EXHIBIT 99.1
The Grand Union Company Case No. 00-39613 (NW)
----------------------- -------------
Debtor
<TABLE>
<CAPTION>
----------------------------------------------------------------------------------------------------------------------
REVENUES Period 7 12 days ended
October 14, 2000
----------------------------------------------------------------------------------------------------------------------
<S> <C> <C>
Gross Revenues 145,544 62,376
----------------------------------------------------------------------------------------------------------------------
Less: Returns and Allowances - -
----------------------------------------------------------------------------------------------------------------------
Net Revenue 145,544 62,376
----------------------------------------------------------------------------------------------------------------------
COST OF GOODS SOLD
----------------------------------------------------------------------------------------------------------------------
Beginning Inventory 118,671 116,875
----------------------------------------------------------------------------------------------------------------------
Add: Purchases 85,008 36,432
----------------------------------------------------------------------------------------------------------------------
Add: Cost of Labor
----------------------------------------------------------------------------------------------------------------------
Add: Other Costs (attach schedule) 1,999 857
----------------------------------------------------------------------------------------------------------------------
Less: Ending Inventory 115,530 115,530
----------------------------------------------------------------------------------------------------------------------
Cost of Goods Sold 107,849 46,221
----------------------------------------------------------------------------------------------------------------------
Gross Profit 37,695 16,155
----------------------------------------------------------------------------------------------------------------------
OPERATING EXPENSES
----------------------------------------------------------------------------------------------------------------------
Advertising 1,561 669
----------------------------------------------------------------------------------------------------------------------
Auto and Truck Expense - -
----------------------------------------------------------------------------------------------------------------------
Bad Debts - -
----------------------------------------------------------------------------------------------------------------------
Contributions - -
----------------------------------------------------------------------------------------------------------------------
Employee Benefits Programs 2,770 1,187
----------------------------------------------------------------------------------------------------------------------
Insider Compensation - -
----------------------------------------------------------------------------------------------------------------------
Insurance 1,646 706
----------------------------------------------------------------------------------------------------------------------
Management Fees/Bonuses 102 44
----------------------------------------------------------------------------------------------------------------------
Office Expense - -
----------------------------------------------------------------------------------------------------------------------
Pension & Profit-Sharing Plans 197 85
----------------------------------------------------------------------------------------------------------------------
Repairs and Maintenance 1,937 830
----------------------------------------------------------------------------------------------------------------------
Rent and Lease Expense 3,839 1,645
----------------------------------------------------------------------------------------------------------------------
Salaries/Commissions/Fees 17,700 7,586
----------------------------------------------------------------------------------------------------------------------
Supplies 1,043 447
----------------------------------------------------------------------------------------------------------------------
Taxes-Payroll 1,447 620
----------------------------------------------------------------------------------------------------------------------
Taxes-Real Estate 879 377
----------------------------------------------------------------------------------------------------------------------
Taxes-Other - -
----------------------------------------------------------------------------------------------------------------------
Travel and Entertainment - -
----------------------------------------------------------------------------------------------------------------------
Utilities 3,962 1,698
----------------------------------------------------------------------------------------------------------------------
Other (attach schedule) 4,294 1,840
----------------------------------------------------------------------------------------------------------------------
Total Operating Expenses Before Depreciation 41,376 17,733
----------------------------------------------------------------------------------------------------------------------
Depreciation/Depletion/Amortization 142,819 1,327
----------------------------------------------------------------------------------------------------------------------
Net Profit (Loss) Before Other Income & Expenses (146,500) (2,905)
----------------------------------------------------------------------------------------------------------------------
OTHER INCOME AND EXPENSES
----------------------------------------------------------------------------------------------------------------------
Other Income (attach schedule) - -
----------------------------------------------------------------------------------------------------------------------
Interest Expense 4,107 1,760
----------------------------------------------------------------------------------------------------------------------
Other Expense (attach schedule) 2,701 1,157
----------------------------------------------------------------------------------------------------------------------
Net Profit (Loss) Before Reorganization Items (154,970) (5,823)
----------------------------------------------------------------------------------------------------------------------
REORGANIZATION ITEMS
----------------------------------------------------------------------------------------------------------------------
Professional Fees - -
----------------------------------------------------------------------------------------------------------------------
U.S. Trustee Quarterly Fees - -
----------------------------------------------------------------------------------------------------------------------
Interest Earned on Accumulated Cash from Chapter 11 (see continuation sheet) - -
----------------------------------------------------------------------------------------------------------------------
Gain (Loss) from Sale of Equipment - -
----------------------------------------------------------------------------------------------------------------------
Other Reorganization Expenses (attach schedule) 1,662 713
----------------------------------------------------------------------------------------------------------------------
Total Reorganization Expenses - -
----------------------------------------------------------------------------------------------------------------------
Income Taxes - -
----------------------------------------------------------------------------------------------------------------------
Net Profit (Loss) (136,961) (6,535)
----------------------------------------------------------------------------------------------------------------------
</TABLE>
* "Insider" is defined in 11 U.S.C. Section 101(31)
5
<PAGE>
The Grand Union Company Case No. 00-39613 (NW)
----------------------- -------------
Debtor
-----------------------------------------------------------------------------
OTHER OPERATING EXPENSES Period 7 12 days ended
October 14, 2000
-----------------------------------------------------------------------------
CHARGE CARD EXPENSE 551 236
OTHER OPERATING EXPENSES - -
LIGHT REPAIRS & LAMP REPLACE 107 46
STORE DISBURSEMENTS 86 37
PENALTIES & FINES 15 6
BAD CHECKS 139 60
PREMISE SECURITY 105 45
LAUNDRY 52 22
CASH (OVER) SHORT 51 22
REFRIGERATION & WATER DAMAGE - -
EQUIPMENT RENTAL 28 12
CASUALTY LOSS 124 53
SIGNS - -
EXTERMINATING 9 4
SHOPPING CARTS 7 3
MISCELLANEOUS INCOME (253) (108)
BANK SERVICE CHG/ARMORED CAR 261 112
CUSTOMER SERVICE CHARGES (7) (3)
OTHER 149 64
--------- ---------
TOTAL OTHER OPERATING EXPENSE 872 374
--------- ---------
CAPITAL PROJECT EXPENSE 0 0
CORPORATE ADMIN EXPENSE 2,673 1,145
GRAND PROPERTIES 149 64
GRAND VIDEO - -
CORPORATE COMMISSARY - -
PRE-OPEN EXPENSE - -
CLOSED STORE EXPENSE 49 21
TECHNOLOGY INITIATIVES - -
MANAGEMENT FEE - -
SUNDRY - -
--------- ---------
TOTAL OTHER OPERATING EXPENSES 4,294 1,840
========= =========
6
<PAGE>
The Grand Union Company Case No. 00-39613 (NW)
----------------------- -------------
Debtor
---------------------------------------------------------------------------
OTHER COSTS OF GOODS SOLD Period 7 12 days ended
October 14, 2000
---------------------------------------------------------------------------
TRUCKING 556 238
WAREHOUSING 2,564 1,099
S & G SERVICES 279 120
----------- -----------
TOTAL DISTRIBUTION 3,400 1,457
----------- -----------
ADVERTISING & PROMO ALLOWANCE (3,965) (1,699)
SPECIALTY FOODS (63) (27)
CASH DISCOUNTS (119) (51)
STOCK GAIN OR (LOSS) - GROCERY 620 266
- LIQUOR - -
- GEN MDSE 466 200
- PHARMACY (42) (18)
- SHRINK PROJ 24 10
----------- -----------
TOTAL STOCK GAIN OR (LOSS) 1,068 458
----------- -----------
SPECIAL PROMOTIONS 2,056 881
----------- -----------
TRADING-MERCHANDISE (336) (144)
-MEAT (429) (184)
-PRODUCE (233) (100)
-SERVICE (18) (8)
LABEL EXP/ALLOW - -
VENDOR COUPONS (59) (25)
STATISTICAL GROSS ADJUSTMENT 44 19
WHSE INV GAIN(LOSS)-GROCERY 50 21
PHARMACY THIRD PARTY REC ADJ 21 9
FREQUENT SHOPPER EXPENSE 283 121
CLIPLESS COUPON EXPENSE 127 54
ADVERTISING PROGRAMS - -
----------- -----------
OTHER ADJ. TO GROSS MARGIN (552) (236)
----------- -----------
LIFO PROVISION 175 75
----------- -----------
TOTAL OTHER COSTS OF GOODS SOLD 1,999 857
=========== ===========
7
<PAGE>
The Grand Union Company Case No. 00-39613 (NW)
----------------------- -------------
Debtor
Reporting Period: 16 days ended October 2, 2000
-----------------------------
BALANCE SHEET
The Balance Sheet is to be completed on an accrual basis only. Pre-petition
liabilities must be classified separately from postpetition obligations.
<TABLE>
<CAPTION>
---------------------------------------------------------------------------------------------------------------------------------
ASSETS BOOK VALUE AT END OF CURRENT BOOK VALUE ON
REPORTING MONTH PETITION DATE
---------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C>
CURRENT ASSETS
---------------------------------------------------------------------------------------------------------------------------------
Unrestricted Cash and Equivalents
24,673 31,222
---------------------------------------------------------------------------------------------------------------------------------
Restricted Cash and Cash Equivalents (see continuation sheet)
---------------------------------------------------------------------------------------------------------------------------------
Accounts Receivable (Net)
24,955 29,140
---------------------------------------------------------------------------------------------------------------------------------
Notes Receivable
---------------------------------------------------------------------------------------------------------------------------------
Inventories
115,530 116,876
---------------------------------------------------------------------------------------------------------------------------------
Prepaid Expenses
21,209 5,810
---------------------------------------------------------------------------------------------------------------------------------
Professional Retainers
---------------------------------------------------------------------------------------------------------------------------------
Other Current Assets (attach schedule)
---------------------------------------------------------------------------------------------------------------------------------
TOTAL CURRENT ASSETS $ 186,367 $ 183,048
---------------------------------------------------------------------------------------------------------------------------------
PROPERTY AND EQUIPMENT
---------------------------------------------------------------------------------------------------------------------------------
Real Property and Improvements
---------------------------------------------------------------------------------------------------------------------------------
Machinery and Equipment
---------------------------------------------------------------------------------------------------------------------------------
Furniture, Fixtures and Office Equipment
---------------------------------------------------------------------------------------------------------------------------------
Leasehold Improvements
---------------------------------------------------------------------------------------------------------------------------------
Vehicles
---------------------------------------------------------------------------------------------------------------------------------
Less Accumulated Depreciation
---------------------------------------------------------------------------------------------------------------------------------
TOTAL PROPERTY & EQUIPMENT $ 332,278 $ 345,187
---------------------------------------------------------------------------------------------------------------------------------
OTHER ASSETS
---------------------------------------------------------------------------------------------------------------------------------
Loans to Insiders*
---------------------------------------------------------------------------------------------------------------------------------
Other Assets (attach schedule)
56,054 60,215
---------------------------------------------------------------------------------------------------------------------------------
TOTAL OTHER ASSETS $ 56,054 $ 60,215
---------------------------------------------------------------------------------------------------------------------------------
---------------------------------------------------------------------------------------------------------------------------------
TOTAL ASSETS $ 574,699 $ 588,450
---------------------------------------------------------------------------------------------------------------------------------
---------------------------------------------------------------------------------------------------------------------------------
LIABILITIES AND OWNER EQUITY BOOK VALUE AT END OF CURRENT BOOK VALUE ON
REPORTING MONTH PETITION DATE
---------------------------------------------------------------------------------------------------------------------------------
LIABILITIES NOT SUBJECT TO COMPROMISE (Post-Petition)
---------------------------------------------------------------------------------------------------------------------------------
Accounts Payable
(85,265) (162,593)
----------------------------------------------------------------------------------------------------------------------------------
Taxes Payable (refer to FORM MOR-4)
----------------------------------------------------------------------------------------------------------------------------------
Wages Payable
----------------------------------------------------------------------------------------------------------------------------------
Notes Payable
(1,000) (263,060)
----------------------------------------------------------------------------------------------------------------------------------
Rent / Leases - Building/Equipment
(149,718) (160,737)
----------------------------------------------------------------------------------------------------------------------------------
Secured Debt / Adequate Protection Payments
----------------------------------------------------------------------------------------------------------------------------------
Professional Fees
----------------------------------------------------------------------------------------------------------------------------------
Amounts Due to Insiders*
----------------------------------------------------------------------------------------------------------------------------------
Other Postpetition Liabilities (attach schedule)
(136,982) (210,800)
----------------------------------------------------------------------------------------------------------------------------------
TOTAL POSTPETITION LIABILITIES $ (372,965) $ (797,190)
----------------------------------------------------------------------------------------------------------------------------------
LIABILITIES SUBJECT TO COMPROMISE (Pre-Petition)
----------------------------------------------------------------------------------------------------------------------------------
Secured Debt (263,060)
----------------------------------------------------------------------------------------------------------------------------------
Priority Debt
----------------------------------------------------------------------------------------------------------------------------------
Unsecured Debt (171,958)
----------------------------------------------------------------------------------------------------------------------------------
TOTAL PRE-PETITION LIABILITIES $ (435,018) $ -
----------------------------------------------------------------------------------------------------------------------------------
----------------------------------------------------------------------------------------------------------------------------------
TOTAL LIABILITIES $ (807,983) $ (797,190)
----------------------------------------------------------------------------------------------------------------------------------
OWNER EQUITY
----------------------------------------------------------------------------------------------------------------------------------
Capital Stock
(300) (300)
----------------------------------------------------------------------------------------------------------------------------------
Additional Paid in Capital
(384,800) (384,800)
----------------------------------------------------------------------------------------------------------------------------------
Partners' Capital Account
----------------------------------------------------------------------------------------------------------------------------------
Owner's Equity Account
----------------------------------------------------------------------------------------------------------------------------------
Retained Earnings - Pre-Petition
593,840 593,840
----------------------------------------------------------------------------------------------------------------------------------
8
<PAGE>
----------------------------------------------------------------------------------------------------------------------------------
Retained Earnings - Post-Petition 24,544
----------------------------------------------------------------------------------------------------------------------------------
Adjustments to Owner Equity (attach schedule)
----------------------------------------------------------------------------------------------------------------------------------
Postpetition Contributions (Distributions) (Draws) (attach schedule)
----------------------------------------------------------------------------------------------------------------------------------
NET OWNER EQUITY $ 233,284 $ 208,740
----------------------------------------------------------------------------------------------------------------------------------
----------------------------------------------------------------------------------------------------------------------------------
TOTAL LIABILITIES AND OWNERS' EQUITY $ (574,699) $ (588,450)
----------------------------------------------------------------------------------------------------------------------------------
FORM MOR-3
* "Insider is defined in 11 U.S.C. Section 101(31). (9/99)
</TABLE>
9
<PAGE>
The Grand Union Company Case No. 00-39613 (NW)
----------------------- -------------
Debtor
Reporting Period: 16 days ended October 2, 2000
-----------------------------
BALANCE SHEET
<TABLE>
<CAPTION>
-----------------------------------------------------------------------------------------------------------------------------------
ASSETS BOOK VALUE AT END OF CURRENT BOOK VALUE ON PETITION DATE
REPORTING MONTH
-----------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C>
Other Current Assets
-----------------------------------------------------------------------------------------------------------------------------------
-----------------------------------------------------------------------------------------------------------------------------------
-----------------------------------------------------------------------------------------------------------------------------------
-----------------------------------------------------------------------------------------------------------------------------------
-----------------------------------------------------------------------------------------------------------------------------------
-----------------------------------------------------------------------------------------------------------------------------------
-----------------------------------------------------------------------------------------------------------------------------------
Other Assets
-----------------------------------------------------------------------------------------------------------------------------------
Excess reorganization value, net - -
-----------------------------------------------------------------------------------------------------------------------------------
Beneficial leases, net 43,802 47,717
-----------------------------------------------------------------------------------------------------------------------------------
Deferred tax asset - -
-----------------------------------------------------------------------------------------------------------------------------------
Other assets 12,252 12,252
-----------------------------------------------------------------------------------------------------------------------------------
-----------------------------------------------------------------------------------------------------------------------------------
Total 56,054 59,969
-----------------------------------------------------------------------------------------------------------------------------------
LIABILITIES AND OWNER EQUITY BOOK VALUE AT END OF CURRENT BOOK VALUE ON PETITION DATE
REPORTING MONTH
-----------------------------------------------------------------------------------------------------------------------------------
Other Postpetition Liabilities
-----------------------------------------------------------------------------------------------------------------------------------
Adverse leases, net (59,850) (61,079)
-----------------------------------------------------------------------------------------------------------------------------------
Other noncurrent liabilities (77,132) (149,721)
-----------------------------------------------------------------------------------------------------------------------------------
-----------------------------------------------------------------------------------------------------------------------------------
-----------------------------------------------------------------------------------------------------------------------------------
-----------------------------------------------------------------------------------------------------------------------------------
Total (136,982) (210,800)
-----------------------------------------------------------------------------------------------------------------------------------
Adjustments to Owner Equity
-----------------------------------------------------------------------------------------------------------------------------------
-----------------------------------------------------------------------------------------------------------------------------------
-----------------------------------------------------------------------------------------------------------------------------------
-----------------------------------------------------------------------------------------------------------------------------------
-----------------------------------------------------------------------------------------------------------------------------------
-----------------------------------------------------------------------------------------------------------------------------------
-----------------------------------------------------------------------------------------------------------------------------------
Postpetition Contributions (Distributions) (Draws)
-----------------------------------------------------------------------------------------------------------------------------------
-----------------------------------------------------------------------------------------------------------------------------------
-----------------------------------------------------------------------------------------------------------------------------------
-----------------------------------------------------------------------------------------------------------------------------------
-----------------------------------------------------------------------------------------------------------------------------------
-----------------------------------------------------------------------------------------------------------------------------------
</TABLE>
10
<PAGE>
The Grand Union Company Case No. 00-39613 (NW)
----------------------- -------------
Debtor Reporting Period: October 2, 2000
ACCOUNTS RECEIVABLE RECONCILIATION AND AGING
<TABLE>
<CAPTION>
------------------------------------------------------------------------------------ ---------------------------------------
Accounts Receivable Reconciliation Amount
------------------------------------------------------------------------------------ ---------------------------------------
<S> <C>
Total Accounts Receivable at the beginning of the reporting period 34,801,315
------------------------------------------------------------------------------------ ---------------------------------------
+ Amounts billed during the period 4,404,721
------------------------------------------------------------------------------------ ---------------------------------------
- Amounts collected during the period (10,066,257)
------------------------------------------------------------------------------------ ---------------------------------------
Total Accounts Receivable at the end of the reporting period 29,139,779
------------------------------------------------------------------------------------ ---------------------------------------
------------------------------------------------------------------------------------ ---------------------------------------
Accounts Receivable Aging Amount
------------------------------------------------------------------------------------ ---------------------------------------
0-30 days old 20,874,753
------------------------------------------------------------------------------------ ---------------------------------------
31-60 days old 1,135,755
------------------------------------------------------------------------------------ ---------------------------------------
61-90 days old 411,710
------------------------------------------------------------------------------------ ---------------------------------------
91+ days old 10,631,593
------------------------------------------------------------------------------------ ---------------------------------------
Total Accounts Receivable 33,053,811
------------------------------------------------------------------------------------ ---------------------------------------
Amount considered uncollectible (Bad Debt) (3,914,032)
------------------------------------------------------------------------------------ ---------------------------------------
Accounts Receivable (Net) 29,139,779
------------------------------------------------------------------------------------ ---------------------------------------
------------------------------------------------------------------------------------ ---------------------------------------
</TABLE>
DEBTOR QUESTIONNAIRE
<TABLE>
<CAPTION>
------------------------------------------------------------------------------------ ------------------------ ---------------------
Must be completed each month Yes No
------------------------------------------------------------------------------------ ------------------------ ---------------------
<S> <C> <C>
1. Have any assets been sold or transferred outside the normal course of
business this reporting period? If yes, provide an explanation below. X
------------------------------------------------------------------------------------ ------------------------ ---------------------
2. Have any funds been disbursed from any account other than a debtor in
possession account this reporting period? If yes, provide an explanation below. X
------------------------------------------------------------------------------------ ------------------------ ---------------------
3. Have all postpetition tax returns been timely filed? If no, provide an
explanation below. X
------------------------------------------------------------------------------------ ------------------------ ---------------------
4. Are workers compensation, general liability and other necessary insurance
coverages in effect? If no, provide an explanation below. X
------------------------------------------------------------------------------------ ------------------------ ---------------------
------------------------------------------------------------------------------------ ------------------------ ---------------------
</TABLE>
11
