ALLIANCE ENTERTAINMENT CORP
8-K, 1998-07-07
DURABLE GOODS, NEC
Previous: ALLIANCE ENTERTAINMENT CORP, 8-K, 1998-07-07
Next: HAMPSHIRE GROUP LTD, 4, 1998-07-07





                  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 (Date of earliest event reported): July 2, 1998

                       ALLIANCE ENTERTAINMENT CORP.
- -------------------------------------------------------------------------------
             (Exact name of registrant as specified in its charter)



 Delaware                           1-13054                     13-3645913
- -------------------------------------------------------------------------------
(State or other                (Commission File Number)     (I.R.S. Employer
jurisdiction of incorporation)                              Identification No.)


4250 Coral Ridge Drive, Coral Springs, Florida                         33065
- -------------------------------------------------------------------------------
(Address of principal executive offices)                        (Zip Code)



        Registrant's telephone number, including area code: (954) 346-0110



<PAGE>


Item 5.     Other Events

    On July 2, 1998, Alliance  Entertainment Corp. (the "Company") filed
the Trustee's  Monthly  Reporting  Package for the Month Ended May 31, 1998
(the "Trustee's  Report").  The Company is required to file this report with the
United  States  Bankruptcy  Court and the  United  States  Trustee  pursuant  to
Bankruptcy Rule 2015 and the United States Trustee's  "Operating  Guidelines and
Financial  Reporting   Requirements."  The  Trustee's  Report  contains  monthly
unaudited consolidating financial statements of Alliance Entertainment Corp. and
its debtor-in-possession subsidiaries,  prepared in accordance with the American
Institute of Certified Public Accountants Statement of Position 90-7: "Financial
Reporting by Entities in Reorganization  Under the Bankruptcy Code." for the one
month period reported therein.

     On July 6, 1998, Alliance Entertainment Corp. (the "Company") announced its
earnings for the month ended May 31, 1998.  The Company  reported a consolidated
net loss of $7.2  million  on net  sales of $22.9  million.  The  reported  loss
includes $2 million in interest  and  reorganization  expenses,  $3.9 million in
losses from its unconsolidated operations, including Castle Communications,  and
$1 million in losses from its non-core  businesses.  

     Certain  matters  discussed  in the  Trustee's  Report are  forward-looking
statements  intended to qualify for the safe harbors from liability  established
by the Private Securities  Litigation Reform Act of 1995. These  forward-looking
statements  can  generally  be  identified  as such  because  the context of the
statement will include words such as the Company "believes,"  "expects" or words
of similar  import.  Similarly,  statements  that describe the Company's  future
plans, objectives,  estimates or goals are also forward-looking statements. Such
statements address future events and conditions concerning capital expenditures,
earnings, sales, liquidity and capital resources, and accounting matters. Actual
results in each case could differ materially from those currently anticipated in
such  statements,  by reason of  factors  such as  future  economic  conditions,
including  changes in customer demand,  legislative,  regulatory and competitive
developments in markets in which the Company operates;  and other  circumstances
affecting anticipated revenues and costs.

Item 7.     Financial Statements and Exhibits

             (c)         Exhibits
   
     Exhibit 99.1 Trustee's Monthly Reporting Package for the Month Ended
                    May 31, 1998

     Exhibit 99.2 Press Release dated July 6, 1998  

<PAGE>


                                    SIGNATURE

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 thereunto duly authorized.


                                               ALLIANCE ENTERTAINMENT CORP.


                                           By: /s/ David E. Hawthorne
                                           ------------------------------------
                                           Name: David E. Hawthorne  
                                           Title: Executive Vice President
                                                  and Chief Financial Officer
                                                      


Date: July 7, 1998


<PAGE>


                                  EXHIBIT INDEX

          Exhibit 99.1   Trustee's Monthly  Reporting Package for the Month
                         Ended May 31, 1998

          Exhibit 99.2 Press Release dated July 7, 1998  

   






                       TRUSTEE'S MONTHLY REPORTING PACKAGE
                        FOR THE MONTH ENDED MAY 31, 1998




                       ALLIANCE ENTERTAINMENT CORP. et al.
                                (Name of Debtor)


           97 B 44673 through 97 B 44687 (BRL) (Jointly Administered)
                                 (Case Numbers)

                            Willkie Farr & Gallagher
                              (Debtors' Attorneys)






                               /s/ David E. Hawthorne
                ------------------------------------------------
                                    Signed by:

   David E. Hawthorne,   Executive  Vice  President,  Chief  Financial  Officer
                             (Preparer)
<PAGE>
<TABLE>
<CAPTION>
ALLIANCE ENTERTAINMENT CORP. AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEET (Unaudited)
May 31, 1998
(Amounts in Thousands)
<S>                                                              <C>

                    ASSETS
CURRENT ASSETS
  Cash and cash equivalents                                      $     3,902
  Accounts receivable, net                                            51,723
  Inventory                                                           54,807
  Prepaid expenses and advances                                        3,299
  Due From Affiliates
  Refundable income taxes                                              2,097
                                                                 -------------
    Total current assets                                             115,828
INVESTMENTS                                                            1,857 
PROPERTY AND EQUIPMENT                                                25,824
COPYRIGHTS                                                             3,786
COST IN EXCESS OF NET ASSETS
OF BUSINESSES ACQUIRED                                                44,892
COVENANTS NOT TO COMPETE                                               2,468
OTHER ASSETS                                                           5,273
                                                                 -------------
                                                                 $   199,928
                                                                 =============
LIABILITIES AND STOCKHOLDERS' EQUITY 
CURRENT LIABILITIES
  Excess of outstanding checks over
    bank balance                                                 $       148
  Notes payable                                                       29,000
  Current maturities of long-term debt                                   638
  Accounts payable and accrued expenses                               36,419
                                                                 -------------
    Total current liabilities                                         66,205

LONG-TERM DEBT                                                         6,549

LIABILITIES SUBJECT TO SETTLEMENT
  UNDER THE REORGANIZATION CASE                                      416,897

STOCKHOLDERS' EQUITY
 Common stock                                                              4
  Preferred Stock                                                          5
  Additional paid-in capital                                         146,965
  Employee notes for stock purchase                                      (52)
  Retained earnings (deficit)                                       (436,645)
  Foreign Currency translation adjustment             
                                                                 -------------
                                                                    (289,723)
                                                                 -------------
                                                                 $   199,928
                                                                 =============

     *The following  subsidiaries do not have any operating  activity:  Alliance
Ventures Inc.,  AEC Americas,  Inc., FL  Acquisition  Corp. and AEC  Acquisition
Corp.
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
ALLIANCE ENTERTAINMENT CORP. AND SUBSIDIARIES
CONSOLIDATED STATEMENT OF OPERATIONS (Unaudited)
MONTH ENDED May 31, 1998
(Amounts in Thousands)
<S>                                                              <C>

Net Sales                                                        $    22,908

Cost of sales                                                         19,897
                                                                 -------------
    Gross profit                                                       3,011 

Selling, general and administrative expenses                           3,613
Amortization of intangible assets                                        491
                                                                 -------------
                                                                       4,104
                                                                 -------------
                                                                      (1,093)
                                                                 -------------
Reorganization items                                                     803

Other income (expense)
  Equity in net income (loss) of unconsolidated
   entities                                                           (3,930)
  Amortization of deferred financing costs                              (137)
  Other income (expense) - net                                            15 
  Interest expense                                                    (1,295)
                                                                 -------------
                                                                      (5,347)
                                                                 -------------

   Income(loss) before income taxes                                   (7,243)

Provision for income taxes
                                                                 -------------

   Net income (loss)                                             $    (7,243)
                                                                 =============

     *The following  subsidiaries do not have any operating  activity:  Alliance
Ventures Inc.,  AEC Americas,  Inc., FL  Acquisition  Corp. and AEC  Acquisition
Corp.
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
ALLIANCE ENTERTAINMENT CORP. AND SUBSIDIARIES
CONSOLIDATED STATEMENT OF CASH FLOWS (Unaudited)
MONTH ENDED May 31, 1998
(Amounts in Thousands)
<S>                                                              <C>

Net Income (Loss)                                                  $  (7,243)

Adjustments to reconcile net income (loss) to
  net cash provided by operating activities:
   Depreciation and amortization                                         928
   Equity in net income (loss) of unconsolidated
    entities                                                           3,930 
   Reorganization items                                                  803
   Changes in working capital and other, net                           4,638
Net cash provided by (used in) operating                         -------------
activities before reorganization items                                 3,056
                                                                 -------------

Reorganization items:
  Chapter 11 professional fees paid                                     (803)
                                                                 -------------
Net cash used by reorganization items                                   (803)
                                                                 -------------
Net cash provided by (used in)
  operating activities                                                 2,253
                                                                 -------------

Cash Flows From Investing Activities
  Purchase of property and equipment                                    (183)
  (Increase) decrease in investments                                       
  (Increase) decrease in copyrights                                      (36)
  (Increase) decrease in other assets                                    (93)

Net cash provided by (used in)                                   -------------
  Investing Activities                                                  (312)
                                                                 -------------

Cash Flows From Financing Activities
  Increase (decrease) in excess of out-
   standing checks over bank balance                                    (114)
  Net financing proceeds to affiliates                                    89 
  Proceeds from Borrowings                                             
  Payments on Borrowings                                                 (19)

Net Cash provided by (used in)                                   -------------
  Financing Activities                                                   (44)
                                                                 -------------

Net increase (decrease) in cash:                                       1,897 

Cash
  Beginning                                                            2,005
                                                                 -------------
  Ending                                                         $     3,902
                                                                 =============

     * The following  subsidiaries do not have any operating activity:  Alliance
Ventures Inc.,  AEC Americas,  Inc., FL  Acquisition  Corp. and AEC  Acquisition
Corp.
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
ALLIANCE ENTERTAINMENT CORP. AND SUBSIDIARIES
CONSOLIDATING BALANCE SHEET (Unaudited)
May 31, 1998
(Amounts in Thousands)
<S>                   <C>           <C>           <C>           <C>           <C>          <C>               <C>
                                                                                                               Alliance
                                     Alliance                                               Eliminations     Entertainment
                                    Entertainment  AE Land       Matrix                        and            Corp. and
                      Sub-total       Corp.          Corp       Software      Execusoft    Reclassification  Subsidiaries*
                      ----------    -----------   -----------   ----------    ----------   ----------------- --------------
  ASSETS
CURRENT ASSETS
Cash and Cash
  equivalents         $   2,327     $   1,182     $     363     $      30     $            $                 $     3,902
Accounts receivable,
  net                    51,957          (326)                         51            41                           51,723
Inventory                54,807                                                                                   54,807
Prepaid expenses          3,153           134            12                                                        3,299
Due from affiliates       7,618        44,726         1,331                         256        (53,931)           
Refundable income taxes      36         2,061                                                                      2,097
Deferred income taxes                                                                          
                      ----------    -----------   -----------   ----------    ----------   ----------------- --------------
Total current assets    119,898        47,777          1,706           81           297        (53,931)          115,828
 INVESTMENTS, at cost       943         8,659                                                   (7,745)            1,857
PROPERTY AND EQUIPMENT    6,535            33        19,048           208                                         25,824
COPYRIGHTS                3,786                                                                                  3,786
COST IN EXCESS OF
 NET ASSETS OF
 BUSINESS ACQUIRED                     44,892                                                                     44,892
COVENANTS NOT TO
 COMPETE                    198         2,270                                                                      2,468
DEFERRED INCOME TAXES                                                                                              
OTHER ASSETS                176         4,446           136           515                                          5,273
                      ----------    -----------   -----------   ----------    ----------   ----------------- --------------
                      $ 131,536     $ 108,077     $  20,890     $     804     $     297    $   (61,676)      $   199,928
                      ==========    ===========   ===========   ==========    ==========   ================= ==============
LIABILITIES AND STOCKHOLDERS
  EQUITY 
CURRENT LIABILITIES
Excess of outstanding
 checks over bank
 balance              $     148     $             $             $             $            $                 $       148
Notes payable            (3,633)       31,168                       1,465                                         29,000
Current maturities of
 long-term debt             223                         415                                                          638
Accounts payable
 and accrued expenses    27,563         8,627           204            25                                         36,419
Income tax payable  
                      ----------    -----------   -----------   ----------    ----------   ----------------- --------------
Total current
  liabilities            24,301        39,795           619         1,490                                         66,205
LONG-TERM DEBT              684                       5,865                                                        6,549
DEFERRED INCOME TAXES                                                                                               
LIABILITIES SUBJECT
TO SETTLEMENT UNDER
THE REORGANIZATION CASE 179,014       254,184        14,479         3,182           538        (34,500)          416,897

STOCKHOLDERS' EQUITY 
Common Stock              3,123             4                           1            13         (3,137)                4
Preferred Stock                             5                                                                          5
Additional paid-in
  capital                26,300       146,965                                                  (26,300)          146,965
Employee notes for
  stock purchase                          (52)                                                                       (52)
Retained earnings
  (deficit)            (101,886)     (332,824)          (73)       (3,869)         (254)         2,261          (436,645)
Foreign currency 
translation adjustment
                      ----------    -----------   -----------   ----------    ----------   ----------------- --------------
                        (72,463)     (185,902)          (73)       (3,868)         (241)       (27,176)         (289,723)
                      ----------    -----------   -----------   ----------    ----------   ----------------- --------------
                      $ 131,536     $ 108,077     $  20,890     $     804     $     297    $   (61,676)      $   199,928
                      ==========    ===========   ===========   ==========    ==========   ================= ==============
    *The following  subsidiaries do not have any operating  activity:  Alliance
Ventures,  Inc. AEC Americas,  Inc., FL Acquisition  Corp.  and AEC  Acquisition
Corp.
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
ALLIANCE ENTERTAINMENT CORP. AND SUBSIDIARIES
CONSOLIDATING BALANCE SHEET (Unaudited)
May 31, 1998
(Amounts in Thousands)
<S>                       <C>             <C>          <C>          <C>         <C>             <C>       <C>         <C>

                             Independent   Passport     Passport                    Castle                    AEC
                              National      Music        Music       Concord    Communications  One Way    One Stop
                            Distributors  Distribution Worldwide     Records       (U.S.)       Records     Group      Sub-total
                            ------------  -----------  -----------  ----------  -------------   --------  ----------- ----------
ASSETS
CURRENT ASSETS
Cash and cash equivalents $               $            $            $           $               $    47   $    2,280  $   2,327
Accounts receivable, net         2,354        2,639                       974          (496)      4,284       42,202     51,957
Inventory                          842                                  1,750                     5,616       46,599     54,807
Prepaid expenses and
advances                                         26                     2,380                       457          290      3,153
Due from Affiliates             (2,065)       8,760        698          1,365          (883)       (110)        (147)     7,618
Refundable income taxes                                                    36                                                36
Deferred income taxes                                                                                            
                           ------------- ------------ ------------ ------------ -------------- ---------- ------------ ----------

Total current assets             1,131       11,425        698          6,505        (1,379)     10,294       91,224    119,898 
INVESTMENTS, at cost                                                      542                                    401        943
PROPERTY AND EQUIPMENT                                                    209                       639        5,687      6,535
COPYRIGHTS                                                              3,786                                             3,786
COST IN EXCESS OF NET ASSETS
OF BUSINESSES ACQUIRED
COVENANTS NOT TO COMPETE                                                                                         198        198
DEFERRED INCOME TAXES                                                    
OTHER ASSETS                         2           12                        20                        43           99        176
                          ------------- ------------ ------------ ------------ -------------- ---------- ------------ ----------
                          $      1,133  $    11,437  $     698    $    11,062  $     (1,379)  $  10,976  $    97,609  $ 131,536
                          ============= ============ ============ ============ ============== ========== ============ ==========
LIABILITIES AND
STOCKHOLDERS' EQUITY 
CURRENT LIABILITIES
Excess of outstanding
checks over bank balance  $          2  $         5  $            $       141  $              $          $            $     148
Notes payable                      193                                  3,764            704     (1,439)      (6,855)    (3,633)
Current maturities of
 long-term debt                                                                                                  223        223
Accounts payable and
accrued expenses                 2,139            1                     1,199             31      1,482       22,711     27,563
Income Tax Payable
                          ------------- ------------ ------------ ------------ -------------- ---------- ------------ ----------
Total current liabilities        2,334            6                     5,104            735         43       16,079     24,301

LONG-TERM DEBT                                                                                                   684        684
DEFERRED INCOME TAXES                                                                                                

LIABILITIES SUBJECT
TO SETTLEMENT UNDER
REORGANIZATION CASE             71,991       13,526      1,392          6,457          7,333     13,092       65,223    179,014

STOCKHOLDERS' EQUITY 
Common Stock                     1,000            5                        22                     2,095            1      3,123
Preferred Stock
Additional paid-in capital      16,117            7                        27                                 10,149     26,300
Employee notes for stock
  purchase
Retained earnings (deficit)    (90,309)      (2,107)      (694)          (548)        (9,447)    (4,254)       5,473   (101,886)
Foreign Currency  
Translation Adjustment
                          ------------- ------------ ------------ ------------ -------------- ---------- ------------ ----------
                               (73,192)      (2,095)      (694)          (499)        (9,447)    (2,159)      15,623    (72,463)
                          ------------- ------------ ------------ ------------ -------------- ---------- ------------ ----------
                          $      1,133  $    11,437  $     698    $    11,062  $      (1,379) $  10,976  $    97,609  $ 131,536
                          ============= ============ ============ ============ ============== ========== ============ ==========
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
ALLIANCE ENTERTAINMENT CORP. AND SUBSIDIARIES
CONSOLIDATING STATEMENT OF OPERATIONS (Unaudited)
MONTHS ENDED May 31, 1998
(Amounts in Thousands)
<S>                  <C>          <C>              <C>          <C>          <C>          <C>               <C>
                                                                                                             Alliance
                                    Alliance                                               Eliminations      Entertainment
                                   Entertainment    AE Land      Matrix                       and            Corp. and
                     Sub-total       Corp.           Corp       Software     Execusoft    Reclassifications  Subsidiaries*
                     ----------   -------------    ----------   ----------   ----------   ----------------- --------------
Net sales            $  22,833    $                $            $      75     $            $                 $    22,908

Cost of sales           19,870                                         27                                         19,897
                     ----------   -------------    ----------   ----------   ----------   ----------------- --------------
Gross Profit             2,963                                         48                                          3,011 

Selling, general
and administrative
expenses                3,201             303          (40)           149                                          3,613
Amortization of
intangible assets          16             475                                                                        491
                     ----------   -------------    ----------   ----------   ----------   ----------------- --------------
                        3,217             778          (40)           149                                          4,104
                     ----------   -------------    ----------   ----------   ----------   ----------------- --------------

                         (254)           (778)          40           (101)                                        (1,093)
                     ----------   -------------    ----------   ----------   ----------   ----------------- --------------

Reorganization items                      803                                                                        803
Other income
(expense)
Equity in net income
(loss) of unconsolidated
 entities                              (3,930)                                                                    (3,930)
Amortization of
 deferred financing
  costs                                  (135)          (2)                                                         (137)
Other income (expense)
  - net                     6               3                           6                                             15 
Interest expense         (568)           (679)         (38)           (10)                                        (1,295)
                     ----------   -------------    ----------   ----------   ----------   ----------------- -------------
                         (562)         (4,741)         (40)            (4)                                        (5,347)
                     ----------   -------------    ----------   ----------   ----------   ----------------- -------------
Income before
 income taxes            (816)         (6,322)                       (105)                                        (7,243)
Provision for
income taxes         ----------   -------------    ----------   ----------   ----------   ----------------- -------------
Net income (loss)    $   (816)    $    (6,322)     $            $    (105)   $            $                 $     (7,243)
                     ==========   =============    ==========   ==========   ==========   ================= =============

     *The following  subsidiaries do not have any operating  activity:  Alliance
Ventures,  Inc., AEC Americas,  Inc., FL Acquisition  Corp. and AEC  Acquisition
Corp.

</TABLE>
<PAGE>
<TABLE>
<CAPTION>
ALLIANCE ENTERTAINMENT CORP. AND SUBSIDIARIES
CONSOLIDATING STATEMENT OF OPERATIONS (Unaudited)
MONTH ENDED May 31, 1998
(Amounts in Thousands)
<S>                     <C>           <C>         <C>          <C>          <C>            <C>        <C>        <C>

                        Independent   Passport     Passport                     Castle                   AEC
                         National       Music       Music       Concord     Communications One Way     One Stop
                        Distributors  Distribution Worldwide     Records        (U.S.)      Records      Group      Sub-total
                        ------------  ----------- -----------  ----------   -------------  --------   ---------- ------------
Net sales               $             $           $            $     375    $              $   758    $  21,700  $   22,833

Cost of sales                                                        195                       486       19,189      19,870
                       -------------  ----------- -----------  -----------  -------------  --------   ---------- ------------
Gross Profit                                                         180                       272        2,511       2,963 

Selling, general and
administrative expenses         87                                   309                       219        2,586       3,201
Amortization of
intangible assets                                                     16                                                 16
                       ------------   ----------- -----------  -----------  -------------  --------   ---------- -----------

                                87                                   325                       219        2,586       3,217
                       ------------   ----------- -----------  -----------  -------------  --------   ---------- -----------

                               (87)                                 (145)                       53          (75)       (254)
                       ------------   ----------- -----------  -----------  -------------  --------   ---------- -----------
Reorganization items

Other income (expense)
Equity in net income
(loss) of unconsolidated
entities
Amortization of deferred
financing costs
Other income (expense)
  - net                                                              (3)              4                       5           6
Interest expense             (391)                                  (71)            (52)       (47)          (7)       (568)
                       ------------   ----------- -----------  -----------  -------------  --------   ---------- -----------
                             (391)                                  (74)            (48)       (47)          (2)       (562)
                       ------------   ----------- -----------  -----------  -------------  --------   ---------- -----------
Income (loss) before
   income taxes              (478)                                 (219)            (48)         6          (77)       (816)
Provision for
income taxes
                       ------------   ----------- -----------  -----------  -------------  --------   ---------- -----------
Net income (loss)      $     (478)    $           $            $   (219)    $       (48)   $     6    $     (77) $     (816)
                       ============   =========== ===========  ===========  =============  ========   ========== ===========
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
ALLIANCE ENTERTAINMENT CORP. AND SUBSIDIARIES
CONSOLIDATING STATEMENT OF CASH FLOWS (Unaudited)
MONTH ENDED May 31, 1998
(Amounts in Thousands)
<S>                    <C>          <C>            <C>          <C>           <C>          <C>                <C>
                                                                                                               Alliance
                                     Alliance                                                Eliminations      Entertainment
                                    Entertainment   AE Land       Matrix                         and            Corp. and
                       Sub-total       Corp.         Corp        Software     Execusoft    Reclassifications   Subsidiaries*
                       ----------   ------------   ----------   -----------   ----------   ------------------ ---------------
Net Income (loss)      $    (816)   $    (6,322)   $            $     (105)   $            $                  $       (7,243)
Adjustments to reconcile
net income (loss) to net
cash provided by
operating activities:
Depreciation and
   amortization              153            611          155             9                                               928
Equity in net income (loss)
of unconsolidated entities                3,930                                                                        3,930 
Reorganization items                        803                                                                          803
Changes in working
 capital and other, net    4,559             49           30            (3)             3                              4,638
                        ----------   ------------   ----------   -----------   ----------   ------------------ ---------------
Net cash provided by
(used in) operating
activities before
reorganization items       3,896           (929)         185           (99)             3                              3,056
                        ----------   ------------   ----------   -----------   ----------   ------------------ ---------------
Reorganization Items:
Chapter 11 professional
fees paid                                  (803)                                                                        (803)
                        ----------   ------------   ----------   -----------   ----------   ------------------ ---------------
Net cash used by
reorganization items                       (803)                                                                        (803)
                        ----------   ------------   ----------   -----------   ----------   ------------------ ---------------
Net cash provided by
(used in) operating
activities                 3,896         (1,732)         185           (99)             3                              2,253
                        ----------   ------------   ----------   -----------   ----------   ------------------ ---------------
Cash Flows From Investing Activities
Purchase of property
and equipment               (124)                        (59)                                                           (183)
(Increase) Decrease in
   Investments                                                                                                               
Investments
(Increase) Decrease in
Copyrights                   (36)                                                                                        (36) 
Increase in other assets      (7)            14                       (100)                                              (93)

Net cash provided by
(used in)               ----------   ------------   ----------   -----------   ----------   ------------------ ---------------
Investing Activities         (167)           14          (59)         (100)                                             (312)
                        ----------   ------------   ----------   -----------   ----------   ------------------ ---------------
Cash Flows From Financing Activities
Increase (decrease) in
excess of outstanding
checks over bank balance    (114)                                                                                       (114)
Net financing proceeds
 to affiliates            (2,227)         2,188          (92)          223             (3)                                89 
Proceeds from issuance
 of stock
Proceeds for redemption
 of stock
Proceeds from Borrowings     (19)                                                                                        (19)
Payments on Borrowings                                                                                                
Net Cash provided by
(used in)               ----------   ------------   ----------   -----------   ----------   ------------------ ---------------
Financing Activities      (2,360)         2,188          (92)          223             (3)                               (44)
                        ----------   ------------   ----------   -----------   ----------   ------------------ ---------------
Effect of foreign
 currency translation
Net increase (decrease)
in cash:                   1,369            470           34            24                                             1,897  
Cash
Beginning                    958            712          329             6                                             2,005
                        ==========   ============   ==========   ===========   ==========  ================== ===============
Ending                  $  2,327     $    1,182     $    363     $      30     $           $                  $        3,902
                        ==========   ============   ==========   ===========   ==========  ================== ===============
     *The following  subsidiaries do not have any operating  activity:  Alliance
Ventures Inc.,  AEC Americas,  Inc., FL  Acquisition  Corp. and AEC  Acquisition
Corp.
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
ALLIANCE ENTERTAINMENT CORP. AND SUBSIDIARIES
CONSOLIDATING STATEMENT OF CASH FLOWS (Unaudited)
MONTH ENDED May 31, 1998
(Amounts in Thousands)
<S>                           <C>                 <C>           <C>       <C>       <C>              <C>       <C>       <C>

                                Independent       Passport      Passport                 Castle                    AEC
                                National          Music         Music     Concord   Communications   One Way    One Stop
                                Distributors      Distribution  Worldwide Records     (U.S.)         Records     Group     Sub-total
                              ----------------   -------------- --------- --------- ---------------  --------  --------- -----------
Net Income (loss)             $         (478)     $              $        $  (219)  $     (48)       $     6   $    (77) $   (816)
Adjustments to reconcile net
income (loss) to net cash
provided by operating activities:
Depreciation and amortization                                                  20                         17        116       153
Equity in net income (loss)
of unconsolidated entities
Reorganization items
Changes in working capital
and other, net                           803                                  304                        848      2,604     4,559
Net cash provided by (used
in) operating activities      ----------------   -------------- --------- --------- ---------------  --------  --------- ----------
before reorganization items              325                                  105         (48)           871      2,643     3,896
                              ----------------   -------------- --------- --------- ---------------  --------  --------- ----------
Reorganization items:
Chapter 11 professional
 fees paid
                              ----------------   -------------- --------- --------- ---------------  --------  --------- ----------
Net cash used by
reorganization items
                              ----------------   -------------- --------- --------- ---------------  --------  --------- ----------
Net cash provided by (used in)
operating activities                     325                                  105         (48)           871      2,643      3,896
                              ----------------   -------------- --------- --------- ---------------  --------  --------  ----------
Cash Flows From Investing
Activities
(Purchase) disposal of property
(Increase) decrease
  in investments                                                                                          (2)      (122)      (124)
(Increase) decrease
  in copyrights                                                               (36)                                             (36)
(Increase) decrease
  in other assets                                                                                                    (7)        (7)
Net cash provided by
(used in)
                              ----------------   -------------- --------- --------- ---------------  --------  --------  ----------
Investing Activities                                                          (36)                        (2)      (129)      (167)
                              ----------------   -------------- --------- --------- ---------------  --------  --------  ----------
Cash Flows From Financing
Activities
Increase (decrease) in excess
  of outstanding checks
  over bank balance                        2                                  (61)                       (55)                 (114)
Net financing proceeds to
  affiliates                          (1,263)                                  (8)         48           (767)     (237)     (2,227)
Proceeds from issuance of stock
Payments for redemption of stock
Proceeds from Borrowings
Payments on Borrowings                                                                                             (19)        (19)
Payments on Borrowings
Net Cash provided by
(used in)                     ----------------   -------------- --------- --------- ---------------  --------  --------  ----------
Financing Activities                  (1,261)                                 (69)         48          (822)      (256)     (2,360)
                              ----------------   -------------- --------- --------- ---------------  --------  --------  ----------
Effect of foreign currency
translation
Net increase (decrease) in
cash:                                   (936)                                                            47      2,258       1,369 
Cash
Beginning                                936                                                                        22         958
                              ================   ============== ========= ========= ===============  ========  ========  ==========
Ending                        $                   $             $         $         $                $   47    $ 2,280   $   2,327
                              ================   ============== ========= ========= ===============  ========  ========  =========
</TABLE>
<PAGE>

ALLIANCE ENTERTAINMENT CORP.  AND SUBSIDIARIES

NOTES TO CONSOLIDATING FINANCIAL STATEMENTS

Unaudited Interim Financial Information

The unaudited  consolidating financial statements of Alliance Entertainment
Corp. and subsidiaries  (the  "Company"),  have been prepared in accordance with
the American  Institute of Certified  Public  Accountants  Statement of Position
90-7:  "Financial  Reporting by Entities in Reorganization  Under the Bankruptcy
Code" ("SOP 90-7") and generally accepted accounting  principles applicable to a
going concern,  which  principles,  except as otherwise  disclosed,  assume that
assets will be realized and liabilities  will be discharged in the normal course
of business.  The Company  filed  petitions  for relief under  Chapter 11 of the
United States  Bankruptcy  Code ("Chapter 11") on July 14, 1997 (the  "Filing").
The  Company is  presently  operating  its  business  as a  debtor-in-possession
subject  to the  jurisdiction  of the  United  States  Bankruptcy  Court for the
Southern District of New York (the "Bankruptcy Court").

     Except as set forth,  the unaudited  consolidating  balance sheet as of May
31, 1998,  and the unaudited  consolidating  statements  of operations  and cash
flows for the month ended May 31, 1998  (interim  financial  information),  have
generally  been prepared on the same basis as the audited  financial  statements
except that the unaudited financial statements. The financial statements include
all  adjustments  believed by management  to be necessary to fairly  reflect the
Company's  financial  position  and results of  operations  in  accordance  with
generally  accepted  accounting  principles.  The preparation of these financial
statements has required the development by management of a number of significant
estimates  and  assumptions  that  affect  the  reported  amounts  of assets and
liabilities  at the  date of the  financial  statements.  Significant  estimates
inherent in the preparation of the  accompanying  financial  statements  include
management's  estimate  of  future  cash  flows  used as a basis to  assess  the
recoverability of long-lived assets, adjustments to reduce the carrying value of
inventory and accounts  receivable to net realizable value and estimates of cost
incurred  in  connection  with  restructuring  and  related  activities.   These
accounting  estimates  are  subject  to  material  change in the near  term.  In
addition,   the  accompanying  financial  statements  are  unaudited  and,  upon
completion of the annual financial statement audit by the Company's  independent
accountants   for  the  year  ended  December  31,  1998  may  require   further
adjustments. Excluded from the Filing were the following non-debtor subsidiaries
of the Company's  Proprietary Products Group,  including:  Castle Communications
plc (and its related  affiliates);  The St. Clair Entertainment Group, Inc.; and
Red Ant Entertainment LLC ("Red Ant") (and its related affiliates). Accordingly,
the  accompanying  financial  statements  have  been  prepared  excluding  their
financial  position,  results  of  operations  and cash  flows.  The  results of
operations of those businesses and the Company's  underlying equity therein have
been  presented  under the equity  method of  accounting.  In the opinion of the
Company, the interim financial information is considered preliminary and may not
include all  adjustments,  necessary for a fair  statement of the results of the
interim period.

     Certain  information and footnote disclosure normally included in financial
statements prepared in accordance with generally accepted accounting  principles
have been  condensed or omitted from the interim  financial  information.  These
statements should be read in conjunction with the Company's financial statements
for the year ended  December 31, 1997.  The results of operations  for the month
ended May 31, 1998, may not be indicative of the operating  results for the full
year or any future interim period.

     The Company experienced  significant  operating losses in 1996 and 1997 and
continued to post a year-to-date  operating loss in 1998. The Company's  ability
to continue as a going concern is dependent upon the  confirmation  of a plan of
reorganization by the Bankruptcy Court, the ability to maintain  compliance with
debt covenants under the Revolving  Credit and Guaranty  Agreement,  as amended,
("DIP  Financing  Agreement"),  achievement  of profitable  operations,  and the
resolution of the uncertainties of the reorganization case discussed below.
<PAGE>

Restructuring and Other Charges

     During the month ended May 31, 1998, approximately $.5 million was paid and
charged against liabilities  established by the Company at December 31, 1997 for
restructuring  and other  non-recurring  charges  relating to its  consolidation
plans.  As of May 31, 1998,  approximately  $7.5  million  remains to be paid in
future periods.

Reorganization under Chapter 11; Pre-Petition Credit Agreement

     On June 30, 1997, the Company failed to make the full amortization  payment
of $1.5 million on its senior secured credit facility (the "Pre-petition  Credit
Agreement") and additionally  failed to satisfy a financial  covenant  requiring
the Company  raise $35  million of equity  prior to July 1, 1997 and as a result
was in default under the provisions of its Pre-petition Credit Agreement.  Under
the terms of its  Pre-petition  Credit Agreement and as a result of the existing
defaults,  the  Company's  banks had the right to  accelerate  the  maturity  of
approximately $187 million of outstanding indebtedness.

     Additionally,  as a result of the defaults  under the  Pre-petition  Credit
Agreement,  the Company was unable to make a July 15, 1997 interest  payment due
and payable on the Company's  $125 million of 11.25% Senior  Subordinated  Notes
due 2005.

     On July 14, 1997, as a result of the defaults under the Pre-petition Credit
Agreement,  the pending  payment  default on the Company's  Senior  Subordinated
Notes and an overall  inability  to operate  the  Company's  business  under the
existing  liquidity  restraints,  the Company and  fourteen of its  wholly-owned
subsidiaries  filed voluntarily under Chapter 11 of the Bankruptcy Code in order
to facilitate  the  reorganization  of the  Company's  core  businesses  and the
restructuring  of the Company's  long-term debt,  revolving credit and trade and
other obligations.  The Company continues to operate with its existing directors
and  officers  as a  debtor-in-possession  subject  to  the  Bankruptcy  Court's
supervision and orders.  Excluded from the filing were certain businesses in the
Company's Proprietary Products Group, including:  Castle Communications plc (and
its related  affiliates);  The St. Clair Entertainment  Group, Inc.; and Red Ant
Entertainment LLC ("Red Ant") (and its related affiliates).  The filing was made
in the U.S. District Court for the Southern District of New York in Manhattan.

     The filing of the petition under Chapter 11 of the Bankruptcy Code resulted
in the  occurrence  of an Event of Default  under the  Company's:  (i) Indenture
relating  to  its  11.25%  Senior  Subordinated  Notes  due  2005;  (ii)  Credit
Agreement;  (iii)  6%  Exchangeable  Notes;  and  (iv)  Mortgage  Bond  for  its
distribution facility in Coral Springs, Florida.

     Pursuant to the  provisions of the  Bankruptcy  Code,  all of the Company's
liabilities as of July 14, 1997,  were  automatically  stayed upon the Company's
filing of its petition for reorganization. In addition, absent approval from the
Bankruptcy  Court,  the  Company is  prohibited  from  paying  any  pre-petition
obligations.  In hearings  held on July 14 and 16, 1997,  the  Bankruptcy  Court
approved the  Company's  request for payment of certain  pre-petition  wages and
benefits, use of the Company's cash management system and retention of legal and
financial professionals.
<PAGE>

In the Company's  Chapter 11 case,  substantially all liabilities as of the
date of the Filing are subject to settlement under a plan of  reorganization  to
be voted upon by the Company's  creditors and  stockholders and confirmed by the
Bankruptcy  Court.  Schedules have been filed by the Company with the Bankruptcy
Court setting forth the assets and  liabilities of the Company as of the date of
the Filing as shown by the Company's  accounting  records.  Differences  between
amounts   shown  by  the  Company  and  claims  filed  by  creditors  are  being
investigated  and  resolved.  The  ultimate  amount  and  settlement  terms  for
pre-petition   liabilities  are  subject  to  a  plan  of  reorganization,   and
accordingly, are not presently determinable.

Under the  Bankruptcy  Code, the Company may elect to assume or reject real
estates  leases,   employment  contracts,   personal  property  leases,  service
contracts and other  executory  pre-petition  leases and  contracts,  subject to
Bankruptcy Court approval.  The Company cannot presently determine or reasonably
estimate the ultimate  liability  which may result from the filing of claims for
any rejected contracts or from leases which may be rejected at a future date.

The principal  categories of claims  classified as "Liabilities  subject to
settlement  under the  reorganization  case" are identified  below.  All amounts
presented  below may be subject to future  adjustments  depending on  Bankruptcy
Court  actions,   further   developments   with  respect  to  disputed   claims,
determination as to the security of certain claims,  the value of any collateral
securing such claims, or other events.

<TABLE>
<CAPTION>


Liabilities Subject to Settlement                                                                   (000's)
                                                                                                    -------
Under the Reorganization Case                                                                    May 31, 1998
- -----------------------------                                                               ---------------------
<S>                                                                                                <C>

Accounts payable and accrued expenses                                                              $143,518
Pre-Petition  Credit Agreement                                                                      136,100
11.25% Senior Subordinated Notes due 2005                                                           125,000
6% Exchangeable Notes                                                                                10,805
Other Promissory Notes                                                                                1,395
Obligations under capital leases                                                                          4
Accounts payable Non-Debtor Subsidiaries                                                                 75
                                                                                                   --------
                                                                                                   $416,897
                                                                                                   ========
</TABLE>

     On June 25, 1998,  the Bankruptcy  Court approved the Company's  Disclosure
Statement  for its  Plan  of  Reorganization.  The  approval  of the  Disclosure
Statement  allows the Company to commence the solicitation of votes for approval
of its Plan of  Reorganization.  Plan  materials  and ballots are expected to be
mailed on June 30,  1998.  The deadline  for  returning  the ballots is July 24,
1998,  and a hearing to confirm the Plan is scheduled  for July 30, 1998.  Also,
the  Court  approved  the  sale  of  the  Company's  U.K.   subsidiary,   Castle
Communication  to  London-based  Rutland  Trust PLC.  The sale is expected to be
consummated on or before July 1, 1998.


     In the event that a plan of  reorganization  is approved by the  Bankruptcy
Court,  continuation of the business after reorganization will be dependent upon
the  success  of  future  operations  and the  Company's  ability  to  meet  its
obligations as they become due. In the event that such a plan of  reorganization
is  not  approved  by the  Bankruptcy  Court  and a  Restructuring  Plan  is not
consummated,  the ability of the Company to continue as a going concern  depends
on the success of future  operations  and the ability of the Company to generate
sufficient cash from operations and financing sources to meet its obligations as
they  become due and to  finance  its  operations.  The  accompanying  financial
statements  have  been  prepared  on a going  concern  basis,  which,  except as
disclosed,  contemplates  continuity of  operations,  realization  of assets and
discharge of liabilities in the ordinary course of business.  As a result of the
Chapter 11 filing,  the Company may have to sell or otherwise  dispose of assets
and discharge or settle  liabilities  for amounts other than those  reflected in
the financial  statements.  Further,  a plan of reorganization  could materially
change the amounts currently recorded in the financial statements. The financial
<PAGE>

statements  do not give  effect  to all  adjustments  to the  carrying  value of
assets, or amounts and  classification of liabilities that might be necessary as
a consequence of the proceeding.  The appropriateness of using the going concern
basis  is  dependent  upon,  among  other  things,  confirmation  of a  plan  of
reorganization,  success  of  future  operations  and the  ability  to  generate
sufficient cash from operations and financing sources to meet obligations.


     In addition, valuation methods used in Chapter 11 reorganization cases vary
depending  on the  purpose for which they are  prepared  and used and are rarely
based on  generally  accepted  accounting  principles,  the  basis on which  the
accompanying  financial  statements  are prepared.  Accordingly,  the values set
forth in the accompanying  financial  statements are not likely to be indicative
of the  values  presented  to or  used by the  Bankruptcy  Court.  As a  result,
valuations of the Company based on the accompanying  financial statements may be
significantly  higher than  valuations  used by the Company in  determining  the
amounts  to be  received,  if any,  by each class of  creditors  under a plan of
reorganization.

DIP Financing

     In connection with the Company's  Chapter 11 filing,  on July 16, 1997, the
Company  entered  into a DIP  Financing  Agreement  with  Chase  Manhattan  Bank
providing for a maximum of $50 million of debtor-in-possession ("DIP") financing
subject to approval by the  Bankruptcy  Court.  The DIP  Financing  Agreement is
intended to address the Company's immediate working capital needs and to support
the Company's operations during its Chapter 11 proceedings. The Company's use of
the full DIP Financing Agreement was approved by the Court.

     The DIP  Financing  Agreement  provides  for  borrowings  under a revolving
credit  and a letter of  credit  facility.  Loans  under  the  revolving  credit
facility bear interest at either the Alternate  Base Rate (as defined in the DIP
Financing  Agreement) plus 1.5% or at the Adjusted LIBOR Rate (as defined in the
DIP Financing  Agreement) plus 2.75%.  Loans under the letter of credit facility
bear  interest  at the  Alternate  Base  Rate  plus  1.5%.  The terms of the DIP
Financing Agreement contain certain restrictive covenants including: limitations
on the incurrence of additional guarantees, liens and indebtedness;  limitations
on the sale of assets and the making of capital expenditures.  The DIP Financing
Agreement also requires that the Company meet certain  minimum  earnings  before
taxes and other expenses as defined through the end of 1998.

     Under the DIP Financing  Agreement,  Chase  Manhattan Bank has been given a
perfected  first priority lien on all property and assets of the Company and its
fourteen  wholly-owned  debtor-in-possession  subsidiaries.  The  banks  who are
parties to the Pre-Petition  Credit Agreement,  as well as certain other secured
creditors of the Company,  have been granted  replacement liens on the Company's
assets  (junior  to the lien  granted  under  the DIP  Financing  Agreement)  to
adequately  protect such creditors'  secured claims against the Company prior to
its Chapter 11 filing.

     The DIP  Financing  Agreement  expires on January 31, 1999, or earlier upon
the  occurrence  of  certain  events,   including  confirmation  of  a  plan  of
reorganization  by the  Bankruptcy  Court,  a sale of  substantially  all of the
assets of the  Company,  or  failure by the  Company  to  receive a final  order
confirming a plan of reorganization.

     On March 18, 1998, the Company and Chase  Manhattan  agreed to an amendment
to the DIP  Financing  Agreement.  The  terms of the  amendment  modify  certain
covenants  related to (1) permitted capital  expenditures,  (2) minimum earnings
before interest, taxes,  depreciation and amortization,  as defined, (3) minimum
carrying value of inventories,  and (4) the amount of permitted selling, general
and  administrative  expenses  relating  to  certain  non core  operations.  The
amendments were approved by the bankruptcy court on April 1, 1998.
   

<PAGE>

Indebtedness

     As a result of the Filing,  substantially  all debt outstanding at July 14,
1997,  was  classified as  liabilities  subject to  settlement.  No principal or
interest payments are made on any pre-petition debt (excluding interest payments
on  the  Pre-petition  Credit  Agreement  with  Chase  Manhattan  Bank)  without
Bankruptcy Court approval or until a reorganization  plan defining the repayment
terms has been approved.

     Generally, interest on pre-petition debt ceases accruing upon the filing of
a petition under the Bankruptcy Code.  However,  if debt is collateralized by an
interest in property  whose value (minus the cost of preserving  such  property)
exceeds the amount of the debt,  post-petition  interest  may be payable.  Other
than those noted above, no other determinations have yet been made regarding the
value of the property  interests  which  collateralize  various debts.  Although
interest may be paid pursuant to an order of the  Bankruptcy  Court,  other than
interest on the Pre-petition Credit Agreement, it is uncertain whether any other
post-petition  interest  will be payable or paid.  The Company  believes at this
time that it is unlikely that such interest will be paid.  Contractual  interest
expense not recorded on certain  pre-petition  debt (11.25% Senior  Subordinated
Notes due 2005,  6%  Exchangeable  Notes and  other  promissory  notes)  totaled
approximately $1.3 million for the month ended May 31, 1998.

Income Taxes

     Based upon current  operations of the Company and other factors,  an income
tax benefit was not  recorded  for the Company  and its  fourteen  wholly  owned
subsidiaries  which filed under Chapter 11 for the month ended May 31, 1998. The
Company  anticipates  that pre-tax losses,  if any, which may be realized during
the fiscal year ending  December 31, 1998,  will not result in the  recording of
any additional tax benefit by the Company. Further, any net operating loss carry
forwards prior to, and subsequent to the filing date, may be severely reduced by
the bankruptcy case.

Reorganization Items

     The Company  recorded  the  following  expense and income  items during the
month ended May 31, 1998, directly associated with the Chapter 11 reorganization
proceedings and the resulting restructuring of its operations:

                                                          (000's)
                                                        Month Ended
                                                       May 31, 1998
                                                    -------------------
Professional fees                                          $803

Professional fees represent estimates of expenses incurred, primarily for legal,
consulting  and  accounting  services  provided to the Company and the creditors
committee  (which are  required to be paid by the Company  while in Chapter 11).
Interest income  represents  interest earned on cash invested during the Chapter
11 proceeding.


<PAGE>


                          ALLIANCE ENTERTAINMENT CORP.
                          Trade Payables and Insurance
                                  May 31, 1998


     To the best of the Company's  knowledge,  all post-petition  trade payables
are  current and all  insurance  policies,  including  all  applicable  workers'
compensation  and disability  insurance  policies,  are fully paid as of May 31,
1998.



<PAGE>


                          ALLIANCE ENTERTAINMENT CORP.
                             (Debtor-In-Possession)


Court Reporting Schedules - Tax Payments and Collections
Month ended May 31, 1998
<TABLE>
<CAPTION>
<S>                                                       <C>                       <C>

Gross Wages Paid                                          $2,419,696.69             Schedule I
Payroll Taxes Withheld                                       551,293.87             Schedule II
Payroll Taxes Incurred                                       187,947.42             Schedule III
Gross Taxable Sales                                           55,195.62             Schedule IV
Sales Tax Collected                                            3,737.22             Schedule IV
Payment of Payroll Taxes                                          -                 Schedule V
Payment of Tax Payments                                       66,798.48             Schedule VI

</TABLE>


<PAGE>


                          ALLIANCE ENTERTAINMENT CORP.
                             (Debtor-In-Possession)
                                                                    Schedule I

Court Reporting Schedules for Payroll Tax Payments and Collections
Two week periods ended May 1, May 15 and May 29

GROSS WAGES PAID
<TABLE>
<CAPTION>

<S>                                                                                           <C>

Two Week Period Ended
      Date                                                                                      Gross Wages
- ---------------------                                                                         --------------
May 1, 1998                                                                                   $   833,558.39
May 15, 1998                                                                                      809,199.61
May 29, 1998                                                                                      776,938.69
                                                                                              --------------
Total                                                                                         $2,419,696.69
                                                                                              ==============
</TABLE>


<PAGE>


                          ALLIANCE ENTERTAINMENT CORP.
                             (Debtor-In-Possession)

                                                                    Schedule II

Court Reporting Schedules for Payroll Tax Payments and Collections
Two week periods ended May 1, May 15 and May 29

PAYROLL TAXES WITHHELD
<TABLE>
<CAPTION>
<S>                                  <C>                                                        <C>

Two Week Periods Ended                                                                           Payroll Tax
      Date                               Tax Type                                                 Withheld
- ---------------------                ------------------                                         -----------
May 1, 1998                          Federal Income Tax                                         $121,082.74
                                     FICA & MEDI w/h                                              58,490.14
                                     State w/h                                                     9,706.04
                                     Local w/h                                                     1,020.20
May 15, 1998                         Federal Income Tax                                          117,079.50 
                                     FICA & MEDI w/h                                              55,993.70
                                     State w/h                                                     9,482.65
                                     Local w/h                                                       681.26
May 29, 1998                         Federal Income Tax                                          114,434.39 
                                     FICA & MEDI w/h                                              53,974.56
                                     State w/h                                                     8,635.12
                                     Local w/h                                                       713.57
                                                                                              -------------
                                                             TOTAL                              $551,293.87
                                                                                              =============
</TABLE>



<PAGE>


                          ALLIANCE ENTERTAINMENT CORP.
                             (Debtor-In-Possession)

                                                                   Schedule III

Court Reporting Schedules for Payroll Tax Payments and Collections
Two week periods ended May 1, May 15 and May 29

PAYROLL TAXES INCURRED
<TABLE>
<CAPTION>
<S>                                  <C>                                                        <C>

Two Week Period Ended                Employer Payroll                                               Amount
      Date                           Tax Contributions                                             Incurred
- ---------------------                ---------------------                                      -----------
May 1, 1998                          FICA & MEDI Expenses                                        $58,490.02
                                     FUTA                                                          1,642.47
                                     Disability/SUI                                                6,016.76
May 15,1998                          FICA & MEDI Expenses                                         55,997.64
                                     FUTA                                                          1,448.07
                                     Disability/SUI                                                5,235.05
May 29,1998                          FICA & MEDI Expenses                                         53,974.41
                                     FUTA                                                          1,213.97
                                     Disability/SUI                                                3,929.03
                                                                                                -----------
                                                              TOTAL                             $187,947.42
                                                                                                ===========
</TABLE>



<PAGE>


                          ALLIANCE ENTERTAINMENT CORP.
                             (Debtor-In-Possession)
                                                                   Schedule IV

Schedules of Sales and Meals Tax Collected


Month Ended May 31, 1998

<TABLE>
<CAPTION>

<S>                                                              <C>                  <C>
                                                                 Sales Tax            Gross Taxable
Taxing Jurisdiction                                              Collected                Sales
- -----------------------------------------
Florida Department of Revenue                                    $2,011.48            $33,524.67
State Board of Equalization - California                            544.34              6,598.00
New York Department of Revenue                                       12.40                155.00
New York Department of Revenue                                      551.00              6,701.00
New Jersey Department of Revenue                                     35.00                587.00
State of Michigan - Department of Treasury                          102.00              1,699.95
State of Board of Equalization - California                         481.00              5,930.00
                                                                 ---------            ----------
                                                                 $3,737.22            $55,195.62
                                                                 =========            ==========
</TABLE>


<PAGE>


                          ALLIANCE ENTERTAINMENT CORP.
                             (Debtor-In-Possession)

                                                                    Schedule V

Court Reporting Schedules for Payroll Tax Payments and Collections
Two week periods ended May 1, May 15 and May 29


PAYMENT OF TAXES
<TABLE>
<CAPTION>
<S>                 <C>                      <C>                               <C>          <C>

Tax Period          Tax Type                 Taxing Jurisdiction               Date Paid    Amount Paid
- -----------         --------                 -------------------               ---------    -----------

</TABLE>





The  Company's   payroll  is  processed  by  a  third  party  payroll   service.
Accordingly,  at each payroll period the Company  transfers funds to the payroll
service  who  in  turn  makes  payments  directly  to  the  appropriate   taxing
jurisdiction on the Company's behalf.


<PAGE>


                          ALLIANCE ENTERTAINMENT CORP.
                             (Debtor-In-Possession)

                                                                   Schedule VI

Schedules of Tax Payments

Month Ended May 31, 1998
<TABLE>
<CAPTION>
<S>                                           <C>                              <C>              <C>

           Tax Jurisdiction                          Tax Type                    Amount Paid       Date Paid
- --------------------------------------------  ----------------------------     ---------------- --------------------
Florida Department of Revenue                 Florida Sales and Use Tax             $  1,981.48  May 19, 1998 
State Board of Equalization - California      California Sales and Use Tax               517.00  May 19, 1998     
City of Albany, New York                      Property Tax                             3,792.00  May 21, 1998     
Coral Springs, Florida Taxpayer Service       Sales and Use Tax                           10.00  May 22, 1998      
State of Delaware                             Franchise Tax                           60,000.00  May 28, 1998     
State of Delaware                             Franchise Tax                               52.25  May 22, 1998     
State of Delaware                             Franchise Tax                               52.25  May 28, 1998      
State of Delaware                             Franchise Tax                               52.25  May 28, 1998
State of Delaware                             Franchise Tax                               52.25  May 28, 1998      
State of Delaware                             Franchise Tax                               52.25  May 28, 1998
State of Delaware                             Franchise Tax                               52.25  May 28, 1998
State of Delaware                             Franchise Tax                               52.25  May 28, 1998      
State of Delaware                             Franchise Tax                               52.25  May 28, 1998
Georgia Department of Revenue                 Corporate Net Worth                         80.00  May 8, 1998
                                                                                   -------------
                                               TOTAL                                $ 66,798.48
                                                                                   =============
</TABLE>

<PAGE>


UNITED STATES BANKRUPTCY COURT
SOUTHERN DISTRICT OF NEW YORK


- ------------------------------------------------x
In re                                           :
                                                :    Chapter 11
ALLIANCE ENTERTAINMENT CORP., et al,            :    Case No. 97 B 44673
                                                :    through 97 B 44687  (BRL)
                                    Debtors.    :
                                                :    (Jointly Administered)
- ------------------------------------------------x

                      Verification Under Penalty of Perjury

STATE OF FLORIDA           )
                           )       ss:
COUNTY OF BROWARD          )

                  David Hawthorne, being duly sworn, deposes and says:

     1. I am  Executive  Vice  President,  Chief  Financial  Officer of Alliance
Entertainment Corp. The foregoing operating statements of Alliance Entertainment
Corp. and subsidiaries were prepared under my direction.

     2. The foregoing  operating  statements are true and correct to the best of
my knowledge, information and belief.


                               /s/ David E. Hawthorne
                              --------------------------------
                                   David E. Hawthorne


Sworn to before me this
29th day of June, 1998


/s/ Maryann Vertucci
- ---------------------------
Notary Public




News Release
- ----------------------------------------------
Sitrick and Company Inc.
Los Angeles/New York

                                              Contact: Sandra Sternberg
                                                       Brenda Adrian
                                                       Sitrick and Company
                                                       310-788-2850

FOR IMMEDIATE RELEASE
- ---------------------

     ALLIANCE  ENTERTAINMENT CORP. REORGANIZATION MOVES FORWARD; 
                      SOLICITATION PROCESS BEGINS  

     NEW YORK -- July 6, 1998 -- Alliance Entertainment Corp. (OTC: AETTQ) filed
its monthly  operating report with the Office of the United States Trustee.  The
Company  reported a consolidated  net loss of $7.2 million on net sales of $22.9
million.  The loss includes $2 million in interest and reorganization  expenses,
$3.9  million in losses from its  unconsolidated  operations,  including  Castle
Communications and $1 million in losses from its non-core operations.

     The  Court  has set  dates  for  several  key  steps in the  Alliance  case
including  July 24,  1998,  as the  ballot  deadline  and July 30,  1998 for the
confirmation  hearing.  Under  the  terms of the  Plan,  the  newly  reorganized
Alliance Entertainment will become majority owned by a syndicate of banks led by
The Chase Manhattan Bank, as agent.

     "We are pleased with the progress  Alliance has made in the  reorganization
process," said Eric Weisman,  president and chief executive  officer.  "With the
support of the banks and the major creditors, we anticipate Alliance will emerge
from Chapter 11 in early August."

     Alliance Entertainment Corp. is the largest wholesaler of prerecorded music
and  related  products.  In  addition,  Alliance  through its Concord and Castle
subsidiaries,  is a developer and marketer of catalog content in several genres.
The Company  currently  employs  approximately  800 people in the United States,
Canada and the United Kingdom and maintains  headquarters in Coral Springs, Fla.
Alliance Entertainment Corp. and certain of its subsidiaries filed to reorganize
under Chapter 11 on July 14, 1997.

     Forward-looking  statements  herein are made  pursuant  to the safe  harbor
provisions  of the  Private  Securities  Litigation  Reform  Act of 1995.  These
forward-looking  statements  can  generally  be  identified  as such because the
context of the  statement  will  include  words such as the Company  "believes,"
"expects," "anticipates," or words of similar import. Similarly, statements that
describe  the  Company's  future  plans,  objectives,  estimates  or  goals  are
forward-looking statements. There are certain important factors that could cause
results  to  differ  materially  from  those   anticipated  by   forward-looking
statements  made  herein.  Investors  are  cautioned  that  all  forward-looking
statements involve risks and uncertainty.




© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission