UNITED STATES DEPARTMENT OF JUSTICE

OFFICE OF THE UNITED STATES TRUSTEE

CENTRAL DISTRICT OF CALIFORNIA

In Re:			CHAPTER 11 (BUSINESS)
ENIVEL, INC.
			Case Number:	8:10-bk-12735-RK
			Operating Report Number:	7
		Debtor(s).	For the Month Ending:	9/30/2010
	I. CASH RECEIPTS AND DISBURSEMENTS
	A. (GENERAL ACCOUNT)
1.	TOTAL RECEIPTS PER ALL PRIOR GENERAL ACCOUNT REPORTS			3,705,704.51
2.	LESS:  TOTAL DISBURSEMENTS PER ALL PRIOR GENERAL ACCOUNT REPORTS			3,642,835.41
3.	BEGINNING BALANCE:			62,869.10
4.	RECEIPTS DURING CURRENT PERIOD:
	Accounts Receivable - Post-filing		488,692.81
	Accounts Receivable - Pre-filing		0.00
	General Sales		0.00
	Other (Specify)	Trfs from Other DIP Accts	167,000.00
	Other (Specify)		0.00
	TOTAL RECEIPTS THIS PERIOD:			655,692.81
5.	BALANCE:			718,561.91
6.	LESS: TOTAL DISBURSEMENTS DURING CURRENT PERIOD
	Transfers to Other DIP Accounts (from page 2)		373,795.00
	Disbursements (from page 2)		306,997.50
	TOTAL DISBURSEMENTS THIS PERIOD:			680,792.50
7.	ENDING BALANCE:			37,769.41
8.	General Account Number(s):		BOH: 0007-050151, 0028-039131
			FHB: 46-019156
	Depository Name & Location:		Bank of Hawaii, 1617 Dillingham Blvd
			Honolulu, HI  96817
			First Hawaiian Bank, 120 Sand Island Access Rd
			Honolulu, HI  96819

Page 1 of 16

TOTAL DISBURSEMENTS FROM GENERAL ACCOUNT FOR CURRENT PERIOD

Date mm/dd/yyyy	Check Number	Payee	Purpose	Amount Transferred		Amount Disbursed		Total Disbursements
September 2010		See Exhibit I for details	September disbursements				306,997.50		306,997.50
September 2010		See Exhibit I for details	September transfers		373,795.00				373,795.00
									-
									-
									-
									-
									-
									-
									-
									-
									-
									-
									-
									-
									-
									-
									-
									-
									-
									-
									-
									-
									-
									-
									-
									-
									-
									-
									-
									-
									-
									-
									-
									-
									-
									-
									-
									-
									-
									-
									-
									-
									-
									-
									-
									-
									-
									-
									-
									-
									-
									-
									-
									-
									-
									-
									-
			TOTAL DISBURSEMENTS THIS PERIOD:		373,795.00		306,997.50	$	680,792.50

Page 2 of 16

GENERAL ACCOUNT

BANK RECONCILIATION

	Bank Statement Date:	9/30/2010	Balance on Statement:		$	59,952.00
Plus deposits in transit (a):
		Deposit Date	Deposit Amount
	Deposits from BOH Acc #007-050151 are set
	forth on Exhibit II and total $1,163.03			1,163.03	See Exhibit II
	Deposits from FHB Acc #46-019156 are set
	forth on Exhibit III and total $12,643.20			12,808.44	See Exhibit III
TOTAL DEPOSITS IN TRANSIT						13,971.47
Less Outstanding Checks (a):
	Check Number	Check Date	Check Amount
	Checks from BOH Acc #007-050151 are set
	forth on Exhibit IV and total $18,831.56			18,831.56	See Exhibit IV
	Checks from FHB Acc #46-019156 are set
	forth on Exhibit V and total $17,322.50			17,322.50	See Exhibit V
TOTAL OUTSTANDING CHECKS:						36,154.06
Bank statement Adjustments:
Explanation of Adjustments-
Unreconciled difference.
ADJUSTED BANK BALANCE:					$	37,769.41

Page 3 of 16

I. CASH RECEIPTS AND DISBURSEMENTS

B. (PAYROLL ACCOUNT)

1.   TOTAL RECEIPTS PER ALL PRIOR PAYROLL ACCOUNT REPORTS		1,100,496.79
2. LESS: TOTAL DISBURSEMENTS PER ALL PRIOR PAYROLL		1,100,323.06
ACCOUNT REPORTS
3.   BEGINNING BALANCE:		173.73
4.   RECEIPTS DURING CURRENT PERIOD:		205,100.00
(Transferred from General Account)
5.   BALANCE:		205,273.73
6.   LESS: TOTAL DISBURSEMENTS DURING CURRENT PERIOD
TOTAL DISBURSEMENTS THIS PERIOD:		205,290.60
7.   ENDING BALANCE:		(16.87	)
8.   PAYROLL Account Number(s):	01-198254
Depository Name & Location:	First Hawaiian Bank
	120 Sand Island Access Rd
	Honolulu, HI 96819

Page 4 of 16

TOTAL DISBURSEMENTS FROM PAYROLL ACCOUNT FOR CURRENT PERIOD

Date mm/dd/yyyy	Check Number	Payee	Purpose	Amount
September 2010		See Exhibit VI for details	Payroll	205,290.60
			TOTAL DISBURSEMENTS THIS PERIOD:	205,290.60

 

Page 5 of 16

PAYROLL ACCOUNT

BANK RECONCILIATION

	Bank Statement Date:	9/30/2010	Balance on Statement:	$	38,192.24
Plus deposits in transit (a):
		Deposit Date	Deposit Amount
TOTAL DEPOSITS IN TRANSIT					0.00
Less Outstanding Checks (a):
	Check Number	Check Date	Check Amount
	Checks from FHB Acc #01-198254 are set
	forth on Exhibit VII and total $38,209.11		38,209.11		See Exibit VII
TOTAL OUTSTANDING CHECKS:					38,209.11
Bank statement Adjustments:					0.00
Explanation of Adjustments-
Reclass negative book balance to AP.
ADJUSTED BANK BALANCE:				$	(16.87)

Page 6 of 16

I.  CASH RECEIPTS AND DISBURSEMENTS

C. (TAX ACCOUNT)

1.   TOTAL RECEIPTS PER ALL PRIOR TAX ACCOUNT REPORTS		0.00
2.   LESS:  TOTAL DISBURSEMENTS PER ALL PRIOR TAX ACCOUNT REPORTS
3.   BEGINNING BALANCE:		0.00
4.   RECEIPTS DURING CURRENT PERIOD:
(Transferred from General Account)
5.   BALANCE:		0.00
6.   LESS: TOTAL DISBURSEMENTS DURING CURRENT PERIOD
TOTAL DISBURSEMENTS THIS PERIOD:		0.00
7.   ENDING BALANCE:		0.00
8. TAX Account Number(s):	NONE
Depository Name & Location:

Page 7 of 16

TOTAL DISBURSEMENTS FROM TAX ACCOUNT FOR CURRENT PERIOD

Date mm/dd/yyyy	Check Number	Payee	Purpose	Amount
		NONE
			TOTAL DISBURSEMENTS THIS PERIOD:	0.00

 

Page 8 of 16

TAX ACCOUNT

BANK RECONCILIATION

Bank Statement Date: NONE Balance on Statement:

Plus deposits in transit (a):

		Deposit Date	Deposit Amount
TOTAL DEPOSITS IN TRANSIT					0.00
Less Outstanding Checks (a):
	Check Number	Check Date	Check Amount
TOTAL OUTSTANDING CHECKS:					0.00
Bank statement Adjustments:
Explanation of Adjustments-
ADJUSTED BANK BALANCE:				$	0.00

Page 9 of 16

I. D SUMMARY SCHEDULE OF CASH

ENDING BALANCES FOR THE PERIOD:

		General Account:	37,769.41
		Payroll Account:	(16.87	)
		Tax Account:	0.00
Other Accounts:	NONE		0.00
			0.00
			0.00
Other Monies:	NONE		0.00
	Petty Cash (from below):		6,185.00
TOTAL CASH AVAILABLE:					43,937.54

Petty Cash Transactions:

Date	Purpose	Amount
3/31/2010	Beginning balance	6,787.67
5/31/2010	Three months of petty cash disbursements at	(590.00	)
	main office and 15 stores on supplies, fuel, minor
	repairs and small cash transactions. In the past
	petty cash was reconciled approximately every
	3 to 4 months, going forward, the Debtor will be
	reocnciling monthly.
9/30/2010	Office Supplies	(12.67	)
TOTAL PETTY CASH TRANSACTIONS:				6,185.00

Page 10 of 16

II.  STATUS OF PAYMENTS TO SECURED CREDITORS, LESSORS

AND OTHER PARTIES TO EXECUTORY CONTRACTS

Creditor, Lessor, Etc.	Frequency of Payments (Mo/Qtr)	Amount of Payment		Post-Petition  payments not made (Number)		Total Due
Setal and related entities (secured creditors)(FN1)	N/A.  Debt matured pre-petition		N/A		N/A
De Lage Landen-Equip Lease	Monthly		277.00		2		554.00
De Lage Landen-Equip Lease	Monthly		277.00		2		554.00
Axis-Equipment Lease	Monthly		642.00		2		1,284.00
Direct Capital- Equip Lease	Monthly		1,275.00		2		2,550.00
First Hawaiian Bank-Secured Note	Monthly		6,655.05		7		46,585.35
Rhoton Family Trust dated 5/8/00	N/A.  Debt matured pre-petition		N/A		N/A
Kaimana Ventures Ltd. - Landlord	Monthly		1,751.83		0		0.00
Bishop Square Associates - Landlord	Monthly		1,238.00		0		0.00
Duesenberg Investment Co.  - Landlord	Monthly		1,157.00		0		0.00
Pacific Guardian Center - Landlord	Monthly		390.19		0		0.00
Tanaka Properties, LLC - Landlord - HI Plant (FN2)	Monthly		30,286.17		4		130,554.42
See attached schedule for remaining leases				TOTAL DUE:			202,169.77

(FN1) - All of the Debtors are jointly and severally liable for Setal debt, which for convenience is listed in detail on the Monthly report for U.S. Dry Cleaning Services

(FN2)  This lease has been renegotiated.  The Debtor and landlord agree that all payments will be made according to the completied and executed documents.

III. TAX LIABILITIES

FOR THE REPORTING PERIOD:

Gross Sales Subject to Sales Tax:	556,871.99
Total Wages Paid:	254,682.20

		Total Post-Petition Amounts Owing		Amount Delinquent		Date Delinquent Amount Due
(FN3)	Federal Withholding		0.00		0.00
(FN3)	State Withholding		0.00		0.00
(FN3)	FICA- Employer's Share		0.00		0.00
(FN3)	FICA- Employee's Share		0.00		0.00
(FN3)	Federal Unemployment		0.00		0.00
	Sales and Use		6,496.59		0.00
	Real Property		0.00		0.00
Other:	State Unemployment (FN3)		0.00		0.00
	TOTAL:		6,496.59		0.00

(FN3) - The Debtor uses a payroll service that makes pre-funded payroll tax payments directly to the taxing authorities

 

Page 11 of 16

II.  STATUS OF PAYMENTS TO SECURED CREDITORS, LESSORS

AND OTHER PARTIES TO EXECUTORY CONTRACTS

(CONTINUED)

Creditor, Lessor, Etc.	Frequency of Payments (Mo/Qtr)	Amount of Payment		Post-Petition payments not made  (Number)		Total Due
Trustees of the Estate of Bernice Pauahi Bishop	Monthly		2,381.60		0		0.00
Manoa Marketplace, LLC	Monthly		2,554.00		0		0.00
Kahala Center Company	Monthly		3,622.00		0		0.00
WCSC, LLC	Monthly		1,806.00		0		0.00
TIAA Realty, Inc.	Monthly		2,282.00		0		0.00
Fort Street Investment Corp.	Monthly		4,080.00		0		0.00
Kahala Center Company	Monthly		8,133.34		0		0.00
Twenty First Technologies Corp.	Monthly		3,178.00		0		0.00
Victoria Ward, Limited	Monthly		6,264.00		0		0.00
Manana CDIT, LLC	Monthly		6,319.00		0		0.00
Vision Windward 1, LLC-Rejected Lease (FN1)	Monthly		4,537.00		3		13,611.00
Waimalu Plaza Co.-Rejected Lease (FN1)	Monthly		2,159.00		3		6,477.00

(FN1) - These two leases were rejected by the Debtor at the end of May 2010.  The Debtor owes lease payments for March, April and May 2010

 

Page 11a of 16

IV.  AGING OF ACCOUNTS PAYABLE AND RECEIVABLE

	Accounts Payable	Accounts Receivable
	Post-Petition	Pre-Petition	Post-Petition
30 days or less	56,106.42	0.00	373,975.56
31 - 60 days	29,407.71	0.00	38,054.33
61 - 90 days	28,198.78	0.00	20,461.37
91 - 120 days	33,629.75	0.00	5,128.59
Over 120 days	22,787.17	0.00	96,308.56
TOTAL:	170,129.83	0.00	533,928.41

V. INSURANCE COVERAGE

	(FN1)	Name of Carrier	Amount of Coverage	Policy Expiration Date	Premium Paid Through (Date)
	Liability	Argo	1,000,000	5/31/2011	9/30/2010
	Medical	Argo	5,000	5/31/2011	9/30/2010
	Product	Argo	2,000,000	5/31/2011	9/30/2010
	Fire	Argo	50,000	5/31/2011	9/30/2010
Others:	Health (FN2)	HMAA	Varies		9/30/2010

VI.  UNITED STATES TRUSTEE QUARTERLY FEES

(TOTAL PAYMENTS)

Quarterly Period Ending (Date)	Total Disbursements		Quarterly Fees		Date Paid	Amount Paid		Quarterly Fees  Still Owing
3/31/2010		538,591.86		4,875.00	5/11/10		4,875.00		0.00
6/30/2010		2,344,189.30		9,750.00	7/30/10		9,750.00		0.00
9/30/2010		2,746,460.41		9,750.00					9,750.00
									0.00
									0.00
									0.00
									0.00
									0.00
									0.00
									0.00
									0.00
									0.00
									0.00
									0.00
				24,375.00			14,625.00		9,750.00

(FN1) The debtor believes the amount due for insurance, except for health, is $0 based on the amount of credits due from the carrier primarily from work compensation insurance overpayments. The Debtor's insurance carrier disputes this and the Debtors are in the process of negotiating with the carrier.

(FN2)The health insurance is paid current at the beginning of each month.

 

Page 12 of 16

VII SCHEDULE OF COMPENSATION PAID TO INSIDERS

Name of Insider	Date of Order Authorizing Compensation	Authorized Gross Compensation		Gross Compensation Paid  During the Month
Michael Drace	July 2010		19,450.00		19,450.00

VIII.  SCHEDULE OF OTHER AMOUNTS PAID TO INSIDERS

Name of Insider	Date of Order Authorizing Compensation	Description	Amount Paid During the Month
NONE

Page 13 of 16

IX. PROFIT AND LOSS STATEMENT

(ACCRUAL BASIS ONLY)
 

	Current Month			Cumulative Post-Petition
Sales/Revenue:
Gross Sales/Revenue		556,871.99			4,103,030.21
Less: Returns/Discounts		83,489.97			673,118.67
Net Sales/Revenue		473,382.02			3,429,911.54
Cost of Goods Sold:
Beginning Inventory at cost		0.00			0.00
Purchases		25,632.79			168,420.60
Less: Ending Inventory at cost		0.00			0.00
Cost of Goods Sold (COGS)		25,632.79			168,420.60
Gross Profit		447,749.23			3,261,490.94
Other Operating Income (Itemize)		0.00			0.00
Operating Expenses:
Payroll - Insiders		19,450.00			58,350.00
Payroll - Other Employees		235,232.20			1,682,062.19
Payroll Taxes		18,634.43			182,056.79
Other Taxes (Itemize)		0.00			1,402.12
Depreciation and Amortization		21,820.34			126,319.32
Rent Expense - Real Property		74,833.65			526,191.78
Lease Expense - Personal Property		0.00			29,988.29
Insurance		5,310.99			48,339.35
Real Property Taxes		0.00			0.00
Telephone and Utilities		44,915.89			220,602.03
Repairs and Maintenance		6,902.73			21,383.25
Travel and Entertainment (Itemize)		0.00			1,518.25
Miscellaneous Operating Expenses (Itemize)		49,867.99			362,008.65
Total Operating Expenses		476,968.22			3,260,222.02
Net Gain/(Loss) from Operations		(29,218.99	)		1,268.92
Non-Operating Income:
Interest Income		183.23			1,086.49
Net Gain on Sale of Assets (Itemize)		0.00			0.00
Other (Itemize)		4,437.07			10,000.04
Total Non-Operating income		4,620.30			11,086.53
Non-Operating Expenses:
Interest Expense		17,694.69			26,228.91
Legal and Professional (Itemize)		0.00			17,285.74
Other (Itemize)		15,000.00			164,547.46
Total Non-Operating Expenses		32,694.69			208,062.11
NET INCOME/(LOSS)		(57,293.38	)		(195,706.66	)

Page 14 of 16

X. BALANCE SHEET

(ACCRUAL BASIS ONLY)

	Current Month End
ASSETS
Current Assets:
Unrestricted Cash		43,937.54
Restricted Cash		0.00
Accounts Receivable		533,928.41
Inventory		0.00
Notes Receivable		0.00
Prepaid Expenses		78,314.50
Other (Itemize)		110,707.81
Total Current Assets				766,888.26
Property, Plant, and Equipment		5,465,283.05
Accumulated Depreciation/Depletion		(3,999,750.80	)
Net Property, Plant, and Equipment				1,465,532.25
Other Assets (Net of Amortization):
Due from Insiders		0.00
Other (Itemize)		4,531,649.88
Total Other Assets				4,531,649.88
TOTAL ASSETS				6,764,070.39
LIABILITIES
Post-petition Liabilities:
Accounts Payable		170,129.83
Taxes Payable		5,825.14
Notes Payable		0.00
Professional fees		0.00
Secured Debt		0.00
Other (Itemize)		67,425.99
Total Post-petition Liabilities				243,380.96
Pre-petition Liabilities:
Secured Liabilities		465,549.98
Priority Liabilities		275,341.65
Unsecured Liabilities		791,906.65
Other (Itemize)		583,817.82
Total Pre-petition Liabilities				2,116,616.10
TOTAL LIABILITIES				2,359,997.06
EQUITY:
Pre-petition Owners’ Equity		4,599,779.99
Post-petition Profit/(Loss)		(195,706.66	)
Direct Charges to Equity		0.00
TOTAL EQUITY				4,404,073.33
TOTAL LIABILITIES & EQUITY				6,764,070.39

Page 15 of 16

XI.  QUESTIONNAIRE

		No	Yes
1.	Has the debtor-in-possession made any payments on its pre-petition unsecured debt, except as have been authorized by the court?  If "Yes", explain below:	X
	N/A
		No	Yes
2.	Has the debtor-in-possession during this reporting period provided compensation or remuneration to any officers, directors, principals, or other insiders without appropriate authorization?  If "Yes", explain below:	X
	N/A
3.	State what progress was made during the reporting period toward filing a plan of reorganization
	The Debtor and its management continue to formulate the Debtor's plan of reorganization.
4.	Describe potential future developments which may have a significant impact on the case:
	There is a pending motion to appoint a chapter 11 trustee.  If that motion is granted, it would significantly impact this case.  The current hearing has been continued to December of 2010.   The Debtor (and its related entities) are in the process of attempting to raise exit financing with their investment banker, National Securities Corp.
5.	Attach copies of all Orders granting relief from the automatic stay that were entered during the reporting period.
	N/A
		No	Yes
6.	Did you receive any exempt income this month, which is not set forth in the operating report?  If "Yes", please set forth the amounts and sources of the income below.	X
	N/A
I,	Robert Lee, Chief Executive Officer
	declare under penalty of perjury that I have fully read and understood the foregoing debtor-in-possession operating report and that the information contained herein is true and complete to the best of my knowledge.

10/21/10	/s./ Robert Lee
Date	Principal for debtor-in-possession

Page 16 of 16