EXHIBIT 99.13
DEBTOR: THE DELTA QUEEN STEAMBOAT COMPANY CASE NUMBER: 01-10970 (JCA)
MONTHLY OPERATING REPORT
AS OF JUNE 30, 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 June Monthly
Operating Report (Attachments 1 through 9) and, to the best of my knowledge,
these documents are true, correct, and complete.
/s/ STEVE MOELLER
- ----------------------
Steve Moeller
Director, Accounting
DEBTOR: THE DELTA QUEEN STEAMBOAT COMPANY CASE NUMBER: 01-10970 (JCA)
MONTHLY OPERATING REPORT
AS OF JUNE 30, 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 June Monthly Operating Report
20-Jul-02 Summary Of Bank And Investment Accounts Attachment 1
3:48 PM The Delta Queen Steamboat Co.
Summary Case No: 01-10970 (JCA) UNAUDITED
The Delta Queen Steamboat Co. For Month Of June, 2002
Balances
------------------------------- Receipts & Bank
Opening Closing Disbursements Statements Account
Account As Of 6/01/02 As Of 6/30/02 Included Included Reconciled
- ------- ------------- ------------- ------------- ---------- ----------
Delta Queen Controlled Disb 7,166.96 2,206.93 Yes Yes Yes
Hibernia
Account # - 542027373
Delta Queen Master Cash 250,991.17 99,999.95 Yes Yes Yes
Hibernia
Account # - 812-395-335
Delta Queen Payroll 58,433.00 32,274.89 Yes No - Not Yes
Hibernia Concentration
Account # - 812-395-289 Account
The Delta Queen Steamboat Co. 0.00 0.00 No - No - No -
LaSalle - Wealth Management Account Account Account
Account # - TNE-043290 Closed Closed Closed
The Delta Queen Steamboat Co. 0.00 0.00 No - No - No -
AmSouth Account Account Account
Account # - 19356307 Closed Closed Closed
Delta Queen 0.00 0.00 No - No - No -
LaSalle Account Account Account
Account # - 5800155771 Closed Closed Closed
DQ Credit Card 1,818.21 0.00 Yes No - Not Yes
Bank One Concentration
Account # - 552-0110062868 Account
DQ Master Cash 0.00 0.00 No - No - No -
Bank One Account Account Account
Account # - 552-0110256700 Closed Closed Closed
The Delta Queen Steamboat Co 120,808.76 221,037.14 Yes No - Not Yes
Receipts Concentration
Hibernia Account
Account # - 882-390-047
The Delta Queen Steamboat Co 0.00 0.00 No - No - No -
Receipts Account Account Account
LaSalle Closed Closed Closed
Account # - 5800155839
The Delta Queen Steamboat Co 0.00 0.00 Yes No - Not Yes
Escrow Account Concentration
LaSalle Account
Account # - 62-8930-70-3
The Delta Queen Steamboat Co 750,000.00 750,000.00 Yes No - Not Yes
Escrow Account - DQ/DN IDCC Concentration
LaSalle Account
Account # - 62-9003-40-1
The Delta Queen Steamboat Co 250,000.00 250,000.00 Yes No - Not Yes
Escrow Account - DQ/DN - Seller Proration Concentration
LaSalle Account
Account # - 62-9003-42-7
20-Jul-02 Receipts & Disbursements Attachment 2-1
3:49 PM The Delta Queen Steamboat Co.
R&D - Hibernia Case No: 01-10970 (JCA) UNAUDITED
DQ Controlled Disb Hibernia
Controlled Disbursements
Account # - 542027373
1 Jun 02 - 30 Jun 02
Opening Balance - 1 Jun 02
7,166.96
Receipts
651,778.41 From The Delta Queen Steam Boat Co. -
Hibernia - DQSC Master Cash - Account (812-395-335)
------------
651,778.41 Total Receipts
Disbursements
(15,670.34) Crew Maintenance & Medical
(705.92) FedEx
(31,484.26) Lay-Up
(2,835.07) Office - Chicago
(74.35) Office - Honolulu
(2,992.51) Office - NOLA
(4,588.94) Office - Weston
(3,123.06) Payroll Benefits
(293.90) Crew Replacement Check
(398,255.18) Professional Fees
(1,828.94) SG&A - Finance
(60.00) SG&A - Hotel Ops
(100.00) SG&A - HR
(9,067.76) SG&A - IT
(4,430.09) SG&A - Marine Ops
(743.13) SG&A - Sales & Marketing
(22,566.49) Start-Up - MQ
(28,598.00) Taxes & Tax Services
(644.64) Vessel Ops - MQ (Pre-May 7)
(4,576.98) Other Vessel Expense - Legal
(4,850.46) Other Vessel Expense - Tie-Up
(537,490.02) Total Disbursements (* See Footnote)
Closing Balance - 30 Jun 02
------------
2,206.93
* $119,248.42 Of Disbursements Not Reflected In Disbursements Above Due
To Being Reimbursed By Buyer Of Assets At Closing.
20-Jul-02 Receipts & Disbursements Attachment 2-2
3:50 PM The Delta Queen Steamboat Co.
R&D - Hibernia Case No: 01-10970 (JCA) UNAUDITED
DQ Master Cash Hibernia
DQ Master Cash
Account # - 812-395-335
1 Jun 02 - 30 Jun 02
Opening Balance - 1 Jun 02
250,991.17
Receipts
1,700,000.00 From American Classic Voyages Co - Credit Suisse
Asset Management - Account (247003452)
-------------
1,700,000.00 Total Receipts
Disbursements
(651,778.41) To The Delta Queen Steam Boat Co. -
Hibernia - DQSC Contr. Disb. - Account (542027373)
(2,131.95) 401K Payroll Payments
(550,000.00) "Stalking Horse" Fees - Waveland & American West
(427.14) Hibernia National Bank - Fees
(525,000.00) To The Delta Queen Steam Boat Co. - Hibernia -
(105,547.17) Professional Fees - Chanin
-------------
(1,834,884.67) Total Disbursements (* See Footnote)
Closing Balance - 30 Jun 02
99,999.95
*$16,106.55 Of Disbursements Not Reflected In Disbursements Above Due
To Being Reimbursed By Buyer Of Assets At Closing.
20-Jul-02 Receipts & Disbursements Attachment 2-3
3:52 PM The Delta Queen Steamboat Co.
R&D - Hibernia Case No: 01-10970 (JCA) UNAUDITED
DQ Payroll Hibernia
DQ Payroll
Account # - 812-395-289
1 Jun 02 - 30 Jun 02
Opening Balance - 1 Jun 02
58,433.00
Receipts
525,000.00 From The Delta Queen Steam Boat Co. -
Hibernia - DQSC Master Cash - Account (812-395-335)
60,000.00 From Great Ocean Cruise Line - Hibernia -
DQ Steamer - Account (812-395-270)
-------------
585,000.00 Total Receipts
Disbursements
(208,391.42) Payroll - Wires & Checks
-------------
(208,391.42) Total Disbursements (* See Footnote)
Closing Balance - 30 Jun 02
32,274.89
*$402,766.69 Of Disbursements Not Reflected In Disbursements Above Due
To Being Reimbursed By Buyer Of Assets At Closing.
20-Jul-02 Receipts & Disbursements Attachment 2-4
3:53 PM The Delta Queen Steamboat Co.
R&D - BankOne Case No: 01-10970 (JCA) UNAUDITED
DQ Credit Cards Bank One
Delta Queen Credit Cards
Account # - 552-0110062868
1 Jun 02 - 30 Jun 02
Opening Balance - 1 Jun 02
1,818.21
Receipts
4,242.85 Fee Reversals
----------
4,242.85 Total Receipts
Disbursements
(6,061.06) Check In Transit At Month End To Weston Office
----------
(6,061.06)
Closing Balance - 30 Jun 02
0.00
20-Jul-02 Receipts & Disbursements Attachment 2-5
3:54 PM The Delta Queen Steamboat Co.
R&D - Hibernia Case No: 01-10970 (JCA) UNAUDITED
DQSC Receipts Hibernia
DQSC Receipts
Account # - 882-390-047
1 Jun 02 - 30 Jun 02
Opening Balance - 1 Jun 02
120,808.76
Receipts
92,029.12 Proceeds From Paymentech From FY 01
Onboard Credit Card Processing
8,199.26 Paymentech Return Of Refunds Erroneously
Withdrawn Previously
-----------
100,228.38 Total Receipts
Disbursements
-----------
0.00 Total Disbursements
Closing Balance - 30 Jun 02
221,037.14
20-Jul-02 Receipts & Disbursements Attachment 2-6
3:55 PM The Delta Queen Steamboat Co.
R&D - LaSalle Case No: 01-10970 (JCA) UNAUDITED
DQSC Escrow LaSalle
DQSC Escrow
Account # - 62-8930-70-3
1 Jun 02 - 30 Jun 02
Opening Balance - 1 Jun 02
0.00
Receipts
1,098.94 Interest Income
---------
1,098.94 Total Receipts
Disbursements
---------
0.00 Total Disbursements (* See Footnote)
Closing Balance - 30 Jun 02
0.00
*$1,098.94 Of Disbursements Not Reflected In Disbursements Above Due To
Being Reimbursed By Buyer Of Assets At Closing.
20-Jul-02 Receipts & Disbursements Attachment 2-7
3:56 PM The Delta Queen Steamboat Co.
R&D - LaSalle Case No: 01-10970 (JCA) UNAUDITED
DQ-DN IDCC Escrow LaSalle
DQ-DN IDCC Escrow
Account # - 62-9003-40-1
1 Jun 02 - 30 Jun 02
Opening Balance - 1 Jun 02
750,000.00
Receipts
Interest Income
-----------
0.00 Total Receipts
Disbursements
-----------
0.00 Total Disbursements
Closing Balance - 30 Jun 02
750,000.00
20-Jul-02 Receipts & Disbursements Attachment 2-8
3:58 PM The Delta Queen Steamboat Co.
R&D - LaSalle Case No: 01-10970 (JCA) UNAUDITED
DQ-DN Seller Proration Escrow LaSalle
DQ-DN Seller Proration Escrow
Account # - 62-9003-42-7
1 Jun 02 - 30 Jun 02
Opening Balance - 1 Jun 02
250,000.00
Receipts
Interest Income
-----------
0.00 Total Receipts
Disbursements
-----------
0.00 Total Disbursements
Closing Balance - 30 Jun 02
250,000.00
AMCV US SET OF BOOKS Date: 26-JUL-02 09:47:41
INCOME STATEMENT - ATTACHMENT 4 Page: 1
Current Period: JUN-02
currency USD
Company=20 (DELTA QUEEN STEAM CO)
PTD-Actual
30-Jun-02
-----------------
Revenue
Gross Revenue 0.00
Allowances 0.00
-----------------
Net Revenue 0.00
Operating Expenses
Air 0.00
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 0.00
-----------------
Gross Profit 0.00
SG&A Expenses
Sales & Marketing 0.00
Start-Up Costs 0.00
-----------------
Total SG&A Expenses 0.00
-----------------
EBITDA 0.00
Depreciation 0.00
-----------------
Operating Income 0.00
Other Expense/(Income)
Interest Income 0.00
Equity in Earnings for Sub (116,603,343.74)
Reorganization expenses 0.00
-----------------
Total Other Expense/(Income) 116,603,343.74
-----------------
Net Pretax Income/(Loss) (116,603,343.74)
Income Tax Expense 0.00
-----------------
Net Income/(Loss) (116,603,343.74)
=================
AMCV US SET OF BOOKS Date: 26-JUL-02 09:52:48
BALANCE SHEET - ATTACHMENT 5 Page: 1
Current Period: JUN-02
currency USD
Company=20 (DELTA QUEEN STEAM CO)
YTD-Actual YTD-Actual
30-Jun-02 22-Oct-02
--------------- --------------
ASSETS
Cash and Equivalent 254,518.96 2,494,983.63
Restricted Cash 1,000,000.00 0.00
Accounts Receivable 369,262.57 0.00
Inventories 0.00 840,779.06
Prepaid Expenses 0.00 13,147.33
Other Current Assets 0.00 0.00
--------------- --------------
Total Current Assets 1,623,781.53 3,348,910.02
Fixed Assets 0.00 8,202,345.75
Accumulated Depreciation 0.00 (5,195,800.16)
--------------- --------------
Net Fixed Assets 0.00 3,006,545.59
Net Goodwill 0.00 0.00
Intercompany Due To/From 41,250,633.55 37,437,552.28
Net Deferred Financing Fees 0.00 5,434.15
Net Investment in Subsidiaries (83,315,162.77) 33,999,708.26
--------------- --------------
Total Other Assets (42,064,529.22) 71,442,694.69
--------------- --------------
Total Assets (40,440,747.69) 77,798,150.30
=============== ==============
AMCV US SET OF BOOKS Date: 26-JUL-02 09:52:48
BALANCE SHEET - ATTACHMENT 5 Page: 2
Current Period: JUN-02
currency USD
Company=20 (DELTA QUEEN STEAM CO)
YTD-Actual YTD-Actual
30-Jun-02 22-Oct-02
--------------- --------------
LIABILITIES
Accounts Payable 0.00 0.00
Accrued Liabilities 1,472,836.87 0.00
Deposits 0.00 0.00
--------------- --------------
Total Current Liabilities 1,472,836.87 0.00
Long Term Debt 0.00 0.00
Other Long Term Liabilities 9,993,779.93 9,993,779.93
--------------- --------------
Total Liabilities 11,466,616.80 9,993,779.93
OTHER
Liabilities Subject to Compromise 577,835.68 577,835.68
--------------- --------------
Total Other 577,835.68 577,835.68
OWNER'S EQUITY
Common Stock 1,000.00 1,000.00
Add'l Paid In Capital 33,564,332.71 33,564,332.71
Current Net Income (Loss) (118,840,728.36) (2,866,520.92)
Retained Earnings 32,790,195.48 36,527,722.90
--------------- --------------
Total Owner's Equity (52,485,200.17) 67,226,534.69
--------------- --------------
Total Liabilities & Equity (40,440,747.69) 77,798,150.30
=============== ==============
BEGINNING ENDING
AFFILIATE NAME CASE NUMBER BALANCE DEBITS CREDITS BALANCE
American Classic Voyages Co. 01-10954 (6,302,261.47) 66,538.14 - (6,235,723.33)
AMCV Cruise Operations, Inc. 01-10967 133,864,653.70 1,445,345.11 2,233,677.41 133,076,321.40
Great AQ Steamboat, L.L.C. 01-10960 (38,908,998.19) - 16,730.36 (38,925,728.55)
Great Pacific NW Cruise Line, L.L.C. 01-10977 (8,416,402.63) - 2,121.28 (8,418,523.91)
Great River Cruise Line, L.L.C. 01-10963 (10,421,984.53) - 120,179.37 (10,542,163.90)
Great Ocean Cruise Line, L.L.C. 01-10959 (17,635,610.10) - 34,999.42 (17,670,609.52)
Cruise America Travel, Incorporated 01-10966 256,503.82 - - 256,503.82
Delta Queen Coastal Voyages, L.L.C. 01-10964 (906,024.08) - 5,174.88 (911,198.96)
Cape Cod Light, L.L.C. 01-10962 (1,404,059.37) - - (1,404,059.37)
Cape May Light, L.L.C. 01-10961 (8,431,118.53) - - (8,431,118.53)
Project America, Inc. N/A (2,934,348.03) - - (2,934,348.03)
Oceanic Ship Co. N/A (136,810.43) - - (136,810.43)
Project America Ship I, Inc. N/A 255,723.41 - - 255,723.41
Project America Ship II, Inc. N/A (142,646.25) - - (142,646.25)
Ocean Development Co. 01-10972 2,214,633.49 - - 2,214,633.49
Great Hawaiian Cruise Line, Inc. 01-10975 (7,057.02) - - (7,057.02)
Great Hawaiian Properties Corporation 01-10971 1,247,073.77 - - 1,247,073.77
American Hawaii Properties Corporation 01-10976 43,550.29 - - 43,550.29
Great Independence Ship Co. 01-10969 (83,084.83) - - (83,084.83)
CAT II, Inc. 01-10968 (100.00) - - (100.00)
------------------------------------------------------------------------
42,151,633.02 1,511,883.25 2,412,882.72 41,250,633.55
========================================================================
THE DELTA QUEEN STEAMBOAT COMPANY CASE #: 01-10970 (JCA)
ACCOUNTS RECEIVABLE RECONCILIATION AND AGING
DETAIL: 0-30 DAYS 31-60 DAYS 61-90 DAYS 91+ DAYS TOTAL
Paymentech Credit Card Processor 0.00 0.00
American Express Credit Card Processor 0.00
Discover Credit Card Processor 0.00
Diners Credit Card Processor 0.00
Travel Agents 0.00
Delaware North Companies 113,300.81 255,961.76 369,262.57
----------- ----------- ----- ----- -----------
Total 113,300.81 255,961.76 0.00 0.00 369,262.57
=========== =========== ===== ===== ===========
ATTACHMENT # 7
The Delta Queen Steamboat Company
01-10970 (JCA)
Accounts Payable Detail
As of June 30, 2002
Attachment 8
Not Applicable
DEBTOR: THE DELTA QUEEN STEAMBOAT COMPANY CASE NUMBER: 01-10970 (JCA)
PRELIMINARY MONTHLY OPERATING REPORT
AS OF JUNE 30, 2002
AND
FOR THE MONTH THEN ENDED
ATTACHMENT 9
NOTES TO JUNE MONTHLY OPERATING REPORT
The information contained herein is unaudited.
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. Accounts receivable represent monies due from the Purchaser subject to
final calculation of all closing adjustments to be completed within 60
to 90 days of the closing date, May 31, 2002.
2. 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.