EX-99.5 7 ex99-5.htm Ex99.5

In re  SFA, Inc

 

Case No. 02-50562

         A Missouri Corporation

 

 

 

 

 

 

 

 

 

 

 

MONTHLY OPERATING REPORT SUMMARY

 

FOR THE MONTH OF SEPTEMBER, 2003

REVENUE

Gross Income

 $                        -  

Less Cost of Goods Sold

 $                        -  

Materials

 $                        -  

Direct Labor

 $                        -  

Overhead

 $                        -  

Gross Profit

 $                       -  

OPERATING EXPENSES

Owner/Officer-Draws/Salaries

 $                        -  

Other Employee Salaries

 $                        -  

Advertising and Marketing

 $                        -  

Insurance

 $                        -  

Payroll Taxes

 $                        -  

Lease and Rent

 $           2,102.90  

Telephone and Utlities

 $                86.64  

Attorney and other Professional Fees

 $                        -  

UST Quarterly Fees

 $                        -  

Other Expenses

 $          (2,914.93)

Total Operating Expenses

 $          (725.39)

Net Income (Loss)

 $            725.39 

CURRENT ASSETS

Accounts Receivable at end of month

 $      112,967.13  

Increase (Decrease) in AR for month

 $         (6,484.23)

Inventory at end of month

 $          1,169.56  

Increase (Decrease) in Inventory for month

 $       (12,842.84)

Cash at end of the month

 $        36,229.92  

Increase (Decrease) in Cash for month

 $        29,521.69  

LIABILITIES

Increase (Decrease) in post-petition debt

 $       (18,980.15)

Increase (Decrease) in pre-petition debt 

 $       (12,029.83)

Taxes Payable:

Federal Payroll Taxes

 $                        -  

State Payroll Taxes

 $                        -  

Local Payroll Taxes

 $                        -  

State Sales Taxes

 $                        -  

Real Estate and Personal

 $                        -  

Property Taxes

 $                        -  

Other (footnote)

 $           (3,000.00)

Total Taxes Payable

 $         (3,000.00)

Footnote:

Accrued Advalorem Taxes

(3,000.00)

Tonnage Tax

0.00 

Pre Income Tax Payable

0.00 

Pre Tonage Tax

0.00 

Pre Federal Gas Tax Payable

0.00 

Pre Accrued Advalorem Taxes

0.00 

(3,000.00)