Exhibit 99.9
DEBTOR: CRUISE AMERICA TRAVEL, INCORPORATED CASE NUMBER: 01-10966 (EIK)
MONTHLY OPERATING REPORT
AS OF MARCH 31, 2002
AND
FOR THE MONTH THEN ENDED
In accordance with title 28, section 1746, of the United States Code, I declare
under penalty of perjury that I have examined the attached March Monthly
Operating Report (Attachments 1 through 9) and, to the best of my knowledge,
these documents are true, correct, and complete.
/s/ NICHOLAS J. DAVISON
- -----------------------
Nicholas J. Davison
Senior Vice President, Finance
DEBTOR: CRUISE AMERICA TRAVEL, INCORPORATED CASE NUMBER: 01-10966 (EIK)
MONTHLY OPERATING REPORT
AS OF MARCH 31, 2002
AND
FOR THE MONTH THEN ENDED
CONTENTS
Attachment 1 Summary of Bank and Investment Accounts
Attachment 2 Schedule of Receipts and Disbursements
Attachment 3 Bank and Investment Account Statements
Attachment 4 Income Statement
Attachment 5 Balance Sheet
Attachment 6 Summary of Due To/Due From Intercompany Accounts
Attachment 7 Accounts Receivable Aging
Attachment 8 Accounts Payable Detail
Attachment 9 Notes to March Monthly Operating Report
16-Apr-02 Summary Of Bank And Investment Accounts Attachment 1
11:21 AM Cruise America Travel, Incorporated
Summary Case No: 01-10966 (EIK) UNAUDITED
Cruise America Travel, Inc. For Month Of March, 2002
Balances
----------------------------- Receipts & Bank
Opening Closing Disbursements Statements Account
Account As Of 3/01/02 As Of 3/31/02 Included Included Reconciled
- ------- ------------- ------------- -------- -------- ----------
No Bank Or Investment NA NA NA NA NA
Accounts
16-Apr-02 Receipts & Disbursements Attachment 2
11:21 AM Cruise America Travel, Incorporated
Summary Case No: 01-10966 (EIK)
Cruise America Travel, Inc. For Month Of March, 2002
Attach 2
No Receipts Or Disbursements Due To No Bank Or Investment Accounts
16-Apr-02 Concentration & Investment Account Statements Attachment 3
11:22 AM Cruise America Travel, Incorporated
Summary Case No: 01-10966 (EIK)
Cruise America Travel, Inc. For Month Of March, 2002
Attach 3
No Statements Due To No Concentration Or Investment Accounts
AMCV US SET OF BOOKS Date: 19-APR-02 08:27:35
INCOME STATEMENT - ATTACHMENT 4 Page: 1
Current Period: MAR-02
currency USD
Company=29 (CAT - DQSC)
PTD-Actual
31-Mar-02
-----------
Revenue
Gross Revenue 0.00
Allowances 0.00
-----------
Net Revenue 0.00
Operating Expenses
Air 4,328.93
Hotel 0.00
Commissions 0.00
Onboard Expenses 0.00
Passenger Expenses 0.00
Vessel Expenses 0.00
Layup/Drydock Expense 0.00
Vessel Insurance 0.00
-----------
Total Operating Expenses 4,328.93
-----------
Gross Profit (4,328.93)
SG&A Expenses
Sales & Marketing 0.00
Start-Up Costs 0.00
-----------
Total SG&A Expenses 0.00
-----------
EBITDA (4,328.93)
Depreciation 0.00
-----------
Operating Income (4,328.93)
Other Expense/(Income)
Interest Income 0.00
Equity in Earnings for Sub 0.00
Reorganization expenses 0.00
-----------
Total Other Expense/(Income) 0.00
-----------
Net Pretax Income/(Loss) (4,328.93)
Income Tax Expense 0.00
-----------
Net Income/(Loss) (4,328.93)
===========
AMCV US SET OF BOOKS Date: 18-APR-02 17:04:19
BALANCE SHEET - ATTACHMENT 5 Page: 1
Current Period: MAR-2
currency USD
Company=29 (CAT - DQSC)
YTD-Actual YTD-Actual
31-Mar-02 22-Oct-01
---------- ----------
ASSETS
Cash and Equivalent 0.00 0.00
Restricted Cash 0.00 0.00
Accounts Receivable 296.34 19,582.06
Inventories 0.00 0.00
Prepaid Expenses 280,548.14 565,863.67
Other Current Assets 0.00 0.00
-----------------------------------
Total Current Assets 280,844.48 585,445.73
Fixed Assets 0.00 0.00
Accumulated Depreciation 0.00 0.00
-----------------------------------
Net Fixed Assets 0.00 0.00
Net Goodwill 0.00 0.00
Intercompany Due To/From 4,899,085.91 4,474,118.72
Net Deferred Financing Fees 0.00 0.00
Net Investment in Subsidiaries 0.00 0.00
-----------------------------------
Total Other Assets 4,899,085.91 4,474,118.72
-----------------------------------
Total Assets 5,179,930.39 5,059,564.45
===================================
AMCV US SET OF BOOKS Date: 18-APR-02 17:04:19
BALANCE SHEET - ATTACHMENT 5 Page: 2
Current Period: MAR-2
currency USD
Company=29 (CAT - DQSC)
YTD-Actual YTD-Actual
31-Mar-02 22-Oct-01
---------- ----------
LIABILITIES
Accounts Payable (1,559.54) 0.00
Accrued Liabilities 8,787.59 0.00
Deposits 0.00 0.00
-----------------------------------
Total Current Liabilities 7,228.05 0.00
Long Term Debt 0.00 0.00
Other Long Term Liabilities 1,591,053.16 1,591,053.16
-----------------------------------
Total Liabilities 1,598,281.21 1,591,053.16
OTHER
Liabilities Subject to Compromise 0.00 5,731.15
-----------------------------------
Total Other 0.00 5,731.15
OWNER'S EQUITY
Common Stock 0.00 0.00
Add'l Paid In Capital 50,000.00 50,000.00
Current Net Income (Loss) (9,391.32) 591,526.60
Retained Earnings 3,541,040.50 2,821,253.54
-----------------------------------
Total Owner's Equity 3,581,649.18 3,462,780.14
-----------------------------------
Total Liabilities & Equity 5,179,930.39 5,059,564.45
===================================
Cruise America Travel, Incorporated Attachment 6 01-10966 (JCA)
Summary List of Due To/Due From Accounts
For the Month Ended March 31, 2002
BEGINNING ENDING
AFFILIATE NAME CASE ID # BALANCE DEBITS CREDITS BALANCE
American Classic Voyages Co. 01-10954 (103,377.71) - - (103,377.71)
AMCV Cruise Operations, Inc. 01-10967 (4,057,564.48) - 1,343.39 (4,058,907.87)
The Delta Queen Steamboat Co. 01-10970 (252,135.90) 4,631.02 24,580.96 (272,085.84)
Great AQ Steamboat, L.L.C. 01-10960 3,165,198.27 - - 3,165,198.27
Great Pacific NW Cruise Line, L.L.C. 01-10977 674,733.24 - - 674,733.24
Great River Cruise Line, L.L.C. 01-10963 1,419,142.24 - - 1,419,142.24
Great Ocean Cruise Line, L.L.C. 01-10959 2,953,907.27 - - 2,953,907.27
Cape Cod Light, L.L.C. 01-10962 2,706.08 - - 2,706.08
Cape May Light, L.L.C. 01-10961 1,054,561.24 - - 1,054,561.24
Oceanic Ship Co. N/A 6,631.08 - - 6,631.08
Ocean Development Co. 01-10972 15,996.19 - - 15,996.19
American Hawaii Properties Corporation 01-10976 1,126.92 - - 1,126.92
Great Independence Ship Co. 01-10969 16,321.27 - - 16,321.27
CAT II, Inc. 01-10968 23,133.53 - - 23,133.53
--------------------------------------------------------
4,920,379.24 4,631.02 25,924.35 4,899,085.91
========================================================
CRUISE AMERICA TRAVEL, INC. CASE #: 01-10966 (EIK)
ACCOUNTS RECEIVABLE RECONCILIATION AND AGING
DETAIL: 0-30 DAYS 31-60 DAYS 61-90 DAYS 91+ DAYS TOTAL
Paymentech Credit Card Processor -
American Express Credit Card Processor -
Discover Credit Card Processor -
Diners Credit Card Processor -
Travel Agents 296.34 296.34
--------------------------------------------------------
Total 296.34 - - - 296.34
========================================================
ATTACHMENT #7
Cruise America Travel, Incorporated
01-10966 (EIK)
Accounts Payable Detail
As of March 31, 2002
Attachment 8
Not Applicable
DEBTOR: CRUISE AMERICA TRAVEL, INCORPORATED CASE NUMBER: 01-10966 (JCA)
PRELIMINARY MONTHLY OPERATING REPORT
AS OF MARCH 31, 2002
AND
FOR THE MONTH THEN ENDED
ATTACHMENT 9
NOTES TO MARCH MONTHLY OPERATING REPORT
The information contained herein is unaudited.
All assets presented herein continue to be held at historical book values, net
of accumulated depreciation or amortization. The Company has not attempted to
adjust its books to reflect fair market values of its assets, nor has it
attempted to adjust asset book values to reflect any potential impairments.
Liabilities included in these financial statements reflect amounts known by the
Company to have been incurred. The Company has listed in prior filings with the
United States Trustee potential additional claims it believes may be asserted
against the Company.
To the best of the Debtor's knowledge and belief, based on currently available
information, all Federal income and payroll taxes due and owing have been paid.
1. Other long-term liabilities consists of deferred tax assets and
liabilities, net. Deferred tax assets and liabilities have been
recognized for the expected future tax consequences of temporary
differences between carrying amounts and the tax bases of assets and
liabilities. The Debtor has not recorded adjustments to these amounts
pending the outcome of Chapter 11 proceedings.
2. Amount primarily represents pre-petition pre-paid airline tickets.
Amounts representing liabilities to airlines for airline tickets and
contained in "liabilities subject to compromise" may be setoff by
pre-paid airline tickets.