-----BEGIN PRIVACY-ENHANCED MESSAGE----- Proc-Type: 2001,MIC-CLEAR Originator-Name: webmaster@www.sec.gov Originator-Key-Asymmetric: MFgwCgYEVQgBAQICAf8DSgAwRwJAW2sNKK9AVtBzYZmr6aGjlWyK3XmZv3dTINen TWSM7vrzLADbmYQaionwg5sDW3P6oaM5D3tdezXMm7z1T+B+twIDAQAB MIC-Info: RSA-MD5,RSA, QknzX1yhb4Zht24cjlTRlWblu8Q9H0s0RXxs65o5IYhCG8nlMKA0IJMID3ITLGD/ gqlIiNijByYBUcG53Rs90A== 0001104659-06-038184.txt : 20060530 0001104659-06-038184.hdr.sgml : 20060529 20060530160000 ACCESSION NUMBER: 0001104659-06-038184 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 2 CONFORMED PERIOD OF REPORT: 20060516 ITEM INFORMATION: Other Events ITEM INFORMATION: Financial Statements and Exhibits FILED AS OF DATE: 20060530 DATE AS OF CHANGE: 20060530 FILER: COMPANY DATA: COMPANY CONFORMED NAME: TELEVIDEO INC CENTRAL INDEX KEY: 0000353779 STANDARD INDUSTRIAL CLASSIFICATION: COMPUTER TERMINALS [3575] IRS NUMBER: 942383795 STATE OF INCORPORATION: DE FISCAL YEAR END: 1031 FILING VALUES: FORM TYPE: 8-K SEC ACT: 1934 Act SEC FILE NUMBER: 000-11552 FILM NUMBER: 06874013 BUSINESS ADDRESS: STREET 1: 2345 HARRIS WAY CITY: SAN JOSE STATE: CA ZIP: 95131 BUSINESS PHONE: 4089548333 FORMER COMPANY: FORMER CONFORMED NAME: TELEVIDEO SYSTEMS INC DATE OF NAME CHANGE: 19920703 8-K 1 a06-12726_18k.htm CURRENT REPORT OF MATERIAL EVENTS OR CORPORATE CHANGES

 

FORM 8-K

 

CURRENT REPORT
Pursuant to Section 13 or 15(d) of
the Securities Exchange of 1934

 

Date of Report (Date of Earliest Event Reported): May 16, 2006

 

TELEVIDEO, INC.

(Exact Name of Registrant as Specified in its Charter)

 

Delaware

 

000-11552

 

94-2383795

(State or Other Jurisdiction of
Incorporation)

 

(Commission File No.)

 

(IRS. Employer Identification No.)

 

2345 Harris Way, San Jose, California 95131
(Address of Principal Executive Office) (Zip Code)

 

Registrant’s Telephone Number, Including Area Code: (408) 954-8333

 

Not Applicable

(Former name or former address, if changed since last report)

 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:

 

o            Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

 

o            Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

 

o            Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

 

o            Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

 

 



 

Item 8.01.  Other Events

 

On May 16, 2006, the United States Bankruptcy Court for the District of Delaware (the “Bankruptcy Court”) entered an order approving the disclosure statement filed by TeleVideo, Inc. (“TeleVideo” or the “Company”) and related procedural matters.

 

On May 22, 2006, the Company filed an operating report for April 2006 (the “Operating Report”) with the Bankruptcy Court. A copy of the Operating Report is filed as an exhibit to this Currrent Report on Form 8-K.

 

The Company cautions readers not to place undue reliance upon the information contained in the Operating Report, which contains unaudited information and is in the format required by applicable bankruptcy laws. The Operating Report is not prepared in accordance with generally accepted accounting principles and does not provide the information relating to the Company’s financial condition or operating results that would be included in financial statements or reports prepared pursuant to the Securities Exchange Act of 1934.

 

The Operating Report and other communications with the Bankruptcy Court may include forward-looking statements subject to various assumptions about the Company’s operating performance that may not be realized and subject to significant uncertainties and contingencies. Consequently, such matters should not be regarded as indicative of the Company’s future financial condition or operating results. Actual results for such periods may differ materially from the information contained in the Operating Report and the Company undertakes no obligation to update or revise the Operating Report.

 

In addition, readers are cautioned that the Company has filed a Plan of Reorganization with the Bankruptcy Court that provides for the cancellation of all shares of the Company’s outstanding capital stock upon the effective date of that plan.

 

Item 9.01. Financial Statements and Exhibits.

 

   (d) Exhibits.

 

Exhibit Number

 

Description

99.1

 

Operating Report for April 2006

 

 

SIGNATURES

 

Pursuant to the requirements of the Securities Exchange Act of 1934, as amended, the Registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

 

 

Date: May 26, 2006

TELEVIDEO, INC.

 

 

 

 

By:

 

/s/  K. Philip Hwang

 

 

 

Name:

K. Philip Hwang

 

 

Title:

Chief Executive Officer

 

2



 

EXHIBIT INDEX

 

Exhibit No.

 

Description

99.1

 

Operating Report for April 2006

 

3


EX-99.1 2 a06-12726_1ex99d1.htm EX-99

Exhibit 99.1

 

In re TeleVideo, Inc.

 

Case No.   06-10242(KG)

Debtor

 

Reporting Period:   April 1 - 30, 2006

 

SCHEDULE OF CASH RECEIPTS AND DISBURSEMENTS

 

Amounts reported should be from the debtor’s books and not the bank statement. The beginning cash should be the ending cash from the prior month or, if this is the first report, the amount should be the balance on the date the petition was filed. The amounts reported in the “CURRENT MONTH - ACTUAL” column must equal the sum of the four bank account columns. Attach copies of the bank statements and the cash disbursements journal. The total disbursements listed in the disbursements journal must equal the total disbursements reported on this page. A bank reconciliation must be attached for each account. [See MOR-1 (CON’T)]

 

 

 

BANK ACCOUNTS

 

CURRENT MONTH

 

CUMULATIVE FILING
TO DATE

 

Prev. Month

 

 

 

 

 

OPER

 

PAYROLL

 

TAX

 

OTHER

 

ACTUAL

 

PROJECTED

 

ACTUAL

 

PROJECTED

 

 

 

 

 

 

 

CASH BEGINNING OF MONTH

 

103,093

 

 

 

 

 

628,313

 

731,406

 

 

 

730,100

 

 

 

730,100

 

 

 

Beg. Bal.

 

Adjustment for previous balance

 

10

 

 

 

 

 

 

 

10

 

 

 

(22,077

)

 

 

(22,087

)

 

 

 

 

Adjusted beginning balance

 

103,103

 

 

 

628,313

 

731,416

 

 

708,023

 

 

708,013

 

 

 

 

 

RECEIPTS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CASH SALES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ACCOUNTS RECEIVABLE

 

132,295

 

 

 

 

 

27,931

 

160,226

 

 

 

243,823

 

 

 

83,597

 

 

 

 

 

LOANS AND ADVANCES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

SALE OF ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

OTHER (ATTACH LIST) - Interest income

 

 

 

 

 

 

 

 

 

 

 

367

 

 

 

367

 

 

 

 

 

TRANSFERS (FROM DIP ACCTS)

 

 

42,820

 

 

 

75,000

 

117,820

 

 

 

171,178

 

 

 

53,358

 

 

 

 

 

TOTAL RECEIPTS

 

132,295

 

42,820

 

 

102,931

 

278,046

 

 

415,368

 

 

137,322

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

DISBURSEMENTS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NET PAYROLL

 

 

 

30,020

 

 

 

 

 

30,020

 

 

 

58,522

 

 

 

28,502

 

 

 

 

 

PAYROLL TAXES

 

 

 

12,800

 

 

 

 

 

12,800

 

 

 

29,771

 

 

 

16,971

 

 

 

 

 

SALES, USE, & OTHER TAXES

 

137

 

 

 

 

 

 

 

137

 

 

 

137

 

 

 

 

 

 

 

 

INVENTORY PURCHASES

 

 

 

 

 

 

 

 

 

 

 

140

 

 

 

140

 

 

 

 

 

SECURED/ RENTAL/ LEASES

 

10,638

 

 

 

 

 

 

 

10,638

 

 

 

11,276

 

 

 

638

 

 

 

 

 

INSURANCE

 

37

 

 

 

 

 

 

 

37

 

 

 

16,534

 

 

 

16,497

 

 

 

 

 

ADMINISTRATIVE

 

7,564

 

 

 

 

 

 

 

7,564

 

 

 

8,715

 

 

 

1,151

 

 

 

 

 

SELLING

 

13,183

 

 

 

 

 

 

 

13,183

 

 

 

17,740

 

 

 

4,557

 

 

 

 

 

OTHER (ATTACH LIST)-Bank fees

 

1,401

 

 

 

 

 

206

 

1,607

 

 

 

1,607

 

 

 

 

 

 

 

 

OWNER DRAW *

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TRANSFERS (TO DIP ACCTS)

 

117,820

 

 

 

 

 

 

 

117,820

 

 

 

163,293

 

 

 

45,473

 

 

 

 

 

PROFESSIONAL FEES

 

3,044

 

 

 

 

 

 

 

3,044

 

 

 

3,044

 

 

 

 

 

 

 

 

U.S. TRUSTEE QUARTERLY FEES

 

500

 

 

 

 

 

 

 

500

 

 

 

500

 

 

 

 

 

 

 

 

COURT COSTS

 

4,335

 

 

 

 

 

 

 

4,335

 

 

 

4,335

 

 

 

 

 

 

 

 

TOTAL DISBURSEMENTS

 

158,659

 

42,820

 

 

206

 

201,685

 

 

 

315,614

 

 

 

113,929

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NET CASH FLOW (RECEIPTS LESS DISBURSEMENTS)

 

(26,364

)

 

 

102,725

 

76,361

 

 

 

99,754

 

 

 

23,393

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CASH - END OF MONTH

 

76,739

 

 

 

731,038

 

807,777

 

 

807,777

 

 

731,406

 

 

 

 

 

 


* COMPENSATION TO SOLE PROPRIETORS FOR SERVICES RENDERED TO BANKRUPTCY ESTATE

 

THE FOLLOWING SECTION MUST BE COMPLETED

 

DISBURSEMENTS FOR CALCULATING U.S. TRUSTEE QUARTERLY FEES: (FROM CURRENT MONTH ACTUAL COLUMN)

 

TOTAL DISBURSEMENTS

 

 

 

 

201,685

 

 

 

 

 

 

 

LESS:  TRANSFERS TO DEBTOR IN POSSESSION ACCOUNTS

 

(117,820

)

 

 

 

 

 

 

PLUS:  ESTATE DISBURSEMENTS MADE BY OUTSIDE SOURCES (i.e. from escrow accounts)

 

                         —  

 

 

 

 

 

 

 

TOTAL DISBURSEMENTS FOR CALCULATING U.S. TRUSTEE QUARTERLY FEES

 

83,865

 

 

 

 

 

 

 

 

FORM MOR-1

 

(10/00)

 



 

Quarterly disbursements:

 

$

86,865.00

 

Apr-06

 

86,865

 

Trustee Fee:

 

$

750.00

 

May-06

 

 

 

 

 

 

Jun-06

 

 

 

 

 

 

Total Q2 06

 

86,865

 

 

Total
Disbursements
greater than:

 

UST
Quarterly Fee

 

 

250

 

15,000.00

 

500

 

74,999.99

 

750

 

149,999.99

 

1,250

 

224,999.99

 

1,500

 

299,999.99

 

3,750

 

999,999.99

 

5,000

 

 

The amount of the fee varies depending upon the amount of monies disbursed from the estate during any calendar quarter (or fraction thereof); however, a minimum fee of $250.00 is due each quarter even if no disbursements are made. The fee schedule is as follows:

 

FEE SCHEDULE

 

TOTAL QUARTERLY DISBURSEMENTS

 

QUARTERLY FEE

 

Less than $15,000.00

 

$

250

 

$15,000.00

-

$74,999.99

 

 

$

500

 

$75,000.00

-

$149,999.99

 

 

$

750

 

$150,000.00

-

$224,999.99

 

 

$

1,250

 

$225,000.00

-

$299,999.99

 

 

$

1,500

 

$300,000.00

-

$999,999.99

 

 

$

3,750

 

$1,000,000.00

-

$1,999,999.99

 

 

$

5,000

 

$2,000,000.00

-

$2,999,999.99

 

 

$

7,500

 

$3,000,000.00

-

$4,999,999.99

 

 

$

8,000

 

$5,000,000.00

 and above

 

$

10,000

 

 

Fee payments are due no later than one (1) month following the end of each quarter. The amount of the fees owed is substantiated through the filing of monthly financial reports reflecting disbursements made by the debtor during a particular quarter and is set forth on a bill transmitted from the Executive Office for the United States Trustees. In order for a plan to be confirmed, all quarterly fees must be paid, or the plan must provide for payment of all fees on the effective date of the plan. 11 U.S.C. Section 1129(a)(12).

 

Quarterly fees must be mailed with the proper transmittal form to:

 

United States Trustee

Post Office Box 198246

Atlanta, Georgia 30384

 

If the debtor does not have the proper form, or does not timely receive a bill for quarterly fees from the Executive Office for the United States Trustee, the debtor must contact the Office of the United States Trustee immediately.

 



 

In re TeleVideo, Inc.

 

Case No. 06-10242(KG)

Debtor

 

 

 

 

Reporting Period: April 1 - 30, 2006

 

BANK RECONCILIATIONS

Continuation Sheet for MOR-1

 

A bank reconciliation must be included for each bank account. The debtor’s bank reconciliation may be substituted for this page.

 

 

 

Operating

 

Payroll

 

Tax

 

Other

 

 

 

#65-025249-70

 

#65-025231-70

 

#

 

#773-016530

 

BALANCE PER BOOKS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

BANK BALANCE

 

80,254

 

 

 

 

 

731,039

 

(+) DEPOSITS IN TRANSIT (ATTACH LIST)

 

1,157

 

 

 

 

 

 

 

(-) OUTSTANDING CHECKS (ATTACH LIST): e.g. (1,000)

 

(4,671

)

 

 

 

 

 

 

OTHER (ATTACH EXPLANATION)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ADJUSTED BANK BALANCE *

 

76,740

 

 

 

731,039

 

 


*“Adjusted Bank Balance” must equal “Balance per Books”

 

DEPOSITS IN TRANSIT

 

Date

 

Amount

 

Date

 

Amount

 

Credit Card not posted - #10278 ARNELLINI INDUSTRIES

 

4/28/2006

 

40

 

 

 

 

 

Credit Card not posted - #10277 CNT MICROSYSTEMS

 

4/28/2006

 

837

 

 

 

 

 

Credit Card not posted - #10034 VA MEDICAL CENTER KANSAS

 

4/28/2006

 

280

 

 

 

 

 

 

 

Total

 

1,157

 

 

 

 

 

 

CHECKS OUTSTANDING

 

Ck. #

 

Amount

 

Ck. #

 

Amount

 

California Chamber of Commerce

 

17150

 

314

 

 

 

 

 

Associated Services CO.

 

17281

 

83

 

 

 

 

 

Choi, Peter Cap

 

17288

 

1,380

 

 

 

 

 

UPS

 

17297

 

20

 

 

 

 

 

Universal Travel Services

 

17298

 

1,449

 

 

 

 

 

FedEX

 

17299

 

592

 

 

 

 

 

NEC Financial Services

 

17300

 

638

 

 

 

 

 

SBC California

 

17301

 

87

 

 

 

 

 

SBC Long Distance

 

17302

 

108

 

 

 

 

 

 

 

Total

 

4,671

 

 

 

 

 

 

OTHER

 



 

STATEMENT OF OPERATIONS

(Income Statement)

 

The Statement of Operations is to be prepared on an accrual basis. The accrual basis of accounting recognizes revenue when it is realized and expenses when they are incurred, regardless of when cash is actually received or paid.

 

REVENUES

 

Month

 

Cumulative
Filing to
Date

 

Prev.
Month

 

Gross Revenues

 

166,608

 

245,826

 

79,218

 

Less: Returns and Allowances

 

 

 

 

 

 

Net Revenue

 

166,608

 

245,826

 

79,218

 

COST OF GOODS SOLD

 

 

 

 

 

 

 

Beginning Inventory

 

714,500

 

1,462,834

 

748,334

 

Add: Purchases

 

176

 

3,196

 

3,020

 

Add: Cost of Labor

 

17,816

 

37,968

 

20,152

 

Add: Other Costs (attach schedule)

 

5,960

 

8,201

 

2,241

 

Less: Ending Inventory

 

(623,487

)

(1,337,987

)

(714,500

)

Cost of Goods Sold

 

114,965

 

174,212

 

59,247

 

Gross Profit

 

51,643

 

71,614

 

19,971

 

OPERATING EXPENSES

 

 

 

 

 

 

 

Advertising

 

 

 

 

Auto and Truck Expense

 

433

 

433

 

 

 

Bad Debts

 

 

 

 

 

 

Contributions

 

 

 

 

 

 

Employee Benefits Programs

 

522

 

522

 

 

Insider Compensation*

 

 

 

 

 

 

Insurance

 

(1,505

)

7,153

 

8,658

 

Management Fees/Bonuses

 

 

 

 

 

 

Office Expense

 

2,222

 

18,673

 

16,451

 

Pension & Profit-Sharing Plans

 

1,045

 

2,090

 

1,045

 

Repairs and Maintenance

 

 

 

 

 

Rent and Lease Expense

 

10,638

 

11,276

 

638

 

Salaries/Commissions/Fees

 

30,571

 

47,090

 

16,519

 

Supplies

 

1,761

 

1,761

 

 

Taxes - Payroll

 

1,971

 

4,844

 

2,873

 

Taxes - Real Estate

 

 

 

 

 

Taxes - Other

 

 

 

 

 

Travel and Entertainment

 

6,994

 

11,621

 

4,627

 

Utilities

 

2,481

 

4,934

 

2,453

 

Other (attach schedule)

 

 

26

 

26

 

Total Operating Expenses Before Depreciation

 

57,133

 

110,423

 

53,290

 

Depreciation/Depletion/Amortization

 

1,922

 

3,870

 

1,948

 

Net Profit (Loss) Before Other Income & Expenses

 

(7,412

)

(42,679

)

(35,267

)

OTHER INCOME AND EXPENSES

 

 

 

 

 

 

 

Other Income (attach schedule) — Rental Income (14650) + Int. Inc. (1068)

 

15,718

 

17,272

 

1,554

 

Interest Expense

 

(16,099

)

(32,144

)

(16,045

)

Other Expense (attach schedule)

 

 

(61

)

(61

)

Net Profit (Loss) Before Reorganization Items

 

(7,793

)

(57,612

)

(49,819

)

REORGANIZATION ITEMS

 

 

 

 

 

 

 

Professional Fees

 

(14,620

)

(14,620

)

 

U. S. Trustee Quarterly Fees

 

 

 

 

Interest Earned on Accumulated Cash from Chapter 11 (see continuation sheet)

 

 

 

 

Gain (Loss) from Sale of Equipment

 

 

 

 

Other Reorganization Expenses (attach schedule)

 

 

 

 

Total Reorganization Expenses

 

(14,620

)

(14,620

)

 

Income Taxes

 

 

 

 

Net Profit (Loss)

 

(22,413

)

(72,232

)

(49,819

)

 


*“Insider” is defined in 11 U.S.C. Section 101(31).

 



 

BALANCE SHEET

 

The Balance Sheet is to be completed on an accrual basis only. Pre-petition liabilities must be classified separately from post-petition obligations.

 

ASSETS

 

BOOK VALUE AT END
OF
CURRENT REPORTING
MONTH

 

BOOK VALUE ON
PETITION DATE

 

 

 

 

 

 

 

CURRENT ASSETS

 

 

 

 

 

Unrestricted Cash and Equivalents

 

808,779

 

 

 

Restricted Cash and Cash Equivalents (see continuation sheet)

 

 

 

 

 

Accounts Receivable (Net)

 

194,040

 

 

 

Notes Receivable

 

200,000

 

 

 

Inventories

 

623,487

 

 

 

Prepaid Expenses

 

 

 

 

 

Professional Retainers

 

 

 

 

 

Other Current Assets (attach schedule)

 

 

 

 

 

TOTAL CURRENT ASSETS

 

1,826,306

 

 

 

PROPERTY AND EQUIPMENT

 

 

 

 

 

Real Property and Improvements

 

 

 

 

 

Machinery and Equipment

 

11,445

 

 

 

Furniture, Fixtures and Office Equipment

 

7,039

 

 

 

Leasehold Improvements

 

 

 

 

 

Vehicles

 

105,421

 

 

 

Less:Accumulated Depreciation

 

(81,738

)

 

 

TOTAL PROPERTY & EQUIPMENT

 

42,167

 

 

 

OTHER ASSETS

 

 

 

 

 

Loans to Insiders*

 

 

 

 

 

Other Assets (attach schedule)

 

305,603

 

 

 

TOTAL OTHER ASSETS

 

305,603

 

 

 

 

 

 

 

 

 

TOTAL ASSETS

 

2,174,076

 

 

 

 

LIABILITIES AND OWNER EQUITY

 

BOOK VALUE AT END
OF
CURRENT REPORTING
MONTH

 

BOOK VALUE ON
PETITION DATE

 

LIABILITIES NOT SUBJECT TO COMPROMISE (Postpetition)

 

 

 

 

 

Accounts Payable

 

48,550

 

 

 

Taxes Payable (refer to FORM MOR-4)

 

11

 

 

 

Wages Payable

 

76,559

 

 

 

Notes Payable

 

 

 

 

Rent / Leases - Building/Equipment

 

 

 

 

 

Secured Debt / Adequate Protection Payments

 

 

 

 

Professional Fees

 

 

 

 

 

Amounts Due to Insiders*

 

 

 

 

 

Other Post-petition Liabilities (attach schedule) - Warranty Accrual

 

39,501

 

 

 

TOTAL POST-PETITION LIABILITIES

 

164,621

 

 

 

LIABILITIES SUBJECT TO COMPROMISE (Pre-Petition)

 

 

 

 

 

Secured Debt

 

2,254,673

 

 

 

Priority Debt

 

250

 

 

 

Unsecured Debt

 

428,569

 

 

 

TOTAL PRE-PETITION LIABILITIES

 

2,683,492

 

 

 

 

 

 

 

 

 

TOTAL LIABILITIES

 

2,848,113

 

 

 

OWNER EQUITY

 

 

 

 

 

Capital Stock

 

453,357

 

 

 

Additional Paid-In Capital

 

95,735,425

 

 

 

Partners’ Capital Account

 

 

 

 

 

Owner’s Equity Account

 

 

 

 

 

Retained Earnings - Pre-Petition

 

(96,790,588

)

 

 

Retained Earnings - Post-petition

 

(72,231

)

 

 

Adjustments to Owner Equity (attach schedule)

 

 

 

 

 

Post-petition Contributions (attach schedule)

 

 

 

 

 

NET OWNERS’ EQUITY

 

(674,037

)

 

 

 

 

 

 

 

 

TOTAL LIABILITIES AND OWNERS’ EQUITY

 

2,174,076

 

 

 

 


* “Insider” is defined in 11 U.S.C. Section 101(31).

FORM MOR-3

 

 

(10/00)

 

 



 

ASSETS

 

BOOK VALUE AT END
OF CURRENT
REPORTING MONTH

 

BOOK VALUE ON
PETITION DATE

 

Other Current Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other Assets

 

 

 

 

 

Neoware Escrow

 

304,535

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND OWNER EQUITY

 

BOOK VALUE AT END
OF CURRENT
REPORTING MONTH

 

BOOK VALUE ON
PETITION DATE

 

Other Post-petition Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjustments to Owners’ Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Post-petition Contributions

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Restricted Cash:

Cash that is restricted for a specific use and not available to fund operations. Typically, restricted cash is segregated into a separate account, such as an escrow account.

 



 

STATUS OF POST-PETITION TAXES

 

The beginning tax liability should be the ending liability from the prior month or, if this is the first report, the amount should be zero. Attach photocopies of IRS Form 6123 or payment receipt to verify payment or deposit of federal payroll taxes. Attach photocopies of any tax returns filed during the reporting period.

 

 

 

Beginning

 

Amount

 

 

 

 

 

 

 

Ending

 

 

 

Tax

 

Withheld or

 

Amount

 

Date

 

Check No.

 

Tax

 

 

 

Liability

 

Accrued

 

Paid

 

Paid

 

or EFT

 

Liability

 

Federal

 

 

 

 

 

 

 

 

 

 

 

 

 

Withholding

 

 

 

 

 

 

 

 

 

 

 

 

 

FICA-Employee

 

 

7,876

 

7,876

 

14,28/04/2006

 

 

 

 

FICA-Employer

 

 

3,184

 

3,184

 

14,28/04/2006

 

 

 

 

Unemployment

 

 

 

 

 

 

 

 

 

Income

 

 

 

 

 

 

 

 

 

 

 

 

Other:              

 

 

 

 

 

 

 

 

 

 

 

 

Total Federal Taxes

 

 

11,059

 

11,059

 

 

 

 

 

 

State and Local

 

 

 

 

 

 

 

 

 

 

 

 

 

Withholding

 

 

 

 

 

 

 

 

 

 

 

 

 

Sales

 

387

 

11

 

137

 

4/20/2006

 

 

 

261

 

Excise

 

 

 

 

 

 

 

 

 

 

 

 

Unemployment/Disability

 

 

329

 

329

 

14,28/04/2006

 

 

 

 

Real Property

 

 

 

 

 

 

 

 

 

 

 

 

Personal Property

 

 

 

 

 

 

 

 

 

 

 

 

Other: California Payroll Tax

 

 

1,401

 

1,401

 

14,28/04/2006

 

 

 

 

Total State and Local

 

387

 

1,741

 

1,867

 

 

 

 

 

261

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Taxes

 

387

 

12,800

 

12,926

 

 

 

261

 

 



 

 

ACCOUNTS RECEIVABLE RECONCILIATION AND AGING

 

 

 

Amount

 

Accounts Receivable Reconciliation

 

 

 

Total Accounts Receivable at the beginning of the reporting period

 

195,295

 

Plus: Amounts billed during the period

 

176,173

 

Less: Amounts collected during the period

 

(145,667

)

Total Accounts Receivable at the end of the reporting period

 

225,801

 

 

 

 

 

 

 

Amount

 

Accounts Receivable Aging

 

 

 

0 - 30 days old

 

156,985

 

31 - 60 days old

 

19,245

 

61 - 90 days old

 

4,660

 

91+ days old

 

44,911

 

Total Accounts Receivable

 

225,801

 

 

 

 

 

Less: Bad Debts (Amount considered uncollectible)

 

(31,761

)

 

 

 

 

Net Accounts Receivable

 

194,040

 

 



 

DEBTOR QUESTIONNAIRE

 

 

 

Yes

 

No

Must be completed each month

 

 

 

 

1. Have any assets been sold or transferred outside the normal course of business this reporting period? If yes, provide an explanation below.

 

 

 

ý

2. Have any funds been disbursed from any account other than a debtor in possession account this reporting period? If yes, provide an explanation below.

 

 

 

ý

3. Have all post-petition tax returns been timely filed? If no, provide an explanation below.

 

ý

 

 

4. Are workers compensation, general liability and other necessary insurance coverages in effect? If no, provide an explanation below.

 

ý

 

 

 



 

SUMMARY OF UNPAID POST-PETITION DEBTS

 

Attach aged listing of accounts payable.

 

 

 

 

 

Number of Days Past Due

 

 

 

 

 

Current

 

0-30

 

31-60

 

61-90

 

Over 91

 

Total

 

Accounts Payable

 

48,220

 

 

 

 

 

 

 

 

 

48,220

 

Wages Payable

 

18,992

 

 

 

 

 

 

 

 

 

18,992

 

Taxes Payable

 

11

 

 

 

 

 

 

 

 

 

11

 

Rent/Leases-Building

 

 

 

 

 

 

 

 

 

 

 

 

Rent/Leases-Equipment

 

 

 

 

 

 

 

 

 

 

 

Secured Debt/Adequate Protection Payments

 

 

 

 

 

 

 

 

 

 

 

Professional Fees

 

 

 

 

 

 

 

 

 

 

 

Amounts Due to Insiders

 

 

 

 

 

 

 

 

 

 

 

Other:

 

 

 

 

 

 

 

 

 

 

 

Other:

 

 

 

 

 

 

 

 

 

 

 

Total Post-petition Debts

 

67,223

 

 

 

 

 

67,223

 

 

Explain how and when the Debtor intends to pay any past due post-petition debts.

Nothing is past due.

FORM MOR-4

(10/00)

 


-----END PRIVACY-ENHANCED MESSAGE-----