EX-99.6 9 g77469exv99w6.txt GREAT RIVER CRUISE LINE, L.L.C. JUNE 2002 EXHIBIT 99.6 DEBTOR: GREAT RIVER CRUISE LINE, L.L.C. CASE NUMBER: 01-10963 (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: GREAT RIVER CRUISE LINE, L.L.C. CASE NUMBER: 01-10963 (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, Investment Attachment 1 3:19 PM & Petty Cash Accounts Summary Great River Cruise Line, L.L.C. UNAUDITED Great River Case No: 01-10963 (JCA) Cruise Line, LLC 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 Steamer 92,531.04 11,195.31 Yes No - Not Yes Hibernia Concentration Account # - 812-395-270 Account Delta Queen 0.00 0.00 No - Not A Bank No Petty Cash No Activity Account
20-Jul-02 Receipts & Disbursements Attachment 2 3:20 PM Great River Cruise Line, L.L.C. R&D - Hibernia - Case No: 01-10963 (JCA) UNAUDITED DQ Steamer Hibernia Delta Queen Steamer Account # - 812-395-270 1 Jun 02 - 30 Jun 02 Opening Balance - 1 Jun 02 92,531.04 Receipts ---------- 0.00 Total Receipts Disbursements (60,000.00) To The Delta Queen Steamboat Co. - Hibernia - DQ Payroll Account (812-395-289) (1,876.50) Lay-Up - Waste Removal (350.00) Crew Maintenance (P&I) (450.03) Crew Pay-Off - Start-Up ---------- (62,676.53) Total Disbursements (* See Footnote) Closing Balance - 30 Jun 02 11,195.31
* $18,659.20 Of Disbursements Not Reflected In Disbursements Above Due To Being Reimbursed By Buyer Of Assets At Closing. 20-Jul-02 Concentration & Investment Attachment 3 3:22 PM Account Statements Summary Great River Cruise Line, L.L.C. Great River Case No: 01-10963 (JCA) Cruise Line, LLC For Month Of June, 2002 Attach 3 No Statements Due To No Concentration Or Investment Accounts AMCV US SET OF BOOKS Date: 26-JUL-02 09:47:26 INCOME STATEMENT - ATTACHMENT 4 Page: 1 Current Period: JUN-02 currency USD Company=22 (DELTA QUEEN)
PTD-Actual 30-Jun-02 ---------- Revenue Gross Revenue (10,457.80) Allowances 0.00 --------- Net Revenue (10,457.80) Operating Expenses Air 0.00 Hotel 0.00 Commissions 0.00 Onboard Expenses 0.00 Passenger Expenses 0.00 Vessel Expenses (1,749.12) Layup/Drydock Expense 0.00 Vessel Insurance 967.43 --------- Total Operating Expenses (781.69) --------- Gross Profit (9,676.11) SG&A Expenses Sales & Marketing 0.00 Start-Up Costs 0.00 --------- Total SG&A Expenses 0.00 --------- EBITDA (9,676.11) Depreciation 0.00 --------- Operating Income (9,676.11) 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) (9,676.11) Income Tax Expense 0.00 --------- Net Income/(Loss) (9,676.11) =========
AMCV US SET OF BOOKS Date: 26-JUL-02 09:52:29 BALANCE SHEET - ATTACHMENT 5 Page: 1 Current Period: JUN-02 currency USD Company=22 (DELTA QUEEN)
YTD-Actual YTD-Actual 30-Jun-02 22-Oct-02 ------------- ------------- ASSETS Cash and Equivalent 8,334.95 64,522.98 Restricted Cash 0.00 0.00 Accounts Receivable 500.00 33,451.42 Inventories 0.00 270,331.59 Prepaid Expenses 0.00 37,922.40 Other Current Assets 0.00 14,555.00 ------------- ------------- Total Current Assets 8,834.95 420,783.39 Fixed Assets 0.00 27,296,694.44 Accumulated Depreciation 0.00 (15,065,339.51) ------------- ------------- Net Fixed Assets 0.00 12,231,354.93 Net Goodwill 0.00 0.00 Intercompany Due To/From (6,339,053.86) (9,202,583.95) Net Deferred Financing Fees 0.00 0.00 Net Investment in Subsidiaries 0.00 0.00 ------------- ------------- Total Other Assets (6,339,053.86) (9,202,583.95) ------------- ------------- Total Assets (6,330,218.91) 3,449,554.37 ============= =============
AMCV US SET OF BOOKS Date: 26-JUL-02 09:52:29 BALANCE SHEET - ATTACHMENT 5 Page: 2 Current Period: JUN-02 currency USD Company=22 (DELTA QUEEN)
YTD-Actual YTD-Actual 30-Jun-02 22-Oct-02 ------------- ------------- LIABILITIES Accounts Payable 689.27 5,758.93 Accrued Liabilities 0.00 715,443.75 Deposits 0.00 2,045,629.83 ------------- ------------- Total Current Liabilities 689.27 2,766,832.51 Long Term Debt 0.00 0.00 Other Long Term Liabilities 0.00 0.00 ------------- ------------- Total Liabilities 689.27 2,766,832.51 OTHER Liabilities Subject to Compromise 540,730.95 490,370.44 ------------- ------------- Total Other 540,730.95 490,370.44 OWNER'S EQUITY Common Stock 0.00 0.00 Add'l Paid In Capital 3,701,000.00 3,701,000.00 Current Net Income (Loss) (7,486,660.68) (2,206,220.03) Retained Earnings (3,085,978.45) (1,302,428.55) ------------- ------------- Total Owner's Equity (6,871,639.13) 192,351.42 ------------- ------------- Total Liabilities & Equity (6,330,218.91) 3,449,554.37 ============= =============
Great River Cruise ATTACHMENT 6 01-10962 (JCA) Line, LLC Summary List of Due To/ Due From Accounts For the Month Ended June 30, 2002
BEGINNING ENDING AFFILIATE NAME CASE NUMBER BALANCE DEBITS CREDITS BALANCE American Classic Voyages Co. 01-10954 (6,702,809.08) 2,508.63 2,086.10 (6,702,386.55) AMCV Cruise Operations, Inc. 01-10967 (9,443,779.62) 1,650.00 3,790.84 (9,445,920.46) The Delta Queen Steamboat Co. 01-10970 10,421,984.53 120,179.37 -- 10,542,163.90 DQSB II, Inc. 01-10974 (367.05) -- -- (367.05) Great AQ Steamboat, L.L.C 01-10960 168,013.44 -- -- 168,013.44 Great Pacific NW Cruise Line, L.L.C 01-10977 4,812.08 -- -- 4,812.08 Great Ocean Cruise Line, L.L.C 01-10959 503,950.75 -- -- 503,950.75 Cruise America Travel, Incorporated 01-10966 (1,419,142.24) -- -- (1,419,142.24) Delta Queen Coastal Voyages, L.L.C 01-10964 18,978.71 -- -- 18,978.71 Cape Cod Light, L.L.C 01-10962 (270.05) -- -- (270.05) Cape May Light, L.L.C 01-10961 33,543.95 -- -- 33,543.95 Project America, Inc. N/A (11,144.65) -- -- (11,144.65) Oceanic Ship Co. N/A (257.75) -- -- (257.75) Great Hawaiian Cruise Line, Inc. 01-10975 (60.73) -- -- (60.73) Great Hawaiian Properties Corporation 01-10971 (41,555.00) -- -- (41,555.00) American Hawaii Properties Corporation 01-10976 9,562.38 -- -- 9,562.38 CAT II, Inc. 01-10968 1,025.41 -- -- 1,025.41 ------------------------------------------------------------------ (6,457,514.92) 124,338.00 5,876.94 (6,339,053.86) ==================================================================
GREAT RIVER CRUISE LINE, L.L.C. CASE #: 01-10963 (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 Crew Member 500.00 500.00 ------------- -------------- ------------- ------------- ------------- Total 0.00 0.00 0.00 500.00 500.00 ============= ============== ============= ============= =============
ATTACHMENT # 7 DELTA QUEEN AP-STEAMER CHECKS 22-000-221300-00000 JUNE-02 OUTSTANDING CHECKS: 12333 M. Richardson-Walmart 40.00 12335 J. Blasier-Capitol One 20.00 12385 J. Blasier-K. Hansen 150.00 12399 Peoria Historical Society 120.00 12404 Anthony May-Verizon 200.00 12408 Peoria Historical Society 160.00 ------- Total per G/L: 690.00 =======
ATTACHMENT # 8 DEBTOR: GREAT RIVER CRUISE LINE, L.L.C. CASE NUMBER: 01-10963 (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. The Mississippi Queen, owned by the related Debtor Great Ocean Cruise Line, LLC ("Great Ocean"), resumed voyage sailing on May 7, 2002 (the "cut-off date"). Pursuant to the asset purchase agreement dated May 31, 2002 (the "close date"), the revenue and expenses between the cut-off date and the close date accrued to the benefit of the Purchaser. The cash disbursements for such expenses, made on behalf of Great Ocean as part of the Debtors' commingled cash system, are not reflected herein on Attachment 2. An accounts receivable for these disbursements has been recorded on The Delta Queen Steamboat Co's books. due to the Debtors' commingled cash management system.