|
OFFICE OF THE UNITED STATES TRUSTEE |
CENTRAL DISTRICT OF CALIFORNIA |
In Re: | | CHAPTER 11 (BUSINESS) |
USDC TUCHMAN INDIANA, INC. | | | |
| | Case Number: | 8:10-bk-12736 |
| | Operating Report Number: | 6 |
Debtor(s). | | For the Month Ending: | 8/31/2010 |
I. CASH RECEIPTS AND DISBURSEMENTS |
A. (GENERAL ACCOUNT) |
1. TOTAL RECEIPTS PER ALL PRIOR GENERAL ACCOUNT REPORTS | | | 3,183,614.93 | |
| | | | | | | |
2. LESS: TOTAL DISBURSEMENTS PER ALL PRIOR GENERAL | | | | |
ACCOUNT REPORTS | | | | | | 3,156,334.77 | |
| | | | | | | |
3. BEGINNING BALANCE: | | | | | 27,280.16 | |
| | | | | | | |
4. RECEIPTS DURING CURRENT PERIOD: | | | | | | |
Accounts Receivable - Post-filing | | | 589,957.45 | | | | |
Accounts Receivable - Pre-filing | | | 0.00 | | | | |
General Sales | | | | 0.00 | | | | |
Other (Specify) | Transfers between DIP | | | 5,200.00 | | | | |
Other (Specify) | | | | 0.00 | | | | |
| | | | | | | | |
TOTAL RECEIPTS THIS PERIOD: | | | | | | 595,157.45 | |
| | | | | | | | |
5. BALANCE: | | | | | | | 622,437.61 | |
| | | | | | | | |
6. LESS: TOTAL DISBURSEMENTS DURING CURRENT PERIOD | | | | |
Transfers to Other DIP Accounts (from page 2) | | | 5,701.00 | | | | |
Disbursements (from page 2) | | | | 541,126.81 | | | | |
| | | | | | | | |
TOTAL DISBURSEMENTS THIS PERIOD: | | | | | | 546,827.81 | |
| | | | | | | | |
7. ENDING BALANCE: | | | | | | | 75,609.80 | |
| | | | | | | | |
8. General Account Number(s): | | | 870626298, 887481521 | |
| | | | |
Depository Name & Location: | | JPMorgan Chase Bank | |
| | | PO Box 659754 | |
| | | San Antonio, TX 78265 | |
| |
| | | | | | | | | | | | | |
Date mm/dd/yyyy | | Check Number | | Payee or DIP account | | Purpose | | Amount Transferred | | Amount Disbursed | | Amount | |
August 2010 | | | | See Exhibit I for detail | | August disbursements | | | | | 20,698.85 | | | 20,698.85 | |
| | | | See Exhibit I for detail | | August transfers | | | 0.00 | | | | | | 0.00 | |
| | | | See Exhibit II for detail | | August disbursements | | | | | | 520,427.96 | | | 520,427.96 | |
| | | | See Exhibit II for detail | | August transfers | | | 5,701.00 | | | | | | 5,701.00 | |
| | | | | | | | | | | | | | | 0.00 | |
| | | | | | | | | | | | | | | 0.00 | |
| | | | | | | | | | | | | | | 0.00 | |
| | | | | | | | | | | | | | | 0.00 | |
| | | | | | | | | | | | | | | 0.00 | |
| | | | | | | | | | | | | | | 0.00 | |
| | | | | | | | | | | | | | | 0.00 | |
| | | | | | | | | | | | | | | 0.00 | |
| | | | | | | | | | | | | | | 0.00 | |
| | | | | | | | | | | | | | | 0.00 | |
| | | | | | | | | | | | | | | 0.00 | |
| | | | | | | | | | | | | | | 0.00 | |
| | | | | | | | | | | | | | | 0.00 | |
| | | | | | | | | | | | | | | 0.00 | |
| | | | | | | | | | | | | | | 0.00 | |
| | | | | | | | | | | | | | | 0.00 | |
| | | | | | | | | | | | | | | 0.00 | |
| | | | | | | | | | | | | | | 0.00 | |
| | | | | | | | | | | | | | | 0.00 | |
| | | | | | | | | | | | | | | 0.00 | |
| | | | | | | | | | | | | | | 0.00 | |
| | | | | | | | | | | | | | | 0.00 | |
| | | | | | | | | | | | | | | 0.00 | |
| | | | | | | | | | | | | | | 0.00 | |
| | | | | | | | | | | | | | | 0.00 | |
| | | | | | | | | | | | | | | 0.00 | |
| | | | | | | | | | | | | | | 0.00 | |
| | | | | | | | | | | | | | | 0.00 | |
| | | | | | | | | | | | | | | 0.00 | |
| | | | | | | | | | | | | | | 0.00 | |
| | | | | | | | | | | | | | | 0.00 | |
| | | | | | | | | | | | | | | 0.00 | |
| | | | | | | | | | | | | | | 0.00 | |
| | | | | | | | | | | | | | | 0.00 | |
| | | | | | | | | | | | | | | 0.00 | |
| | | | | | | | | | | | | | | 0.00 | |
| | | | | | | | | | | | | | | 0.00 | |
| | | | | | | | | | | | | | | 0.00 | |
| | | | | | | | | | | | | | | 0.00 | |
| | | | | | | | | | | | | | | 0.00 | |
| | | | | | | | | | | | | | | 0.00 | |
| | | | | | | | | | | | | | | 0.00 | |
| | | | | | | | | | | | | | | 0.00 | |
| | | | | | | | | | | | | | | 0.00 | |
| | | | | | | | | | | | | | | 0.00 | |
| | | | | | | | | | | | | | | 0.00 | |
| | | | | | | | | | | | | | | 0.00 | |
| | | | | | | | | | | | | | | 0.00 | |
| | | | | | | | | | | | | | | 0.00 | |
| | | | | | | | | | | | | | | 0.00 | |
| | | | | | | | | | | | | | | 0.00 | |
| | | | | | | | | | | | | | | 0.00 | |
| | TOTAL DISBURSEMENTS THIS PERIOD: | | | 5,701.00 | | | 541,126.81 | | | 546,827.81 | |
GENERAL ACCOUNT | |
BANK RECONCILIATION | |
| | | | | | | | | | |
| Bank Statement Date: | | 8/31/2010 | | | Balance on Statement: | | | $ | 62,661.32 | |
| | | | | | | | | | | |
Plus deposits in transit (a): | | | | | | | | | | |
| | | Deposit Date | | | Deposit Amount | | | | | |
| Deposits from Chase Acc # 870626298 are set | | | | | | | | | | |
| forth on Exhibit III and total $41,487.54 | | | | | | 41,487.54 | | | See Exhibit III | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
| | | | 870626298, 887481521 | | | | | | | | | |
| | | | | | | | | | | | | |
TOTAL DEPOSITS IN TRANSIT | | | | | | | | | | | 41,487.54 | |
| | | | | | | | | | | | | |
Less Outstanding Checks (a): | | | | | | | | | | | | |
| Check Number | | Check Date | | | Check Amount | | | | | |
| Checks from Chase Acc # 870626298 are set | | | | | | | | | | | | |
| forth on Exhibit IV and total $23,293.66 | | | | | | | 28,293.66 | | | See Exhibit IV | |
| Checks from Chase Acc # 887481521 are set | | | | | | | | | | | | |
| forth on Exhibit V and total $254.40 | | | | | | | 245.40 | | | See Exhibit V | |
| | | | | | | | | | | | | |
| | | | | | | | | | | | | |
| | | | | | | | | | | | | |
| | | | | | | | | | | | | |
| | | | | | | | | | | | | |
| | | | | | | | | | | | | |
| | | | | | | | | | | | | |
| | | | | | | | | | | | | |
| | | | | | | | | | | | | |
| | | | | | | | | | | | | |
| | | | | | | | | | | | | |
| | | | | | | | | | | | | |
| | | | | | | | | | | | | |
| | | | | | | | | | | | | |
| | | | | | | | | | | | | |
| | | | | | | | | | | | | |
| | | | | | | | | | | | | |
| | | | | | | | | | | | | |
| | | | | | | | | | | | | |
| | | | | | | | | | | | | |
TOTAL OUTSTANDING CHECKS: | | | | | | | | | | | 28,539.06 | |
| | | | | | | | | | | | | |
Bank statement Adjustments: | | | | | | | | | | | | |
Explanation of Adjustments- | | | | | | | | | | | | |
| | | | | | | | | | | | | |
ADJUSTED BANK BALANCE: | | | | | | | | | | $ | 75,609.80 | |
| |
B. (PAYROLL ACCOUNT) | |
| | | | | |
1. TOTAL RECEIPTS PER ALL PRIOR PAYROLL ACCOUNT REPORTS | | | 500.00 | |
| | | | | | |
2. LESS: TOTAL DISBURSEMENTS PER ALL PRIOR PAYROLL | | | | |
ACCOUNT REPORTS | | | | | 0.00 | |
| | | | | | |
3. BEGINNING BALANCE: | | | | | 500.00 | |
| | | | | | |
4. RECEIPTS DURING CURRENT PERIOD: | | | | | 0.00 | |
(Transferred from General Account) | | | | | 501.00 | |
| | | | | | |
5. BALANCE: | | | | | 1,001.00 | |
| | | | | | |
6. LESS: TOTAL DISBURSEMENTS DURING CURRENT PERIOD | | | | |
TOTAL DISBURSEMENTS THIS PERIOD: | | | | | 904.80 | |
| | | | | | |
7. ENDING BALANCE: | | | | | 96.20 | |
| | | | | | |
8. PAYROLL Account Number(s): | | 887481505 | |
| | | |
Depository Name & Location: | | JPMorgan Chase Bank | |
| | PO Box 659754 | |
| | San Antonio, TX 78265 | |
Date mm/dd/yyyy | | Check Number | | Payee | | Purpose | | Amount | |
8/1/2010 | | | 1001 | | Mile Beric | | To replace check | | | 392.21 | |
8/1/2010 | | | 1002 | | Carla Cannon | | To replace check | | | 200.93 | |
8/1/2010 | | | 1003 | | Jessie Mitchell | | To replace check | | | 150.14 | |
8/5/2010 | | | 1005 | | Holly Neff | | To replace check | | | 149.52 | |
8/31/2010 | | NA | | Chase | | Bank service charge | | | 12.00 | |
| | | | | | | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | | |
| | | | | TOTAL DISBURSEMENTS THIS PERIOD: | | | 904.80 | |
[A] The debtor is in the process of segregating its payroll processing by division/debtor. Until such time payroll will continue to be processed on a consolidated basis. This change is expected in October 2010.
| |
BANK RECONCILIATION | |
| | | | | | | | | |
| Bank Statement Date: | | 8/31/2010 | | Balance on Statement: | | $ | 96.20 | |
| | | | | | | | | |
Plus deposits in transit (a): | | | | | | | | |
| | | Deposit Date | | Deposit Amount | | | | |
| | | | | None | | | | |
| | | | | | | | | |
| | | | | | | | | |
| | | | | | | | | |
| | | | | | | | | |
| | | | | | | | | |
TOTAL DEPOSITS IN TRANSIT | | | | | | | 0.00 | |
| | | | | | | | | |
Less Outstanding Checks (a): | | | | | | | | |
| Check Number | | Check Date | | Check Amount | | | | |
| | | | | None | | | | |
| | | | | | | | | |
| | | | | | | | | |
| | | | | | | | | |
| | | | | | | | | |
| | | | | | | | | |
| | | | | | | | | |
| | | | | | | | | |
| | | | | | | | | |
| | | | | | | | | |
| | | | | | | | | |
| | | | | | | | | |
| | | | | | | | | |
| | | | | | | | | |
| | | | | | | | | |
| | | | | | | | | |
| | | | | | | | | |
| | | | | | | | | |
| | | | | | | | | |
| | | | | | | | | |
| | | | | | | | | |
| | | | | | | | | |
| | | | | | | | | |
| | | | | | | | | |
TOTAL OUTSTANDING CHECKS: | | | | | | | 0.00 | |
| | | | | | | | | |
Bank statement Adjustments: | | | | | | | | |
Explanation of Adjustments- | |
| | | | | | | | | |
ADJUSTED BANK BALANCE: | | | | | | $ | 96.20 | |
| |
C. (TAX ACCOUNT) | |
| | | | | | |
1. TOTAL RECEIPTS PER ALL PRIOR TAX ACCOUNT REPORTS | | | | 100.00 | |
| | | | | | | |
2. LESS: TOTAL DISBURSEMENTS PER ALL PRIOR TAX ACCOUNT REPORTS | | | | 0.00 | |
| | | | | | | |
3. BEGINNING BALANCE: | | | | | | 100.00 | |
| | | | | | | |
4. RECEIPTS DURING CURRENT PERIOD: | | | | | | 0.00 | |
(Transferred from General Account) | | | | | | | |
| | | | | | | |
5. BALANCE: | | | | | | 100.00 | |
| | | | | | | |
6. LESS: TOTAL DISBURSEMENTS DURING CURRENT PERIOD | | | | | |
TOTAL DISBURSEMENTS THIS PERIOD: | | | | | | 12.00 | |
| | | | | | | |
7. ENDING BALANCE: | | | | | | 88.00 | |
| | | | | | | |
8. TAX Account Number(s): | | 887481513 | |
| | | |
Depository Name & Location: | | JPMorgan Chase Bank | |
| | PO Box 659754 | |
| | San Antonio, TX 78265 | |
TOTAL DISBURSEMENTS FROM TAX ACCOUNT FOR CURRENT PERIOD | |
| | | | | | | | | | | | |
Date mm/dd/yyyy | | Check Number | | | Payee | | | Purpose | | | Amount | |
8/31/2010 | | NA | | | Chase | | | Bank service charge | | | | 12.00 | |
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
TOTAL DISBURSEMENTS THIS PERIOD: | | | | 12.00 | |
TAX ACCOUNT | |
BANK RECONCILIATION | |
| | | | | | | | | |
| Bank Statement Date: | | 8/31/2010 | | Balance on Statement: | | $ | 88.00 | |
| | | | | | | | | |
Plus deposits in transit (a): | | | | | | | | |
| | | Deposit Date | | Deposit Amount | | | | |
| | | | | None | | | | |
| | | | | | | | | |
| | | | | | | | | |
| | | | | | | | | |
| | | | | | | | | |
| | | | | | | | | |
TOTAL DEPOSITS IN TRANSIT | | | | | | | 0.00 | |
| | | | | | | | | |
Less Outstanding Checks (a): | | | | | | | | |
| Check Number | | Check Date | | Check Amount | | | | |
| | | | | None | | | | |
| | | | | | | | | |
| | | | | | | | | |
| | | | | | | | | |
| | | | | | | | | |
| | | | | | | | | |
| | | | | | | | | |
| | | | | | | | | |
| | | | | | | | | |
| | | | | | | | | |
| | | | | | | | | |
| | | | | | | | | |
| | | | | | | | | |
| | | | | | | | | |
| | | | | | | | | |
| | | | | | | | | |
| | | | | | | | | |
| | | | | | | | | |
| | | | | | | | | |
| | | | | | | | | |
| | | | | | | | | |
| | | | | | | | | |
| | | | | | | | | |
| | | | | | | | | |
TOTAL OUTSTANDING CHECKS: | | | | | | | 0.00 | |
| | | | | | | | | |
Bank statement Adjustments: | | | | | | | | |
Explanation of Adjustments- | | | | | | | | |
| | | | | | | | | |
ADJUSTED BANK BALANCE: | | | | | | $ | 88.00 | |
| |
| | | | | | | | |
ENDING BALANCES FOR THE PERIOD: | | | | | |
| | | | | | | | |
| | General Account: | | 75,609.80 | | | |
| | | Payroll Account: | | 96.20 | | | |
| | | Tax Account: | | 88.00 | | | |
*Other Accounts: | | NONE | | | 0.00 | | | |
| | | | | 0.00 | | | |
| | | | | 0.00 | | | |
*Other Monies: | | NONE | | | 0.00 | | | |
| | Petty Cash (from below): | | 5,100.00 | | | |
| | | | | | | | |
TOTAL CASH AVAILABLE: | | | | | 80,894.00 | |
| | | | | | | | |
Petty Cash Transactions: | | | | | | |
Date | | Purpose | | Amount | | | |
3/31/2010 | | Beginning balance | | | 5,100.00 | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
TOTAL PETTY CASH TRANSACTIONS: | | | | | 5,100.00 | |
| |
AND OTHER PARTIES TO EXECUTORY CONTRACTS | |
| | | | | | | | | | | |
Creditor, Lessor, Etc. | | Frequency of Payments (Mo/Qtr) | | Amount of Payment | | | Post-Petition payments not made (Number) | | | Total Due | |
Setal and related entities (secured creditors)(FN1) | | N/A. Debt matured pre-petition | | | N/A | | | | N/A | | | | |
Alan L. Sochacki and Gisele Sochacki, LLC | | Monthly | | | 2,750.00 | | | | 0 | | | | 0.00 | |
DH Realty, LLC | | Monthly | | | 2,771.71 | | | | 0 | | | | 0.00 | |
Oak Center, LLC | | Monthly | | | 3,856.00 | | | | 0 | | | | 0.00 | |
Gerald Klapper | | Monthly | | | 3,653.64 | | | | 0 | | | | 0.00 | |
Southport Associates, LLC | | Monthly | | | 2,000.00 | | | | 0 | | | | 0.00 | |
T-L Shadeland Station, LLC | | Monthly | | | 2,020.47 | | | | 0 | | | | 0.00 | |
Valtesi I, LLC | | Monthly | | | 2,250.00 | | | | 0 | | | | 0.00 | |
Merchants 450, LLC | | Monthly | | | 5,093.54 | | | | 0 | | | | 0.00 | |
G & J | | Monthly | | | 2,494.00 | | | | 0 | | | | 0.00 | |
Cranfill Development Company | | Monthly | | | 4,175.25 | | | | 0 | | | | 0.00 | |
Glendale Partners of Shadeland Crossing, LLC | | Monthly | | | 1,817.50 | | | | 0 | | | | 0.00 | |
S & N Realty | | Monthly | | | 1,814.09 | | | | 0 | | | | 0.00 | |
Franklin Shopping Plaza, LP | | Monthly | | | 1,820.00 | | | | 0 | | | | 0.00 | |
TKC Properties, LLC | | Monthly | | | 1,870.00 | | | | 0 | | | | 0.00 | |
86th & Ditch Road Realty Co. | | Monthly | | | 2,287.03 | | | | 0 | | | | 0.00 | |
Harris FLP | | Monthly | | | 4,867.33 | | | | 0 | | | | 0.00 | |
Flynn & Zinkan Holdings, LLC | | Monthly | | | 4,736.00 | | | | 0 | | | | 0.00 | |
Nora Improvements, LLC (FN2) | | Monthly | | | 2,548.73 | | | | 3 | | | | 7,646.19 | |
See attached schedule for remaining leases | | | TOTAL DUE: | | | | 22,456.59 | |
(FN1) - All of the Debtors are jointly and severally liable for Setal debt, which for convenience is listed in detail on the Monthly report for U.S. Dry Cleaning Services
(FN2) - This lease is being renegotiated. The Debtor and landlord agree that all payments will be made upon completion of negotiations and execution of documents.
III. TAX LIABILITIES | |
| | | | | | | | | |
FOR THE REPORTING PERIOD: | | | | | | | |
| | | | Gross Sales Subject to Sales Tax: | | 0.00 | |
| | | | Total Wages Paid: | | 262,247.95 | |
| | | | | | | | | |
| | | | Total Post-Petition Amounts Owing | | Amount Delinquent | | Date Delinquent Amount Due | |
| (FN3) | Federal Withholding | | 0.00 | | 0.00 | | | |
| (FN3) | State Withholding | | 0.00 | | 0.00 | | | |
| (FN3) | FICA- Employer's Share | | 0.00 | | 0.00 | | | |
| (FN3) | FICA- Employee's Share | | 0.00 | | 0.00 | | | |
| (FN3) | Federal Unemployment | | 0.00 | | 0.00 | | | |
| | Sales and Use | | 0.00 | | 0.00 | | | |
| | Real Property | | 11,144.35 | | 0.00 | | | |
| Other: | Personal Property | | 10,263.96 | | 0.00 | | | |
| | TOTAL: | | 21,408.31 | | 0.00 | | | |
(FN3) - The Debtor uses a payroll service that makes pre-funded payroll tax payments directly to the taxing authorities
II. STATUS OF PAYMENTS TO SECURED CREDITORS, LESSORS | |
AND OTHER PARTIES TO EXECUTORY CONTRACTS | |
| | | | | | | | | | | |
Creditor, Lessor, Etc. | | Frequency of Payments (Mo/Qtr) | | Amount of Payment | | | Post-Petition payments not made (Number) | | | Total Due | |
Glendale Partners at Lantern Crossing, LLC | | Monthly | | | 4,212.48 | | | | 0 | | | | 0.00 | |
Daum Investment Corp. | | Monthly | | | 2,125.00 | | | | 0 | | | | 0.00 | |
Donald J. Tharp and Marsha J. Tharp | | Monthly | | | 2,000.00 | | | | 0 | | | | 0.00 | |
Sunbeam Development Corp. | | Monthly | | | 2,817.75 | | | | 0 | | | | 0.00 | |
Brownsburg Management Group, Ltd. | | Monthly | | | 1,984.00 | | | | 0 | | | | 0.00 | |
Brookschool Plaza, LLP | | Monthly | | | 2,801.67 | | | | 0 | | | | 0.00 | |
First Industrial LP | | Monthly | | | 4,235.84 | | | | 0 | | | | 0.00 | |
TERRE Carmel East. LLC - Rejected Lease (FN1) | | Monthly | | | 2,962.08 | | | | 5 | | | | 14,810.40 | |
| | | | | | | | | | | | | | |
| | | | | | | | | | | | | | |
| | | | | | | | | | | | | | |
| | | | | | | | | | | | | | |
| | | | | | | | | | | | | | |
| | | | | | | | | | | | | | |
| | | | | | | | | | | | | | |
| | | | | | | | | | | | | | |
| | | | | | | | | | | | | | |
| | | | | | | | | | | | | | |
| | | | | | | | | | | | | | |
(FN1) - This lease was rejected by the Debtor at the end of May 2010. The Debtor owes lease payments for March, April, May, June and July.
IV. AGING OF ACCOUNTS PAYABLE AND RECEIVABLE | |
| | | | | | | | | | | |
| | | | | | Accounts Payable | | Accounts Receivable | |
| | | | | | Post-Petition | | Pre-Petition | | Post-Petition | |
| | | | 30 days or less | | 57,782.89 | | 0.00 | | 177,197.42 | |
| | | | 31 - 60 days | | 2,347.17 | | 0.00 | | 4,962.00 | |
| | | | 61 - 90 days | | 1,104.67 | | 0.00 | | 171.50 | |
| | | | 91 - 120 days | | | | 0.00 | | 0.00 | |
| | | | Over 120 days | | 0.00 | | 0.00 | | 0.00 | |
| | | | TOTAL: | | 61,234.73 | | 0.00 | | 182,330.92 | |
| | | | | | | | | | | |
V. INSURANCE COVERAGE | |
| | | | | | | | | | | |
| | (FN1) | | Name of Carrier | | Amount of Coverage | | Policy Expiration Date | | Premium Paid Through (Date) | |
Workers Compensation | | Argo | | 1,000,000 | | 5/31/2011 | | 9/1/2010 | |
| | Automobile | | Argo | | Included | | 9/30/2010 | | 9/1/2010 | |
| | Umbrella | | Argo | | 5,000,000 | | 9/30/2010 | | 9/1/2010 | |
| | | | | | | | | | | |
Others: | | | | | | | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | | |
VI. UNITED STATES TRUSTEE QUARTERLY FEES | |
(TOTAL PAYMENTS) | |
| | | | | | | | | | | |
Quarterly Period Ending (Date) | | Total Disbursements | | Quarterly Fees | | Date Paid | | Amount Paid | | Quarterly Fees Still Owing | |
3/31/2010 | | 546,827.81 | | 4,875.00 | | 5/11/10 | | 4,875.00 | | 0.00 | |
6/30/2010 | | 1,927,282.00 | | 6,500.00 | | 7/30/10 | | 6,500.00 | | 0.00 | |
| | | | | | | | | | 0.00 | |
| | | | | | | | | | 0.00 | |
| | | | | | | | | | 0.00 | |
| | | | | | | | | | 0.00 | |
| | | | | | | | | | 0.00 | |
| | | | | | | | | | 0.00 | |
| | | | | | | | | | 0.00 | |
| | | | | | | | | | 0.00 | |
| | | | | | | | | | 0.00 | |
| | | | | | | | | | 0.00 | |
| | | | | | | | | | 0.00 | |
| | | | | | | | | | 0.00 | |
| | | | | | | | | | 0.00 | |
| | | | | | | | | | 0.00 | |
| | | | 11,375.00 | | | | 11,375.00 | | 0.00 | |
(FN1) The debtor believes the amount due for insurance, except for health, is $0 based on the amount of credits due from the carrier primarily from work compensation insurance overpayments.
| |
| | | | | | | |
Name of Insider | | Date of Order Authorizing Compensation | | Authorized Gross Compensation | | Gross Compensation Paid During the Month | |
NONE | | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
VIII. SCHEDULE OF OTHER AMOUNTS PAID TO INSIDERS | |
| | | | | | | |
Name of Insider | | Date of Order Authorizing Compensation | | Description | | Amount Paid During the Month | |
NONE | | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
IX. PROFIT AND LOSS STATEMENT
(ACCRUAL BASIS ONLY)
| | Current Month | | | Cumulative Post-Petition | |
Sales/Revenue: | | | | | | |
Gross Sales/Revenue | | | 577,257.41 | | | | 3,673,008.59 | |
Less: Returns/Discounts | | | 3,159.85 | | | | 18,341.49 | |
Net Sales/Revenue | | | 574,097.56 | | | | 3,654,667.10 | |
| | | | | | | | |
Cost of Goods Sold: | | | | | | | | |
Beginning Inventory at cost | | | 42,445.66 | | | | 29,668.71 | |
Purchases | | | 29,828.82 | | | | 188,772.96 | |
Less: Ending Inventory at cost | | | 37,428.69 | | | | 37,428.69 | |
Cost of Goods Sold (COGS) | | | 34,845.79 | | | | 181,012.98 | |
| | | | | | | | |
Gross Profit | | | 539,251.77 | | | | 3,473,654.12 | |
| | | | | | | | |
Other Operating Income (Itemize) | | | 0.00 | | | | 0.00 | |
| | | | | | | | |
Operating Expenses: | | | | | | | | |
Payroll - Insiders | | | 0.00 | | | | 0.00 | |
Payroll - Other Employees | | | 262,247.95 | | | | 1,566,197.20 | |
Payroll Taxes | | | 20,169.33 | | | | 138,312.89 | |
Other Taxes (Itemize) | | | 0.00 | | | | 6,770.75 | |
Depreciation and Amortization | | | 17,625.98 | | | | 105,331.75 | |
Rent Expense - Real Property | | | 73,252.33 | | | | 463,894.28 | |
Lease Expense - Personal Property | | | 1,429.07 | | | | 2,581.45 | |
Insurance | | | 23,788.64 | | | | 143,796.23 | |
Real Property Taxes | | | 4,024.23 | | | | 22,601.63 | |
Telephone and Utilities | | | 55,055.17 | | | | 260,041.27 | |
Repairs and Maintenance | | | 12,009.75 | | | | 71,831.60 | |
Travel and Entertainment (Itemize) | | | 0.00 | | | | 7,627.84 | |
Miscellaneous Operating Expenses (Itemize) | | | 65,456.41 | | | | 323,906.11 | |
Total Operating Expenses | | | 535,058.86 | | | | 3,112,893.00 | |
| | | | | | | | |
Net Gain/(Loss) from Operations | | | 4,192.91 | | | | 360,761.12 | |
| | | | | | | | |
Non-Operating Income: | | | | | | | | |
Interest Income | | | 0.00 | | | | 450.00 | |
Net Gain on Sale of Assets (Itemize) | | | 0.00 | | | | 0.00 | |
Other (Itemize) | | | 0.00 | | | | 0.00 | |
Total Non-Operating income | | | 0.00 | | | | 450.00 | |
| | | | | | | | |
Non-Operating Expenses: | | | | | | | | |
Interest Expense | | | 80.77 | | | | 230.84 | |
Legal and Professional (Itemize) | | | 0.00 | | | | 26,125.00 | |
Other (Itemize) | | | 10,000.00 | | | | 311,440.83 | |
Total Non-Operating Expenses | | | 10,080.77 | | | | 337,796.67 | |
| | | | | | | | |
NET INCOME/(LOSS) | | | (5,887.86 | ) | | | 23,414.45 | |
X. BALANCE SHEET
(ACCRUAL BASIS ONLY)
| | Current Month End | | | | |
ASSETS | | | | | | |
Current Assets: | | | | | | |
Unrestricted Cash | | | 80,894.00 | | | | |
Restricted Cash | | | 0.00 | | | | |
Accounts Receivable | | | 182,330.92 | | | | |
Inventory | | | 37,428.69 | | | | |
Notes Receivable | | | 0.00 | | | | |
Prepaid Expenses | | | 35,693.21 | | | | |
Other (Itemize) | | | 1,901.96 | | | | |
Total Current Assets | | | | | | | 338,248.78 | |
| | | | | | | | |
Property, Plant, and Equipment | | | 1,426,736.41 | | | | | |
Accumulated Depreciation/Depletion | | | (384,893.71 | ) | | | | |
Net Property, Plant, and Equipment | | | | | | | 1,041,842.70 | |
| | | | | | | | |
Other Assets (Net of Amortization): | | | | | | | | |
Due from Insiders | | | 0.00 | | | | | |
Other (Itemize) | | | 1,511,769.17 | | | | | |
Total Other Assets | | | | | | | 1,511,769.17 | |
| | | | | | | | |
TOTAL ASSETS | | | | | | | 2,891,860.65 | |
| | | | | | | | |
LIABILITIES | | | | | | | | |
Post-petition Liabilities: | | | | | | | | |
Accounts Payable | | | 61,234.73 | | | | | |
Taxes Payable | | | 21,408.31 | | | | | |
Notes Payable | | | 0.00 | | | | | |
Professional fees | | | 0.00 | | | | | |
Secured Debt | | | 0.00 | | | | | |
Other (Itemize) | | | 171,984.58 | | | | | |
Total Post-petition Liabilities | | | | | | | 254,627.62 | |
| | | | | | | | |
Pre-petition Liabilities: | | | | | | | | |
Secured Liabilities | | | 0.00 | | | | | |
Priority Liabilities | | | 0.00 | | | | | |
Unsecured Liabilities | | | 609,991.91 | | | | | |
Other (Itemize) | | | 0.00 | | | | | |
Total Pre-petition Liabilities | | | | | | | 609,991.91 | |
| | | | | | | | |
TOTAL LIABILITIES | | | | | | | 864,619.53 | |
| | | | | | | | |
EQUITY: | | | | | | | | |
Pre-petition Owners’ Equity | | | 2,003,826.67 | | | | | |
Post-petition Profit/(Loss) | | | 23,414.45 | | | | | |
Direct Charges to Equity | | | 0.00 | | | | | |
TOTAL EQUITY | | | | | | | 2,027,241.12 | |
| | | | | | | | |
TOTAL LIABILITIES & EQUITY | | | | | | | 2,891,860.65 | |
XI. QUESTIONNAIRE
| | | No | | Yes |
1. | Has the debtor-in-possession made any payments on its pre-petition unsecured debt, except as have been authorized by the court? If "Yes", explain below: | | X | | |
| N/A | | | | |
| | | | | |
| | | No | | Yes |
2. | Has the debtor-in-possession during this reporting period provided compensation or remuneration to any officers, directors, principals, or other insiders without appropriate authorization? If "Yes", explain below: | | X | | |
| N/A | | | | |
| | | | | |
3. | State what progress was made during the reporting period toward filing a plan of reorganization | | | | |
| The Debtor and its management continue to formulate the Debtor's plan of reorganization. | | | | |
| | | | | |
4. | Describe potential future developments which may have a significant impact on the case: | | | | |
| There is a pending motion to appoint a chapter 11 trustee. If that motion is granted, it would significantly impact this case. The Debtor (and its related debtor entities) have a new financial advisor, C.T. Moffitt & Company, and Chief Restructuring Officer, Charles T. Moffitt, that were employed pursuant to Court order entered on August 27, 2010. The Debtor (and its related entities) employed National Securities Corp. as their investment banker pursuant to Court order entered on August 26, 2010. The Debtor (and its related entities) believe that the employment of their new financial advisor, CRO and investment banker will assist the Debtors in reorganizing their bankruptcy cases by, among other things, enabling the Debtors to attempt to obtain exit financing. | | | | |
| | | | | |
5. | Attach copies of all Orders granting relief from the automatic stay that were entered during the reporting period. | | | | |
| Please see Exhibit VI attached hereto, which includes a copy of the order granting Merchant Automotive Group's relief from stay motion (entered on July 30, 2010), as well as a copy of the entered order denying the Debtors' motion for reconsideration re the granting of the relief from stay motion (entered on August 2, 2010). Both orders involve the same property. | | | | |
| | | | | |
| | | No | | Yes |
6. | Did you receive any exempt income this month, which is not set forth in the operating report? If "Yes", please set forth the amounts and sources of the income below. | | X | | |
| N/A | | | | |
| | | | | |
I, | Robert Lee, Chief Executive Officer | | | | |
| declare under penalty of perjury that I have fully read and understood the foregoing debtor-in-possession operating report and that the information contained herein is true and complete to the best of my knowledge. | | | | |
10/1/10 | | /s/ Robert Lee |
Date | | Principal for debtor-in-possession |