EXHIBIT 99.5
CASE NAME: KEVCO COMPONENTS, INC. ACCRUAL BASIS
CASE NUMBER: 401-40790-BJH-11
JUDGE: BARBARA J. HOUSER
NORTHERN DISTRICT OF TEXAS
-------- -----
FORT WORTH DIVISION
----------
MONTHLY OPERATING REPORT
MONTH ENDING: FEBRUARY 28, 2002
-----------------
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/ Wilford W. Simpson TREASURER
- --------------------------------------- ----------------------------
Original Signature of Responsible Party Title
WILFORD W. SIMPSON MARCH 21, 2002
- --------------------------------------- ----------------------------
Printed Name of Responsible Party Date
PREPARER:
/s/ Dennis S. Faulkner ACCOUNTANT FOR DEBTOR
- --------------------------------------- ----------------------------
Original Signature of Preparer Title
DENNIS S. FAULKNER MARCH 21, 2002
- --------------------------------------- ----------------------------
Printed Name of Preparer Date
CASE NAME: KEVCO COMPONENTS, INC. ACCRUAL BASIS - 1
CASE NUMBER: 401-40790-BJH-11
COMPARATIVE BALANCE SHEET
<Table>
<Caption>
SCHEDULED MONTH MONTH
ASSETS AMOUNT JAN-02 FEB-02 MONTH
- ------ ------------ ------------ ------------ -----
1. Unrestricted Cash 134 0 0
2. Restricted Cash
3. Total Cash 134 0 0
4. Accounts Receivable (Net)
5. Inventory
6. Notes Receivable
7. Prepaid Expenses
8. Other (Attach List) 0 0 0
9. Total Current Assets 134 0 0
10. Property, Plant & Equipment
11. Less: Accumulated Depreciation/Depletion
12. Net Property, Plant & Equipment 0 0 0
13. Due From Insiders
14. Other Assets - Net of Amortization (Attach List) 0 0 0 0
15. Other (Attach List) 27,217,768 27,217,768 27,217,768
16. Total Assets 27,217,902 27,217,768 27,217,768
POST PETITION LIABILITIES
17. Accounts Payable
18. Taxes Payable
19. Notes Payable
20. Professional Fees
21. Secured Debt
22. Other (Attach List) 0 0
23. Total Post Petition Liabilities 0 0
PRE PETITION LIABILITIES
24. Secured Debt (FOOTNOTE) 75,885,064 13,509,318 13,590,741
25. Priority Debt
26. Unsecured Debt
27. Other (Attach List) 157,389,954 157,391,764 157,391,764
28. Total Pre Petition Liabilities 233,275,018 170,901,082 170,982,505
29. Total Liabilities 233,275,018 170,901,082 170,982,505
EQUITY
30. Pre Petition Owners' Equity (206,057,116) (206,057,116)
31. Post Petition Cumulative Profit Or (Loss) 21,221 21,221
32. Direct Charges To Equity (Attach Explanation) (FOOTNOTE) 62,352,581 62,271,158
33. Total Equity (143,683,314) (143,764,737)
34. Total Liabilities and Equity 27,217,768 27,217,768
</Table>
This form x does does not have related footnotes on Footnotes Supplement.
---- ---
CASE NAME: KEVCO COMPONENTS, INC. SUPPLEMENT TO
CASE NUMBER: 401-40790-BJH-11 ACCRUAL BASIS - 1
COMPARATIVE BALANCE SHEET
<Table>
<Caption>
SCHEDULED MONTH MONTH
ASSETS AMOUNT JAN-02 FEB-02 MONTH
- ------ ----------- ----------- ----------- -----
A.
B.
C.
D.
E.
TOTAL OTHER ASSETS - LINE 8 0 0 0
A.
B.
C.
D.
E.
TOTAL OTHER ASSETS NET OF
AMORTIZATION - LINE 14 0 0 0
A. Investment In Subsidiaries 27,217,768 27,217,768 27,217,768
B.
C.
D.
E.
TOTAL OTHER ASSETS - LINE 15 27,217,768 27,217,768 27,217,768
POST PETITION LIABILITIES
A.
B.
C.
D.
E.
TOTAL OTHER POST PETITION
LIABILITIES - LINE 22 0 0
PRE PETITION LIABILITIES
A. Intercompany Payables (FOOTNOTE) 28,889,954 28,891,764 28,891,764
B. 10 3/8 % Senior Sub. Notes 105,000,000 105,000,000 105,000,000
C. Sr. Sub. Exchangeable Notes 23,500,000 23,500,000 23,500,000
D.
E.
TOTAL OTHER PRE PETITION
LIABILITIES - LINE 27 157,389,954 157,391,764 157,391,764
</Table>
CASE NAME: KEVCO COMPONENTS, INC. ACCRUAL BASIS - 2
CASE NUMBER: 401-40790-BJH-11
<Table>
<Caption>
INCOME STATEMENT
MONTH MONTH QUARTER
REVENUES JAN-02 FEB-02 MONTH TOTAL
- -------- ---------- ---------- ----- ----------
1. Gross Revenues 0
2. Less: Returns & Discounts 0
3. Net Revenue 0 0 0
COST OF GOODS SOLD
4. Material 0
5. Direct Labor 0
6. Direct Overhead 0
7. Total Cost Of Goods Sold 0 0 0
8. Gross Profit 0 0 0
OPERATING EXPENSES
9. Officer / Insider Compensation 0
10. Selling & Marketing 0
11. General & Administrative 0
12. Rent & Lease 0
13. Other (Attach List) 0 0 0
14. Total Operating Expenses 0 0 0
15. Income Before Non-Operating
Income & Expense 0 0 0
OTHER INCOME & EXPENSES
16. Non-Operating Income (Att List) 0
17. Non-Operating Expense (Att List) 0
18. Interest Expense 0
19. Depreciation / Depletion 0
20. Amortization 0
21. Other (Attach List) 0
22. Net Other Income & Expenses 0 0 0
REORGANIZATION EXPENSES
23. Professional Fees 0
24. U.S. Trustee Fees 0
25. Other (Attach List) 0
26. Total Reorganization Expenses 0 0 0
27. Income Tax 0
28. Net Profit (Loss) 0 0 0
</Table>
This form does X does not have related footnotes on Footnotes Supplement.
--- ---
CASE NAME: KEVCO COMPONENTS, INC. ACCRUAL BASIS - 3
CASE NUMBER: 401-40790-BJH-11
<Table>
<Caption>
CASH RECEIPTS AND MONTH MONTH QUARTER
DISBURSEMENTS JAN-02 FEB-02 MONTH TOTAL
- ----------------- ------ ------ ----- -------
1. Cash - Beginning Of Month 0 0 0
RECEIPTS FROM OPERATIONS
2. Cash Sales 0 0 0
COLLECTION OF ACCOUNTS RECEIVABLE
3. Pre Petition 0
4. Post Petition 0
5. Total Operating Receipts 0 0 0
NON-OPERATING RECEIPTS
6. Loans & Advances (Attach List) 0
7. Sale of Assets 0
8. Other (Attach List) 0
9. Total Non-Operating Receipts 0 0 0
10. Total Receipts 0 0 0
11. Total Cash Available 0 0 0
OPERATING DISBURSEMENTS
12. Net Payroll 0
13. Payroll Taxes Paid 0
14. Sales, Use & Other Taxes Paid 0
15. Secured / Rental / Leases 0
16. Utilities 0
17. Insurance 0
18. Inventory Purchases 0
19. Vehicle Expenses 0
20. Travel 0
21. Entertainment 0
22. Repairs & Maintenance 0
23. Supplies 0
24. Advertising 0
25. Other (Attach List) 0
26. Total Operating Disbursements 0 0 0
REORGANIZATION DISBURSEMENTS
27. Professional Fees 0
28. U.S. Trustee Fees 0
29. Other (Attach List) 0
30. Total Reorganization Expenses 0 0 0
31. Total Disbursements 0 0 0
32. Net Cash Flow 0 0 0
33. Cash - End of Month 0 0 0
</Table>
This form does x does not have related footnotes on Footnotes Supplement.
--- ---
CASE NAME: KEVCO COMPONENTS, INC. ACCRUAL BASIS - 4
CASE NUMBER: 401-40790-BJH-11
<Table>
<Caption>
SCHEDULED MONTH MONTH
ACCOUNTS RECEIVABLE AGING AMOUNT JAN-02 FEB-02 MONTH
- ------------------------- --------- ------ ------ -----
1. 0 - 30
2. 31 - 60
3. 61 - 90
4. 91 +
5. Total Accounts Receivable 0 0 0
6. (Amount Considered Uncollectible)
7. Accounts Receivable (Net) 0 0 0
</Table>
AGING OF POST PETITION MONTH: February-02
TAXES AND PAYABLES -------------
<Table>
<Caption>
0 - 30 31 - 60 61 - 90 91 +
TAXES PAYABLE DAYS DAYS DAYS DAYS TOTAL
- ------------- ------ ------- ------- ----- -----
1. Federal 0
2. State 0
3. Local 0
4. Other (Attach List) 0
5. Total Taxes Payable 0 0 0 0 0
6. Accounts Payable 0 0 0 0 0
</Table>
STATUS OF POST PETITION TAXES MONTH: February-02
-------------
<Table>
<Caption>
BEGINNING TAX AMOUNT WITHHELD ENDING TAX
FEDERAL LIABILITY * AND/OR ACCRUED (AMOUNT PAID) LIABILITY
- ------- ------------- --------------- ------------- ---------
1. Withholding ** 0
2. FICA - Employee ** 0
3. FICA - Employer ** 0
4. Unemployment 0
5. Income 0
6. Other (Attach List) 0
7. Total Federal Taxes 0 0 0 0
STATE AND LOCAL
8. Withholding 0
9. Sales 0
10. Excise 0
11. Unemployment 0
12. Real Property 0
13. Personal Property 0
14. Other (Attach List) 0
15. Total State And Local 0 0 0 0
16. Total Taxes 0 0 0 0
</Table>
* 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 of deposit.
This form does X does not have related footnotes on Footnotes Supplement.
--- ---
CASE NAME: KEVCO COMPONENTS, INC. ACCRUAL BASIS - 5
CASE NUMBER: 401-40790-BJH-11
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.
MONTH: February-02
-----------------
<Table>
<Caption>
BANK RECONCILIATIONS Account # 1 Account # 2
- -------------------- --------------- -----------
A. BANK: Other Accounts
B. ACCOUNT NUMBER: (Attach Sheet) TOTAL
C. PURPOSE (TYPE):
1. Balance Per Bank Statement
2. Add: Total Deposits Not Credited
3. Subtract: Outstanding Checks
4. Other Reconciling Items
5. Month End Balance Per Books 0 0
6. Number of Last Check Written
</Table>
INVESTMENT ACCOUNTS
<Table>
<Caption>
DATE TYPE OF
BANK, ACCOUNT NAME & NUMBER OF PURCHASE INSTRUMENT PURCHASE PRICE CURRENT VALUE
- --------------------------- ----------- ---------- -------------- -------------
7.
8.
9.
10. (Attach List)
11. Total Investments 0 0
CASH
12. Currency On Hand 0
13. Total Cash - End of Month 0
</Table>
This form does X does not have related footnotes on Footnotes Supplement.
--- ---
CASE NAME: KEVCO COMPONENTS, INC. ACCRUAL BASIS - 6
CASE NUMBER: 401-40790-BJH-11 MONTH: February-02
-------------
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
<Table>
<Caption>
TYPE OF AMOUNT TOTAL PAID
NAME PAYMENT PAID TO DATE
---- ------- ------ ---------
1.
2.
3.
4.
5. (Attach List)
6. Total Payments To Insiders 0 0
</Table>
PROFESSIONALS
<Table>
<Caption>
DATE OF
COURT ORDER TOTAL
AUTHORIZING AMOUNT AMOUNT TOTAL PAID INCURRED
NAME PAYMENT APPROVED PAID TO DATE & UNPAID *
---- ----------- -------- ------ ---------- ----------
1.
2.
3.
4.
5. (Attach List)
6. Total Payments To
Professionals 0 0 0 0
</Table>
* Include all fees incurred, both approved and unapproved
POST PETITION STATUS OF SECURED NOTES, LEASES PAYABLE AND ADEQUATE
PROTECTION PAYMENTS
<Table>
<Caption>
SCHEDULED AMOUNTS TOTAL
MONTHLY PAID UNPAID
PAYMENTS DURING POST
NAME OF CREDITOR DUE MONTH PETITION
---------------- --------- ------- ----------
1. Bank of America 0 0 13,590,741
2.
3.
4.
5. (Attach List)
6. TOTAL 0 0 13,590,741
</Table>
This form does X does not have related footnotes on Footnotes Supplement.
--- ---
CASE NAME: KEVCO COMPONENTS, INC. ACCRUAL BASIS - 7
CASE NUMBER: 401-40790-BJH-11 MONTH: February-02
-------------
QUESTIONNAIRE
<Table>
<Caption>
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 Post Petition Receivables (accounts, notes, or loans) due from related parties? X
4. Have any payments been made on Pre Petition Liabilities this reporting period? X
5. Have any Post Petition Loans been received by the debtor from any party? X
6. Are any Post Petition Payroll Taxes past due? X
7. Are any Post Petition State or Federal Income Taxes past due? X
8. Are any Post Petition Real Estate Taxes past due? X
9. Are any other Post Petition Taxes past due? X
10. Are any amounts owed to Post Petition creditors delinquent? X
11. Have any Pre Petition Taxes been paid during the reporting period? X
12. Are any wage payments past due? X
</Table>
If the answer to any of the above questions is "Yes", provide a detailed
explanation of each item. Attach additional sheets if necessary.
INSURANCE
<Table>
<Caption>
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.
</Table>
If the answer to any of the above questions is "No", or if any policies have
been canceled or not renewed during this reporting period, provide an
explanation below. Attach additional sheets if necessary.
Debtor has no employees and no operations.
INSTALLMENT PAYMENTS
<Table>
<Caption>
TYPE OF POLICY CARRIER PERIOD COVERED PAYMENT AMOUNT & FREQUENCY
-------------- ------- -------------- --------------------------
General Liability Liberty Mutual 9/1/00-9/1/02 Semi-Annual $64,657
</Table>
This form does x does not have related footnotes on Footnotes Supplement.
--- ---
CASE NAME: KEVCO COMPONENTS, INC. FOOTNOTES SUPPLEMENT
CASE NUMBER: 401-40790-BJH-11 ACCRUAL BASIS
MONTH: February-02
-------------
<Table>
<Caption>
ACCRUAL
BASIS
FORM
NUMBER LINE NUMBER FOOTNOTE / EXPLANATION
- ------- ----------- ----------------------
1 24 The direct charges to equity are due to the secured
1 32 debt reductions pursuant to sales of Kevco
Manufacturing L.P.'s operating divisions, the sale of
the South Region of Kevco Distribution LP, as well as
direct cash payments. The secured debt owed to Bank
of America by Kevco, Inc. (Case No. 401-40783-BJH-11)
has been guaranteed by all of its co-debtors (See
Footnote 1,27A); therefore, the secured debt is
reflected as a liability on all of the Kevco
entities. The charge to equity is simply an
adjustment to the balance sheet.
1 27A Intercompany payables are to co-debtors Kevco
Management Co. (Case No. 401-40788-BJH-11), Kevco
Distribution, LP (Case No. 401-40789-BJH-11), Kevco
Manufacturing, LP (Case No. 401-40784-BJH-11), Kevco
Holding, Inc. (Case No. 401-40785-BJH-11), Kevco,
Inc. (Case No. 401-40783-BJH-11), Kevco GP, Inc.
(Case No. 401-40786-BJH-11), and DCM Delaware, Inc.
(Case No. 401-40787-BJH-11).
</Table>