QuickLinks -- Click here to rapidly navigate through this document
Exhibit 99.1
Kathryn M.S. Catherwood, State Bar # 131688
Luce, Forward, Hamilton & Scripps, LLP
600 West Broadway, Suite 2600
San Diego, CA 92101
Attorney for Debtor-In-Possession
UNITED STATES BANKRUPTCY COURT
SOUTHERN DISTRICT OF CALIFORNIA
In Re: CinemaStar Luxury Theaters, Inc., Debtor(s)
CASE NUMBER: 01-00110-JM11
CHAPTER 11
DEBTOR-IN-POSSESSION MONTHLY OPERATING REPORT
FOR THE MONTH OF:January 2002
- TO:
- THE HONORABLEJudge Myers
UNITED STATES BANKRUPTCY JUDGE
The Debtor-In-Possession hereby files its Monthly Operating Report pursuant to the United States Trustee's Operating and Reporting Requirements for Chapter 11 cases.
DATED: February 18, 2002 | | /s/ KATHRYN M.S. CATHERWOOD Attorney for Debtor-In-Possession |
UNITED STATES DEPARTMENT OF JUSTICE
OFFICE OF THE UNITED STATES TRUSTEE
SOUTHERN DISTRICT OF CALIFORNIA
In Re: CinemaStar Luxury Theaters, Inc., Debtor(s)
CHAPTER 11 (BUSINESS)
CASE NO. 01-00110-JM11
OPERATING REPORT NO. 13
FOR THE MONTH ENDING:January 31, 2002
I. CASH RECEIPTS AND DISBURSEMENTS
A. (GENERAL ACCOUNT *)
1. | | TOTAL RECEIPTS PER ALL PRIOR GENERAL ACCOUNT REPORTS | | 20,583,891.03 |
2. | | LESS: TOTAL DISBURSEMENTS PER ALL PRIOR GENERAL ACCOUNT REPORTS | | 20,122,150.46 |
3. | | BEGINNING BALANCE | | 461,740.57 |
4. | | RECEIPTS DURING CURRENT PERIOD | | |
| | ACCOUNTS RECEIVABLE—PRE-FILING | | 0.00 |
| | ACCOUNTS RECEIVABLE—POST-FILING | | 0.00 |
| | GENERAL SALES | | 1,363,602.99 |
| | OTHER (SPECIFY) Advanced ticket sales, Mexico mgmnt fees | | 82,118.93 |
| | OTHER ** (SPECIFY) | | |
| | TOTAL RECEIPTS THIS PERIOD | | 1,445,721.92 |
5. | | BALANCE: | | 1,907,462.49 |
6. | | LESS: TOTAL DISBURSEMENTS DURING CURRENT PERIOD (Total from Page 2) | | 1,854,562.91 |
7. | | ENDING BALANCE | | 52,899.58 |
8. | | GENERAL ACCOUNT NUMBER DEPOSITORY NAME AND LOCATION | | 0700494381 Union Bank of California 445 South Figueroa St., Los Angeles, CA 90051 |
- *
- All receipts must be deposited into the general account
- **
- Include the receipts from the sale of any real or personal property out of the ordinary course of business; attach an exhibit specifying what was sold, to whom, terms, and date of Court Order or Report of Sale.
1
TOTAL DISBURSEMENTS DURING CURRENT PERIOD (General Account)
Date
| | #
| | Payee
| | Purpose
| | Amount
| |
|
---|
Checks—Union Bank of California Acct # 0700494381 |
1/2/02 | | 17839 | | THE COUDURES FAMILY LIMITED | | Rent | | 42,998.02 | | |
1/2/02 | | 17840 | | FRANK MISSION MARKETPLACE, LLC | | Rent | | 53,078.09 | | |
1/2/02 | | 17841 | | MISSION GROVE THEATER | | Rent | | 65,486.04 | | |
1/2/02 | | 17842 | | MISSION GROVE THEATERS II | | Rent | | 32,786.24 | | |
1/2/02 | | 17843 | | REDEVELOPMENT AGENCY CITY OF | | Rent | | 82,000.00 | | |
1/2/02 | | 17844 | | REDEVELOPMENT AGENCY CITY OF | | Rent | | 12,500.00 | | |
1/2/02 | | 17845 | | UNITED TITLE COMPANY | | Rent | | 4,983.30 | | |
1/2/02 | | 17846 | | 20TH CENTURY FOX | | Film Payable | | 9,017.39 | | |
1/2/02 | | 17847 | | BUENA VISTA | | Film Payable | | 4,330.15 | | |
1/2/02 | | 17848 | | PARAMOUNT PICTURES | | Film Payable | | 16,312.30 | | |
1/2/02 | | 17849 | | UNIVERSAL FILM EXCHANGES, INC. | | Film Payable | | 1,977.10 | | |
1/2/02 | | 17850 | | WARNER BROTHERS | | Film Payable | | 21,837.55 | | |
1/4/02 | | 17851 | | CITY OF SAN BERNARDINO | | Film Payable | | 737.90 | | |
1/4/02 | | 17852 | | PRUDENTIAL | | Emp. Benefits | | 494.14 | | |
1/4/02 | | 17853 | | STRUCTURAL TERMITE & PEST | | R & M | | 85.00 | | |
1/4/02 | | 17854 | | ROY M. VAN ASCH, JANITORIAL | | Janitorial | | 1,875.80 | | |
1/4/02 | | 17855 | | COCA-COLA ENTERPRISES | | Concession Inventory | | 9,069.75 | | |
1/4/02 | | 17856 | | HERITAGE FOODS LLC | | Concession Inventory | | 299.88 | | |
1/8/02 | | 17857 | | 20TH CENTURY FOX | | Film Payable | | 12,625.35 | | |
1/8/02 | | 17858 | | BUENA VISTA | | Film Payable | | 3,484.95 | | |
1/8/02 | | 17859 | | NEW LINE PICTURES | | Film Payable | | 112,246.48 | | |
1/8/02 | | 17860 | | PARAMOUNT PICTURES | | Film Payable | | 45,897.53 | | |
1/8/02 | | 17861 | | UNIVERSAL FILM EXCHANGES, INC. | | Film Payable | | 15,254.88 | | |
1/8/02 | | 17862 | | WARNER BROTHERS | | Film Payable | | 28,811.01 | | |
1/11/02 | | 17863 | | AIRBORNE EXPRESS | | Film Transport | | 364.00 | | |
1/11/02 | | 17864 | | EMPERATRIZ ALEJANDRE | | Tuition | | 81.28 | | |
1/11/02 | | 17865 | | ALL AMERICAN PURE BEVERAGE | | R & M | | 423.55 | | |
1/11/02 | | 17866 | | ARMORED TRANSPORT | | Security | | 898.07 | | |
1/11/02 | | 17867 | | CITY OF RIVERSIDE | | Utilities | | 257.74 | | |
2
1/11/02 | | 17868 | | CITY OF SAN BERNARDINO | | Security | | 979.02 | | |
1/11/02 | | 17869 | | CT CORPORATION SYSTEM | | Dues | | 195.00 | | |
1/11/02 | | 17870 | | D.C. ELECTRONICS TWO, INC. | | Security | | 215.00 | | |
1/11/02 | | 17871 | | ENERGI | | Emp. Benefits | | 120.50 | | |
1/11/02 | | 17872 | | EXECUTIVE SAFE & SECURITY CORP | | R & M | | 268.75 | | |
1/11/02 | | 17873 | | INLAND LIGHTING SUPPLIES, INC. | | R & M | | 560.12 | | |
1/11/02 | | 17874 | | LOS ANGELES TIMES | | Advertising | | 48.00 | | |
1/11/02 | | 17875 | | MANULIFE FINANCIAL | | Emp. Benefits | | 5,823.26 | | |
1/11/02 | | 17876 | | NORTH COUNTY TIMES | | Advertising | | 2,711.78 | | |
1/11/02 | | 17877 | | PACIFIC BELL | | Telephone | | 299.27 | | |
1/11/02 | | 17878 | | PIZZA PRESS EXPRESS | | Advertising | | 2,700.00 | | |
1/11/02 | | 17879 | | THE PRESS ENTERPRISE CO. | | Advertising | | 14,853.25 | | |
1/11/02 | | 17880 | | PURE FLO WATER | | Office Supplies | | 37.28 | | |
1/11/02 | | 17881 | | QUALITY INSTALLATIONS | | R & M | | 240.00 | | |
1/11/02 | | 17882 | | QUIEL BROS. SIGN CO., INC. | | R & M | | 654.48 | | |
1/11/02 | | 17883 | | REEL SOURCE, INC. | | Outside Svcs | | 175.00 | | |
1/11/02 | | 17884 | | RIVER VILLAGE PROPERTIES | | Rent | | 17,807.04 | | |
1/11/02 | | 17885 | | R & J FIAL ENTERPRISES | | Uniforms | | 18.41 | | |
1/11/02 | | 17886 | | ROTO-ROOTER—RIVERSIDE #54 | | R & M | | 87.75 | | |
1/11/02 | | 17887 | | SAN BERNARDINO COUNTY SUN | | Advertising | | 6,318.40 | | |
1/11/02 | | 17888 | | SAN DIEGO GAS & ELECTRIC | | Utilities | | 2,820.11 | | |
1/11/02 | | 17889 | | SKY COURIER | | Film Transport | | 109.20 | | |
1/11/02 | | 17890 | | SOUTHERN CALIFORNIA EDISON | | Utilities | | 7,974.20 | | |
1/11/02 | | 17891 | | TRICO DISPOSAL, INC. | | Utilities | | 697.71 | | |
1/11/02 | | 17892 | | UNION TRIBUNE | | Dues | | 87.20 | | |
1/11/02 | | 17893 | | WARNER BROTHERS | | Film Payable | | 941.28 | | |
1/11/02 | | 17894 | | WRS MAINTENANCE & JANITORIAL | | Janitorial | | 8,000.00 | | |
1/11/02 | | 17895 | | KIM ZOLNA | | Travel | | 247.65 | | |
1/11/02 | | 17896 | | COCA-COLA ENTERPRISES | | Concession Inventory | | 5,556.44 | | |
1/11/02 | | 17897 | | HERITAGE FOODS LLC | | Concession Inventory | | 128.80 | | |
1/11/02 | | 17898 | | ICEE—USA CORP. | | Concession Inventory | | 450.56 | | |
1/11/02 | | 17899 | | METROPOLITAN PROVISIONS | | Concession Inventory | | 12,365.40 | | |
3
1/15/02 | | 17900 | | 20TH CENTURY FOX | | Film Payable | | 12,169.35 | | |
1/15/02 | | 17901 | | ARTISAN RELEASING INC. | | Film Payable | | 470.22 | | |
1/15/02 | | 17902 | | BUENA VISTA | | Film Payable | | 2,906.81 | | |
1/15/02 | | 17903 | | DREAM WORKS DISTRIBUTION, LLC | | Film Payable | | 2,559.36 | | |
1/15/02 | | 17904 | | LIONS GATE | | Film Payable | | 18,655.30 | | |
1/15/02 | | 17905 | | MIRAMAX FILMS | | Film Payable | | 7,083.12 | | |
1/15/02 | | 17906 | | NEW LINE PICTURES | | Film Payable | | 87,011.51 | | |
1/15/02 | | 17907 | | PARAMOUNT PICTURES | | Film Payable | | 42,482.63 | | |
1/15/02 | | 17908 | | UNIVERSAL FILM EXCHANGES, INC. | | Film Payable | | 8,536.40 | | |
1/15/02 | | 17909 | | WARNER BROTHERS | | Film Payable | | 34,131.76 | | |
1/18/02 | | 17910 | | Imperial A.I. Credit Companies | | Insurance | | 4,433.60 | | |
1/18/02 | | 17911 | | AIRBORNE EXPRESS | | Film Transport | | 473.20 | | |
1/18/02 | | 17912 | | AMERICAN EXPRESS | | Miscellaneous | | 3,463.60 | | |
1/18/02 | | 17913 | | ARMORED TRANSPORT | | Security | | 20.40 | | |
1/18/02 | | 17914 | | CAL EXPRESS | | Postage | | 28.50 | | |
1/18/02 | | 17915 | | CALIFORNIA CHOICE BENEFIT ADM. | | Emp. Benefits | | 7,731.54 | | |
1/18/02 | | 17916 | | CITY OF OCEANSIDE | | Utilities | | 1,160.15 | | |
1/18/02 | | 17917 | | CITY OF SAN BERNARDINO | | Utilities | | 975.50 | | |
1/18/02 | | 17918 | | CR&R INC. | | Utilities | | 512.01 | | |
1/18/02 | | 17919 | | DE LAGE LANDEN | | Equipment rental | | 77.43 | | |
1/18/02 | | 17920 | | EASTERN MUNICIPAL WATER DIST. | | Utilities | | 173.58 | | |
1/18/02 | | 17921 | | EMERITUS COMMUNICATIONS | | Telephone | | 425.52 | | |
1/18/02 | | 17922 | | FRANCHISE TAX BOARD | | Tax | | 737.00 | | |
1/18/02 | | 17923 | | THE GUARDIAN | | Advertising | | 1,335.06 | | |
1/18/02 | | 17924 | | HOSTING.COM | | Computer | | 284.93 | | |
1/18/02 | | 17925 | | MARSH USA INC. | | Insurance | | 139,731.54 | | |
1/18/02 | | 17926 | | MURPHY'S PRINTING | | Printing | | 38.79 | | |
1/18/02 | | 17927 | | IMPERIAL CREDIT INDUSTRIES INC | | Back Rent | | 7,676.28 | | |
1/18/02 | | 17928 | | OFFICE DEPOT CREDIT PLAN | | Office Supplies | | 1,204.12 | | |
1/18/02 | | 17929 | | PACIFIC BELL | | Telephone | | 922.90 | | |
1/18/02 | | 17930 | | SKY COURIER | | Film Transport | | 72.80 | | |
1/18/02 | | 17931 | | STATE COMPENSATION INS. FUND | | Workers Comp. | | 9,267.86 | | |
1/18/02 | | 17932 | | STRUCTURAL TERMITE & PEST | | R & M | | 170.00 | | |
1/18/02 | | 17933 | | VERIZON CALIFORNIA | | Telephone | | 576.67 | | |
1/18/02 | | 17934 | | VISION SERVICE PLAN-(CA) | | Emp. Benefits | | 447.12 | | |
4
1/18/02 | | 17935 | | WARNER BROTHERS | | Film Payable | | 593.64 | | |
1/18/02 | | 17936 | | WESTERN MUNICIPAL WATER DIST. | | Utilities | | 471.37 | | |
1/18/02 | | 17937 | | COCA-COLA ENTERPRISES | | Concession Inventory | | 6,060.42 | | |
1/18/02 | | 17938 | | HERITAGE FOODS LLC | | Concession Inventory | | 535.85 | | |
1/18/02 | | 17939 | | ICEE—USA CORP. | | Concession Inventory | | 1,599.85 | | |
1/18/02 | | 17940 | | METROPOLITAN PROVISIONS | | Concession Inventory | | 18,560.63 | | |
1/22/02 | | 17941 | | 20TH CENTURY FOX | | Film Payable | | 4,822.39 | | |
1/22/02 | | 17942 | | BUENA VISTA | | Film Payable | | 2,333.85 | | |
1/22/02 | | 17943 | | MIRAMAX FILMS | | Film Payable | | 9,844.70 | | |
1/22/02 | | 17944 | | NEW LINE PICTURES | | Film Payable | | 30,642.08 | | |
1/22/02 | | 17945 | | PARAMOUNT PICTURES | | Film Payable | | 11,261.92 | | |
1/22/02 | | 17946 | | UNIVERSAL FILM EXCHANGES, INC. | | Film Payable | | 18,772.14 | | |
1/22/02 | | 17947 | | WARNER BROTHERS | | Film Payable | | 10,326.37 | | |
1/25/02 | | 17948 | | ALL AMERICAN PURE BEVERAGE | | R & M | | 269.38 | | |
1/25/02 | | 17949 | | ARCHER'S PLUMBING SERVICE | | R & M | | 600.00 | | |
1/25/02 | | 17950 | | CITY OF RIVERSIDE | | Utilities | | 12,723.82 | | |
1/25/02 | | 17951 | | CITY OF SAN BERNARDINO | | R & M | | 735.00 | | |
1/25/02 | | 17952 | | PACIFIC BELL | | Telephone | | 395.27 | | |
1/25/02 | | 17953 | | SAN BERNARDINO & RIVERSIDE | | R & M | | 113.14 | | |
1/25/02 | | 17954 | | SKY COURIER | | Film Transport | | 36.40 | | |
1/25/02 | | 17955 | | SOLOMON FRIEDMAN | | Advertising | | 200.00 | | |
1/25/02 | | 17956 | | STAPLES CREDIT PLAN | | Office Supplies | | 405.63 | | |
1/25/02 | | 17957 | | WARNER BROTHERS | | Film Payable | | 1,199.50 | | |
1/25/02 | | 17958 | | W.K. GRAFF CO. | | R & M | | 608.15 | | |
1/25/02 | | 17959 | | WRS MAINTENANCE & JANITORIAL | | Janitorial | | 8,000.00 | | |
1/25/02 | | 17960 | | HERITAGE FOODS LLC | | Concession Inventory | | 952.73 | | |
1/25/02 | | 17961 | | METROPOLITAN PROVISIONS | | Concession Inventory | | 6,255.23 | | |
1/25/02 | | 17962 | | OTIS SPUNKMEYER, INC. | | Concession Inventory | | 133.00 | | |
1/25/02 | | 17963 | | CINEMASTAR LUXURY THEATERS | | Miscellaneous | | 709.44 | | |
1/28/02 | | 17964 | | 20TH CENTURY FOX | | Film Payable | | 2,799.39 | | |
1/28/02 | | 17965 | | BUENA VISTA | | Film Payable | | 1,143.68 | | |
1/28/02 | | 17966 | | MIRAMAX FILMS | | Film Payable | | 3,857.48 | | |
1/28/02 | | 17967 | | NEW LINE PICTURES | | Film Payable | | 15,913.51 | | |
1/28/02 | | 17968 | | PARAMOUNT PICTURES | | Film Payable | | 27,734.28 | | |
1/28/02 | | 17969 | | UNIVERSAL FILM EXCHANGES, INC. | | Film Payable | | 12,033.88 | | |
5
1/28/02 | | 17970 | | WARNER BROTHERS | | Film Payable | | 5,739.47 | | |
1/31/02 | | 17971 | | AIRBORNE EXPRESS | | Film Transport | | 199.44 | | |
1/31/02 | | 17972 | | ALL AMERICAN PURE BEVERAGE | | R & M | | 385.75 | | |
1/31/02 | | 17973 | | BRAKE WATER TRANSPORT, INC. | | Film Transport | | 1,108.00 | | |
1/31/02 | | 17974 | | CITY OF SAN BERNARDINO | | Licenses and Security | | 150.00 | | |
1/31/02 | | 17975 | | DIB'S SAFE AND LOCK SERVICE | | R & M | | 142.73 | | |
1/31/02 | | 17976 | | IMAGE COM | | R & M | | 1,100.00 | | |
1/31/02 | | 17977 | | MICHAEL F. KERR | | R & M | | 3,102.38 | | |
1/31/02 | | 17978 | | LORMAN EDUCATION SERVICES | | Tuition | | 279.00 | | |
1/31/02 | | 17979 | | MANULIFE FINANCIAL | | Emp. Benefits | | 7,221.26 | | |
1/31/02 | | 17980 | | MCCANN-ERICKSON, INC. | | Advertising | | 1,193.30 | | |
1/31/02 | | 17981 | | MIRAMAX FILMS | | Film Payable | | 383.07 | | |
1/31/02 | | 17982 | | MITCHELL GLASS CO. | | R & M | | 90.00 | | |
1/31/02 | | 17983 | | PROCTOR COMPANIES | | R & M | | 114.03 | | |
1/31/02 | | 17984 | | PURE FLO WATER | | Office Supplies | | 31.34 | | |
1/31/02 | | 17985 | | QUIEL BROS. SIGN CO., INC. | | R & M | | 575.77 | | |
1/31/02 | | 17986 | | SAN BERNARDINO & RIVERSIDE | | R & M | | 87.43 | | |
1/31/02 | | 17987 | | SKY COURIER | | Film Transport | | 36.40 | | |
1/31/02 | | 17988 | | SOLOMON FRIEDMAN | | Advertising | | 325.00 | | |
1/31/02 | | 17989 | | SOURCE ONE | | R & M | | 4,759.23 | | |
1/31/02 | | 17990 | | SOUTHERN CALIFORNIA EDISON | | Utilities | | 22,681.82 | | |
1/31/02 | | 17991 | | STATE BOARD OF EQUALIZATION | | Tax | | 1,631.00 | | |
1/31/02 | | 17992 | | STRUCTURAL TERMITE & PEST | | R & M | | 85.00 | | |
1/31/02 | | 17993 | | UNION TRIBUNE | | Advertising | | 221.08 | | |
1/31/02 | | 17994 | | UNION TRIBUNE | | Advertising | | 886.80 | | |
1/31/02 | | 17995 | | ROY M. VAN ASCH, JANITORIAL | | Janitorial | | 1,875.80 | | |
1/31/02 | | 17996 | | VERIZON CALIFORNIA | | Telephone | | 246.89 | | |
1/31/02 | | 17997 | | WARNER BROTHERS | | Film Payable | | 1,016.12 | | |
1/31/02 | | 17998 | | WAXIE SANITARY SUPPLY | | Janitorial | | 6,092.20 | | |
1/31/02 | | 17999 | | WEST COAST SERVICES | | Video Game Cost | | 2,092.34 | | |
1/31/02 | | 18000 | | COCA-COLA ENTERPRISES | | Concession Inventory | | 4,662.59 | | |
1/31/02 | | 18001 | | HERITAGE FOODS LLC | | Concession Inventory | | 131.75 | | |
1/31/02 | | 18002 | | ICEE—USA CORP. | | Concession Inventory | | 1,557.10 | | |
1/31/02 | | 18003 | | METROPOLITAN PROVISIONS | | Concession Inventory | | 9,767.13 | | |
6
Wire Transfers—Union Bank of California Acct # 0700494381 |
1/15/02 | | 440 | | SONY PICTURES | | Film Payable | | 92,500.00 | | |
1/22/02 | | 441 | | SONY PICTURES | | Film Payable | | 24,000.00 | | |
1/28/02 | | 442 | | SONY PICTURES | | Film Payable | | 21,000.00 | | |
1/30/02 | | 443 | | TREASURER AND TAX COLLECTOR | | Property Tax | | 53,776.18 | | |
| | | | | | | | | | 1,555,542.43 |
Direct Debits—Union Bank of California Acct # 0700494381 |
1/4/02 | | | | ADP | | Payroll Fees | | 139.95 | | |
1/11/02 | | | | ADP | | Payroll Fees | | 555.94 | | |
1/18/02 | | | | ADP | | Payroll Fees | | 7.00 | | |
1/25/02 | | | | ADP | | Payroll Fees | | 669.04 | | |
1/25/02 | | | | UBOC | | Bank Service Charge | | 771.12 | | |
1/31/02 | | | | UBOC | | Bank Service Charge | | 7,909.20 | | |
1/28/02 | | | | State Board of Equalization | | Sales Tax Payment | | 17,518.00 | | |
1/31/02 | | | | UBOC | | Loan Payment | | 39,666.98 | | |
1/31/02 | | | | UBOC | | Net Change Purchase | | 1,500.00 | | |
1/31/02 | | | | UBOC | | Tax account bank fees | | 1.37 | | |
1/31/02 | | | | USPS | | Postage | | 281.88 | | |
| | | | | | | | | | 69,020.48 |
Checks—Semi-Annual Distribution Fund—Union Bank of California Acct # 4570001189 |
| | | | | | | | | | 0.00 |
Checks—Elective Creditor Distribution Fund—Union Bank of California Acct # 4570001170 |
| | | | | | | | | | 0.00 |
Intercompany Transfers |
1/4/02 | | | | To UBOC Acct. # 07007494365 | | Payroll | | 130,000.00 | | |
1/31/02 | | | | To UBOC Acct. # 07007494365 | | Payroll | | 100,000.00 | | |
| | | | | | | | | | 230,000.00 |
TOTAL ACCOUNTS PAYABLE DISBURSEMENTS | | 1,854,562.91 |
7
I. CASH RECEIPTS AND DISBURSEMENTS (Continued)
B. (PAYROLL ACCOUNT)
1. | | TOTAL RECEIPTS PER ALL PRIOR PAYROLL ACCOUNT REPORTS | | 2,650,535.93 |
2. | | LESS: TOTAL DISBURSEMENTS PER ALL PRIOR PAYROLL ACCOUNT REPORTS | | 2,660,390.49 |
3. | | BEGINNING BALANCE | | 50,145.44 |
4. | | RECEIPTS DURING CURRENT PERIOD TRANSFERRED FROM GENERAL ACCOUNT | | 230,000.00 |
5. | | BALANCE: | | 280,145.44 |
6. | | LESS: TOTAL DISBURSEMENTS DURING CURRENT PERIOD | | 215,303.30 |
7. | | ENDING BALANCE | | 64,842.14 |
8. | | PAYROLL ACCOUNT NUMBER DEPOSITORY NAME AND LOCATION | | 07007494365 Union Bank of California 445 South Figueroa St., Los Angeles, CA 90051 |
8
TOTAL DISBURSEMENTS DURING CURRENT PERIOD(Payroll Account)
January 4, 2002 | | Payroll Run—Summary of Expense | | | | |
| | Wages Earned—Normal Recurring | | 66,447.02 | | |
| | Wages Earned—Adjustments & Voids | | 3,466.03 | | |
| | Wage Garnishments | | 193.43 | | |
| | Federal Income Taxes | | 7,433.31 | | |
| | Social Security | | 11,104.47 | | |
| | Medicare | | 2,596.97 | | |
| | State Unemployment Taxes—Employer | | 2,776.12 | | |
| | Federal Unemployment Taxes | | 716.42 | | |
| | State Unemployment Taxes—Employee | | 806.05 | | |
| | State Income Taxes | | 1,655.98 | | |
| | | | 97,195.80 | | |
January 4, 2002 | | Payroll Run—Summary of Disbursements | | | | |
| | ADP Checks Issued [Net salary plus tax] | | 93,729.77 | | |
| | Manual Checks, etc. | | 3,466.03 | | |
| | | | | | 97,195.80 |
January 18, 2002 | | Payroll Run—Summary of Expense | | | | |
| | Wages Earned—Normal Recurring | | 74,500.03 | | |
| | Wages Earned—Adjustments & Voids | | 10,833.56 | | |
| | Wage Garnishments | | 177.42 | | |
| | Federal Income Taxes | | 9,210.66 | | |
| | Social Security | | 13,494.67 | | |
| | Medicare | | 3,156.07 | | |
| | State Unemployment Taxes—Employer | | 3,073.66 | | |
| | Federal Unemployment Taxes | | 793.20 | | |
| | State Unemployment Taxes—Employee | | 979.42 | | |
| | State Income Taxes | | 1,888.81 | | |
| | | | 118,107.50 | | |
January 18, 2002 | | Payroll Run—Summary of Disbursements | | | | |
| | ADP Checks Issued [Net salary plus tax] | | 107,273.94 | | |
| | Manual Checks Issued | | 10,833.56 | | |
| | | | | | 118,107.50 |
TOTAL PAYROLL ACCOUNT DISBURSEMENTS | | 215,303.30 |
9
I. CASH RECEIPTS AND DISBURSEMENTS (Continued)
B. (TAX ACCOUNT)
1. | | TOTAL RECEIPTS PER ALL PRIOR TAX ACCOUNT REPORTS | | 199,000.00 |
2. | | LESS: TOTAL DISBURSEMENTS PER ALL PRIOR TAX ACCOUNT REPORTS | | 176,020.29 |
3. | | BEGINNING BALANCE | | 22,979.71 |
4. | | RECEIPTS DURING CURRENT PERIOD TRANSFERRED FROM GENERAL ACCOUNT | | 0.00 |
5. | | BALANCE: | | 22,979.71 |
6. | | LESS: TOTAL DISBURSEMENTS DURING CURRENT PERIOD Date: 1/28/02, wire transfer, To: CA State Board of Equalization | | 17,518.00 |
| | TOTAL DISBURSEMENTS THIS PERIOD | | 17,518.00 |
7. | | ENDING BALANCE | | 5,461.71 |
8. | | TAX ACCOUNT NUMBER DEPOSITORY NAME AND LOCATION | | 02180038712 Union Bank of California 445 South Figueroa St., Los Angeles, CA 90051 |
D. SUMMARY SCHEDULE OF CASH
ENDING BALANCE FOR PERIOD | | |
| GENERAL ACCOUNT | | 52,899.58 |
| PAYROLL ACCOUNT | | 64,842.14 |
| TAX ACCOUNT | | 5,461.71 |
| OTHER ACCOUNTS *: | | 1,875,788.12 |
| OTHER MONIES *: | | 0.00 |
| PETTY CASH ** | | 0.00 |
TOTAL CASH AVAILABLE | | 1,998,991.55 |
- *
- Specify the fund and the type of holding (i.e., CD, Savings Account, Investment securities, etc.) and the depository name, location, and account number
- **
- Attach exhibit itemizing all petty cash transactions
NOTE: Attach copies of all monthly accounts from financial institutions for each account
10
OTHER ACCOUNTS (Supplement to schedule I.D.)
Bank / Account Type
| | Account #
| | Balance
|
---|
Bank of America | | | | |
| Master Concentration | | 14501-09188 | | 0.00 |
| Merchant | | 14501-09189 | | 0.00 |
| Moviefone | | 14502-09192 | | 0.00 |
Union Bank of California | | | | |
| Master Concentration | | 0700494-349 | | 948,822.17 |
| Merchant | | 0700494-357 | | 119,648.04 |
| Moviefone | | 0700494-146 | | 0.00 |
| Elective Creditor Distribution Fund | | 457000-1170 | | 553,155.32 |
| Semi-Annual Distribution Fund | | 457000-1189 | | 4,162.59 |
| FOB Cinemastar Luxury Cinemas, Inc. | | 0700494-373 | | 0.00 |
| Working Capital Account | | 457000-1197 | | 250,000.00 |
Total | | | | 1,875,788.12 |
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
|
---|
Oceanside Mission Market Place (Lessor MM 13 Theater) | | Monthly | | $ | 57,678.10 | | 0 | | $ | 0.00 |
Coudres Family Ptrship (Lessor PR 10 Theater) | | Monthly | | $ | 35,740.55 | | 0 | | $ | 0.00 |
MDA—San Bernardino (Lessor SB20 Thtr) | | Monthly | | $ | 96,851.61 | | 0 | | $ | 0.00 |
Mission Grove Theater Properties I&II (Lessor MG 18 Theater) | | Monthly | | $ | 89,050.40 | | 0 | | $ | 0.00 |
United Title Company (Lessor—Corp Offices) | | Monthly | | $ | 4,983.40 | | 0 | | $ | 0.00 |
Union Bank of California ($2,000,000 loan, principal and interest) | | Monthly | | $ | 57,472.22 | | 0 | | $ | 0.00 |
11
III. TAX LIABILITIES
FOR THE REPORTING PERIOD: | | |
| GROSS SALES SUBJECT TO SALES TAX | | 201,494.55 |
| TOTAL WAGES PAID | | 215,303.30 |
| | Total Post-Petition Amounts Owing
| | Amount Delinquent
| | Date Delinquent Amount Due
|
---|
FEDERAL WITHHOLDING | | | | | | |
STATE WITHHOLDING | | | | | | |
FICA-EMPLOYER'S SHARE | | | | | | |
FICA—EMPLOYEE'S SHARE | | | | | | |
FEDERAL UNEMPLOYMENT | | | | | | |
STATE WITHHOLDING | | | | | | |
SALES AND USE | | 14,492.62 | | 0.00 | | |
REAL PROPERTY | | | | | | |
OTHER (SPECIFY) | | | | | | |
TOTAL | | 14,492.62 | | 0.00 | | |
IV. AGING OF ACCOUNTS PAYABLE AND ACCOUNTS RECEIVABLE
| |
| | Accounts Receivable
|
---|
| | Accounts Payable * (Post-Petition Only)
|
---|
| | Pre-Petition
| | Post-Petition
|
---|
30 days or less | | 234,174.64 | | | | |
31-60 days | | 6,238.28 | | | | |
61-90 days | | | | | | |
91-120 days | | | | | | |
Over 120 days | | | | | | |
| |
| |
| |
|
TOTALS: | | 240,412.92 | | | | |
V. INSURANCE COVERAGE
| | Name of Carrier
| | Amount of Coverage
| | Policy Expiration Date
| | Premium Paid Through:
|
---|
Directors & Officers Liability | | Gulf Insurance Company | | $ | 3,000,000 | | 10/18/02 | | 10/18/02 |
General Liability | | Royal and Sun Alliance | | $ | 2,000,000 | | 12/19/02 | | 10/18/02 |
Automobile Liability | | Royal and Sun Alliance | | $ | 1,000,000 | | 12/19/02 | | 10/18/02 |
Crime | | Royal and Sun Alliance | | $ | 100,000 | | 12/19/02 | | 10/18/02 |
Property | | Royal and Sun Alliance | | $ | 35,212,960 | | 12/19/02 | | 10/18/02 |
Umbrella Liability | | Zurich | | $ | 10,000,000 | | 12/19/02 | | 10/18/02 |
Workers Compensation | | State (of CA) Compensation Insurance Fund | | | Variable | | n/a | | 3/31/02 |
Foreign Package | | ACE USA | | $ | 1,000,000 | | 10/15/02 | | 10/14/02 |
12
VI. UNITED STATES TRUSTEE QUARTERLY FEES
(TOTAL PAYMENTS)
Qtrly Period Ending
| | Total Disbursements
| | Qtrly Fees
| | Date Paid
| | Amount Paid
| | Qtrly Fee Still Owing
|
---|
3/31/01 | | 3,552,815.00 | | 8,000.00 | | 5/17/01 | | 8,000.00 | | 0.00 |
6/30/01 | | 4,473,768.00 | | 8,000.00 | | 7/11/01 | | 8,000.00 | | 0.00 |
9/30/01 | | 6,430,686.00 | | 10,000.00 | | 10/26/01 | | 10,000.00 | | 0.00 |
12/31/01 | | 5,059,043.00 | | 10,000.00 | | 2/7/02 | | 10,000.00 | | 0.00 |
- *
- Post-Petition Accounts Payableshould not include professionals' fees and expenses which have been incurred but not yet awarded by the Court. Post-Petition Accounts Payableshould include professionals' fees and expenses authorized by Court Order but which remain unpaid as of the close of the period of the report.
13
VII. PROFIT AND LOSS STATEMENT (ACCRUAL BASIS ONLY)
| | Current Month
| | Cumulative Post-Petition
| |
---|
Admission Revenue | | 983,416 | | 14,188,233 | |
Concession Revenue | | 391,921 | | 5,619,672 | |
Video Revenue | | 17,646 | | 279,782 | |
Screen Advertising | | 10,366 | | 123,750 | |
Other Revenues | | 1,790 | | 39,792 | |
| |
| |
| |
Theater Revenue | | 1,405,138 | | 20,251,229 | |
Film Rental Expense | | 635,726 | | 7,779,098 | |
Concession COGS | | 62,412 | | 875,374 | |
| |
| |
| |
Theater Cost of Goods Sold | | 698,138 | | 8,654,471 | |
| |
| |
| |
Theater Gross Margin | | 707,000 | | 11,596,757 | |
| |
| |
| |
Salaries | | 166,414 | | 1,897,994 | |
Payroll Taxes | | 18,662 | | 198,017 | |
Rent Expense | | 271,163 | | 3,593,795 | |
CAM Expense | | 32,987 | | 412,461 | |
Utility Expense | | 58,304 | | 824,110 | |
Advertising Expense | | 18,216 | | 269,970 | |
Co-op Advertising Expense | | 7,078 | | 103,826 | |
Repairs & Maint Expense | | 16,738 | | 172,516 | |
Janitorial Services | | 21,576 | | 283,420 | |
Janitorial Supplies Expense | | 6,144 | | 78,053 | |
Insurance Expense | | 57,715 | | 303,483 | |
Property Taxes | | 18,187 | | 333,476 | |
Security Expense | | 2,906 | | 48,767 | |
Travel & Entertainment | | 532 | | 5,378 | |
Vehicle Expense | | 0 | | 0 | |
Supplies Expense | | 5,241 | | 100,624 | |
Banking Fees | | 7,849 | | 88,658 | |
Equipment Rental Expense | | 0 | | 11,621 | |
Outside Services Expense | | 221 | | 431 | |
Other Theater Expense | | 9,042 | | 86,585 | |
Pre-Opening Expense | | 0 | | 0 | |
| |
| |
| |
Theater Operating Expenses | | 718,974 | | 8,813,184 | |
| |
| |
| |
Operating Income | | (11,973 | ) | 2,783,573 | |
| |
| |
| |
General & Administrative Expenses | | 171,461 | | 1,821,217 | |
Deprec & Amortization | | 209,494 | | 1,991,001 | |
Interest Expense | | 9,617 | | 272,941 | |
Interest/Dividend Income | | (0 | ) | (17,079 | ) |
Taxes | | 737 | | 6,036 | |
Non-Recurring Income/Expense | | 42,998 | | (107,193 | ) |
| |
| |
| |
Non-Operating (Income)/Expense | | 434,307 | | 3,966,924 | |
| |
| |
| |
Net Income | | (446,280 | ) | (1,183,351 | ) |
| |
| |
| |
14
VIII. BALANCE SHEET (ACCRUAL BASIS ONLY)
| | Current Month End
| |
---|
Cash | | 2,295,007 | |
Accts Receivable | | 11,805 | |
Conc Inventory | | 61,721 | |
Concession Rebates | | 7,660 | |
Supplies Inventory | | 13,099 | |
Prepaids | | 1,252,500 | |
| |
| |
Current Assets | | 1,346,785 | |
Fixed Assets | | 24,367,206 | |
Accumulated Depreciation | | (14,404,970 | ) |
| |
| |
Net Fixed Assets | | 9,962,236 | |
Deposits-Leases | | 0 | |
Deposits-Concession | | 2,615 | |
Deposits | | 0 | |
Investment CLT SA de CV | | 22,875 | |
Investment in Mexico | | 339,643 | |
Goodwill—Mexico | | (172,480 | ) |
| |
| |
Other Assets | | 192,653 | |
| |
| |
Assets | | 13,796,681 | |
| |
| |
Accounts Payable | | 1,879,809 | |
Accrued Payroll | | 175,878 | |
Other Accruals | | 996,856 | |
Deferred Revenue | | 532,962 | |
Concession Advances | | (18,926 | ) |
Short Term Notes Payable | | 0 | |
| |
| |
Current Liabilities | | 3,566,580 | |
Capital Leases | | (10,401 | ) |
Credit Facility Debt | | 1,093,000 | |
Notes Payable | | 2,303,656 | |
| |
| |
Debt and Capital Leases | | 3,386,255 | |
Deferred Rent Accrual | | 4,318,940 | |
Intercompany Accounts | | 2,084,053 | |
| |
| |
Long-Term Liabilities | | 6,402,993 | |
Common Stock | | 62,892 | |
Additional Paid In Capital | | 29,642,292 | |
Treasury Stock | | 0 | |
Retained Earnings | | (26,278,047 | ) |
Current Year Retained Earnings | | (4,002,944 | ) |
Current Year Dividends | | 0 | |
| |
| |
Shareholders' Equity | | 440,853 | |
| |
| |
Liabilities & Equity | | 13,796,681 | |
| |
| |
15
IX. QUESTIONNAIRE
- 1.
- Has the debtor-in-possession made any payments on its pre-petition unsecured debt, except as has been authorized by the court?
No ý
Yes o
Explain:
- 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?
No ý
Yes o
Amount, to whom, and for what period:
- 3.
- State what progress was made during the reporting period toward filing a plan of reorganization: Plan became effective on October 18, 2001.
- 4.
- Describe potential future events which may have a significant impact on the case.
- 5.
- Attach copies of all Orders granting relief from the automatic stay that were entered during the reporting period.
- 6.
- Did you receive any exempt income this month, which is not set forth in the operating report?
No ý
Yes o
If yes, please set forth the amounts and the source of the income.
I,Donald H. Harnois, Jr., Chief Financial 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.
Date:February 18, 2002
| | /s/ DONALD H. HARNOIS, JR. Principal for debtor-in-possession |
16
QuickLinks
UNITED STATES DEPARTMENT OF JUSTICE OFFICE OF THE UNITED STATES TRUSTEE SOUTHERN DISTRICT OF CALIFORNIAI. CASH RECEIPTS AND DISBURSEMENTS A. (GENERAL ACCOUNT *)TOTAL DISBURSEMENTS DURING CURRENT PERIOD (General Account)I. CASH RECEIPTS AND DISBURSEMENTS (Continued) B. (PAYROLL ACCOUNT)TOTAL DISBURSEMENTS DURING CURRENT PERIOD (Payroll Account)I. CASH RECEIPTS AND DISBURSEMENTS (Continued) B. (TAX ACCOUNT)D. SUMMARY SCHEDULE OF CASHOTHER ACCOUNTS (Supplement to schedule I.D.)II. STATUS OF PAYMENTS TO SECURED CREDITORS, LESSORS, AND OTHER PARTIES TO EXECUTORY CONTRACTSIII. TAX LIABILITIESIV. AGING OF ACCOUNTS PAYABLE AND ACCOUNTS RECEIVABLEV. INSURANCE COVERAGEVI. UNITED STATES TRUSTEE QUARTERLY FEES (TOTAL PAYMENTS)VII. PROFIT AND LOSS STATEMENT (ACCRUAL BASIS ONLY)VIII. BALANCE SHEET (ACCRUAL BASIS ONLY)IX. QUESTIONNAIRE