EX-99.2 4 v209166_ex99-2.htm Unassociated Document
 
OFFICE OF THE UNITED STATES TRUSTEE
CENTRAL DISTRICT OF CALIFORNIA
           
In Re:
   
CHAPTER 11 (BUSINESS)
 
CLEANERS CLUB ACQUISITION SUB, INC.
     
       
Case Number:
8:10-bk-12742-RK
       
Operating Report Number:
10
   
Debtor(s).
 
For the Month Ending:
12/31/2010
           
I. CASH RECEIPTS AND DISBURSEMENTS
A. (GENERAL ACCOUNT)
           
1.   TOTAL RECEIPTS PER ALL PRIOR GENERAL ACCOUNT REPORTS
924,782.58
           
2.   LESS:  TOTAL DISBURSEMENTS PER ALL PRIOR GENERAL
907,460.16
ACCOUNT REPORTS
       
           
3.   BEGINNING BALANCE:
   
17,322.42
           
4.   RECEIPTS DURING CURRENT PERIOD:
     
 
Accounts Receivable - Post-filing
 
104,587.11
 
 
Accounts Receivable - Pre-filing
 
0.00
 
 
General Sales
   
0.00
 
 
Other (Specify)
Transfers between DIPS
 
12,170.00
 
 
Other (Specify)
DIP Financing
 
15,500.36
 
           
 
TOTAL RECEIPTS THIS PERIOD:
   
132,257.47
           
5.   BALANCE:
     
149,579.89
           
6.   LESS: TOTAL DISBURSEMENTS DURING CURRENT PERIOD
 
 
Transfers to Other DIP Accounts (from page 2)
 
66,058.00
 
 
Disbursements (from page 2)
   
68,440.28
 
           
 
TOTAL DISBURSEMENTS THIS PERIOD:
   
134,498.28
           
7.   ENDING BALANCE:
     
15,081.61
           
8.
General Account Number(s):
   
870626074; 887481570
 
 
Depository Name & Location:
 
JPMorgan Chase Bank
 
       
PO Box 659754
 
       
San Antonio, TX  78265
 
 
Page 1 of 17

 
 
Date mm/dd/yyyy
Check
Number
Payee or  DIP account
Purpose
Amount
Transferred
Amount
Disbursed
Amount
December 2010
 
See Exhibit I for detail
December Disbursements
 
             68,440.28
             68,440.28
December 2010
 
See Exhibit I for detail
December Intra Debtor transfers
             60,745.00
 
             60,745.00
December 2010
 
See Exhibit I for detail
December Inter Debtor transfers
               5,313.00
 
               5,313.00
           
                          -
           
                          -
           
                          -
           
                          -
           
                          -
           
                          -
           
                          -
           
                          -
           
                          -
           
                          -
           
                          -
           
                          -
           
                          -
           
                          -
           
                          -
           
                          -
           
                          -
           
                          -
           
                          -
           
                          -
           
                          -
           
                          -
           
                          -
           
                          -
           
                          -
           
                          -
           
                          -
           
                          -
           
                          -
           
                          -
           
                          -
           
                          -
           
                          -
           
                          -
           
                          -
           
                          -
           
                          -
           
                          -
           
                          -
           
                          -
           
                          -
           
                          -
           
                          -
           
                          -
           
                          -
           
                          -
           
                          -
           
                          -
   
TOTAL DISBURSEMENTS THIS PERIOD (FN1):
66,058.00
68,440.28
$134,498.28
 
(FN1) - Transfers reported on this schedule represent two different types of non-disbursement activity.  Intra Debtor transfers are transfers between bank accounts with the same Federal Identification Number.  Inter Debtor transfers are transfers to bank accounts held by other Debtors within the same bankruptcy proceeding.
 
Page 2 of 17

 
BANK RECONCILIATION
               
 
Bank Statement Date:
 
12/31/2010
 
Balance on Statement:
 
                       19,452.44
               
Plus deposits in transit (a):
           
     
Deposit Date
 
Deposit Amount
   
 
Deposits from Chase Acc # 870626074 are set
         
 
forth on Exhibit II and total $6,329.53
   
6,329.53
 
See Exhibit II
               
               
               
TOTAL DEPOSITS IN TRANSIT
         
6,329.53
               
Less Outstanding Checks (a):
           
 
Check Number
 
Check Date
 
Check Amount
   
 
Checks from Chase Acc # 870626074 are set
           
 
forth on Exhibit III and total $10,700.36
     
10,700.36
 
See Exhibit III
 
Checks from Chase Acc # 887481570 are set
           
 
forth on Exhibit III and total $0.00
     
0.00
 
See Exhibit III
               
               
               
               
               
               
               
               
               
               
               
               
               
               
               
               
               
               
TOTAL OUTSTANDING CHECKS:
         
10,700.36
               
Bank statement Adjustments:
         
0.00
Explanation of Adjustments-
           
               
               
               
ADJUSTED BANK BALANCE:
         
15,081.61

Page 3 of 17

 
B. (PAYROLL ACCOUNT)
       
1.   TOTAL RECEIPTS PER ALL PRIOR PAYROLL ACCOUNT REPORTS
93,608.19
       
2.   LESS:  TOTAL DISBURSEMENTS PER ALL PRIOR PAYROLL
93,849.73
ACCOUNT REPORTS
     
       
3.   BEGINNING BALANCE:
   
(241.54)
       
4.   RECEIPTS DURING CURRENT PERIOD:
   
274.52
  (Transferred from General Account)
   
                  49,390.00
       
5.   BALANCE:
   
49,422.98
       
6.   LESS: TOTAL DISBURSEMENTS DURING CURRENT PERIOD
 
  TOTAL DISBURSEMENTS THIS PERIOD:
   
53,210.79
       
7.   ENDING BALANCE:
   
(3,787.81)
       
8.   PAYROLL Account Number(s):
 
887481539
 
       
  Depository Name & Location:
 
JPMorgan Chase Bank
 
   
PO Box 659754
 
   
San Antonio, TX  78265
 
       
(FN1) Funds were transferred into the account by the debtor early in January and all payroll checks cleared when presented by employees.
 
Page 4 of 17

 
 
Date
mm/dd/yyyy
Check Number
Payee
Purpose
Amount
December 2010
 
See Exhibit IV for detail
December Disbursements
53,210.79
         
         
         
         
         
         
         
         
         
         
         
         
         
         
         
         
         
         
         
         
         
         
         
         
         
         
         
         
         
         
         
         
         
         
         
         
TOTAL DISBURSEMENTS THIS PERIOD:
53,210.79
 
Page 5 of 17

 
BANK RECONCILIATION
               
 
Bank Statement Date:
 
12/31/2010
 
Balance on Statement:
 
3,401.56
               
Plus deposits in transit (a):
           
     
Deposit Date
 
Deposit Amount
   
     
N/A
       
               
               
               
               
               
TOTAL DEPOSITS IN TRANSIT
         
0.00
               
Less Outstanding Checks (a):
           
 
Check Number
 
Check Date
 
Check Amount
   
 
Checks from Chase Acc #887481539 are set
           
 
forth on Exhibit V and total $7,189.37
     
7,189.37
 
See Exhibit V
               
               
               
               
               
               
               
               
               
               
               
               
               
               
               
               
               
               
               
TOTAL OUTSTANDING CHECKS:
         
7,189.37
               
Bank statement Adjustments:
           
Explanation of Adjustments-
           
               
               
               
ADJUSTED BANK BALANCE:
         
(3,787.81)
 
Page 6 of 17

 
C. (TAX ACCOUNT)
       
1.   TOTAL RECEIPTS PER ALL PRIOR TAX ACCOUNT REPORTS
100.00
       
2.   LESS:  TOTAL DISBURSEMENTS PER ALL PRIOR TAX
48.00
ACCOUNT REPORTS
     
       
3.   BEGINNING BALANCE:
   
52.00
       
4.   RECEIPTS DURING CURRENT PERIOD:
   
25.00
  (Transferred from General Account)
     
       
5.   BALANCE:
   
77.00
                                                        
6.   LESS: TOTAL DISBURSEMENTS DURING CURRENT PERIOD
 
  TOTAL DISBURSEMENTS THIS PERIOD:
   
52.00
       
7.   ENDING BALANCE:
   
25.00
       
8.   TAX Account Number(s):
 
887481562
 
       
  Depository Name & Location:
 
JPMorgan Chase Bank
 
   
PO Box 659754
 
   
San Antonio, TX  78265
 
 
Page 7 of 17


TOTAL DISBURSEMENTS FROM TAX ACCOUNT FOR CURRENT PERIOD
 
Date
mm/dd/yyyy
Check
Number
Payee
Purpose
Amount
12/22/2010
211
 
Transfer from Tax acct to Ops acct
40.00
12/31/2010
   
Service Charge
12.00
         
         
         
         
         
         
         
         
         
         
         
         
         
         
         
         
         
         
         
         
         
         
         
         
         
         
         
         
         
         
         
         
         
         
     
TOTAL DISBURSEMENTS THIS PERIOD:
52.00
 
Page 8 of 17

 
TAX ACCOUNT
BANK RECONCILIATION
               
 
Bank Statement Date:
 
12/31/2010
 
Balance on Statement:
 
25.00
               
Plus deposits in transit:
           
     
Deposit Date
 
Deposit Amount
   
     
N/A
       
               
               
               
               
               
TOTAL DEPOSITS IN TRANSIT
         
0.00
               
Less Outstanding Checks:
           
 
Check Number
 
Check Date
 
Check Amount
   
     
N/A
       
               
               
               
               
               
               
               
               
               
               
               
               
               
               
               
               
               
               
               
               
TOTAL OUTSTANDING CHECKS:
         
0.00
               
Bank statement Adjustments:
           
Explanation of Adjustments-
           
               
               
               
ADJUSTED BANK BALANCE:
         
25.00
 
Page 9 of 17

 
               
ENDING BALANCES FOR THE PERIOD:
       
               
     
General Account:
 
15,081.61
   
     
Payroll Account:
 
(3,787.81)
   
     
Tax Account:
 
25.00
   
Other Accounts:
 
NONE
   
0.00
   
         
0.00
   
         
0.00
   
Other Monies:
 
NONE
   
0.00
   
     
Petty Cash (from below):
 
600.00
   
               
TOTAL CASH AVAILABLE:
       
11,918.80
               
Petty Cash Transactions:
         
Date
 
Purpose
   
Amount
   
3/31/2010
 
Beginning balance
   
                2,800.27
   
6/30/2010
 
Petty cash expenditures including office supplies, small
 
               (2,200.27)
   
   
repairs, fuel expenses and COD transactions
       
               
               
               
               
               
               
               
               
               
               
               
               
               
               
               
               
               
               
               
               
TOTAL PETTY CASH TRANSACTIONS:
     
600.00
 
Page 10 of 17

 
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
 
Butler Capital (FN2)
Monthly
1,715.48
0
0.00
Butler Capital (FN3)
Monthly
785.45
0
0.00
GE Capital (FN4)
Monthly
830.44
9
7,473.96
GMAC (FN4)
Monthly
492.29
9
4,430.61
Leaf (FN5)
Monthly
1,715.48
0
0.00
Chrysler
Monthly
801.39
0
0.00
Canon (FN6)
Monthly
265.00
8
2,120.00
Mountain Gate-Corona, LP
Monthly
3,914.80
0
0.00
Orangecrest Partners, LLC
Monthly
2,035.00
0
0.00
Summit Heights Center, LP
Monthly
2,992.00
0
0.00
LHC Morningside Marketplace, LLC
Monthly
3,440.48
0
0.00
         
** See attached schedule for remaining leases
 
TOTAL DUE:
35,291.89
(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 loan has been renegotiated.  The Debtor and creditor agreed to $9,999.84 to be paid over twenty-four months, beginning December 1, 2010.  All payments will be made according to the completed and executed documents.  There are no post petition payments that have not been made.
(FN3) - This loan has been renegotiated.  The Debtor and creditor agreed to $10,000.08 to be paid over twenty-four months, beginning December 1, 2010.  All payments will be made according to the completed and executed documents.  There are no post petition payments that have not been made.
(FN4) - The Debtor is currently negotiating adequate protection payments on these loans.
(FN5) - This loan has been renegotiated.  Thee Debtor and creditor agreed to $10,000.00 to be paid over twelve monthly payments, beginning December 15, 2010.
(FN6) - The Debtor is currently renegotiating payments on this lease.
         
III. TAX LIABILITIES
         
   
Gross Sales Subject to Sales Tax:
0.00
   
Total Wages Paid:
42,326.76
         
   
Total Post-Petition
Amounts Owing
Amount
Delinquent
Date Delinquent
Amount Due
(FN7) 
Federal Withholding
1,399.38
1,399.38
3/31/2010
(FN7) 
State Withholding
753.14
753.14
3/31/2010
(FN7) 
FICA- Employer's Share
2,915.40
2,915.40
3/31/2010
(FN7) 
FICA- Employee's Share
2,915.40
2,915.40
3/31/2010
(FN7) 
Federal Unemployment
259.25
259.25
3/31/2010
 
Sales and Use
NA
NA
 
 
Real Property
0.00
0.00
 
Other: 
State Unemployment (FN7)
2,172.21
2,172.21
3/31/2010
 
TOTAL:
10,414.78
10,414.78
 
         
(FN7) - The Debtors discovered in November that payroll taxes for certain entities were not paid for the month of March 2010.  The Debtors now use a payroll service that makes pre-funded payroll tax payments directly to the taxing authorities.  The only delinquent amounts are from March 2010.
 
Page 11 of 17


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
Cloverdale Marketplace, LLC
Monthly
3,120.00
0
0.00
Trimark/Hughes Corona Valley, LLC
Monthly
5,186.00
0
0.00
Biltmore Riverside I, LLC
Monthly
                4,476.28
0
0.00
Heritage Village, LLC-Rejected Lease
Monthly
                2,261.95
0
0.00
Sierra Lakes Village, LLC-Rejected Lease (FN1)
Monthly
5,316.83
4
21,267.32
         
 
(FN1) - This lease was rejected by the Debtor at the end of June 2010.  The Debtor owes lease admin payments for March, April, May and June 2010.
 
Page 12 of 17

 
 
             
     
Accounts Payable
Accounts Receivable
 
     
Post-Petition
Pre-Petition
Post-Petition
 
   
30 days or less
10,740.87
0.00
36,448.78
 
   
31 - 60 days
2,732.79
0.00
0.00
 
   
61 - 90 days
1,746.04
0.00
31.44
 
   
91 - 120 days
0.00
0.00
817.67
 
   
Over 120 days
3,044.61
0.00
0.00
 
   
TOTAL:
18,264.31
0.00
37,297.89
 
             
V. INSURANCE COVERAGE
 
             
   
Name of Carrier
Amount of
Coverage
Policy Expiration
Date
Premium Paid
Through (Date)
 
 
Workers Compensation
Argonaut Great Central
Compulsory
6/1/2011
6/1/2011
*
 
Automobile
Argonaut Great Central
1,000,000
2/14/2011
2/14/2011
*
 
Umbrella
Argonaut Great Central
1,000,000
2/14/2011
2/14/2011
*
Others:
BOP
Argonaut Great Central
Included
2/14/2011
2/14/2011
*
             
* The premiums have been paid through the policy term.  Premium financing payments are due in 4 monthly payments of $7,965.
 
             
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
1,111.48
325.00
5/11/10
325.00
0.00 
 
6/30/2010
102,173.31
975.00
7/30/10
1,625.00
(650.00)
 
9/30/2010
192,772.89
1,625.00
10/26/10
4,875.00
(3,250.00)
 
12/31/2010
364,607.42
4,875.00
Previous overpayments applied
4,875.00 
 
             
             
             
             
             
             
             
             
             
(FN1)
 
7,800.00
 
6,825.00
975.00
 
             
(FN1) - Pursuant to discussion with the Office of the United States Trustee, the Total Disbursements amounts for the previous quarters have been restated to reflect only disbursements from the Debtors' bankruptcy estates (and not inter and intra company transfers).  Inter and intra company transfers have been eliminated to show only true disbursements leaving the bankruptcy estates.  The relating Quarterly Fees have been restated, accordingly.
 
 
Page 13 of 17

 
VII SCHEDULE OF COMPENSATION PAID TO INSIDERS
       
Name of Insider
Date of Order
Authorizing
Compensation
Authorized Gross Compensation
Gross
Compensation Paid
During the Month
NONE
     
       
       
       
       
       
       
       
       
       
       
       
       
       
       
       
       
VIII.  SCHEDULE OF OTHER AMOUNTS PAID TO INSIDERS
       
Name of Insider
Date of Order
Authorizing
Compensation
Description
Amount Paid
During the Month
NONE
     
       
       
       
       
       
       
       
       
       
       
       
       
       
       
       
 
Page 14 of 17

 
IX. PROFIT AND LOSS STATEMENT
(ACCRUAL BASIS ONLY)

           
     
Current Month
 
Cumulative Post-Petition
Sales/Revenue:
     
 
Gross Sales/Revenue
85,359.77
 
1,082,156.49
 
Less: Returns/Discounts
165.34
 
11,199.19
   
Net Sales/Revenue
85,194.43
 
1,070,957.30
           
Cost of Goods Sold:
     
 
Beginning Inventory at cost
0.00
 
0.00
 
Purchases
6,634.78
 
85,255.42
 
Less: Ending Inventory at cost
0.00
 
0.00
   
Cost of Goods Sold (COGS)
6,634.78
 
85,255.42
           
Gross Profit
78,559.65
 
985,701.88
           
 
Other Operating Income (Itemize)
0.00
 
0.00
           
Operating Expenses:
     
 
Payroll - Insiders
0.00
 
0.00
 
Payroll - Other Employees
42,326.76
 
602,342.55
 
Payroll Taxes
3,235.88
 
60,145.12
 
Other Taxes (Itemize)
84.50
 
5,187.72
 
Depreciation and Amortization
5,509.79
 
54,730.56
 
Rent Expense - Real Property
14,698.76
 
217,704.67
 
Lease Expense - Personal Property
811.07
 
6,468.14
 
Insurance
6,469.50
 
60,996.86
 
Real Property Taxes
0.00
 
0.00
 
Telephone and Utilities
7,850.03
 
74,164.91
 
Repairs and Maintenance
653.39
 
20,161.98
 
Travel and Entertainment (Itemize)
0.00
 
0.00
 
Miscellaneous Operating Expenses (Itemize)
6,838.52
 
92,223.35
   
Total Operating Expenses
88,478.20
 
1,194,125.86
           
   
Net Gain/(Loss) from Operations
(9,918.55)
 
(208,423.98)
           
Non-Operating Income:
     
 
Interest Income
0.00
 
0.00
 
Net Gain on Sale of Assets (Itemize)
0.00
 
2,000.00
 
Other (Itemize)
0.00
 
0.00
   
Total Non-Operating income
0.00
 
2,000.00
           
Non-Operating Expenses:
     
 
Interest Expense
0.00
 
1,559.62
 
Legal and Professional (Itemize)
0.00
 
6,825.00
 
Other (Itemize)
5,950.00
 
65,279.52
   
Total Non-Operating Expenses
5,950.00
 
73,664.14
           
NET INCOME/(LOSS)
(15,868.55)
 
(280,088.12)
    
Page 15 of 17


(ACCRUAL BASIS ONLY)
     
Current Month End
   
ASSETS
     
 
Current Assets:
     
 
Unrestricted Cash
11,918.80
 
 
 
Restricted Cash
0.00
   
 
Accounts Receivable
37,297.89
 
 
 
Inventory
0.00
   
 
Notes Receivable
0.00
   
 
Prepaid Expenses
15,337.50
   
 
Other (Itemize)
0.00
   
   
Total Current Assets
   
64,554.19
           
Property, Plant, and Equipment
714,015.23
   
Accumulated Depreciation/Depletion
(214,193.47)
   
         
499,821.76
           
Other Assets (Net of Amortization):
     
 
Due from Insiders
0.00
   
 
Other (Itemize)
3,793.66
   
   
Total Other Assets
   
3,793.66
           
TOTAL ASSETS
   
568,169.61
           
LIABILITIES
     
Post-petition Liabilities:
     
 
Accounts Payable
18,264.31
 
 
 
Taxes Payable
10,414.78
   
 
Notes Payable
0.00
   
 
Professional fees
0.00
   
 
Secured Debt
0.00
   
 
Other (Itemize)
360,911.65
   
   
Total Post-petition Liabilities
   
389,590.74
           
Pre-petition Liabilities:
     
 
Secured Liabilities
62,959.23
   
 
Priority Liabilities
23,080.75
   
 
Unsecured Liabilities
641,100.70
   
 
Other (Itemize)
0.00
   
   
Total Pre-petition Liabilities
   
727,140.68
           
TOTAL LIABILITIES
   
1,116,731.42
           
EQUITY:
     
 
Pre-petition Owners’ Equity
(268,473.69)
   
 
Post-petition Profit/(Loss)
(280,088.12)
   
 
Direct Charges to Equity
0.00
   
TOTAL EQUITY
   
(548,561.81)
           
TOTAL LIABILITIES & EQUITY
   
568,169.61
 
Page 16 of 17

 
         
   
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 Debtors and their management finalized the Debtors' Chapter 11 plan of reorganization and disclosure statement in December.  The Debtors filed their plan and disclosure statement on January 3, 2011.  A hearing on approval of the disclosure statement is set for February 9, 2011.
     
         
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 April 2011.   The Debtor (and its related entities) are in the process of attempting to raise exit financing with their investment banker, Provident Group.
     
         
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.
     
 
1-20-11
 
 
Date
 
Principal for debtor-in-possession
 
Page 17 of 17