DAYS
| | TOTAL
|
| | | | | | | | | | | | | | | |
1. | | FEDERAL | | $ | 18,678 | | $ | 0 | | $ | 0 | | $ | 0 | | $ | 18,678 |
2. | | STATE | | $ | 74,618 | | $ | 0 | | $ | 0 | | $ | 0 | | $ | 74,618 |
3. | | LOCAL | | $ | 17,706 | | $ | 0 | | $ | 0 | | $ | 0 | | $ | 17,706 |
4. | | OTHER (ATTACH LIST) | | $ | 0 | | $ | 0 | | $ | 0 | | $ | 0 | | $ | 0 |
5. | | TOTAL TAXES PAYABLE | | $ | 111,002 | | $ | 0 | | $ | 0 | | $ | 0 | | $ | 111,002 |
6. | | ACCOUNTS PAYABLE | | $ | 38,596 | | $ | 140,384 | | | | | | | | $ | 178,980 |
| | | | |
STATUS OF POSTPETITION TAXES | | | | | | | | | MONTH: | | June 30, 2003 |
| | | | | |
| |
| | BEGINNING TAX LIABILITY*
| | AMOUNT WITHHELD AND/ 0R ACCRUED
| | AMOUNT PAID
| | ENDING TAX LIABILITY
|
FEDERAL | | | | | | | | | | | | | | | |
1. | | WITHHOLDING** | | | | | $ | 6,934 | | $ | 40,469 | | $ | 39,839 | | $ | 7,564 |
2. | | FICA-EMPLOYEE** | | | | | $ | 5,136 | | $ | 24,889 | | $ | 24,481 | | $ | 5,544 |
3. | | FICA-EMPLOYER** | | | | | $ | 5,136 | | $ | 24,889 | | $ | 24,481 | | $ | 5,544 |
4. | | UNEMPLOYMENT | | | | | $ | 3 | | $ | 30 | | $ | 7 | | $ | 26 |
5. | | INCOME | | | | | $ | 0 | | $ | 0 | | $ | 0 | | $ | 0 |
6. | | OTHER (ATTACH LIST) | | | | | $ | 0 | | $ | 0 | | $ | 0 | | $ | 0 |
7. | | TOTAL FEDERAL TAXES | | | | | $ | 17,209 | | $ | 90,277 | | $ | 88,808 | | $ | 18,678 |
STATE AND LOCAL | | | | | | | | | | | | | | | |
8. | | WITHHOLDING | | | | | $ | 1,768 | | $ | 9,468 | | $ | 9,261 | | $ | 1,975 |
9. | | SALES | | | | | $ | 51,503 | | $ | 70,306 | | $ | 51,049 | | $ | 70,760 |
10. | | EXCISE | | | | | $ | 0 | | $ | 0 | | $ | 0 | | $ | 0 |
11. | | UNEMPLOYMENT | | | | | $ | 89 | | $ | 478 | | $ | 378 | | $ | 189 |
12. | | REAL PROPERTY | | | | | $ | 0 | | $ | 0 | | $ | 0 | | $ | 0 |
13. | | PERSONAL PROPERTY | | | | | $ | 6,553 | | $ | 6,553 | | $ | 0 | | $ | 13,106 |
14. | | OTHER (ATTACH LIST) | | | | | | | | | | | | | | | |
| | Washington Business and Occupation tax | | | | | $ | 500 | | $ | 500 | | $ | 0 | | $ | 1,000 |
| | Los Angeles City Business Tax | | | | | $ | 2,300 | | $ | 2,300 | | $ | 0 | | $ | 4,600 |
| | Ohio Workers Compensation Tax | | | | | $ | 347 | | $ | 347 | | $ | 0 | | $ | 694 |
| | TOTAL OTHER | | | | | $ | 3,147 | | $ | 3,147 | | $ | 0 | | $ | 6,294 |
15. | | TOTAL STATE & LOCAL | | | | | $ | 63,060 | | $ | 89,952 | | $ | 60,688 | | $ | 92,324 |
16. | | TOTAL TAXES | | | | | $ | 80,269 | | $ | 180,229 | | $ | 149,496 | | $ | 111,002 |
* | | The beginning tax liability should represent the liability from the prior month or, if this is the first operating report, the amount should be zero. |
** | | Attach photocopies of IRS Form 6123 or your FTD coupon and payment receipt to verify payment or deposit. |
| | | | | | Monthly Operating Report |
| | | |
CASE NAME: | | The Tape Company Tapebargains.com, Inc. | | | | ACCRUAL BASIS-5 |
| | | |
CASE NUMBER: | | 03-34762-HDH-11 | | | | 02/13/95, RWD, 2/96 |
The debtor in possession must complete the reconciliation below for each bank account, including all general, payroll and tax accounts, as well as all savings and investment accounts, money market accounts, certificates of deposit, government obligations, etc. Accounts with restricted funds should be identified by placing an asterisk next to the account number. Attach additional sheets if necessary.
BANK RECONCILIATIONS | | MONTH: | | June 30, 2003 | | |
| | | | |
| | Account #1
| | Account #2
| | Account #3
| | TOTAL
|
A. | | BANK: | | Note (A) | | | | | | |
B. | | ACCOUNT NUMBER: | | See Listing Below | | | | | | |
C. | | PURPOSE (TYPE): | | Operating/Dep | | | | | | |
1. | | BALANCE PER BANK STATEMENT | | 270,270.38 | | | | 0.00 | | 270,270.38 |
2. | | ADD: TOTAL DEPOSITS NOT CREDITED | | | | | | | | 0.00 |
3. | | SUBTRACT: OUTSTANDING CHECKS | | 795,763.43 | | | | | | 795,763.43 |
4. | | OTHER RECONCILING ITEMS | | 869,334.02 | | | | 0.00 | | 869,334.02 |
5. | | MONTH END BALANCE PER BOOKS | | 343,840.97 | | | | 0.00 | | 343,840.97 |
6. | | NUMBER OF LAST CHECK WRITTEN | | 85921 | | | | | | |
INVESTMENT ACCOUNTS | | | | | | | | | | |
BANK, ACCOUNT NAME & NUMBER
| | DATE OF PURCHASE
| | TYPE OF INSTRUMENT
| | PURCHASE PRICE
| | CURRENT VALUE
|
7. | | Bank One #0005330007003 | | 12/16/2002 | | C.D. | | | 36,000.00 | | | 40,728.72 |
8. | | | | | | | | | | | | |
9. | | | | | | | | | | | | |
10. | | | | | | | | | | | | |
11. | | TOTAL INVESTMENTS | | | | | | $ | 36,000 | | $ | 40,729 |
CASH | | | |
| | |
12. | | CURRENCY ON HAND | | $ | 2,100 |
| | Petty Cash | | | |
13. | | TOTAL CASH - END OF MONTH | | $ | 386,670 |
Note (A)
All of the following bank accounts are included in a single general ledger account. Daisytek performs a consolidated bank account reconciliation.
Listing of Bank Accounts:
| | Purpose (Type)
| | Balance per Bank Statement
|
Bank One #1091198 | | Operating | | 44,228.99 |
Bank One #633681036 | | Disbursement | | 25,324.12 |
Chase #740-5006179-65 | | Depository | | 195,903.52 |
Wells Fargo #045-5477414 | | Depository | | 4,813.75 |
| | | |
|
Total Balance All Accounts | | | | 270,270.38 |
| | | | | | Monthly Operating Report |
| | | |
CASE NAME: | | The Tape Company Tapebargains.com, Inc. | | | | ACCRUAL BASIS-6 |
| | | |
CASE NUMBER: | | 03-34762-HDH-11 | | | | 02/13/95, RWD, 2/96 |
| | | |
| | | | | | MONTH: June 30, 2003 |
PAYMENTS TO INSIDERS AND PROFESSIONALS
OF THE TOTAL DISBURSEMENTS SHOWN FOR THE MONTH, LIST THE AMOUNT PAID TO INSIDERS (AS DEFINED IN SECTION 101 (31) (A)-(F) OF THE U.S. BANKRUPTCY CODE) AND TO PROFESSIONALS. ALSO, FOR PAYMENTS TO INSIDERS, IDENTIFY THE TYPE OF COMPENSATION PAID (e.g. SALARY, BONUS, COMMISSIONS, INSURANCE, HOUSING ALLOWANCE, TRAVEL, CAR ALLOWANCE, ETC.). ATTACH ADDITIONAL SHEETS IF NECESSARY.
INSIDERS |
| | | |
NAME
| | TYPE OF PAYMENT
| | AMOUNT PAID
| | TOTAL PAID TO DATE
|
1. | | See Daisytek, Incorporated | | | | | | | | |
2. | | | | | | | | | | |
3. | | | | | | | | | | |
4. | | | | | | | | | | |
5. | | | | | | | | | | |
6. | | TOTAL PAYMENTS TO INSIDERS | | | | $ | 0 | | $ | 0 |
PROFESSIONALS |
| | | | | |
NAME
| | DATE OF COURT
ORDER AUTHORIZING
PAYMENT
| | AMOUNT
APPROVED
| | AMOUNT
PAID
| | TOTAL PAID
TO DATE
| | TOTAL INCURRED & UNPAID *
|
1. | | See Daisytek, Incorporated | | | | | | | | | | | | | | |
2. | | | | | | | | | | | | | | | | |
3. | | | | | | | | | | | | | | | | |
4. | | | | | | | | | | | | | | | | |
5. | | | | | | | | | | | | | | | | |
6. | | TOTAL PAYMENTS TO PROFESSIONALS | | | | $ | 0 | | $ | 0 | | $ | 0 | | $ | 0 |
* | | INCLUDE ALL FEES INCURRED, BOTH APPROVED AND UNAPPROVED |
POSTPETITION STATUS OF SECURED NOTES, LEASES PAYABLE AND ADEQUATE PROTECTION PAYMENTS
| | SCHEDULED MONTHLY PAYMENTS
| | AMOUNTS PAID DURING
| | TOTAL UNPAID
|
NAME OF CREDITOR
| | DUE
| | MONTH
| | POSTPETITION
|
1 | | West Lake Farms #2 | | 50,184 | | 50,184 | | 0 |
2 | | Cornell Park TCI | | 4,697 | | 4,697 | | 0 |
3 | | Jerome G. Timlim | | 9,939 | | 9,939 | | 0 |
4 | | The Henderson “TPH” | | 6,022 | | 6,022 | | 0 |
5 | | Eden Park “TMI” | | 5,900 | | 5,900 | | 0 |
6 | | 1525-45 Capital Drive | | 6,241 | | 6,241 | | 0 |
7 | | Samson Management | | 29,853 | | 29,853 | | 0 |
8 | | William Sands | | 8,000 | | 0 | | 8,000 |
9 | | Richard Schoenberg | | 14,090 | | 14,090 | | 0 |
10 | | Albert Sweet Occidental | | 2,520 | | 0 | | 2,520 |
11 | | Yett Management | | 3,071 | | 3,071 | | 0 |
12 | | William Sands | | 6,200 | | 0 | | 6,200 |
13 | | PARKING CORP. | | 668 | | 668 | | 0 |
| | TOTAL | | 147,385 | | 130,665 | | 16,720 |
Note: The rent payments made in May were for the June 1, 2003 to June 30, 2003 timeframe. The May stub period rents were paid in June 2003.
| | | | | | Monthly Operating Report |
| | | |
CASE NAME: | | The Tape Company Tapebargains.com, Inc. | | | | ACCRUAL BASIS-7 |
| | | |
CASE NUMBER: | | 03-34762-HDH-11 | | | | 02/13/95, RWD, 2/96 |
| | | |
| | | | | | MONTH:########### |
QUESTIONNAIRE | | | | |
| | | |
| | | | YES
| | NO
|
1. | | HAVE ANY ASSETS BEEN SOLD OR TRANSFERRED OUTSIDE THE NORMAL COURSE OF BUSINESS THIS REPORTING PERIOD? | | | | X |
2. | | HAVE ANY FUNDS BEEN DISBURSED FROM ANY ACCOUNT OTHER THAN A DEBTOR IN POSSESSION ACCOUNT? | | | | X |
3. | | ARE ANY POSTPETITION RECEIVABLES (ACCOUNTS, NOTES, OR LOANS) DUE FROM RELATED PARTIES? | | | | X |
4. | | HAVE ANY PAYMENTS BEEN MADE ON PREPETITION LIABILITIES THIS REPORTING PERIOD? | | X | | |
5. | | HAVE ANY POSTPETITION LOANS BEEN RECEIVED BY THE DEBTOR FROM ANY PARTY? | | | | X |
6. | | ARE ANY POSTPETITION PAYROLL TAXES PAST DUE? | | | | X |
7. | | ARE ANY POSTPETITION STATE OR FEDERAL INCOME TAXES PAST DUE? | | | | X |
8. | | ARE ANY POSTPETITION REAL ESTATE TAXES PAST DUE? | | | | X |
9. | | ARE ANY OTHER POSTPETITION TAXES PAST DUE? | | | | X |
10. | | ARE ANY AMOUNTS OWED TO POSTPETITION CREDITORS DELINQUENT? | | | | X |
11. | | HAVE ANY PREPETITION TAXES BEEN PAID DURING THE REPORTING PERIOD? | | X | | |
12. | | ARE ANY WAGE PAYMENTS PAST DUE? | | | | X |
IF THE ANSWER TO ANY OF THE ABOVE QUESTIONS IS “YES,” PROVIDE A DETAILED EXPLANATION OF EACH ITEM. ATTACH ADDITIONAL SHEETS IF NECESSARY.
See Attachments for MOR-7 Question 4 and 11
INSURANCE | | | | |
| | | |
| | | | YES
| | NO
|
1. | | ARE WORKER’S COMPENSATION, GENERAL LIABILITY AND OTHER NECESSARY INSURANCE COVERAGES IN EFFECT? | | X | | |
2. | | ARE ALL PREMIUM PAYMENTS PAID CURRENT? | | X | | |
3. | | PLEASE ITEMIZE POLICIES BELOW. | | | | |
IF THE ANSWER TO ANY OF THE ABOVE QUESTIONS IS “NO,” OR IF ANY POLICIES HAVE BEEN CANCELLED OR NOT RENEWED DURING THIS REPORTING PERIOD, PROVIDE AN EXPLANATION BELOW. ATTACH ADDITIONAL SHEETS IF NECESSARY.
INSTALLMENT PAYMENTS | | |
| | | |
TYPE OF POLICY
| | CARRIER
| | PERIOD COVERED
| | PAYMENT AMOUNT & FREQUENCY
|
See Daisytek, Incorporated | | | | | | |
| | | | | | |
| | | | | | |
| | | | | | |
| | | | | | |
| | | | | | |
CASE NAME: | | The Tape Company Tapebargains.com, Inc. | | |
| | |
CASE NUMBER: | | 03-34762-HDH-11 | | |
MOR 7
Question 4
Sum of AMT$ | | | | |
| | | |
CO
| | VENDOR#
| | VENDOR NAME
| | Total
| |
032 | | 22615399 | | ABSOPURE WATER “TDE” | | $ | (24.62 | ) |
| | 22637037 | | AMERITECH “TTC” | | $ | (1,754.70 | ) |
| | 10033130 | | AT&T | | $ | (3,874.80 | ) |
| | 10487490 | | AT&T | | $ | (7.70 | ) |
| | 22726013 | | AT&T “TTC” | | $ | (662.84 | ) |
| | 22714661 | | AT&T ONENET | | $ | (222.98 | ) |
| | 24655589 | | AT&T WIRELESS “SS” | | $ | (264.92 | ) |
| | 28037913 | | AT&T WIRELESS AURORA | | $ | (1,548.72 | ) |
| | 22601501 | | AT&T WIRELESS“TTC” | | $ | (313.71 | ) |
| | 24817592 | | B.J. HARDY | | $ | (98.84 | ) |
| | 22655366 | | BELL SOUTH | | $ | (205.72 | ) |
| | 22601270 | | BELLSOUTH “TAT” | | $ | (916.53 | ) |
| | 28055855 | | BOURGEOIS, MARTIN J. | | $ | (2,081.19 | ) |
| | 22616922 | | BRIAN MOSSEY | | $ | (308.92 | ) |
| | 21738733 | | BRINKS HOME “TDA” | | $ | (121.04 | ) |
| | 14967095 | | BUSQUETS, ALEX | | $ | (155.00 | ) |
| | 28015626 | | CHERYL JOHNSON | | $ | (165.50 | ) |
| | 22606425 | | CINCINNATI BELL“TCI” | | $ | (1,223.91 | ) |
| | 22637070 | | CINERGY “TCI” | | $ | (1,850.20 | ) |
| | 28076939 | | CITY OF DULUTH | | $ | (60.29 | ) |
| | 28003262 | | CITY WATER | | $ | (96.14 | ) |
| | 21740201 | | CON EDISON A/C#436015165500051 | | $ | (1,185.29 | ) |
| | 22615997 | | DAVE MELHANDO | | $ | (68.74 | ) |
| | 28017517 | | DSL.NET | | $ | (361.64 | ) |
| | 11773121 | | FREEMAN, DAVID | | $ | (170.23 | ) |
| | 22609335 | | GAIL WORKMAN | | $ | (189.03 | ) |
| | 26985928 | | JENNIFER FRYC | | $ | (2,464.49 | ) |
| | 22644827 | | JIM HYPES | | $ | (1,409.77 | ) |
| | 15005120 | | JIMENEZ,JORGE | | $ | (107.58 | ) |
| | 14856766 | | JORGE A. JIMENZ. | | $ | (107.58 | ) |
| | 28096614 | | JUHLINE, V MICHEAL | | $ | (401.90 | ) |
| | 24788681 | | LAURA DOMINQUEZ | | $ | (188.26 | ) |
| | 22667594 | | LOS ANGELES DWP “SSS” | | $ | (3,194.46 | ) |
| | 24783396 | | MARTIN J. BOURGEOIS | | $ | (328.86 | ) |
| | 22601448 | | MCI “TTC” | | $ | (2,149.31 | ) |
| | 22605967 | | MCI WORLDCOM“TTC” | | $ | (504.80 | ) |
| | 24797819 | | MID AMERICAN ENERGY CO | | $ | (3,085.84 | ) |
| | 24653989 | | MN DEPT OF REVENUE | | $ | (44,461.02 | ) |
| | 50195323 | | NEIL SARNA | | $ | (148.00 | ) |
| | 22730362 | | NEOPOST | | $ | (783.25 | ) |
| | 22610871 | | NEXTEL “TTC” | | $ | (165.36 | ) |
| | 28068883 | | NICHOLE ALEXANDER | | $ | (177.24 | ) |
| | 22637088 | | NICOR “TTC” | | $ | (2,251.33 | ) |
| | 22678277 | | PACIFIC BELL “SS” | | $ | (4,057.90 | ) |
| | 15245887 | | PATEY, HEATHER A. | | $ | (661.95 | ) |
| | 22601667 | | PECO ENERGY “TPH” | | $ | (87.84 | ) |
| | 24699688 | | ROBB TAYLOR | | $ | (4,812.53 | ) |
| | 50444463 | | SARA BORDEN | | $ | (1,106.92 | ) |
| | 28118588 | | SBC BILL PAYMENT CENTER | | $ | (74.00 | ) |
| | 28118596 | | SBC BILL PYMT CHICAGO | | $ | (4,343.84 | ) |
| | 28052671 | | SBC - TCH | | $ | (217.34 | ) |
| | 28095494 | | SPRINT | | $ | (117.74 | ) |
| | 24666202 | | SPRINT PCS | | $ | (204.65 | ) |
| | 28073674 | | TAYLOR GRADY | | $ | (1,459.61 | ) |
| | 28126713 | | TCF BANK | | $ | (807.45 | ) |
| | 28125796 | | TRASATT DAN | | $ | (128.06 | ) |
| | 28020353 | | TRASSATT, DANIEL | | $ | (266.79 | ) |
| | 21738602 | | TXU ELECTRIC “TDA” | | $ | (669.85 | ) |
| | 22661301 | | TXU GAS “TDA” | | $ | (599.11 | ) |
| | 22607938 | | VERIZON (BELL ATLANTIC) | | $ | (1,748.78 | ) |
| | 22714389 | | VERIZON NORTHWEST/GTE | | $ | (648.02 | ) |
| | 24770261 | | VERIZON WIRE CAROL STREAM | | $ | (63.19 | ) |
| | 22601253 | | VERIZON WIRELESS | | $ | (115.38 | ) |
| | 28045606 | | VERIZON WIRELESS | | $ | (209.49 | ) |
| | 24802534 | | VERIZON WIRELESS DALLAS | | $ | (978.88 | ) |
| | 22677733 | | VERIZON WIRELESS MESSAGING | | $ | (35.00 | ) |
| | 28124363 | | VERIZON WIRELESS SSN | | $ | (47.21 | ) |
| | 14893559 | | VERIZON/BELL ATLANTIC | | $ | (1,049.79 | ) |
| | 15261511 | | VERIZON/BELL ATLANTIC | | $ | (850.86 | ) |
| | 28115344 | | WHITE, DAN | | $ | (35.96 | ) |
| | 24715131 | | WORLDCOM | | $ | (8,837.04 | ) |
| | 22615911 | | XCEL ENERGY | | $ | (170.43 | ) |
032 Total | | | | | | $ | (114,267.86 | ) |
Question 11
CASE NAME: | | The Tape Company Tapebargains.com, Inc. | | | | |
| | | |
CASE NUMBER: | | 03-34762-HDH-11 | | | | |
MOR 7
Question 11
Jurisdiction
| | Amount
| | Date Paid
| | Tax Type
| | Description
| | Payee Name
| | Address
| | City
| | State
| | Zip
|
The Tape Company | | | | | | | | | | | | | | | | | | |
CA | | 9,148.00 | | 6/20/2003 | | Sales Tax | | May 2003 (through May 6) | | State Board of Equalization, State of CA | | PO Box 942879 | | Sacramento | | CA | | 94279-7072 |
DeKalb Co., GA | | 67.02 | | 6/20/2003 | | Property Tax | | 2002 | | DeKalb County Tax Commissioner | | PO Box 100004 | | Decatur | | GA | | 30031-7004 |
FL | | 309.57 | | 6/20/2003 | | Sales Tax | | May 2003 (through May 6) | | Florida Department of Revenue | | 5050 W. Tennessee Street | | Tallahassee | | FL | | 32399-0125 |
GA | | 12.00 | | 6/20/2003 | | Income Tax | | Notice | | Georgia Department of Revenue | | PO Box 740397 | | Atlanta | | GA | | 30374-0397 |
GA | | 841.02 | | 6/20/2003 | | Sales Tax | | May 2003 (through May 6) | | Georgia Department of Revenue | | PO Box 105296 | | Atlanta | | GA | | 30348-5296 |
IL | | 2,420.95 | | 6/20/2003 | | Sales Tax | | May 2003 (through May 6) | | Illinois Department of Revenue | | PO Box 19045 | | Springfield | | IL | | 62794-9045 |
MI | | 1,437.62 | | 6/20/2003 | | Sales Tax | | May 2003 (through May 6) | | State of Michigan, Dept. of Treasury | | Dept. 77802 | | Detroit | | MI | | 48277-0802 |
MN | | 782.29 | | 6/20/2003 | | Sales Tax | | May 2003 (through May 6) | | Minnesota Department of Revenue | | PO Box 64622 | | St. Paul | | MN | | 55164-0622 |
NY | | 185.78 | | 6/20/2003 | | Sales Tax | | Prior Period Catch-up | | New York State Sales Tax | | PO Box 1205 | | New York | | NY | | 10116-1205 |
NY | | 936.16 | | 6/20/2003 | | Sales Tax | | May 2003 (through May 6) | | New York State Sales Tax | | PO Box 1205 | | New York | | NY | | 10116-1205 |
OH | | 561.23 | | 6/20/2003 | | Sales Tax | | May 2003 (through May 6) | | Treasurer of State, State of Ohio | | PO Box 16561 | | Columbus | | OH | | 43266-0061 |
OH | | 3,123.64 | | 6/20/2003 | | Sales Tax | | Prior Period Catch-up | | Treasurer of State, State of Ohio | | PO Box 16561 | | Columbus | | OH | | 43266-0061 |
PA | | 637.23 | | 6/20/2003 | | Sales Tax | | May 2003 (through May 6) | | PA Department of Revenue | | Dept. 280437 | | Harrisburg | | PA | | 17128-0437 |
Troy, MI | | 253.75 | | 6/20/2003 | | Property Tax | | Notice | | Oakland County Treasurer | | 1200 N. Telegraph Road | | Pontiac | | MI | | 48341-0479 |
TX | | 906.45 | | 6/20/2003 | | Sales Tax | | May 2003 (through May 6) | | Comptroller of Public Accounts | | | | Austin | | TX | | 78774-0100 |
WA | | 2,885.91 | | 6/20/2003 | | Sales Tax | | May 2003 (through May 6) | | Washington State Department of Revenue | | PO Box 34054 | | Seattle | | WA | | 98124-1054 |
| |
| | | | | | | | | | | | | | | | |
| | 24,508.62 | | | | | | | | | | | | | | | | |
| |
| | | | | | | | | | | | | | | | |
11