|
|
|
|
|
|
|
|
|
|
|
|
|
|
Previous: PHOENIX HOME LIFE VARIABLE UNIVERSAL LIFE ACCOUNT /CT/, 497, 1999-01-25 |
Next: FIRST BRANDS CORP, 8-A12B/A, 1999-01-25 |
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 8-K
CURRENT REPORT
Pursuant to Section 13 or 15(d) of
the Securities Exchange Act of 1934
-------------------------------------
Date of Report
January 25, 1999
CONCORD ENERGY INCORPORATED
(Exact Name of Registrant as Specified in its charter)
Delaware 2-6806-NY 22-2670198
(State or other jurisdiction (Commission (IRS Employer
of incorporation) File Number) Identification No.)
1515 Simmons Street, Jourdanton, Texas 78026
(Address of principal executive offices) (Zip Code)
Registrant's telephone number, including area code (830) 769-3955
<PAGE>
Item 5. Other Events.
On January 19, 1999, Concord Energy Incorporated (the "Company") and its
subsidiary Knight Equipment & Manufacturing Corporation ("KEMCO") filed Monthly
Operating Reports for the period ended December 31, 1998 pursuant to Chapter 11
of the United States Bankruptcy Code, Case No. 98-54129-K and 98-54130-K,
respectively, with the United States Bankruptcy Court, Western District of
Texas, San Antonio Division, and with the United States Trustees Office in San
Antonio, Texas.
Copies of the Monthly Operating Reports of the Company and its subsidiary
KEMCO are filed herewith as Exhibit 99.1 and Exhibit 99.2 and incorporated
herein by reference.
Item 7. Financial Statements and Exhibits
(c) Exhibits
The following exhibits are filed as part of this report:
99.1 December 1998 Monthly Operating Report of Concord Energy
Incorporated.
99.2 December 1998 Monthly Operating Report of Knight
Equipment & Manufacturing Corporation.
2
<PAGE>
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the
Registrant has duly caused this report to be signed on its behalf by the
undersigned hereunto duly authorized.
Concord Energy Incorporated
(Registrant)
Dated: January 25, 1999 By: /s/ Deral Knight
--------------------------------------
Deral Knight,
President, Chief Executive Officer
and Chairman of the Board of Directors
3
<PAGE>
EXHIBIT INDEX
Exhibit Page
Number Description Number
------ ----------- ------
99.1 December 1998 Monthly Operating
Report of Concord Energy Incorporated 5
99.2 December 1998 Monthly Operating
Report of Knight Equipment &
Manufacturing Corporation 14
4
UNITED STATES BANKRUPTCY COURT
WESTERN DISTRICT OF TEXAS
SAN ANTONIO DIVISION
CASE NAME: Concord Energy Incorporated Petition Date: 08/27/1998
CASE NUMBER: 98-54129-RBK
MONTHLY OPERATING REPORT SUMMARY FOR MONTH: NOVEMBER YEAR 1998
<TABLE>
<CAPTION>
SEPTEMBER OCTOBER NOVEMBER DECEMBER
MONTH 98 98 98 98
- --------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C>
REVENUES (MOR-6) 0 0 0 0
INCOME BEFORE INT, DEPREC./ TAX (MOR-6) (982) (250) (2,450) 0
NET INCOME (LOSS) (MOR-6) (986) (250) (2,450) 0
PAYMENTS TO INSIDERS (MOR-9) 0 0 0 0
PAYMENTS TO PROFESSIONALS (MOR-9) 0 0 113 0
TOTAL DISBURSEMENTS (MOR-8) 195 250 3,303 0
</TABLE>
*** The original of this document must be filed with the United States
Bankruptcy Court and a copy must be sent to the United States Trustees***
-----------------------------------------------------------------------
REQUIRED INSURANCE MAINTAINED
AS OF SIGNATURE DATE EXP.
________________________________________ DATE
CASUALTY N/A YES ( ) NO ( ) ___-___-___
LIABILITY N/A YES ( ) NO ( ) ___-___-___
VEHICLE N/A YES ( ) NO ( ) ___-___-___
WORKER'S N/A YES ( ) NO ( ) ___-___-___
- --------------------------------------------------------------------------------
ATTORNEY NAME: Deborah D. Williams
FIRM: Cox & Smith, Incorporated
ADDRESS: 112 East Pecan
ADDRESS: Suite 1800
CITY, STATE ZIP: San Antonio, Texas 78205
- --------------------------------------------------------------------------------
CIRCLE ONE
Are all accounts receivable being collected within terms? Yes (No)
Are all post-petition liabilities, including taxes, being paid within terms?
(Yes) No
Have any pre-petition liabilities been paid? Yes (No) If so, describe: _________
____________________________________________________________________
Are all funds received being deposited into DIP bank accounts? (Yes) No
Were any assets disposed of outside the normal course of business? Yes (No)
If so, describe ________________________________________________________
Are all U.S. Trustee Quarterly Fee Payments current? (Yes) No
What is the status of your Plan of Reorganization? Debtor has not yet filed a
plan but is in the preliminary negotiations with various secured parties.
I certify under penalty of perjury that the following complete Monthly Operating
Report (MOR), consisting of MOR-1 through MOR-9 plus attachments, is true and
correct.
SIGNED: /s/ Scott S. Kalish
-------------------------------------
(ORIGINAL SIGNATURE)
TITLE: Treasurer
-------------------------------------
MOR-1 Revised 07-01-98
<PAGE>
CASE NAME: Concord Energy Incorporated CASE NUMBER: 98-54129-RBK
COMPARATIVE BALANCE SHEETS
<TABLE>
<CAPTION>
FILING DATE * MONTH MONTH MONTH MONTH MONTH MONTH
08/27/98 SEPTEMBER 98 OCTOBER 98 NOVEMBER 98 DECEMBER 98
- ----------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C>
ASSETS
CURRENT ASSETS
Cash 0 0 0 20,469 20,469
Accounts Receivable, Net 0 0 0 0 0
Inventory: Lower of Cost or Market 0 0 0 0 0
Prepaid Expenses 50,000 50,000 50,000 50,000 50,000
Investments 0 0 0 0 0
Other 0 0 0 0 0
--------- --------- --------- --------- ---------
TOTAL CURRENT ASSETS 50,000 50,000 50,000 70,469 70,469
--------- --------- --------- --------- ---------
PROPERTY, PLANT & EQUIP, @ COST 0 0 0 0 0
Less Accumulated Depreciation 0 0 0 0 0
NET BOOK VALUE OF PP & E 0 0 0 0 0
OTHER ASSETS:
1. Tax Deposits 0 0 0 0 0
2. Investments in Subs 8,800,000 8,800,000 8,800,000 8,800,000 8,800,000
3. Organizational Costs 1,240 1,240 1,240 1,240 1,240
4. (attach list)
--------- --------- --------- --------- ---------
TOTAL ASSETS 8,851,240 8,851,240 8,851,240 8,871,709 8,871,709
========= ========= ========= ========= =========
</TABLE>
* Per Schedules and Statement of Affairs
MOR-2 Revised 07/01/98
<PAGE>
CASE NAME: Concord Energy Incorporated CASE NUMBER: 98-54129-RBK
COMPARATIVE BALANCE SHEETS
<TABLE>
<CAPTION>
FILING DATE * MONTH MONTH MONTH MONTH MONTH MONTH
08/27/98 SEPTEMBER 98 OCTOBER 98 NOVEMBER 98 DECEMBER 98
- --------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C>
LIABILITIES & OWNERS
EQUITY
LIABILITIES
POST PETITION LIABILITIES (MOR-4) 982 1,232 24,179 24,179
PRE-PETITION LIABILITIES:
Notes Payable- Secured
Priority Debt 31,500 31,500 31,500 31,300 31,300
Federal Income Tax 0 0
FICA/Withholding 0 0
Unsecured Debt 3,841,314 3,841,314 3,841,314 3,841,286 3,841,286
Other
--------- --------- --------- --------- ---------
TOTAL PRE-PETITION LIABILITIES 3,872,814 3,872,814 3,872,814 3,872,789 3,872,789
--------- --------- --------- --------- ---------
TOTAL LIABILITIES 3,872,814 3,873,796 3,874,046 3,896,965 3,896,965
--------- --------- --------- --------- ---------
OWNER'S EQUITY (DEFICIT)
PREFERRED STOCK
COMMON STOCK 605 605 605 605 605
ADDITIONAL PAID-IN CAPITAL 6,688,322 6,688,322 6,688,322 6,688,322 6,688,322
RETAINED EARNINGS: Filing Date (1,710,501) (1,710,501) (1,710,501) (1,710,501) (1,710,501)
RETAINED EARNINGS: Post Filing Date (982) (1,232) (3,682) (3,682)
--------- --------- --------- --------- ---------
TOTAL OWNER'S EQUITY (NET WORTH) 4,978,426 4,977,440 4,977,194 4,974,744 4,974,744
--------- --------- --------- --------- ---------
TOTAL LIABILITIES &
OWNER'S EQUITY 8,851,240 8,851,240 8,851,240 8,871,709 8,871,709
========= ========= ========= ========= =========
</TABLE>
* Per Schedules and Statement of Affairs
MOR-3 Revised 07/01/98
<PAGE>
CASE NAME: Concord Energy Incorporated CASE NUMBER: 98-54129-RBK
SCHEDULE OF POST-PETITION LIABILITIES
<TABLE>
<CAPTION>
MONTH MONTH MONTH MONTH MONTH MONTH
SEPTEMBER 98 OCTOBER 98 NOVEMBER 98 DECEMBER 98
- --------------------------------------------------------------------------------
<S> <C> <C> <C> <C>
TRADE ACCOUNTS PAYABLES 787 787 0 0
TAX PAYABLE:
Federal Payroll Taxes 0 0 0 0
State Payroll & Sales 0 0 0 0
Ad Valorem Taxes 0 0 0 0
Other Taxes 0 0 0 0
TOTAL TAXES PAYABLE 0 0 0 0
SECURED DEBT POST-PETITION 0 0 0 0
ACCRUED INTEREST PAYABLE
*ACCRUED PROFESSIONAL FEES:
OTHER ACCRUED LIABILITIES:
1. REFUND RECEIVED IN ERROR 0 0 23,734 23,734
2. ADVANCE 195 445 445 445
3.
TOTAL POST-PETITION --- ----- ------ ------
LIABILITIES (MOR-3) 982 1,232 24,179 24,179
=== ===== ====== ======
</TABLE>
* Payment Requires Court Approval
MOR-4 Revised 07/01/98
<PAGE>
CASE NAME: Concord Energy Incorporated CASE NUMBER: 98-54129-RBK
AGING OF POST-PETITION LIABILITIES
MONTH DECEMBER 1998
DAYS TOTAL TRADE ACCTS FED TAXES STATE TAXES AD-VALOREM, OTHER
OTHER TAXES
- --------------------------------------------------------------------------------
0-30 0 0 0
31-60 23,734* 0 23,734
61-90 250 0 250
91+ 195 0 195
------ --- ------
TOTAL 24,179 0 24,179
====== === ======
AGING OF ACCOUNTS RECEIVABLE
MONTH SEPTEMBER 98 OCTOBER 98 NOVEMBER 98 DECEMBER 98
- --------------------------------------------------------------------------------
0-30 DAYS 0 0 0 0
31-60 DAYS 0 0 0 0
61-90 DAYS 0 0 0 0
91+ DAYS 0 0 0 0
--- --- --- ---
TOTAL 0 0 0 0
=== === === ===
MOR-5 Revised 07/01/98
<PAGE>
CASE NAME: Concord Energy Incorporated CASE NUMBER: 98-54129-RBK
STATEMENT OF INCOME (LOSS)
<TABLE>
<CAPTION>
FILING TO
MONTH SEPTEMBER 98 OCTOBER 98 NOVEMBER 98 DECEMBER 98 DATE
- ------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C>
REVENUES (MOR-1) 0 0 0 0 0
TOTAL COST OF REVENUES 0 0 0 0 0
---- ---- ----- ----- -------
GROSS PROFIT 0 0 0 0 0
---- ---- ----- ----- -------
OPERATING EXPENSES:
Selling & Marketing 0 0 0 0 0
General & Administrative 982 250 2,337 0 3,569
Insiders Compensation 0 0 0 0 0
Professional Fees 0 0 113 0 113
Other (attach list) 0 0 0 0 0
---- ---- ------ ------ -------
TOTAL OPERATING EXPENSES 982 250 2,450 0 3,682
---- ---- ------ ------ -------
INCOME BEFORE INT, DEPR/TAX
(MOR-1) (982) (250) (2,450) 0 (3,682)
INTEREST EXPENSE 0 0 0
DEPRECIATION
OTHER (INCOME) EXPENSES*
OTHER ITEMS **
TOTAL INT, DEPR & OTHER ITEMS 0 0 0
---- ---- ------ ------ -------
NET INCOME BEFORE TAXES (982) (250) (2,450) 0 (3,682)
FEDERAL INCOME TAXES
---- ---- ------ ------ -------
NET INCOME (LOSS) (MOR-1) (982) (250) (2,450) 0 (3,682)
==== ==== ====== ====== =======
</TABLE>
Accrual Accounting Required, Otherwise Footnote with Explanation.
* Footnote Mandatory
** Unusual and/or infrequent item(s) outside the ordinary course of business;
requires footnote
MOR-6 Revised 07/01/98
<PAGE>
CASE NAME: Concord Energy Incorporated CASE NUMBER: 98-54129-RBK
<TABLE>
<CAPTION>
MONTH MONTH MONTH MONTH MONTH MONTH FILING TO
SEPTEMBER 98 OCTOBER 98 NOVEMBER 98 DECEMBER 98 DATE
- ----------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C>
CASH RECEIPTS AND
DISBURSEMENTS
1. CASH - BEGINNING OF MONTH 195 0 0 20,469 195
RECEIPTS:
2. CASH SALES 0 0 0 0 0
3. COLLECTION OF ACCOUNTS RECEIVABLE 0 0 0 0 0
4. LOANS & ADVANCES -- ADVANCE 0 0 50 0 50
5. SALE OF ASSETS 0 0 0 0 0
6. OTHER (OCT.: ADVANCE FROM
SUBSIDIARY -- CEI -- NEVADA;
NOV.: REFUND RECEIVED IN ERROR) 0 250 23,734 0 23,984
---- ---- ------ ------ ------
TOTAL RECEIPTS ** 250 23,734 0 24,034
---- ------ ------ ------
(Withdrawal) Contribution by Individual
Debtor MFR-2*
DISBURSEMENTS:
7. NET PAYROLL 0 0 0 0 0
8. PAYROLL TAXES PAID 0 0 0 0 0
9. SALES,USE & OTHER TAXES PAID 0 0 0 0 0
10. SECURED / RENTAL / LEASES 0 0 0 0 0
11. UTILITIES 0 0 504 0 504
12. INSURANCE 0 0 0 0 0
13. INVENTORY PURCHASES 0 0 0 0 0
14. VEHICLE EXPENSES 0 0 0 0 0
15. TRAVEL & ENTERTAINMENT 0 0 0 0 0
16. REPAIRS, MAINTENANCE & SUPPLIES 0 0 0 0 0
17. ADMINISTRATIVE & SELLING 195 0 2,597 0 2,792
18. OTHER (attach list) 0 0 62 0 62
---- ---- ------ ------ ------
TOTAL DISBURSEMENTS FROM OPERATIONS 195 0 3,163 0 3,358
---- ---- ------ ------ ------
19. PROFESSIONAL FEES 0 0 152 0 152
20. U.S. TRUSTEE FEES 0 250 0 0 250
21. OTHER REORGANIZATION EXPENSES
(ATTACH LIST) 0 0 0 0 0
---- ---- ------ ------ ------
TOTAL DISBURSEMENTS** 195 250 3,315* 0 3,760
---- ---- ------ ------ ------
22. NET CASH FLOW (195) 0 20,469 0 20,274
---- ---- ------ ------ ------
23. CASH - END OF MONTH (MOR-2) 0 0 20,469 0 20,469
==== ==== ====== ====== ======
</TABLE>
* Applies to Individual debtor's only
** Numbers for the current month should balance (match) RECEIPTS and
CHECKS/OTHER DISBURSEMENTS lines on MOR-8
+ AMOUNT IS TOTAL DISBURSEMENT OF $3,303 AND $12 NEGATIVE BEGINNING BALANCE.
MOR-7 Revised 07/01/98
<PAGE>
CASE NAME: Concord Energy Incorporated CASE NUMBER: 98-54129-RBK
CASH ACCOUNT RECONCILIATION
MONTH OF DECEMBER
BANK NAME
ACCOUNT NUMBER #20053902 # #
ACCOUNT TYPE OPERATING PAYROLL TAX OTHER FUNDS TOTAL
- --------------------------------------------------------------------------------
BANK BALANCE 20,582 20,582
DEPOSIT IN TRANSIT 0 0
OUTSTANDING CHECKS 113 113
------ ------
ADJUSTED BANK BALANCE 20,469 20,469
====== ======
BEGINNING CASH - PER BOOKS 20,469 20,469
RECEIPTS 0 0
TRANSFERS BETWEEN ACCOUNTS 0 0
(WITHDRAWAL) CONTRIBUTION - BY
INDIVIDUAL DEBTOR MFR-2
CHECKS/OTHER DISBURSEMENTS 0 0
------ ------
ENDING CASH - PER BOOKS 20,469 20,469
====== ======
*** Numbers for the current month should balance (match) TOTAL RECEIPTS and
TOTAL DISBURSEMENTS lines on MOR-7.
MOR-8 Revised 07/01/98
<PAGE>
CASE NAME: Concord Energy Incorporated CASE NUMBER: 98-54129-RBK
Of the total disbursements shown for the month, list the amount paid to insiders
(as defined in Section 101(31) (A)-(F) of the U. S. Bankruptcy Code) and the
professionals. Also, for insiders identify the type of compensation paid (e.g.,
salary, commission, bonus, etc.) (Attach additional pages as necessary.)
INSIDERS: NAME/POSITION/ MONTH MONTH MONTH MONTH MONTH MONTH
COMP TYPE SEPTEMBER OCTOBER NOVEMBER DECEMBER
98 98 98 98
- -----------------------------------------------------------------------------
1.
2.
3.
4.
5.
6.
--- --- --- ---
TOTAL INSIDERS (MOR-1) 0 0 0 0
=== === === ===
PROFESSIONALS MONTH MONTH MONTH MONTH MONTH MONTH
NAME/ORDER DATE SEPTEMBER OCTOBER NOVMEBER DECEMBER
98 98 98 98
- -----------------------------------------------------------------------------
1. PETRIE, BAUER &
VRIESMAN, LLP 0 0 113 0
2.
3.
4.
5.
6.
--- --- --- ---
TOTAL PROFESSIONALS (MOR-1) 0 0 113 0
=== === === ===
MOR-9 Revised 07/01/98
UNITED STATES BANKRUPTCY COURT
WESTERN DISTRICT OF TEXAS
SAN ANTONIO DIVISION
CASE NAME: Knight Equipment & Manufacturing Corp. Petition Date: 08/27/1998
CASE NUMBER: 98-54130RBK
MONTHLY OPERATING REPORT SUMMARY FOR MONTH: DECEMBER YEAR 1998
<TABLE>
<CAPTION>
MONTH SEPTEMBER OCTOBER NOVEMBER DECEMBER
98 98 98 98
- ---------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C>
REVENUES (MOR-6) 196,843 245,332 256,366 41,255
INCOME BEFORE INT, DEPREC./ TAX (MOR-6) 66,557 100,577 103,563 (51,042)
NET INCOME (LOSS) (MOR-6) 43,650 81,704 84,152 (67,895)
PAYMENTS TO INSIDERS (MOR-9) 27,012 33,139 25,266 30,638
PAYMENTS TO PROFESSIONALS (MOR-9) 0 7,550 5,000 0
------- ------- ------- -------
TOTAL DISBURSEMENTS (MOR-8) 215,921 155,400 477,086 145,135
======= ======= ======= =======
</TABLE>
*** The original of this document must be filed with the United States
Bankruptcy Court and a copy must be sent to the United States Trustees***
- --------------------------------------------------------------------------------
REQUIRED INSURANCE MAINTAINED
AS OF SIGNATURE DATE
EXP.
DATE
----
CASUALTY YES (X) NO ( ) 8-28-99
LIABILITY YES (X) NO ( ) 8-28-99
VEHICLE YES (X) NO ( ) 8-28-99
WORKER'S YES (X) NO ( ) 8-28-99
- --------------------------------------------------------------------------------
ATTORNEY NAME: Deborah D. Williams
FIRM: Cox & Smith, Incorporated
ADDRESS: 112 East Pecan
ADDRESS: Suite 1800
CITY, STATE ZIP: San Antonio, Texas 78205
CIRCLE ONE
Are all accounts receivable being collected within terms? Yes (No)
Are all post-petition liabilities, including taxes, being paid within terms?
(Yes) No
Have any pre-petition liabilities been paid? (Yes) No If so, describe:
NOTES PAYABLE FOR FIXED ASSETS (CRANES, FORKLIFT, TRUCK & BACKHOE) &
PAYROLL TAXES.
Are all funds received being deposited into DIP bank accounts? (Yes) No
Were any assets disposed of outside the normal course of business? Yes (No)
If so, describe ________________________________________________________
Are all U.S. Trustee Quarterly Fee Payments current? (Yes) No
What is the status of your Plan of Reorganization? Debtor has not yet filed a
plan but is in preliminary negotiations with various secured parties.
I certify under penalty of perjury that the following complete Monthly Operating
Report (MOR), consisting of MOR-1 through MOR-9 plus attachments, is true and
correct.
SIGNED: /s/ Scott S. Kalish
-------------------------------------
(ORIGINAL SIGNATURE)
TITLE: Treasurer
-------------------------------------
MOR-1 Revised 07/01/98
<PAGE>
CASE NAME: Knight Equipment & Manufacturing Corp. CASE NUMBER: 98-54130-RBK
COMPARATIVE BALANCE SHEETS
<TABLE>
<CAPTION>
FILING DATE* MONTH MONTH MONTH MONTH MONTH MONTH
08/27/98 SEPTEMBER 98 OCTOBER 98 NOVEMBER 98 DECEMBER 98
- -------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C>
ASSETS
CURRENT ASSETS
Cash 94,343* 117,241 125,011 195,207 103,342
Accounts Receivable, Net 1,554,340 1,606,827 1,629,115 1,625,951 1,617,606
Inventory: Lower of Cost or Market 6,997,595 6,992,595 6,982,595 6,962,595 6,957,595
Prepaid Expenses 24,580 165,108 157,657 121,928 121,923
Investments
Other
---------- ---------- ---------- ---------- ----------
TOTAL CURRENT ASSETS 8,670,858 8,881,771 8,894,378 8,905,681 8,500,471
---------- ---------- ---------- ---------- ----------
PROPERTY, PLANT & EQUIP, @ COST 1,528,769** 1,534,072 1,534,072 1,534,072 1,534,072
Less Accumulated Depreciation 389,201 400,053 410,905 421,757 432,609
NET BOOK VALUE OF PP & E 1,139,568 1,134,019 1,123,167 1,112,315 1,101,463
OTHER ASSETS:
1. Tax Deposits - DEFERRED
CREDIT 64,044 64,044 64,044 64,044 64,044
2. Investments in Subs
3. Bond Issuance Cost; Net 113,858 113,588 113,588 113,588 113,588
4. Perry Gas Processor Files 35,000 35,000 35,000 35,000 35,000
---------- ---------- ---------- ---------- ----------
TOTAL ASSETS 10,023,328 10,228,422 10,230,177 10,230,628 10,144,566
========== ========== ========== ========== ==========
</TABLE>
* Per Schedules and Statement of Affairs
* ACTUAL CASH BALANCE ON 8/27/98, ALL OTHER INFORMATION REFLECTS 8/31/98
ENDING BALANCES, SINCE NO ADDITIONAL SIGNIFICANT ACTIVITIES WERE COMMENCED
UNTIL AFTER SEPTEMBER 1ST.
** SCHEDULES SHOW PROPERTY, PLANTS & EQUIPMENT AT MARKET VALUE; WE HAVE
CONVERTED TO COST FOR REPORTING PURPOSES TO THE U.S. TRUSTEE.
MOR-2 Revised 07/01/98
<PAGE>
CASE NAME: Knight Equipment & Manufacturing Corp. CASE NUMBER: 98-54130-RBK
COMPARATIVE BALANCE SHEETS
<TABLE>
<CAPTION>
FILING DATE* MONTH MONTH MONTH MONTH MONTH MONTH
08/27/98 SEPTEMBER 98 0CTOBER 98 NOVEMBER 98 DECEMBER 98
- -----------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C>
LIABILITIES & OWNERS EQUITY
LIABILITIES:
POST-PETITION LIABILITIES (MOR-4) 324,543 398,957 453,352 432,928
PRE-PETITION LABILITIES:
Notes Payable-Secured 2,755,328 2,750,590 2,736,099 2,724,453 2,716,923
Priority Debt 713,771 695,183 695,183 695,085 695,085
Federal Income Tax
FICA/Withholding 6,643 851 0 0 0
Unsecured Debt 6,198,744 6,064,866 5,925,845 5,799,616* 5,779,403
Other 2,436,612 2,436,509 2,436,509 2,436,386 2,436,386
---------- ---------- ---------- ---------- ----------
TOTAL PRE-PETITION LIABILITIES 12,111,098 11,947,999 11,793,636 11,655,540 11,627,797
---------- ---------- ---------- ---------- ----------
TOTAL LIABILITIES 12,111,098 12,272,542 12,192,593 12,108,892 12,060,725
---------- ---------- ---------- ---------- ----------
OWNERS'S EQUITY (DEFICIT):
PREFERRED STOCK
COMMON STOCK 1,111 1,111 1,111 1,111 1,111
ADDITIONAL PAID-IN CAPITAL 356,210 356,210 356,210 356,210 356,210
RETAINED EARNINGS: Filing Date (2,445,091) (2,445,091) (2,445,091) (2,445,091) (2,445,091)
RETAINED EARNINGS: Post Filing Date 0 43,650 125,354 209,506 141,611
---------- ---------- ---------- ---------- ----------
TOTAL OWNER'S EQUITY (NET WORTH) (2,087,770) (2,044,120) (1,962,416) (1,878,264) (1,946,159)
---------- ---------- ---------- ---------- ----------
TOTAL LIABILITIES & OWNER'S EQUITY 10,023,328 10,228,422 10,230,177 10,230,628 10,114,566
========== ========== ========== ========== ==========
</TABLE>
* Per Schedules and Statement of Affairs
* THE REDUCTION IN UNSECURED DEBT RESULTED FROM A REDUCTION OF $105,429 IN
UNEARNED REVENUE FROM A BALANCE OF $255,173 AT 10/31/98 TO $119,744 AT 11/30/98.
THE UNEARNED REVENUE REPRESENTS THE PORTION OF A PREPAID CONTRACT, WHICH THE
COMPANY IS CURRENTLY WORKING ON, THAT HAS NOT BEEN EARNED BASED ON CONSTRUCTION
IN PROGRESS ACCOUNTING CALCULATIONS, A COPY OF WHICH HAS BEEN ATTACHED.
MOR-3 Revised 07/01/98
<PAGE>
Work in Progress
Earnings in Excess of Billings
November 1998
15-Jan-99
09:58:05 PM
Amoco 98-025
----------------------------
Billings to Date:
Intial Billing
Progress Billing 550,000.00
Progress Billing
Progress Billing
Progress Billing
Progress Billing
Retainage
Change Orders
----------
TL Billings to Date (10/31/98) 550,000.00 100.00%
Future Billings
Progress Billings 0.00
Progress Billings
Progress Billings
Retainage
Change Orders
----------
TL Future Billings 0.00 0.00%
---------- -------
TL Contract & Change Orders 550,000.00 100.00%
Costs to Date (11/30/98) 157,537.87
Paid by Customer
----------
Total Costs to Date (11/30/98) 157,537.87 81.90%
Estimated Future Costs:
Actual thru (12/08/98) 4,807.98
Paid by Customer
Estimated Additional Costs 30,000.00
----------
TL Estimated Future Costs 34,807.98 18.10%
---------- -------
TL Estimated Costs 192,345.85 100.00%
TL Contract & Change Orders 550,000.00
TL % Complete 81.90%
----------
450,468.93
TL Billings to Date (6/30/98) 550,000.00
----------
Earning in Excess of Billings (Current Accrual) (99,531.07)
<PAGE>
CASE NAME: Knight Equipment & Manufacturing Corp. CASE NUMBER: 98-54130-RBK
SCHEDULE OF POST-PETITION LIABILITIES
<TABLE>
<CAPTION>
MONTH MONTH MONTH MONTH MONTH MONTH
SEPTEMBER 98 OCTOBER 98 NOVEMBER 98 DECEMBER 98
- ----------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C>
TRADE ACCOUNTS PAYABLES 15,856 52,791 43,025 33,453
TAX PAYABLE:
Federal Payroll Taxes 7,770 2,553 4,501 4,216
State Payroll & Sales 244 462 232 617
Ad Valorem Taxes 245 245 359 359
Other Taxes
TOTAL TAXES PAYABLE 8,259 3,260 5,092 5,192
SECURED DEBT POST-PETITION 201,600 275,589 340,000 340,000
ACCRUED INTEREST PAYABLE 1,383 3,991 931 3,764
*ACCRUED PROFESSIONAL FEES: 0 0 0 0
OTHER ACCRUED LIABILITIES:
1. INTEREST & PENALTIES
ON PRE-PETITION TAXES 2,525 2,525 2,313 2,313
2. PAYROLL COSTS (NET OF
TAXES) 25,057 14,306 16,496 13,317
3. NOTE PAYABLE FOR FINANCED
INSURANCE 69,863 46,495 46,495 34,889
------- ------- ------- -------
TOTAL POST-PETITION LIABILITIES
(MOR-3) 324,543 398,957 453,352 432,928
======= ======= ======= =======
</TABLE>
* Payment Requires Court Approval
MOR-4 Revised 07/01/98
<PAGE>
CASE NAME: Knight Equipment & Manufacturing Corp. CASE NUMBER: 98-54130-RBK
AGING OF POST-PETITION LIABILITIES
MONTH DECEMBER 98
TRADE AD-VALOREM,
DAYS TOTAL ACCTS FED TAXES STATE TAXES OTHER TAXES OTHER
- --------------------------------------------------------------------------------
0-30 38,735 17,752 4,216 617 0 16,150
31-60 346,025 4,980 0 0 114 340,931
61-90 6,448 6,448 0 0 0 0
91+ 41,720 4,273 245 37,202
------- ------ ----- --- --- -------
TOTAL 432,928 33,453 4,216 617 359 394,283
======= ====== ===== === === =======
AGING OF ACCOUNTS RECEIVABLE
MONTH SEPTEMBER 98 OCTOBER 98 NOVEMBER 98 DECEMBER 98
- --------------------------------------------------------------------------------
0-30 DAYS 52,487 22,563 31,000 716
31-60 DAYS 2,312 52,112 17,000 5,500
61-90 DAYS 14,895 5,812 48,612 20,500
91+ DAYS 1,546,636 1,558,031 1,556,842 1,590,890
--------- --------- --------- ---------
TOTAL 1,616,330 1,638,518 1,653,455 1,617,606
========= ========= ========= =========
* THE $10,721 TRADE ACCOUNTS PAYABLE OVER 61 DAYS OF DECEMBER 31, 1998 ARE
INVOICES FOR RENTALS OF LAND (STORAGE AND WORK YARDS) OFFICE EQUIPMENT
(COPIERS) AND AUTOMOBILES (WHICH WERE SUBSEQUENTLY RETURNED).
MOR-5 Revised 07/01/98
<PAGE>
CASE NAME: Knight Equipment & Manufacturing Corp. CASE NUMBER: 98-54130-RBK
STATEMENT OF INCOME (LOSS)
<TABLE>
<CAPTION>
MONTH SEPTEMBER OCTOBER NOVEMBER DECEMBER FILING TO
98 98 98 98 DATE
- --------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C>
REVENUES (MOR-1) 196,843 245,332 256,366 41,255 739,796
TOTAL COST OF REVENUES 67,321 87,565 101,919 48,868 303,673
------- ------- ------- ------- -------
GROSS PROFIT 129,522 157,767 154,447 (5,613) 438,123
======= ======= ======= ======= =======
OPERATING EXPENSES:
Selling & Marketing 0 0 0 0 0
General & Administrative 35,942 16,501 20,618 14,791 87,852
Insiders Compensation 27,012 33,139 25,266 30,638 116,055
Professional Fees 11 7,550 5,000 0 12,561
Other (attach list) 0 0 0 0 0
------- ------- ------- ------- -------
TOTAL OPERATING EXPENSES 62,965 57,190 50,884 45,429 216,468
======= ======= ======= ======= =======
INCOME BEFORE INT, DEPR/TAX (MOR-1) 66,557 100,577 103,563 (51,042) 219,655
INTEREST EXPENSE 12,055 8,021 8,559 6,001 34,636
DEPRECIATION 10,852 10,852 10,852 10,852 43,408
OTHER (INCOME) EXPENSES* 0 0 0 0 0
OTHER ITEMS** 0 0 0 0 0
TOTAL INT, DEPR & OTHER ITEMS 22,907 18,873 19,411 16,853 78,044
------- ------- ------- ------- -------
NET INCOME BEFORE TAXES 43,650 81,704 84,152 (67,895) 141,611
FEDERAL INCOME TAXES 0 0 0 0 0
------- ------- ------- ------- -------
NET INCOME (LOSS) (MOR-1) 43,650 81,704 84,152 (67,895) 141,611
======= ======= ======= ======= =======
</TABLE>
Accrual Accounting Required, Otherwise Footnote with Explanation.
* Footnote Mandatory
** Unusual and/or infrequent item(s) outside the ordinary course of business;
requires footnote
MOR-6 Revised 07/01/98
<PAGE>
CASE NAME: Knight Equipment & Manufacturing Corp. CASE NUMBER: 98-54130-RBK
<TABLE>
<CAPTION>
MONTH MONTH MONTH MONTH MONTH MONTH FILING TO
SEPTEMBER 98 OCTOBER 98 NOVEMBER 98 DECEMBER 98 DATE
- --------------------------------------------------------------------------------------------------------------------------------
<S> <C>
CASH RECEIPTS AND
DISBURSEMENTS
1. CASH - BEGINNING OF MONTH 94,343 117,241 125,011 195,207 94,343
======= ======= ======= ======= =======
RECEIPTS:
2. CASH SALES 27,953 86,506 139,012 15,762 269,253
3. COLLECTION OF ACCOUNTS RECEIVABLE 16,063 37,466 53,551
4. LOANS & ADVANCES (attach list) 201,600 73,389 340,000 0 615,589
5. SALE OF ASSETS
6. OTHER (attach list) 9,266 2,675 22,207* 0 34,148
------- ------- ------- ------- -------
TOTAL RECEIPTS** 238,819 163,170 517,282 53,270 972,541
======= ======= ======= ======= =======
(Withdrawal) Contribution by Individual
Debtor MFR-2*
DISBURSEMENTS:
7. NET PAYROLL 88,038 71,850 68,290 60,104 308,282
8. PAYROLL TAXES PAID 25,079 23,605 19,039 21,415 89,138
9. SALES,USE & OTHER TAXES PAID 1,060 99 511 84 3,754
10. SECURED / RENTAL / LEASES 16,011 4,582 12,851 14,481 47,925
11. UTILITIES 12,265 5,905 4,487 3,107 25,764
12. INSURANCE 60,890 17,185 17,170 16,916 112,161
13. INVENTORY PURCHASES
14. VEHICLE EXPENSES 2,346 300 900 800 4,146
15. TRAVEL & ENTERTAINMENT 4,023 2,853 997 2,339 10,212
16. REPAIRS, MAINTENANCE & SUPPLIES 3,160 27,521 11,623 6,089 48,393
17. ADMINISTRATIVE & SELLING 3,049 0 0 0 3,049
18. OTHER (attach list) 0 0 306,218** 0 306,218
------- ------- ------- ------- -------
TOTAL DISBURSEMENTS FROM OPERATIONS 215,921 153,900 442,086 145,135 957,042
======= ======= ======= ======= =======
19. PROFESSIONAL FEES 0 0 5,000 0 5,000
20. U.S. TRUSTEE FEES 0 1,500 0 0 1,500
21. OTHER REORGANIZATION EXPENSES (ATTACH LIST) 0 0 0 0 0
------- ------- ------- ------- -------
TOTAL DISBURSEMENTS** 215,921 155,400 447,086 145,135 933,542
======= ======= ======= ======= =======
22. NET CASH FLOW 22,898 7,770 70,196 (91,885) 8,999
23. CASH - END OF MONTH (MOR-2) 117,241 125,011 195,207 103,342 103,342
</TABLE>
* Applies to Individual debtor's only
** Numbers for the current month should balance (match) RECEIPTS and
CHECKS/OTHER DISBURSEMENTS lines on MOR-8
* REFUND; $22,197 RECEIVED FROM POTENTIAL LENDER FOR UNUSED PREPAID DUE
DILIGENCE WORK AND $10 FOR REBATE FOR ELECTRIC COOP.
** PAYMENT OF ORIGINAL DIP LOAN INCLUSIVE OF PRINCIPAL, INTEREST AND LENDERS
EXPENSES.
MOR-7 Revised 07/01/98
<PAGE>
CASE NAME: Knight Equipment & Manufacturing Corp. CASE NUMBER: 98-54130-RBK
CASH ACCOUNT RECONCILIATION
MONTH OF DECEMBER 98
<TABLE>
<S> <C> <C> <C> <C> <C>
HELD IN
BANK NAME ESCROW
ACCOUNT NUMBER #20052910 #2576000025 ATTORNEY'S
ACCOUNT TYPE OPERATING BOND FUND ESCROW OTHER FUNDS TOTAL
--------- ------- ---------- ----------- -----
BANK BALANCE 27,892 94,471 0 4,845 127,208
DEPOSIT IN TRANSIT 0 0 0 0 0
OUTSTANDING CHECKS 23,856 0 0 0 23,866
ADJUSTED BANK BALANCE 4,026 94,471 0 4,845 103,342
BEGINNING CASH - PER BOOKS 62,109 94,471 33,782 4,845 195,207
RECEIPTS 53,270 0 0 0 53,270
TRANSFERS BETWEEN ACCOUNTS 33,782 0 (33,782) 0 0
(WITHDRAWAL) CONTRIBUTION - BY 0 0 0 0 0
INDIVIDUAL DEBTOR MFR-2
CHECKS/OTHER DISBURSEMENTS 145,135 0 0 0 145,135
ENDING CASH - PER BOOKS 4,025 94,471 0 4,845 103,342
</TABLE>
*** Numbers for the current month should balance (match) TOTAL RECEIPTS and
TOTAL DISBURSEMENTS lines on MOR-7.
*RECAP OF OTHER ACCOUNTS:
ATASCOSA NATIONAL BANK N/A 2,428
JOURDANTON STATE BANK 4033590 57
PETTY CASH N/A 2,258
FROST BANK - FIRST PAY N/A 102
--------
4,845
MOR-8 Revised 07/01/98
<PAGE>
CASE NAME: Knight Equipment & Manufacturing Corp. CASE NUMBER: 98-54130-RBK
PAYMENTS TO INSIDERS AND PROFESSIONALS
Of the total disbursements shown for the month, list the amount paid to insiders
(as defined in Section 101(31) (A)-(F) of the U. S. Bankruptcy Code) and the
professionals. Also, for insiders identify the type of compensation paid (e.g.,
salary, commission, bonus, etc.) (Attach additional pages as necessary.)
<TABLE>
<CAPTION>
MONTH MONTH MONTH MONTH MONTH MONTH
INSIDERS: NAME/POSITION/COMP TYPE SEPTEMBER OCTOBER NOVEMBER DECEMBER
98 98 98 98
- --------------------------------------------------------------------------------
<S> <C> <C> <C> <C>
1. DERAL KNIGHT - CEO - SALARY 9,926 12,407 9,926 12,407
2. DERAL KNIGHT - CEO - AUTO 1,746 1,746 0 0
3. BARRY LAIDLAW - PRES. -SALARY 5,385 6,731 5,385 6,731
4. BARRY LAIDLAW - PRES. - AUTO 755 755 755 0
5. SCOTT KALISH - TREAS. - SALARY 6,000 7,500 6,000 7,500
6. SHIRLEY J. BOYLE - SEC. - SALARY 3,200 4,000 3,200 4,000
------ ------ ------ ------
TOTAL INSIDERS (MOR-1) 27,012 33,139 25,266 30,638
====== ====== ====== ======
</TABLE>
<TABLE>
<CAPTION>
PROFESSIONALS MONTH MONTH MONTH MONTH MONTH MONTH
NAME/ORDER DATE SEPTEMBER OCTOBER NOVEMBER DECEMBER
98 98 98 98
- --------------------------------------------------------------------------------
<S> <C> <C> <C> <C>
1. The PWS Group 0 7,500* 0 0
2. Attorneys representing
Rickel Securities** 0 0 5,000 0
3.
4.
5.
6.
--- ----- ----- ---
TOTAL PROFESSIONALS (MOR-1) 0 7,550 5,000 0
=== ===== ===== ===
</TABLE>
* Application of Prepayment, Non Cash Transaction
MOR-9
|
|