EX-99.4 6 h97319exv99w4.txt MONTHLY OPERATING REPORT - STERLING FIBERS INC EXHIBIT 99.4 UNITED STATES BANKRUPTCY COURT SOUTHERN DISTRICT OF TEXAS HOUSTON DIVISION CASE NAME: STERLING FIBERS, INC. PETITION DATE: 07/16/01 CASE NUMBER: 01-37808-H4-11 MONTHLY OPERATING REPORT SUMMARY FOR MONTH: APRIL YEAR: 2002
MONTH 10/31/01 11/30/01 12/31/01 1/31/02 2/28/02 3/31/02 4/30/02 ----------------------------------------------------------------------------------------------------------------------------------- REVENUES (MOR-6) $1,891,936 $1,569,117 $1,466,000 $ 1,578,891 $ 1,141,971 $ 1,554,279 $1,707,430 INCOME BEFORE INT. DEPREC./TAX (MOR-6) $ (309,258) $ (277,643) $ (13,259) $ (339,192) $ (604,191) $ (421,580) $ (127,852) NET INCOME (LOSS) (MOR-6) $ (971,769) $ (939,694) $ (675,264) $(1,001,244) $(1,266,289) $(1,083,585) $ (789,902) PAYMENTS TO INSIDERS (MOR-9) $ -- $ -- $ -- $ -- $ -- $ -- PAYMENTS TO PROFESSIONALS (MOR-9) $ -- $ -- $ -- $ -- $ -- $ -- TOTAL DISBURSEMENTS (MOR-7) $3,673,189 $3,090,908 $2,756,941 $ 3,117,506 $ 2,773,236 $ 2,948,115 $3,412,878
***The original of this document MUST BE FILED with the United States Bankruptcy Court and a COPY MUST BE SENT to the United States Trustee*** REQUIRED INSURANCE MAINTAINED AS OF SIGNATURE DATE EXP. See attachment 2 DATE ----------------------------- ---- CASUALTY YES (x) NO ( ) 08 - 01 - 02 LIABILITY YES (x) NO ( ) 07 - 01 - 02 VEHICLE YES (x) NO ( ) 07 - 01 - 02 WORKER'S YES (x) NO ( ) 07 - 01 - 02 OTHER YES (x) NO ( ) various ATTORNEY NAME: Jeff Spiers FIRM: Andrews & Kurth LLP ADDRESS: 600 Travis ADDRESS: Suite 4200 CITY, STATE ZIP: Houston, TX 77002 TELEPHONE: 713-220-4103 Are all accounts receivable being collected within terms? NO Are all post-petition liabilities, including taxes, being paid with terms? YES Have any pre-petition liabilities been paid? NO If so, describe -------------------------------------------------------------------------------- Are all funds received being deposited into DIP bank accounts? YES Were any assets disposed of outside the normal course of business? NO If so, describe ---------------------------------------------------------------- Are all U.S. Trustee Quarterly Fee Payments current? YES What is the status of your Plan of Reorganization? A Plan of Reorganization is currently being developed. -------------------------------------------------------------------------------- I certify under penalty of perjury that the following complete Monthly Operating Report (MOR), consisting of MOR-1 through MOR-9 plus attachments, is true and correct. SIGNED /s/ PAUL VANDERHOVEN ---------------------------------------------- (ORIGINAL SIGNATURE) TITLE VP Finance, CFO ---------------------------------------------- MOR-1 CASE NAME: STERLING FIBERS, INC. CASE NUMBER: 01-37808-H4-11
PAID COVERAGE POLICY PERIOD POLICY NO. LIMITS CARRIER THROUGH ------------------------------------------------------------------------------------------------------------------------------------ See Attachment 2
MOR-1 ATTACHMENT 2 Page 3 of 14 5/17/02 SUMMARY OF COVERAGES FOR STERLING CHEMICALS HOLDINGS, INC.
NO. TYPE OF INSURANCE AMOUNTS/LIMITS INSURANCE CO. TERM EXPIRE EXPOSURE BASE --- ----------------- -------------- ------------- ---- ------ ------------- 1 Workers Compensation Statutory - $1,000,000 Employers American Guar. 1 year 7/1/02 Total annual Liability. Zurich US remuneration Ded. $250,000 per accident. 2 Automobile Liability $2,000,000 ea. occurrence. American Guar. 1 year 7/1/02 Number of vehicles Ded. $25,000 per occurrence. Zurich Amer. owned and leased 3 Excess Liability $5,000,000 ea. occurrence and Primex, Ltd 1 year 7/1/02 Annual revenues and Excess to $1 Million SIR aggregate. Excess $1,000,000 GL remuneration $2,000,000 AL. 4 Excess Liability $20,000,000 ea. loss and Primex, Ltd. 1 year 7/1/02 Included aggregate. (Reinsured through AIG.) 5 Excess Liability $50,000,000 ea. loss and Gerling Global 1 year 7/1/02 Flat charge - based aggregate. on exposures and risk potential 6 Excess Liability $100,000,000 ea. loss and Lloyd's 1 year 7/1/02 Flat charge - based aggregate. Lore on exposures and 7 Excess Liability $50,000,000 Zurich 1 year 7/1/02 Flat charge 8 Excess Liability $50,000,000 AIG 1 year 7/1/02 Flat Charge 9 Excess Liability $50,000,000 Starr Excess 1 year 7/1/02 Flat Charge 10 Marine Terminal $50,000,000 ea. occurrence. New Hampshire Ins. 1 year 7/1/02 Based on volume Operators Liability and Ded. $25,000 per occurrence Co. thru Marsh throughput and no. Charterer's Legal $100,000 pollution London chartered vessels. Liability per occurrence. 11 Excess Marine Liability $24,000,000 excess of MTO, CLL, XL Specialty 1 year 7/1/02 Volume thru put & P&L Brockbank & vessels docked. Liberty Und. 12 Excess Marine Liability $25,000,000 excess $24,000,000 XL Specialty 1 year 7/1/02 Flat Brockbank & N.Y. Marine Gen. Ins. NO. TYPE OF INSURANCE ANNUAL PREMIUM --- ----------------- -------------- 1 Workers Compensation $195,653 - Audit at (AFCO) expiration. Plus all losses within deductible. 2 Automobile Liability $92,955 (AFCO) 3 Excess Liability $451,090 Annual - Half on 7/1/01; Excess to $1 Million SIR 1/2 on 1/1/02. 4 Excess Liability Included 5 Excess Liability $295,000 6 Excess Liability $241,886 7 Excess Liability $109,210 8 Excess Liability $80,938 9 Excess Liability $62,500 10 Marine Terminal $27,000 (AFCO) Min. premium & deposit. Operators Liability and Charterer's Legal Liability 11 Excess Marine Liability $57,375 12 Excess Marine Liability $21,250
Page 4 of 14 5/17/02
NO. TYPE OF INSURANCE AMOUNTS/LIMITS INSURANCE CO. TERM EXPIRE EXPOSURE BASE --- ----------------- -------------- ------------- ---- ------ ------------- 13 Property Damage, $ Total insured values combined Munich Re: et. al. 1 year 8/1/02 Property Values - PD Business Interruption all-risk. Sublimits: Flood - Income values - BI and Boiler & Machinery $100 mil., Earthquake - $100 PML, fire protection mil., $10 mil extra expense. available; many Ded.: Petrochem $1,000,000 PD, other factors. 10 day - BI. Pulp & Fibers - $1 mil. PD/BI. 14 Directors & Officers $15,000,000 each loss and each National Union 1 year 8/21/02 Various Liability policy year. Ded. $1,000,000 Indemnity Corp. Reimb. 15 Excess Directors & $10,000,000 excess of Primary D&O Hartford 1 year 8/21/02 Various Officers Liability 16 Directors & Officers $10,000,000 XL Specialty Ins. 1 year 8/21/02 Various Liability Co. 17 Employee Dishonesty & $5,000,000 each Insuring Texas Pacific 1 year 10/1/02 Various Depositor's Forgery Agreement. Ded. $50,000. Chubb 18 Hull & Machinery and Barge Hull Value Zurich-American 1 year 7/1/02 Hull & Machinery Protection & Indemnity (M-25 = $1,500,000) Insurance Co. values Ded. $5,000 per loss. $1,000,000 P&I 19 Pollution Insurance Section A - $250,000 Water Quality 1 year 7/1/02 Hull gross Section B - $5,000,000 Insurance Syndicate registered tonnage CERCLA - $5,000,000 20 Marine and Railroad Cargo $12,000,000 any one vessel Mutual Marine 1 year Continuing Declared shipment $1,000,000 any one barge values $1,000,000 any one rail ship. $100,000 any one truck 21 Duty Drawback Bond $1,000,000 Washington 1 year Continuing Limit International 22 Fiduciary $10,000,000 National Union 1 year 8/21/02 Various Ded. $250,000 per occurrence 23 Environmental Impairment $4,000,000 per loss ECS 1 year 1/15/02 Loss Potential Liability (Petrochem & $8,000,000 aggregate (Indian Harbor) Fibers) 24 Closure/Post Closure $1,995,222 Combined Underwriters 1 year Continuous Estimated Bonds - Petrochem Indemnity Closure/Post Closure Costs NO. TYPE OF INSURANCE ANNUAL PREMIUM --- ----------------- -------------- 13 Property Damage, Annual - Financed through AFCO. Business Interruption $4.0M (est.) and Boiler & Machinery 14 Directors & Officers $316,000 (15 mos.) Liability 15 Excess Directors & $223,700 (15 mos.) Officers Liability 16 Directors & Officers $115,000 (15 mos.) Liability 17 Employee Dishonesty & $14,450 Depositor's Forgery 18 Hull & Machinery and $29,378 (AFCO) Protection & Indemnity 19 Pollution Insurance $4,258 (AFCO) 20 Marine and Railroad Cargo $40,000 Annual Approx. 21 Duty Drawback Bond $2,875 22 Fiduciary $22,000 - Financed through Imperial. 23 Environmental Impairment $106,200 - Financed through AFCO. Liability (Petrochem & Fibers) 24 Closure/Post Closure $40,610 Bonds - Petrochem ANNUAL TOTAL: $3,459,260 *
* Total fluctuates due to cargo premiums dependence upon volume of CIF export shipments and annual audits of Worker's Compensation and Marine Terminal policies. STERLING CHEMICALS HOLDINGS, INC. (ALL DEBTORS) CONSOLIDATING BALANCE SHEET FOR THE PERIOD ENDED APRIL 30, 2002 (In Thousands) (Unaudited)
-------------------------------------------------------------------------------------------- STERLING CHEMICALS STERLING CHEMICALS, STERLING CHEMICALS STERLING FIBERS HOLDINGS INC. INC. ENERGY, INC. INC. ASSETS 01-37805-H4-11 01-37806-H4-11 01-37807-H4-11 01-37808-H4-11 -------------------------------------------------------------------------------------------- Current Assets: Cash and cash equivalents $ 171 $ 1,866 $ - $ 152 Trade accounts receivable, net - 67,997 71 2,626 Other Receivables - 624 - 2,694 Due from affiliates 1,205 23,874 13,782 - Inventories - 32,762 - 8,535 Prepaid expenses 33 7,578 - 52 Deferred income tax benefit - - - - ------------------------------------------------------------------------------------ TOTAL CURRENT ASSETS 1,409 134,701 13,853 14,059 Property, plant and equipment, net - 121,481 2,885 5,977 Deferred income taxes - - - - Investments-Third Party - 1,500 5,162 - Investments in Subs 35,060 94,735 - - Other assets 865 34,560 - 1,258 ------------------------------------------------------------------------------------ TOTAL ASSETS $ 37,334 $ 386,977 $ 21,900 $ 21,294 ==================================================================================== LIABILITIES AND STOCKHOLDERS' EQUITY Post Petition liabilities (MOR-4) 164 183,715 1,493 6,413 Pre-Petition liabilities: Notes Payable - Secured * - 227,848 - 57,221 Secured Debt Accrued Interest * - 36,577 - 9,186 Unsecured debt 186,538 266,481 1,110 70,403 Other / Intercompany - 201,020 - - Deferred income taxes - - - - Common stock held by new ESOP - 254 - 35 Less: Unearned compensation - - - - Redeemable preferred stock 27,297 (15,794) - 15,769 STOCKHOLDERS' EQUITY: Common stock, $.01 par value - 75 1 - Additional paid-in capital (367,555) (235,013) - 7,874 Retained earnings-Filing Date 191,923 (212,503) 15,333 (137,929) Retained earnings-Post Filing Date (1,033) (59,747) 3,963 (7,678) Pension adjustment - (3,398) - - Accumulated translation adj. - - - - Deferred compensation - (1) - - ------------------------------------------------------------------------------------ (176,665) (510,587) 19,297 (137,733) Treasury stock at cost - (2,537) - - ------------------------------------------------------------------------------------ TOTAL STOCKHOLDERS' EQUITY (176,665) (513,124) 19,297 (137,333) TOTAL LIABILITIES AND EQUITY $ 37,334 $ 386,977 $ 21,900 $ 21,294 ====================================================================================
------------------------------------------------------------------------------------------ STERLING CHEMICALS STERLING CANADA, STERLING PULP STERLING PULP INT'L, INC. INC. CHEMICALS US, INC. CHEMICALS, INC. ASSETS 01-37809-H4-11 01-37810-H4-11 01-37811-H4-11 01-37812-H4-11 ------------------------------------------------------------------------------------------ Current Assets: Cash and cash equivalents $ - $ 164 $ - $ 49 Trade accounts receivable, net - 2,552 872 4,299 Other Receivables - 4,389 - - Due from affiliates 3,217 55,026 534 7,527 Inventories - - 251 1,803 Prepaid expenses (283) - - 21 Deferred income tax benefit - - - - ----------------------------------------------------------------------------------- TOTAL CURRENT ASSETS 2,934 62,131 1,657 13,699 Property, plant and equipment, net - - - 42,248 Deferred income taxes - - - - Investments-Third Party - - - - Investments in Subs - 295,811 1,519 - Other assets 2,593 3,746 - - ---------------------------------------------------------------------------------- TOTAL ASSETS $ 5,527 $ 361,688 $ 3,176 $ 55,947 ================================================================================== LIABILITIES AND STOCKHOLDERS' EQUITY Post Petition liabilities (MOR-4) 59 24,885 537 1,709 Pre-Petition liabilities: Notes Payable - Secured * 3,652 67,152 - - Secured Debt Accrued Interest * 587 10,780 - - Unsecured debt 840 265,052 170 62,343 Other / Intercompany - - - Deferred income taxes - - - - Common stock held by new ESOP - - - - Less: Unearned compensation - - - - Redeemable preferred stock - - - - STOCKHOLDERS' EQUITY: Common stock, $.01 par value - 48 - - Additional paid-in capital - 83,348 4,020 1,557 Retained earnings-Filing Date 779 (90,594) (877) 1,518 Retained earnings-Post Filing Date (390) 1,017 (674) (11,180) Pension adjustment - - - - Accumulated translation adj. - - - - Deferred compensation - - - - ---------------------------------------------------------------------------------- 389 (6,181) 2,469 (8,105) Treasury stock at cost - - - - ---------------------------------------------------------------------------------- TOTAL STOCKHOLDERS' EQUITY 389 (6,181) 2,469 (8,105) TOTAL LIABILITIES AND EQUITY $ 5,527 $ 361,888 $ 3,176 $ 55,947 ==================================================================================
------------------------------------ DEBTORS ASSETS ELIMINATIONS CONSOLIDATED ------------------------------------ Current Assets: Cash and cash equivalents $ - $ 2,402 Trade accounts receivable, net - 78,417 Other Receivables - 7,707 Due from affiliates (105,219) (54) Inventories - 43,351 Prepaid expenses - 7,401 Deferred income tax benefit - - -------------------------------- TOTAL CURRENT ASSETS (105,219) 139,224 Property, plant and equipment, net - 172,591 Deferred income taxes - - Investments-Third Party - 6,662 Investments in Subs (381,672) 45,453 Other assets (1) 43,021 -------------------------------- TOTAL ASSETS $(486,892) $ 406,951 ================================ LIABILITIES AND STOCKHOLDERS' EQUITY Post Petition liabilities (MOR-4) (41,841) 177,134 Pre-Petition liabilities: Notes Payable - Secured * (60,873) 295,000 Secured Debt Accrued Interest * (9,773) 47,357 Unsecured debt (133,135) 719,802 Other / Intercompany (201,020) - Deferred income taxes - - Common stock held by new ESOP - 289 Less: Unearned compensation - - Redeemable preferred stock - 27,272 STOCKHOLDERS' EQUITY: Common stock, $.01 par value (1) 123 Additional paid-in capital (40,249) (546,018) Retained earnings-Filing Date - (232,350) Retained earnings-Post Filing Date - (75,722) Pension adjustment - (3,398) Accumulated translation adj. - - Deferred compensation - (1) -------------------------------- (40,250) (857,366) Treasury stock at cost - (2,537) -------------------------------- TOTAL STOCKHOLDERS' EQUITY (40,250) (859,903) TOTAL LIABILITIES AND EQUITY $(486,892) $ 406,951 ================================
* Senior Secured Notes were issued by Sterling Chemicals, Inc., but a percentage is pushed down to the subsidiaries. MOR 2 - 3 CASE NAME: STERLING FIBERS, INC. CASE NUMBER: 01-37808-H4-11 SCHEDULE OF POST-PETITION LIABILITIES
----------------------------------------------------------------------------------------- 10/31/01 11/30/01 12/31/01 1/31/02 2/28/02 3/31/02 4/30/02 ----------------------------------------------------------------------------------------- TRADE ACCOUNTS PAYABLE $ 5,878 $ 5,656 $ 2,614 $ 5,479 $ 5,821 $ 6,096 $ 6,168 ROYALTY AND REVENUE PAYABLE -- -- -- -- NOTES PAYABLE - INSURANCE -- -- -- -- TAX PAYABLE: -- -- Federal Payroll Taxes -- -- 26 -- State Payroll & Sales (1) (2) (3) (3) -- (1) (1) Ad Valorem Taxes -- -- -- -- Other Taxes 87 112 137 162 232 220 245 TOTAL TAXES PAYABLE $ 86 $ 110 $ 161 $ 159 $ 232 $ 219 $ 244 SECURED DEBT POST-PETITION -- -- -- -- ACCRUED INTEREST PAYABLE -- -- -- -- *ACCRUED PROFESSIONAL FEES: -- -- -- -- OTHER ACCRUED LIABILITIES: 1. General and Administrative Costs -- -- -- -- 2. Lease Operating Expenses/Capital -- -- -- -- TOTAL POST-PETITION LIABILITIES (MOR-3) $ 5,964 $ 5,766 $ 2,775 $ 5,638 $ 6,053 $ 6,315 $ 6,412 ================================================================================================================================
*Payment Requires Court Approval (1) Represents the period 07/17/01 thru 08/31/01. MOR-4 CONSOLIDATED DEBTORS(1) (000s)
AGING OF POST-PETITION LIABILITIES MONTH APRIL 2002 ------------------ AD-VALOREM, ROYALTY DAYS TOTAL TRADE ACCTS FED TAXES STATE TAXES OTHER TAXES AND INSURANCE ---- -------- ----------- --------- ----------- ----------- ------------- 0-30 $218,752 $ 207,065 $ 8 $ 404 $ 6,177 $ 5,098 31-60 61-90 91 + -------- --------- --------- ----------- ----------- ------------- TOTAL $218,752 $ 207,065 $ 8 $ 404 $ 6,177 $ 5,098 ======== ========= ========= =========== =========== =============
AGING OF ACCOUNTS RECEIVABLE(1)
MONTH --------- 0-30 $ 62,239 $ 62,239 $ -- $ -- $ -- $ -- 31-60 516 516 -- -- -- -- 61-90 911 911 -- -- -- -- 91 + 27,343 27,343 -- -- -- -- -------- -------- -------- -------- -------- -------- TOTAL $ 91,009 $ 91,009 $ -- $ -- $ -- $ -- ======== ======== ======== ======== ======== ========
(1) MOR 5 is presented only on a consolidated debtor basis. (2) Days aging from due date. (3) Days aging from invoice due date. MOR-5 CASE NAME: STERLING CHEMICALS HOLDINGS, INC (ALL DEBTORS) FOR THE MONTH ENDING APRIL 30, 2002 STATEMENT OF INCOME (LOSS)
ATTACHED STERLING CHEMICALS STERLING CHEMICALS, STERLING CHEMICALS STERLING FIBERS, HOLDINGS, INC. INC. ENERGY, INC. INC. MONTH 01-37805-H4-11 01-37806-H4-11 01-37807-H4-11 01-37808-H4-11 ------------------ ------------------ ------------------ ------------------ REVENUES (MOR-1) $ -- $ 42,567,625 $ 193,956 $ 1,707,430 TOTAL COST OF REVENUES -- 34,665,250 193,956 1,735,717 GROSS PROFIT $ -- $ 7,902,375 $ -- $ (28,287) ==================================================================================================================================== OPERATING EXPENSES: Selling, General & Administrative $ 46,778 $ 631,122 $ -- $ 99,565 Insiders Compensation -- 494,281 -- -- Professional Fees -- 1,736,873 -- -- Other (Earnings in Joint Venture) -- 15,879 (15,879) -- TOTAL OPERATING EXPENSE $ 46,778 $ 2,878,155 $ (15,879) $ 99,565 ==================================================================================================================================== INCOME BEFORE INT. DEPR/TAX (MOR-1) $ (46,778) $ 5,024,220 $ 15,879 $ (127,852) INTEREST EXPENSE (includes amort of debt fees) (188) 2,578,733 -- 614,434 DEPRECIATION -- 1,949,794 -- 47,616 OTHER (INCOME) EXPENSES* -- -- -- -- OTHER ITEMS** -- -- -- -- TOTAL INT. DEPR & OTHER ITEMS $ (188) $ 4,528,527 $ -- $ 662,050 ==================================================================================================================================== NET INCOME BEFORE TAXES $ (46,590) $ 495,693 $ 15,879 $ (789,902) INCOME TAXES -- -- 1,601 -- ==================================================================================================================================== NET INCOME (LOSS) (MOR-1) $ (46,590) $ 495,693 $ 14,278 $ (789,902) ==================================================================================================================================== STERLING CHEMICALS STERLING CANADA, STERLING PULP INT'L, INC. INC. CHEMICALS US, INC. MONTH 01-37809-H4-11 01-37810-H4-11 01-37811-H4-11 ------------------ ------------------ ------------------ REVENUES (MOR-1) $ 83,333 $ 1,076,963 $ 365,854 TOTAL COST OF REVENUES -- 68,649 494,189 GROSS PROFIT $ 83,333 $ 1,008,314 $ (128,335) ============================================================================================================== OPERATING EXPENSES: Selling, General & Administrative $ 5,936 $ 242,315 $ (73,531) Insiders Compensation -- -- -- Professional Fees -- -- -- Other (Earnings in Joint Venture) -- -- -- TOTAL OPERATING EXPENSE $ 5,936 $ 242,315 $ (73,531) ============================================================================================================== INCOME BEFORE INT. DEPR/TAX (MOR-1) $ 77,397 $ 765,999 $ (54,804) INTEREST EXPENSE (includes amort of debt fees) 37,665 178,602 -- DEPRECIATION 23,000 485,795 -- OTHER (INCOME) EXPENSES* -- -- -- OTHER ITEMS** -- -- -- TOTAL INT. DEPR & OTHER ITEMS $ 60,665 $ 664,397 $ -- ============================================================================================================== NET INCOME BEFORE TAXES $ 16,732 $ 101,602 $ (54,804) INCOME TAXES -- -- -- ============================================================================================================== NET INCOME (LOSS) (MOR-1) $ 16,732 $ 101,602 $ (54,804) ============================================================================================================== STERLING PULP CHEMICALS, INC. DEBTORS MONTH 01-37812-H4-11 ELIMINATIONS CONSOLIDATED ------------------ ------------------ ------------------ REVENUES (MOR-1) $ 3,332,627 $ (83,333) $ 49,244,455 TOTAL COST OF REVENUES 2,030,382 (83,333) 39,104,810 GROSS PROFIT $ 1,302,245 $ -- $ 10,139,645 ================================================================================================================= OPERATING EXPENSES: Selling, General & Administrative $ 609,715 $ (540,833) 1,021,067 Insiders Compensation -- -- 494,281 Professional Fees -- -- 1,736,873 Other (Earnings in Joint Venture) -- -- -- TOTAL OPERATING EXPENSE $ 609,715 $ (540,833) $ 3,252,221 ================================================================================================================= INCOME BEFORE INT. DEPR/TAX (MOR-1) $ 692,530 $ 540,833 6,887,424 INTEREST EXPENSE (includes amort of debt fees) -- 540,833 3,950,079 DEPRECIATION 327,490 -- 2,833,695 OTHER (INCOME) EXPENSES* -- -- -- OTHER ITEMS** -- -- -- TOTAL INT. DEPR & OTHER ITEMS $ 327,490 $ 540,833 $ 6,783,774 ================================================================================================================= NET INCOME BEFORE TAXES $ 365,040 $ -- $ 103,650 INCOME TAXES -- -- 1,601 ================================================================================================================= NET INCOME (LOSS) (MOR-1) $ 365,040 $ -- $ 102,049 =================================================================================================================
Accrual Accounting Required, Otherwise Footnote With Explanation * Footnote Mandatory ** Unusual and/or frequent item(s) outside the ordinary course of business; requires footnote MOR-6 CASE NAME: STERLING FIBERS, INC. CASE NUMBER: 01-37808-H3-11
CASH RECEIPTS AND DISBURSEMENTS Oct-01 Nov-01 Dec-01 Jan-02 ----------------- ---------- ---------- ---------- ---------- 1. CASH-BEGINNING OF MONTH $ 295,511 $ 297,869 $ 213,923 $ 412,443 ---------- ----------- ---------- ---------- RECEIPTS: 2. CASH SALES $ -- $ -- -- -- 3. COLLECTION OF ACCOUNTS RECEIVABLE 1,914,342 1,695,639 $1,489,298 $1,582,440 4. LOANS & ADVANCES (attach list) -- -- 5. SALE OF ASSETS -- -- 6. OTHER (attach list) 1,761,204 1,311,323 1,466,164 1,246,396 TOTAL RECEIPTS $3,675,546 $3,006,962 $2,955,462 $2,828,836 (Withdrawal)Contribution by Individual Debtor MFR-2* N/A N/A N/A N/A DISBURSEMENTS: 7. NET PAYROLL $ 165,492 $ 297,757 $ 146,889 $ 211,662 8. PAYROLL TAXES PAID 68,457 58,459 89,708 81,238 9. SALES, USE & OTHER TAXES PAID 2,686 2,786 21 802 10. SECURED/RENTAL/LEASES -- 486 -- 11. UTILITIES 236,879 279,750 260,897 242,028 12. INSURANCE -- -- --$1,582,440 13. INVENTORY PURCHASES 257,863 83,785 146,466 61,262 14. VEHICLE EXPENSES -- -- -- 15. TRAVEL & ENTERTAINMENT 9,766 10,869 861 546 16. REPAIRS, MAINTENANCE & SUPPLIES 78,051 78,837 49,567 84,536 17. ADMINISTRATIVE & SELLING -- 2,747 1,950 18. OTHER (attach list) 2,853,995 2,275,432 2,060,583 2,435,431 TOTAL DISBURSEMENTS FROM OPERATIONS $3,673,189 $3,090,908 $2,756,941 $3,117,506 19. PROFESSIONAL FEES $ -- $ -- $ -- $ -- 20. U.S. TRUSTEE FEES -- -- -- -- 21. OTHER REORGANIZATION EXPENSES (attach list) -- -- -- -- TOTAL DISBURSEMENTS $3,673,189 $3,090,908 $2,756,941 $3,117,506 22. NET CASH FLOW $ 2,357 $ (83,946) $ 198,521 $ (288,670) 23. CASH - END OF MONTH (MOR-2) $ 297,869 $ 213,923 $ 412,444 $ 123,772 CASH RECEIPTS AND FILING TO DISBURSEMENTS Feb-02 Mar-02 Apr-02 DATE ----------------- ---------- ---------- ---------- ------------ 1. CASH-BEGINNING OF MONTH $ 123,772 $ 165,556 $ 167,642 $ 714,483 ---------- ---------- ---------- ------------ RECEIPTS: 2. CASH SALES $ -- -- -- $ -- 3. COLLECTION OF ACCOUNTS RECEIVABLE 1,349,186 1,657,321 1,655,125 18,787,054 4. LOANS & ADVANCES (attach list) -- -- -- -- 5. SALE OF ASSETS -- -- -- -- 6. OTHER (attach list) 1,465,834 1,292,880 1,741,879 12,899,471 TOTAL RECEIPTS $2,815,019 $2,950,201 $3,397,004 $ 31,686,525 (Withdrawal)Contribution by Individual Debtor MFR-2* N/A N/A N/A N/A DISBURSEMENTS: 7. NET PAYROLL $ 142,024 $ 157,720 $ 184,218 $ 1,781,987 8. PAYROLL TAXES PAID 61,762 66,433 71,168 703,782 9. SALES, USE & OTHER TAXES PAID 567 4,742 3,914 15,518 10. SECURED/RENTAL/LEASES -- -- -- 4,486 11. UTILITIES 192,360 254,704 223,466 1,812,624 12. INSURANCE -- -- -- 280,148 13. INVENTORY PURCHASES 151,616 73,403 192,570 1,176,349 14. VEHICLE EXPENSES -- -- -- -- 15. TRAVEL & ENTERTAINMENT 6,593 5,975 -- 49,710 16. REPAIRS, MAINTENANCE & SUPPLIES 55,567 39,635 48,832 519,747 17. ADMINISTRATIVE & SELLING -- -- 2,710 12,746 18. OTHER (attach list) 2,162,748 2,345,504 2,685,999 25,892,142 TOTAL DISBURSEMENTS FROM OPERATIONS $2,773,236 $2,948,115 $3,412,878 $ 32,249,239 19. PROFESSIONAL FEES $ -- $ -- $ -- $ -- 20. U.S. TRUSTEE FEES -- -- -- -- 21. OTHER REORGANIZATION EXPENSES (attach list) -- -- -- -- TOTAL DISBURSEMENTS $2,773,236 $2,948,115 $3,412,878 $ 32,249,239 22. NET CASH FLOW $ 41,783 $ 2,086 $ (15,874) $ (562,714) 23. CASH - END OF MONTH (MOR-2) $ 165,556 $ 167,642 $ 151,768 $ 151,769
MOR-7 CASE NAME: STERLING FIBERS, INC. CASE NUMBER: 01-37808-H3-11
OTHER CASH RECEIPTS AND Oct-01 Nov-01 Dec-01 DISBURSEMENTS: ----------------------- ---------- ------ ------ 6. OTHER RECEIPTS: Interest Income $ -- -- 401(k) Plan Refund -- -- Cobra Insurance Payment 7,928 5,259 3,764 Miscellaneous 1,276 12,065 -- Royalty Owners Trust Account -- -- Emission Credits -- -- Intercompany Transfers 1,512,000 1,294,000 1,462,400 Account Transfers 240,000 -- TOTAL OTHER RECEIPTS $1,761,204 $1,311,323 $1,466,164 18. OTHER DISBURSEMENTS: Lease Operating Expense $ -- -- Workover Expense -- -- Capital Expenditures -- -- Revenue & Royalties -- 10,150 -- Interest Payment -- -- Employee Benefits 27,144 13,438 26,485 Severance tax -- -- Pre-petition checks voided in current period -- -- Insiders -- -- Restricted Cash Transactions -- -- Contract Services 468,686 481,869 367,969 Licenses / Fees / Permits 19,878 89 -- Freight 87,536 100,851 59,460 Account Transfers 240,000 -- Outstanding checks to Balance to G/L 72,328 (59,844) 168,807 CIT Revolver Payments 1,938,423 1,728,878 1,437,861 TOTAL OTHER DISBURSEMENTS $2,853,995 $2,275,432 $2,060,583 OTHER CASH RECEIPTS AND Jan-02 Feb-02 Mar-02 Apr-02 FILING TO DISBURSEMENTS: DATE ----------------------- ---------- ---------- ---------- ------------- ----------- 6. OTHER RECEIPTS: Interest Income -- $ -- $ 13,960.67 $ 14,505 401(k) Plan Refund -- -- -- -- Cobra Insurance Payment -- 4,834 -- 3,398 35,072 Miscellaneous 32,396 1,880 70,520 241,493 Royalty Owners Trust Account -- -- -- Emission Credits -- -- -- Intercompany Transfers 1,214,000 1,461,000 1,291,000 1,424,000 11,668,400 Account Transfers -- 230,000 940,000 TOTAL OTHER RECEIPTS $1,246,396 $1,465,834 $1,292,880 $ 1,741,879 $12,899,471 18. OTHER DISBURSEMENTS: Lease Operating Expense -- $ -- $ -- $ -- Workover Expense -- -- -- -- Capital Expenditures -- -- -- 17,812 Revenue & Royalties -- -- -- 10,150 Interest Payment -- -- -- -- Employee Benefits 27,352 27,296 41,037 27,032 272,216 Severance tax -- -- -- -- Pre-petition checks voided in current period -- -- -- (5,215) Insiders -- -- -- -- Restricted Cash Transactions -- -- -- -- Contract Services 464,117 463,768 502,800 434,528 2,687,610 Licenses / Fees / Permits 14,645 2,190 1,000 25 36,051 Freight 73,970 56,410 74,185 67,647 511,018 Account Transfers 393,386 200,000 210,000 230,000 1,103,386 Outstanding checks to Balance to G/L (160,665) 104,132 (125,520) 195,350 (313,366) CIT Revolver Payments 1,622,626 1,308,951 1,642,003 1,734,416 14,473,592 TOTAL OTHER DISBURSEMENTS $2,435,431 $2,162,748 $2,345,504 $ 2,688,999 $18,793,255
MOR-7 ATTACHMENT CASE NAME: STERLING FIBERS, INC. CASE NUMBER: 01-37808-H3-11 APRIL 2002
CASH RECEIPTS AND Chase Chase Chase Chase DISBURSEMENTS 00100547117 00103316965 103405768 630181003508 ----------------- ----------- ------------- ----------- ------------- 1. CASH-BEGINNING OF MONTH $ 100 $ 34 $ 36,310 $ -- RECEIPTS: 2. CASH SALES $ -- $ -- $ -- $ -- 3. COLLECTION OF ACCOUNTS RECEIVABLE 414,593 4. LOANS & ADVANCES (attach list) 5. SALE OF ASSETS 6. OTHER (attach list) -- 1,424,000 230,000 -- TOTAL RECEIPTS $ 414,593 $ 1,424,000 $ 230,000 $ -- (Withdrawal)Contribution by Individual Debtor MFR-2* N/A N/A N/A N/A DISBURSEMENTS: 7. NET PAYROLL $ $ $ 184,218 $ 8. PAYROLL TAXES PAID 71,168 9. SALES, USE & OTHER TAXES PAID 3,914 10. SECURED/RENTAL/LEASES 11. UTILITIES 223,466 12. INSURANCE 13. INVENTORY PURCHASES 192,570 14. VEHICLE EXPENSES 15. TRAVEL & ENTERTAINMENT 48,832 16. REPAIRS, MAINTENANCE & SUPPLIES 2,710 17. ADMINISTRATIVE & SELLING 18. OTHER (attach list) 394,109 951,558 25 -- TOTAL DISBURSEMENTS FROM OPERATIONS $ 394,109 $ 1,423,050 $ 255,411 $ -- 19. PROFESSIONAL FEES $ -- $ -- $ -- $ -- 20. U.S. TRUSTEE FEES -- -- -- -- 21. OTHER REORGANIZATION EXPENSES (attach list) -- -- -- -- TOTAL DISBURSEMENTS $ 394,109 $ 1,423,050 $ 255,411 $ -- 22. NET CASH FLOW $ 20,483 $ 950 $ (25,411) $ -- 23. CASH - END OF MONTH (MOR-2) $ 20,583 $ 984 $ 10,898 $ -- CASH RECEIPTS AND Bank One Bank of America FILING TO DISBURSEMENTS 5577659 1171987307 DATE ----------------- ------------- --------------- ------------- 1. CASH-BEGINNING OF MONTH $ 79,317 $ 51,880 167,642 RECEIPTS: 2. CASH SALES $ -- $ -- -- 3. COLLECTION OF ACCOUNTS RECEIVABLE 1,240,532 1,655,125 4. LOANS & ADVANCES (attach list) -- 5. SALE OF ASSETS -- 6. OTHER (attach list) 87,879 -- 1,741,879 TOTAL RECEIPTS $ 1,328,411 $ -- 3,397,004 (Withdrawal)Contribution by Individual Debtor MFR-2* N/A N/A N/A DISBURSEMENTS: 7. NET PAYROLL $ $ 184,218 8. PAYROLL TAXES PAID 71,168 9. SALES, USE & OTHER TAXES PAID 3,914 10. SECURED/RENTAL/LEASES -- 11. UTILITIES 223,466 12. INSURANCE -- 13. INVENTORY PURCHASES 192,570 14. VEHICLE EXPENSES -- 15. TRAVEL & ENTERTAINMENT -- 16. REPAIRS, MAINTENANCE & SUPPLIES 48,832 17. ADMINISTRATIVE & SELLING 2,710 18. OTHER (attach list) 1,340,307 -- 2,685,999 TOTAL DISBURSEMENTS FROM OPERATIONS $ 1,340,307 $ -- 3,412,878 19. PROFESSIONAL FEES $ -- $ -- -- 20. U.S. TRUSTEE FEES -- -- -- 21. OTHER REORGANIZATION EXPENSES (attach list) -- -- -- TOTAL DISBURSEMENTS $ 1,340,307 $ -- 3,412,878 22. NET CASH FLOW $ (11,896) $ -- (15,874) 23. CASH - END OF MONTH (MOR-2) $ 67,422 $ 51,880 151,768
MOR-7 *Applies to Individual debtor's only. CASE NAME: STERLING FIBERS, INC. CASE NUMBER: 01-37808-H3-11 April 2002
OTHER CASH RECEIPTS AND Chase Chase Chase Chase DISBURSEMENTS: 00100547117 00103316965 103405768 630181003508 ----------------------- ----------- ----------- ----------- -------------- 6. OTHER RECEIPTS: Interest Income 401(k) Plan Refund Cobra Insurance Payment Miscellaneous Royalty Owners Trust Account Emission Credits Intercompany Transfers 1,424,000 Account Transfers 230,000 TOTAL OTHER RECEIPTS $ -- $1,424,000 $ 230,000 $ -- 18. OTHER DISBURSEMENTS: Lease Operating Expense Workover Expense Capital Expenditures Revenue & Royalties Interest Payment Employee Benefits 27,032 Severance tax Pre-petition checks voided in current period Insiders Restricted Cash Transactions Contract Services 434,528 Licenses / Fees / Permits -- 25 Freight 64,647 Account Transfers 230,000 Outstanding checks to Balance to G/L 195,350 CIT Revolver Payments 394,109 TOTAL OTHER DISBURSEMENTS $ 394,109 $ 951,558 $ 25 $ -- OTHER CASH RECEIPTS AND Bank One Bank of America FILING TO DISBURSEMENTS: 5577659 1171987307 DATE ----------------------- ---------------------------------------------------- 6. OTHER RECEIPTS:$ 13 Interest Income 13,961 $ 13,961 401(k) Plan Refund -- Cobra Insurance Payment 3,398 3,398 Miscellaneous 70,520 -- 70,520 Royalty Owners Trust Account -- Emission Credits -- Intercompany Transfers 1,424,000 Account Transfers 230,000 -- -- TOTAL OTHER RECEIPTS $ 87,879 $ -- $ 1,741,879 18. OTHER DISBURSEMENTS: Lease Operating Expense $ -- Workover Expense -- Capital Expenditures -- Revenue & Royalties -- Interest Payment -- Employee Benefits 27,032 Severance tax -- Pre-petition checks voided in current period -- Insiders -- Restricted Cash Transactions -- Contract Services 434,528 Licenses / Fees / Permits 25 Freight 64,647 Account Transfers 230,000 Outstanding checks to Balance to G/L 195,350 CIT Revolver Payments $ 1,340,307 1,734,416 TOTAL OTHER DISBURSEMENTS $ 1,340,307 $ -- $ 2,685,999
MOR-7 ATTACHMENT CASE NAME: STERLING FIBERS, INC. CASE NUMBER: 01-37808-H-11 CASH ACCOUNT RECONCILIATION MONTH OF APRIL 2002
BANK NAME Chase Bk of TX Bank One Bank of America Chase Bk of TX Chase Bk of TX Chase Bk of Del ACCOUNT NUMBER 00103316965 5577659 0011 7198 7307 00103405768 00100547117 630181003508 ACCOUNT TYPE AP Trade Lockbox Petty Cash Payroll AR Wires Contr. Disb. -------------- --------------- ---------- ---------------- -------------- --------------- --------------- BANK BALANCE $ 984 $ 67,422 $ 51,880 $ 10,898 $ 20,583 $ -- DEPOSIT IN TRANSIT OUTSTANDING CHECKS -- ADJUSTED BANK BALANCE $ 984 67,422 $ 51,880 $ 10,898 $ 20,583 $ -- ================================================================================================================================= BEGINNING CASH - PER BOOKS $ 34 $ 79,317 $ 51,880 $ 36,310 $ 100 $ -- RECEIPTS 1,328,411 414,593 TRANSFERS BETWEEN ACCOUNTS 1,424,000 -- 230,000 (WITHDRAWAL) CONTRIBUTION- BY INDIVIDUAL DEBTOR MFR-2 CHECKS/OTHER DISBURSEMENTS (1,423,050) (1,340,307) (255,411) (394,109) ENDING CASH - PER BOOKS $ 984 $ 67,422 $ 51,880 $ 10,898 $ 20,583 $ -- ================================================================================================================================= BANK NAME ACCOUNT NUMBER ACCOUNT TYPE TOTAL -------------- ----------- BANK BALANCE $ 151,768 DEPOSIT IN TRANSIT -- OUTSTANDING CHECKS -- ADJUSTED BANK BALANCE $ 151,768 =========================================== BEGINNING CASH - PER BOOKS $ 167,642 RECEIPTS 1,743,004 TRANSFERS BETWEEN ACCOUNTS 1,654,000 (WITHDRAWAL) CONTRIBUTION- -- BY INDIVIDUAL DEBTOR MFR-2 -- CHECKS/OTHER DISBURSEMENTS (3,412,878) ENDING CASH - PER BOOKS $ 151,767 ===========================================
MOR-8 CASE NAME: STERLING FIBERS, INC. CASE NUMBER: 01-37808-H4-11 PAYMENT TO INSIDERS AND PROFESSIONALS Of the total disbursements shown for the month, list the amount paid to insiders (as defined in Section 101(31)(A)-(F) of the U.S. Bankruptcy Code) and the professionals. Also, for insiders identify the type of compensation paid (e.g., salary, commission, bonus, etc.) (Attach additional pages as necessary.)
FILING TO INSIDERS: NAME/POSITION/COMP TYPE (2) Oct-2001 Nov-2001 Dec-2001 Jan-2002 Feb-2002 Mar-2002 Apr-2002 DATE ------------------------------------- -------- -------- -------- -------- -------- --------- -------- --------- 1. $ -- $ -- $ -- $ -- $ -- $ -- $ -- $ -- 2. -- -- -- -- -- -- -- -- 3. -- -- -- -- -- -- -- -- 4. -- -- -- -- -- -- -- -- 5. -- -- -- -- -- -- -- -- 6. -- -- -- -- -- -- -- -- 7. -- -- -- -- -- -- -- -- 8. -- -- -- -- -- -- -- -- 9. -- -- -- -- -- -- -- -- TOTAL INSIDERS (MOR-1) $ -- $ -- $ -- $ -- $ -- $ -- $ -- $ --
PROFESSIONALS FILING TO NAME/ORDER DATE Oct-2001 Nov-2001 Dec-2001 Jan-2002 Feb-2002 Mar-2002 Apr-2002 DATE --------------- -------- -------- -------- -------- --------- --------- -------- --------- 1. $ -- $ -- $ -- $ -- $ -- $ -- $ -- $ -- 2. -- -- -- -- -- -- -- -- 3. -- -- -- -- -- -- -- -- 4. -- -- -- -- -- -- -- -- 5. -- -- -- -- -- -- -- -- 6. -- -- -- -- -- -- -- -- TOTAL PROFESSIONALS (MOR-1) $ -- $ -- $ -- $ -- $ -- $ -- $ -- $ --
(1) REPRESENTS THE PERIOD 07/17/01 THRU 08/31/01. (2) THE DEBTOR HAS LIMITED THE SCOPE OF ITS ANSWER TO (i) DIRECTORS, (ii) OFFICERS DESIGNATED AS INSIDERS FOR PURPOSES OF SECTION 16(a) OF THE SECURITIES AND EXCHANGE ACT OF 1934, (iii) AFFILIATES ; AND (iv) PARTIES TO THE VOTING AGREEMENT GRANTING AUTHORITY TO DESIGNATED THE NOMINEES WHO BENEFIT FROM THE VOTING AGREEMENT. INFORMATION AS TO OFFICERS WHO ARE NOT DESIGNATED AS INSIDERS FOR PURPOSES OF SECTION 16(a) OF THE SEC ACT OF 1934 HAS BEEN COMPLIED BY THE DEBTOR AND WILL BE PROVIDED TO THE OFFICE OF THE UNITED STATES TRUSTEE AND TO THE COUNCIL FOR THE OFFICIAL COMMITTEE OF UNSECURED CREDITORS UPON REQUEST. SUCH INFORMATION PRIMARILY RELATES TO COMPENSATION, BENEFITS AND EXPENSE REIMBURSEMENTS PAYMENTS MADE TO SUCH OFFICERS AS EMPLOYEES OF THE DEBTOR. IT IS THE POLICY OF THE DEBTOR TO PRESERVE THE CONFIDENTIALITY OF SUCH INFORMATION ON BEHALF OF ITS EMPLOYEES. (3) ALL PAYMENTS TO DIRECTORS AND OFFICERS, AS DEFINED IN FOOTNOTE (2) ABOVE, ARE MADE BY STERLING CHEMICALS, INC., A JOINTLY ADMINISTERED DEBTOR (CASE #01-37806-H4-11. MOR-9