EX-99.2 4 j3133_ex99d2.htm EX-99.2 UNITED STATES BANKRUPTCY COURT

Exhibit 99.2

UNITED STATES BANKRUPTCY COURT

DISTRICT OF NEVADA

 

In re:

 

Case No.

 

01-23229 rcj

 

 

 

 

 

 

 

FCI Environmental, Inc.

 

CHAPTER 11

 

 

MONTHLY OPERATING REPORT

 

 

(GENERAL BUSINESS CASE)

 

SUMMARY OF FINANCIAL STATUS

MONTH ENDED:

 

February 28, 2002

 

PETITION DATE:

 

December 20, 2001

 

1.

Debtor in possession (or trustee) hereby submits this Monthly Operating Report on the Accrual Basis of accounting (or if checked here ___ the Office of the U.S. Trustee or the Court has approved the Cash Basis of Accounting for the Debtor).  Dollars reported in ($1)

 

 

2.

 

Asset and Liabilities Structure

 

End of Current Month

 

End of Prior Month

 

As of Petition Filing

 

 

 

a.  Current Assets

 

$

427,760

 

$

492,399

 

 

 

 

 

b.  Total Assets

 

457,111

 

509,750

 

$

347,596

 

 

 

c.  Current Liabilities

 

530,348

 

429,702

 

 

 

 

 

d.  Total Liabilities

 

$

15,074,485

 

$

14,967,328

 

$

14,544,137

 

3.

 

Statement of Cash Receipts & Disbursements for Month

 

Current Month

 

Prior Month

 

Cumulative (Case to Date)

 

 

 

a.  Total Receipts

 

$

187,319

 

$

189,435

 

$

442,105

 

 

 

b.  Total Disbursements

 

212,189

 

179,921

 

434,529

 

 

 

c.  Excess (Deficiency) of Receipts Over Disbursements (a - b)

 

(24,870

)

9,514

 

7,576

 

 

 

d.  Cash Balance Beginning of Month

 

50,697

 

41,183

 

18,251

 

 

 

e.  Cash Balance End of Month (c + d)

 

$

25,827

 

$

50,697

 

$

25,827

 

 

 

 

 

Current Month

 

Prior Month

 

Cumulative (Case to Date)

 

4.

 

Profit/(Loss) from the Statement of Operations

 

($159,191

)

($96,741

)

($340,938

)

5.

 

Account Receivables (Pre and Post Petition)

 

164,424

 

220,426

 

 

 

6.

 

Post-Petition Liabilities

 

530,348

 

429,702

 

 

 

7.

 

Past Due Post-Petition Account Payables (over 30 days)

 

$

1,562

 

$

0

 

 

 

 

At the end of this reporting month:

 

Yes

 

No

8.

 

Have any payments been made on pre-petition debt, other than payments in the normal course to secured creditors or lessors? (if yes, attach listing including date of payment, amount of payment and name of payee)

 

 

 

X

9.

 

Have any payments been made to professionals?  (if yes, attach listing including date of payment, amount of payment and name of payee)

 

 

 

X

10.

 

If the answer is yes to 8 or 9, were all such payments approved by the court? (additional information attached)

 

 

 

 

11.

 

Have any payments been made to officers, insiders, shareholders, relatives?  (if yes, attach listing including date of payment, amount and reason for payment, and name of payee)

 

X

 

 

12.

 

Is the estate insured for replacement cost of assets and for general liability?

 

X

 

 

13.

 

Are a plan and disclosure statement on file?

 

X

 

 

14.

 

Was there any post-petition borrowing during this reporting period? (additional information attached)

 

X

 

 

 

15.

 

Check if paid: Post-petition taxes

 

;  U.S. Trustee Quarterly Fees

 

; Check if filing is current for: Post-petition tax reporting and tax returns:

X

 

 

(Attach explanation, if post-petition taxes or U.S. Trustee Quarterly Fees are not paid current or if post-petition tax reporting and tax return filings are not current.)

 

 

I declare under penalty of perjury I have reviewed the above summary and attached financial statements, and after making reasonable inquiry believe these documents are correct.

 

Date:

 

 

R. Kenyon Culver, CFO

 

 

 

 

 

 

Responsible Individual

 

1



 

STATEMENT OF OPERATIONS

(General Business Case)

For the Month Ended

February 28, 2002

 

 

Current Month

 

 

 

 

 

Cumulative

 

Next Month

 

Actual

 

Forecast

 

Variance

 

 

 

 

 

(Case to Date)

 

Forecast

 

 

 

 

 

 

 

 

 

Revenues:

 

 

 

 

 

$

24,817

 

$

173,763

 

($148,946

)

1

 

Gross Sales

 

$

196,583

 

$

173,763

 

0

 

0

 

0

 

2

 

less: Sales Returns & Allowances

 

0

 

0

 

24,817

 

173,763

 

(148,946

)

3

 

Net Sales

 

196,583

 

173,763

 

19,469

 

34,071

 

14,602

 

4

 

less: Cost of Goods Sold  (Schedule ‘B’)

 

99,450

 

38,364

 

5,348

 

139,692

 

(134,344

)

5

 

Gross Profit

 

97,133

 

135,019

 

0

 

0

 

0

 

6

 

Interest

 

0

 

0

 

0

 

0

 

0

 

7

 

Other Income:

 

 

0

 

0

 

 

 

 

 

 

 

8

 

 

 

 

 

 

 

 

 

 

 

 

 

9

 

 

 

 

 

 

 

5,348

 

139,692

 

(134,344

)

10

 

Total Revenues

 

97,133

 

135,019

 

 

 

 

 

 

 

 

 

Expenses:

 

 

 

 

 

34,711

 

38,333

 

3,622

 

11

 

Compensation to Owner(s)/Officer(s)

 

88,762

 

38,333

 

55772

 

75,778

 

20,006

 

12

 

Salaries

 

183,200

 

75,778

 

0

 

0

 

0

 

13

 

Commissions

 

1,968

 

0

 

0

 

0

 

0

 

14

 

Contract Labor

 

0

 

0

 

 

 

 

 

 

 

15

 

Rent/Lease:

 

 

 

 

 

14,468

 

10,825

 

(3,643

)

16

 

Real Property

 

44,127

 

10,825

 

5,764

 

5,763

 

(1

)

17

 

Insurance

 

5,823

 

5,763

 

0

 

0

 

0

 

18

 

Management Fees

 

0

 

0

 

1,942

 

1,750

 

(192

)

19

 

Depreciation

 

4,953

 

1,750

 

 

 

 

 

 

 

 

 

Taxes:

 

 

 

 

 

7,393

 

8,730

 

1,337

 

20

 

Employee Payroll Taxes

 

19,843

 

8,730

 

1,889

 

0

 

(1,889

)

1

 

Real Property Taxes

 

1,889

 

0

 

0

 

0

 

0

 

2

 

Other Taxes

 

0

 

0

 

7,346

 

5,644

 

(1,702

)

3

 

Other Selling

 

8,900

 

7,684

 

35,504

 

28,353

 

(7,151

)

4

 

Other Administrative

 

69,358

 

28,353

 

0

 

0

 

0

 

5

 

Interest

 

0

 

0

 

0

 

0

 

0

 

6

 

Other Expenses:

License fees

 

6,160

 

9,167

 

0

 

0

 

0

 

7

 

Patent Amortization

 

0

 

0

 

0

 

0

 

0

 

8

 

 

 

0

 

0

 

 

 

 

 

 

 

9

 

 

 

 

 

 

 

 

 

 

 

 

 

10

 

 

 

 

 

 

 

 

 

 

 

 

 

11

 

 

 

 

 

 

 

 

 

 

 

 

 

12

 

 

 

 

 

 

 

 

 

 

 

 

 

13

 

 

 

 

 

 

 

 

 

 

 

 

 

14

 

 

 

 

 

 

 

164,789

 

175,176

 

10,387

 

15

 

Total Expenses

 

434,983

 

177,216

 

(159,441

)

(35,484

)

(123,957

)

16

 

Subtotal

 

(337,850

)

(42,197

)

0

 

0

 

0

 

17

 

Reorganization Items:
Professional Fees (additional information attached)

 

(3,088

)

0

 

0

 

0

 

0

 

18

 

Provisions for Rejected Executory Contracts

 

0

 

0

 

0

 

0

 

0

 

19

 

Interest Earned on Accumulated Cash from  Resulting Chp 11 Case

 

0

 

0

 

0

 

0

 

0

 

20

 

Gain or (Loss from Sale of Equipment)

 

0

 

0

 

(250

)

0

 

(250

)

21

 

U.S. Trustee Quarterly Fees

 

(500

)

0

 

 

 

 

 

 

 

22

 

 

 

 

 

 

 

(250

)

0

 

(250

)

23

 

Total Reorganization Items

 

(3,538

)

0

 

(159,691

)

(35,484

)

(124,207

)

24

 

Net Profit (Loss Before Federal & State Taxes)

 

(341,438

)

(42,197

)

0

 

0

 

0

 

25

 

Federal & State Income Taxes

 

0

 

0

 

($159,691

)

($35,484

)

($124,207

)

26

 

Net Profit (Loss)

 

($341,438

)

($42,197

)

 

Attach an Explanation of Variance to Statement of Operations (For variances greater than +/- 10% only):

 

2



 

 

BALANCE SHEET

(General Business Case)

For the Month Ended

February 28, 2002

 

 

 

 

 

 

From Schedules

 

Market Value

 

 

 

Assets

 

 

 

 

 

 

 

Current Assets

 

 

 

 

 

1

 

Cash and cash equivalents — unrestricted

 

 

 

$

25,827

 

2

 

Cash and cash equivalents — restricted

 

 

 

0

 

3

 

Accounts receivable (net)

 

A

 

164,424

 

4

 

Inventory (net)

 

B

 

228,931

 

5

 

Prepaid expenses

 

 

 

5,097

 

6

 

Professional retainers

 

 

 

3,481

 

7

 

Other:

 

 

 

 

0

 

8

 

 

 

 

 

0

 

 

 

 

 

 

 

 

 

9

 

Total Current Assets

 

 

 

427,760

 

 

 

 

 

 

 

 

 

 

 

Property and Equipment (Market Value)

 

 

 

 

 

10

 

Real property

 

C

 

0

 

11

 

Machinery and equipment

 

D

 

1,759

 

12

 

Furniture and fixtures

 

D

 

9,800

 

13

 

Office equipment

 

D

 

5,792

 

14

 

Leasehold improvements

 

D

 

0

 

15

 

Vehicles

 

D

 

0

 

16

 

Other:

 

 

D

 

 

 

17

 

 

 

D

 

 

 

18

 

 

 

D

 

 

 

19

 

 

 

D

 

 

 

20

 

 

 

D

 

 

 

 

 

 

 

 

 

 

 

21

 

Total Property and Equipment

 

 

 

17,351

 

 

 

 

 

 

 

 

 

 

 

Other Assets

 

 

 

 

 

22

 

Due from IDL Corp., an affiliated company

 

 

 

12,000

 

23

 

 

 

 

 

0

 

24

 

 

 

 

 

0

 

25

 

 

 

 

 

0

 

26

 

 

 

 

 

0

 

27

 

 

 

 

 

0

 

 

 

 

 

 

 

 

 

28

 

Total Other Assets

 

 

 

0

 

 

 

 

 

 

 

 

 

29

 

Total Assets

 

 

 

$

457,111

 

 

 

 

 

 

 

 

 


NOTE:

 

Indicate the method used to estimate the market value of assets (e.g., appraisals; familiarity with comparable market prices, etc.) and the date the value was determined.

 

See additional information attached

 

3



 

Liabilities and Equity

(General Business Case)

 

 

 

 

 

From Schedules

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Post-Petition

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current Liabilities

 

 

 

 

 

30

 

Salaries and wages

 

 

 

$

31,215

 

31

 

Payroll taxes

 

 

 

14,901

 

32

 

Real and personal property taxes

 

 

 

0

 

33

 

A/P clearing

 

 

 

10,846

 

34

 

Sales taxes

 

 

 

0

 

35

 

Notes payable (short term)

 

 

 

285,000

 

36

 

Accounts payable (trade (A)

 

 

 

15,660

 

37

 

Real property lease arrearage

 

 

 

0

 

38

 

Personal property lease arrearage

 

 

 

0

 

39

 

Accrued professional fees

 

 

 

3,088

 

40

 

Current portion of long-term post-petition debt (due within 12 months)

 

 

 

0

 

41

 

Other:

Warranty reserve and deferred revenue

 

 

 

96,437

 

42

 

 

Benefits and commissions

 

 

 

15,300

 

43

 

 

Due to affiliates

 

 

 

58,401

 

 

 

 

 

 

 

 

 

44

 

Total Current Liabilities

 

 

 

530,848

 

 

 

 

 

 

 

 

 

45

 

Long-Term Post-Petition Debt, Net of Current Portion

 

 

 

0

 

 

 

 

 

 

 

 

 

46

 

Total Post-Petition Liabilities

 

 

 

530,848

 

 

 

 

 

 

 

 

 

 

 

Pre-Petition Liabilities (allowed amount)

 

 

 

 

 

47

 

Secured claims

 

F

 

0

 

48

 

Priority unsecured claims

 

F

 

170,775

 

49

 

General unsecured claims

 

F

 

14,373,362

 

 

 

 

 

 

 

 

 

50

 

Total Pre-Petition Liabilities

 

 

 

14,544,137

 

 

 

 

 

 

 

 

 

51

 

Total Liabilities

 

 

 

15,074,985

 

 

 

 

 

 

 

 

 

 

 

Equity (Deficit)

 

 

 

 

 

52

 

Equity (Deficit at time of filing)

 

 

 

(14,207,909

)

53

 

Capital Stock

 

 

 

0

 

54

 

Additional paid-in capital

 

 

 

1,000

 

55

 

Cumulative profit/(loss since filing of case)

 

 

 

(341,438

)

56

 

Post-petition contributions/(distributions) or (draws)

 

 

 

0

 

57

 

 

Preferred stock

 

 

 

0

 

58

 

Market value adjustment

 

 

 

(69,527

)

 

 

 

 

 

 

 

 

59

 

Total Equity (Deficit)

 

 

 

(14,617,874

)

 

 

 

 

 

 

 

 

60

 

Total Liabilities and Equity (Deficit)

 

 

 

$

457,111

 

 

4



 

SCHEDULES TO THE BALANCE SHEET

(General Business Case)

Schedule A
Accounts Receivable (Net) Payable

 

Receivables and Payables Agings

 

Accounts Receivable [Pre and Post Petition]

 

Accounts Payable [Post Petition]

 

Past Due Post
Petition Debt

 

0 -30 Days

 

$

121,362

 

$

14,098

 

 

 

31-60 Days

 

31,221

 

1,562

 

 

 

61-90 Days

 

75

 

0

 

$

1,562

 

91+ Days

 

32,106

 

0

 

 

 

Total accounts receivable/payable

 

184,764

 

$

15,660

 

 

 

Allowance for doubtful accounts

 

(20,340

)

 

 

 

 

Accounts receivable (net)

 

$

164,424

 

 

 

 

 

 

Schedule B

Inventory/Cost of Goods Sold

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Types and Amount of Inventory(ies)

 

 

 

Cost of Goods Sold

 

 

 

 

 

Inventory(ies)
Balance at
End
of Month

 

Inventory Beginning of Month

 

$

202,134

 

 

 

 

 

Add —

 

 

 

Retail/Restaurants —

 

 

 

Net purchase

 

12,584

 

Product for resale

 

$

0

 

Direct labor

 

13,363

 

 

 

 

 

Manufacturing overhead

 

10,071

 

Distribution —

 

 

 

Freight in

 

0

 

Products for resale

 

0

 

Other:

 

0

 

 

 

 

 

 

 

0

 

Manufacturer —

 

 

 

 

 

0

 

Raw Materials

 

354,276

 

 

 

 

 

Work-in-progress

 

12,917

 

Less —

 

 

 

Finished goods

 

563,744

 

Inventory End of Month

 

228,931

 

 

 

 

 

Reserve adjustment

 

(24,283

)

 

 

 

 

 

 

 

 

Other — Explain

 

(702,006

)

Warranty

 

14,035

 

Reserve for obsolescence

 

 

 

 

 

 

 

 

 

 

 

Cost of Goods Sold

 

$

19,469

 

TOTAL

 

$

228,931

 

 

 

 

 

Method of Inventory Control

 

 

 

Inventory Valuation Methods

 

 

 

Do you have a functioning perpetual inventory system?

 

 

 

Indicate by a checkmark method of inventory used.

 

 

 

Yes ý    No o

 

 

 

 

 

 

 

How often do you take a complete physical inventory?

 

 

 

Valuation methods

 

 

 

 

 

 

 

FIFO cost

 

ý

 

Weekly

 

 

 

LIFO cost

 

 

 

Monthly

 

 

 

Lower of cost

 

 

 

Quarterly

 

 

 

or market

 

ý

 

Semi-annually

 

ý

 

Retail method

 

 

 

Annually

 

 

 

Other —

 

 

 

Date of last physical inventory was

 

1/18/2002 N/A

 

Explain

 

 

 

 

 

 

 

 

 

 

 

Date of next physical inventory is

 

6/30/2002

 

 

 

 

 

 

5



 

Schedule C

Real Property

 

Description

 

Cost

 

Market Value

 

None

 

$

0

 

$

0

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

0

 

$

0

 

Schedule D

Other Depreciable Assets

 

Description

 

Cost

 

Market Value

 

Machinery & Equipment —

 

 

 

 

 

Various

 

$

89,137

 

$

1,759

 

 

 

 

 

 

 

2/28/02 NBV = $16,901

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

89,137

 

$

1,759

Furniture & Fixtures —

 

 

 

 

 

Various

 

$

35,000

 

$

9,800

 

 

 

 

 

 

 

2/28/02 NBV = $24,229

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

35,000

 

$

9,800

Office Equipment —

 

 

 

 

 

Various

 

$

262,278

 

$

5,792

 

 

 

 

 

 

 

2/28/02 NBV = $42,038

 

 

 

 

 

Total

 

$

262,278

 

$

5,792

Leasehold Improvements —

 

 

 

 

 

None

 

$

0

 

$

0

 

 

 

 

 

 

 

Total

 

$

0

 

$

0

 

 

 

 

 

 

Vehicles —

 

 

 

 

 

None

 

$

0

 

$

0

 

 

 

 

 

 

 

Total

 

$

0

 

$

0

 

6



 

Schedule E

Aging of Post-Petition Taxes

(As of End of the Current Reporting Period)

 

 

Taxes Payable

 

0-30 Days

 

31-60 Days

 

61-90 Days

 

91+ Days

 

Total

 

Federal

 

 

 

 

 

 

 

 

 

 

 

Income Tax Withholding

 

$

7,491

 

 

 

 

 

 

 

$

7,491

 

FICA — Employee

 

3,437

 

 

 

 

 

 

 

3,437

 

FICA — Employer

 

3,437

 

 

 

 

 

 

 

3,437

 

Unemployment (FUTA)

 

37

 

 

 

 

 

 

 

37

 

Income

 

 

 

 

 

 

 

 

 

 

 

Other (Attach List)

 

 

 

 

 

 

 

 

 

 

 

Total Federal Taxes

 

14,402

 

 

 

 

 

 

 

14,402

 

State and Local

 

 

 

 

 

 

 

 

 

 

 

Income Tax Withholding

 

499

 

 

 

 

 

 

 

499

 

Unemployment (UT)

 

 

 

 

 

 

 

 

 

 

 

Disability Insurance (DI)

 

 

 

 

 

 

 

 

 

 

 

Empl. Training Tax (ETT)

 

 

 

 

 

 

 

 

 

 

 

Sales

 

 

 

 

 

 

 

 

 

 

 

Excise

 

 

 

 

 

 

 

 

 

 

 

Real property

 

 

 

 

 

 

 

 

 

 

 

Personal property

 

 

 

 

 

 

 

 

 

 

 

Income

 

 

 

 

 

 

 

 

 

 

 

Other (Attach List)

 

 

 

 

 

 

 

 

 

 

 

Total State & Local Taxes

 

499

 

 

 

 

 

 

 

499

 

Total Taxes

 

$

14,901

 

 

 

 

 

 

 

$

14,901

 

 

Schedule F

Pre-Petition Liabilities

 

List Total Claims For Each Classification —

 

Claimed Amount

 

Allowed Amount  (b)

 

Secured claims  (a)

 

$

0

 

$

0

 

Priority claims other than taxes

 

168,155

 

114,082

 

Priority tax claims

 

56,936

 

56,693

 

General unsecured claims

 

$

1x4,414,591

 

$

14,373,362

 


(a)

List total amount of claims even it under secured.

(b)

Estimated amount of claim to be allowed after compromise or litigation. As an example, you are a defendant in a lawsuit alleging damage of $10,000,000 and a proof of claim is filed in that amount. You believe that you can settle the case for a claim of $3,000,000. For Schedule F reporting purposes you should list $10,000,000 as the Claimed Amount and $3,000,000 as the Allowed Amount.

 

Schedule G

Rental Income Information

Not applicable to General Business Cases.

 

Schedule H

Recapitulation of Funds Held at End of Month

 

 

 

 

Account 1

 

Account 2

 

Account 3

 

Account 4

 

Bank

 

Bank of America

 

Bank of America

 

Petty cash and suspense

 

 

 

Account Type

 

Checking

 

Checking

 

 

 

 

 

Account No.

 

37-5550-8595

 

37-5550-8511

 

 

 

 

 

Account Purpose

 

General disbursement

 

Payroll

 

 

 

 

 

Balance, End of Month

 

$

27,886

 

$

(2,865

)

$

806

 

 

 

Total Funds on Hand for all Accounts

 

$

25,827

 

 

 

 

 

 

 

 

Attach copies of the month end bank statement(s), reconciliation(s), and the check register(s) to the Monthly Operating Report.

 

7



 

STATEMENT OF CASH RECEIPTS AND DISBURSEMENTS

Increase/(Decrease) in Cash and Cash Equivalents

For the Month Ended February 28, 2002

 

 

 

 

 

Actual
Current Month

 

Cumulative
(Case to Date)

 

 

Cash Receipts

 

 

 

 

 

1

 

Rent/Leases Collected

 

$

0

 

$

0

 

2

 

Cash Received from Sales

 

43,319

 

128,105

 

3

 

Interest Received

 

0

 

0

 

4

 

Borrowings

 

115,000

 

285,000

 

5

 

Funds from Shareholders, Partners, or Other Insiders

 

0

 

0

 

6

 

Capital Contributions

 

0

 

0

 

7

 

Transfers from DecisionLink, Inc., an affiliated company

 

29,000

 

29,000

 

8

 

 

 

 

 

 

 

9

 

 

 

 

 

 

 

10

 

 

 

 

 

 

 

11

 

 

 

 

 

 

 

12

 

Total Cash Receipts

 

187,319

 

442,105

 

 

Cash Disbursements

 

 

 

 

 

13

 

Payments for Inventory

 

12,116

 

26,203

 

14

 

Selling

 

3,674

 

13,479

 

15

 

Administrative

 

62,077

 

103,133

 

16

 

Capital Expenditures

 

0

 

0

 

17

 

Principal Payments on Debt

 

0

 

0

 

18

 

Interest Paid

 

0

 

0

 

 

 

Rent/Lease:

 

 

 

 

 

19

 

Personal Property

 

1,096

 

1,644

 

20

 

Real Property

 

14,468

 

14,468

 

 

 

Amount Paid to Owner(s)/Officer(s)

 

 

 

 

 

21

 

Salaries

 

24,502

 

62,110

 

22

 

Draws

 

0

 

0

 

23

 

Commissions/Royalties

 

0

 

0

 

24

 

Expense Reimbursements

 

0

 

0

 

25

 

Other

 

0

 

0

 

26

 

Salaries/Commissions (less employee withholding)

 

48,376

 

117,658

 

27

 

Management Fees

 

0

 

0

 

 

 

Taxes:

 

 

 

 

 

28

 

Employee Withholding

 

25,741

 

63,326

 

29

 

Employer Payroll Taxes

 

8,139

 

20,508

 

30

 

Real Property Taxes

 

0

 

0

 

31

 

Other Taxes

 

0

 

0

 

32

 

Other Cash Outflows:

 

0

 

0

 

33

 

Transfers to IDL Corp., an affiliated company

 

12,000

 

12,000

 

34

 

 

 

 

 

 

 

35

 

 

 

 

 

 

 

36

 

 

 

 

 

 

 

37

 

 

 

 

 

 

 

38

 

Total Cash Disbursements:

 

212,189

 

434,529

 

39

Net Increase (Decrease in Cash)

 

(24,870

)

7,576

 

40

Cash Balance, Beginning of Period

 

50,697

 

18,251

 

41

Cash Balance, End of Period

 

25,827

 

25,827

 

 

8



 

 

MONTHLY OPERATING REPORT

FCI Environmental, Inc. 01-23229 rjc

February 28, 2002

Additional Information

 

Summary of Financial Status:

 

The financial information provided herein includes the accounts of FCI Environmental, Inc. (“FCI”) on a stand-alone basis. This financial information does not include the accounts of any of its affiliated companies.

 

No. 8. Payments not approved by the court made on pre-petition debt other than normal course to secured creditors or lessor:

 

 

 

Payment
Date

 

Check
Nbr.

 


Amount

 


Purpose

 


Payee

B

 

01/04/02

 

1011

 

$

4,031.01

 

Telephone Expense for 10/16/01 -12/16/01

 

VERIZON Southwest

C

 

01/04/02

 

10402

 

3,390.00

 

Legal Fees/Patent Application 12/20/01 - Prof. Fee

 

Colin P. Abrahams

B

 

01/04/02

 

1009

 

3,108.56

 

Communication Service for 8/7/01 - 12/1/01

 

MCI WorldCom

A

 

01/04/02

 

1008

 

3,037.35

 

December D&O insurance premium finance pmt.

 

A.I. Credit Corp.

B

 

01/04/02

 

1007

 

1,241.03

 

Phone Service through 12/4/01

 

AT&T Wireless

B

 

01/04/02

 

1010

 

1,042.16

 

Electric Service (12/31/01) for December

 

TXU Electric

D

 

01/07/02

 

1017

 

$

846.00

 

Rebillable Calibration fees 12/17/01

 

Petroleum Laboratories

 

A     Required to maintain insurance coverage.

 

B                These services were in the name of an affiliated insolvent company. They were being used solely for the benefit of the estate. Management believed that the estate would have been harmed if its employees did not have the benefit of these services.

 

C                Refer to explanation under payments to professional below.

 

D               The Company routinely sells Portable Hydrocarbon Analyzers (PHAs) to petroleum production companies, particularly in the Gulf Coast of the US, for use on offshore production platforms.  Each PHA must be specifically calibrated to the produced water from the platform(s) on which it will be used, and the crews from each platform must be trained in how to use this equipment.  The calibration and training are included in our sales price to the customer.  We employed Petroleum Laboratories of Lafayette, Louisiana to calibrate the PHA and to train the customer’s crews.

 

During November 2001 Dominion Exploration & Production Company purchased three PHAs which were shipped to Petroleum Laboratories about November 20 (two) and November 28 (one).  We previously paid Petroleum Laboratories the customary fee of $368 per unit for calibration.  Training had previously been scheduled for December 20 (two) and December 28 (one); for the customary fee of $282 per unit.

 

Check 1017 for $846 (3 times $282) was issued on January 7, 2002, payable to Petroleum Laboratories in order to complete the three sales to Dominion at a value of $6,375 each, or $19,125 total.

 

9



 

MONTHLY OPERATING REPORT

FCI Environmental, Inc. 01-23229 rjc

February 28, 2002

Additional Information

 

No. 11. Payments made to officers:

 

Payment
Date

 

Check
Nbr.

 


Amount

 


Purpose

 


Payee

2/22/02

 

10970

 

$

5,334.27

 

Payroll period ended 02/16/02

 

Ken Culver, CFO

2/22/02

 

10971

 

6,984.70

 

Payroll period ended 02/16/02

 

Peter Gerard, CEO

2/08/02

 

10952

 

6,849.11

 

Payroll period ended 02/02/02

 

Peter Gerard, CEO

2/08/02

 

10951

 

5,334.27

 

Payroll period ended 02/02/02

 

Ken Culver, CFO

 

 

Approved on or about December 21, 2001, by court order authorizing payment of wages, salaries, employee benefits and reimbursable employee expenses.

 

No. 14. An emergency order authorizing post-petition financing was approved by the bankruptcy court on or about December 21, 2001. $285,000 has been received by the end of this reporting period.

 

10



 

MONTHLY OPERATING REPORT

FCI Environmental, Inc. 01-23229 rjc

February 28, 2002

Additional Information

 

Statement of Operations:

 

Line 4 — Cost of goods sold — the budget contains only direct material costs. All other costs normally associated with cost of goods sold are included within operating expenses.

 

Line 16 — real property lease — amended lease expected to be executed April 2002 reducing actual monthly expense to budgeted expense.

 

General Explanation of Variances to Statement of Operations:

 

The forecasted amounts are preliminary in nature. These amounts were derived from a combined Chapter 11 bankruptcy budget including affiliated companies

 

Balance Sheet:

 

Cash — Bank statements and reconciliations attached for:

 

Facility

 

Account No.

Bank of America

 

37-5550-8595

Bank of America

 

37-5550-8511

 

Inventory — the stated inventory balance is net of a $702,006 reserve to appropriately state inventories at the lower of cost or market.

 

Property and Equipment (Market Value) — market value has not been independently determined. Management estimates that the estate’s property and equipment, with a net book value of $83,168, to be worth $17,351.

 

Warranty Reserve ($41,201) and deferred Revenue ($55,236) — were not included as claims in the estate’s Schedule F — Creditors Holding Unsecured Nonpriority Claims, as these obligations will be fulfilled under a Chapter 11 going concern plan of reorganization.

 

Pre-petition general unsecured claims — includes $14,006,118 due to DecisionLink, Inc. (Chapter 11 case Nbr. 01-22706), the sole owner of FCI, and $108,446 due to affiliated companies.

 

END

 

11