ALLIANCE ENTERTAINMENT CORP
8-K, 1998-06-02
DURABLE GOODS, NEC
Previous: FIRST TRUST SPEC SIT TR SER 27 OP GR & TRE SEC TR GR PL SE 1, 497J, 1998-06-02
Next: ALLMERICA FIN LIFE INS & ANN CO ALLMERICA SEL ACCT, 497, 1998-06-02





                  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): May 29, 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 May 29, 1998, Alliance  Entertainment Corp. (the "Company") filed
the Trustee's  Monthly  Reporting  Package for the Month Ended April 30, 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 May 1, 1998, Alliance  Entertainment Corp. (the "Company") announced its
earnings for the month ended March 31, 1998. The Company reported a consolidated
net loss of $3.2  million  on net  sales of $25.8  million.  The  reported  loss
includes $2.5 million in interest and reorganization  expenses. The Company also
announced that it has requested a two-week  extension to  approximately  May 15,
1998, of its exclusive  right to file a plan of  reorganization  with the United
States Bankruptcy Court.

     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
                    April 30, 1998

    Exhibit 99.2 Press Release dated May 29, 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: June 2, 1998


<PAGE>


                                  EXHIBIT INDEX

          Exhibit 99.1   Trustee's Monthly  Reporting Package for the Month
                         Ended April 30, 1998

          Exhibit 99.2 Press Release dated May 29, 1998  

   






                       TRUSTEE'S MONTHLY REPORTING PACKAGE
                      FOR THE MONTH ENDED APRIL 30, 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)
April 30, 1998
(Amounts in Thousands)
<S>                                                              <C>

                    ASSETS
CURRENT ASSETS
  Cash and cash equivalents                                      $     2,005
  Accounts receivable, net                                            57,081
  Inventory                                                           53,316
  Prepaid expenses and advances                                        3,400
  Due From Affiliates
  Refundable income taxes                                              2,097
                                                                 -------------
    Total current assets                                             117,899
INVESTMENTS                                                            5,875 
PROPERTY AND EQUIPMENT                                                25,939
COPYRIGHTS                                                             3,767
COST IN EXCESS OF NET ASSETS
OF BUSINESSES ACQUIRED                                                45,129
COVENANTS NOT TO COMPETE                                               2,706
OTHER ASSETS                                                           5,317
                                                                 -------------
                                                                 $   206,632
                                                                 =============
LIABILITIES AND STOCKHOLDERS' EQUITY 
CURRENT LIABILITIES
  Excess of outstanding checks over
    bank balance                                                 $       262
  Notes payable                                                       29,000
  Current maturities of long-term debt                                   638
  Accounts payable and accrued expenses                               35,269
                                                                 -------------
    Total current liabilities                                         65,169

LONG-TERM DEBT                                                         6,567

LIABILITIES SUBJECT TO SETTLEMENT
  UNDER THE REORGANIZATION CASE                                      417,376

STOCKHOLDERS' EQUITY
 Common stock                                                              4
  Preferred Stock                                                          5
  Additional paid-in capital                                         146,965
  Employee notes for stock purchase                                      (52)
  Retained earnings (deficit)                                       (429,402)
  Foreign Currency translation adjustment             
                                                                 -------------
                                                                    (282,480)
                                                                 -------------
                                                                 $   206,632
                                                                 =============

     *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 April 30, 1998
(Amounts in Thousands)
<S>                                                              <C>

Net Sales                                                        $    23,452

Cost of sales                                                         20,450
                                                                 -------------
    Gross profit                                                       3,002 

Selling, general and administrative expenses                           4,019
Amortization of intangible assets                                        491
                                                                 -------------
                                                                       4,510
                                                                 -------------
                                                                      (1,508)
                                                                 -------------
Reorganization items                                                   1,087

Other income (expense)
  Equity in net income (loss) of unconsolidated
   entities                                                             (601)
  Amortization of deferred financing costs                              (137)
  Other income (expense) - net                                            (7)
  Interest expense                                                    (1,236)
                                                                 -------------
                                                                      (1,981)
                                                                 -------------

   Income(loss) before income taxes                                   (4,576)

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

   Net income (loss)                                             $    (4,576)
                                                                 =============

     *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 April 30, 1998
(Amounts in Thousands)
<S>                                                              <C>

Net Income (Loss)                                                  $  (4,576)

Adjustments to reconcile net income (loss) to
  net cash provided by operating activities:
   Depreciation and amortization                                         888
   Equity in net income (loss) of unconsolidated
    entities                                                             601 
   Reorganization items                                                1,087
   Changes in working capital and other, net                           4,143
Net cash provided by (used in) operating                         -------------
activities before reorganization items                                 2,143
                                                                 -------------

Reorganization items:
  Chapter 11 professional fees paid                                   (1,087)
                                                                 -------------
Net cash used by reorganization items                                 (1,087)
                                                                 -------------
Net cash provided by (used in)
  operating activities                                                 1,056
                                                                 -------------

Cash Flows From Investing Activities
  Purchase of property and equipment                                    (315)
  (Increase) decrease in investments                                       
  (Increase) decrease in copyrights                                      (57)
  (Increase) decrease in other assets                                    (93)

Net cash provided by (used in)                                   -------------
  Investing Activities                                                  (465)
                                                                 -------------

Cash Flows From Financing Activities
  Increase (decrease) in excess of out-
   standing checks over bank balance                                     224 
  Net financing proceeds to affiliates                                   (19)
  Proceeds from Borrowings                                             6,000 
  Payments on Borrowings                                              (8,518)

Net Cash provided by (used in)                                   -------------
  Financing Activities                                                (2,313)
                                                                 -------------

Net increase (decrease) in cash:                                      (1,722)

Cash
  Beginning                                                            3,727
                                                                 -------------
  Ending                                                         $     2,005
                                                                 =============

     * 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)
April 30, 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         $     958     $     712     $     329     $       6     $            $                 $     2,005
Accounts receivable,
  net                    57,294          (306)                         49            44                           57,081
Inventory                53,316                                                                                   53,316
Prepaid expenses          3,243           140            17                                                        3,400
Due from affiliates       7,693        45,291         1,239          (457)          253        (54,019)           
Refundable income taxes      36         2,061                                                                      2,097
Deferred income taxes                                                                          
                      ----------    -----------   -----------   ----------    ----------   ----------------- --------------
Total current assets    122,540        47,898          1,585         (402)          297        (54,019)          117,899
 INVESTMENTS, at cost       943        12,589                                                   (7,657)            5,875
PROPERTY AND EQUIPMENT    6,547            34        19,142           216                                         25,939
COPYRIGHTS                3,767                                                                                    3,767
COST IN EXCESS OF
 NET ASSETS OF
 BUSINESS ACQUIRED                     45,129                                                                     45,129
COVENANTS NOT TO
 COMPETE                    198         2,508                                                                      2,706
DEFERRED INCOME TAXES                                                                                              
OTHER ASSETS                170         4,595           137           415                                          5,317
                      ----------    -----------   -----------   ----------    ----------   ----------------- --------------
                      $ 134,165     $ 112,753     $  20,864     $     229     $     297    $   (61,676)      $   206,632
                      ==========    ===========   ===========   ==========    ==========   ================= ==============
LIABILITIES AND STOCKHOLDERS
  EQUITY 
CURRENT LIABILITIES
Excess of outstanding
 checks over bank
 balance              $     262     $             $             $             $            $                 $       262
Notes payable            (1,331)       29,545                         786                                         29,000
Current maturities of
 long-term debt             223                         415                                                          638
Accounts payable
 and accrued expenses    26,463         8,604           178            24                                         35,269
Income tax payable  
                      ----------    -----------   -----------   ----------    ----------   ----------------- --------------
Total current
  liabilities            25,617        38,149           593           810                                         65,169
LONG-TERM DEBT              702                       5,865                                                        6,567
DEFERRED INCOME TAXES                                                                                               
LIABILITIES SUBJECT
TO SETTLEMENT UNDER
THE REORGANIZATION CASE 179,493       254,184        14,479         3,182           538        (34,500)          417,376

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)            (101,070)     (326,502)          (73)       (3,764)         (254)         2,261          (429,402)
Foreign currency 
translation adjustment
                      ----------    -----------   -----------   ----------    ----------   ----------------- --------------
                        (71,647)     (179,580)          (73)       (3,763)         (241)       (27,176)         (282,480)
                      ----------    -----------   -----------   ----------    ----------   ----------------- --------------
                      $ 134,165     $ 112,753     $  20,864     $     229     $     297    $   (61,676)      $   206,632
                      ==========    ===========   ===========   ==========    ==========   ================= ==============
    *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)
April 30, 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 $        936    $            $            $           $               $         $       22  $     958
Accounts receivable, net         1,641        2,824                     1,203          (496)      5,626       46,496     57,294
Inventory                        2,117                                  1,680                     4,777       44,742     53,316
Prepaid expenses and
advances                                         26                     2,468                       467          282      3,243
Due from Affiliates             (2,138)       8,839        698          1,347          (887)        103         (269)     7,693
Refundable income taxes                                                    36                                                36
Deferred income taxes                                                                                            
                           ------------- ------------ ------------ ------------ -------------- ---------- ------------ ----------

Total current assets             2,556       11,689        698          6,734        (1,383)     10,973       91,273    122,540 
INVESTMENTS, at cost                                                      542                                    401        943
PROPERTY AND EQUIPMENT                                                    213                       653        5,681      6,547
COPYRIGHTS                                                              3,767                                             3,767
COST IN EXCESS OF NET ASSETS
OF BUSINESSES ACQUIRED
COVENANTS NOT TO COMPETE                                                                                         198        198
DEFERRED INCOME TAXES                                                    
OTHER ASSETS                         2           12                        20                        43           93        170
                          ------------- ------------ ------------ ------------ -------------- ---------- ------------ ----------
                          $      2,558  $    11,701  $     698    $    11,276  $     (1,383)  $  11,669  $    97,646  $ 134,165
                          ============= ============ ============ ============ ============== ========== ============ ==========
LIABILITIES AND
STOCKHOLDERS' EQUITY 
CURRENT LIABILITIES
Excess of outstanding
checks over bank balance  $             $         5  $            $       202  $              $      55  $            $     262
Notes payable                    1,462                                  3,754            652       (459)      (6,740)    (1,331)
Current maturities of
 long-term debt                                                                                                  223        223
Accounts payable and
accrued expenses                 1,818            1                     1,141             31      1,146       22,326     26,463
Income Tax Payable
                          ------------- ------------ ------------ ------------ -------------- ---------- ------------ ----------
Total current liabilities        3,280            6                     5,097            683        742       15,809     25,617

LONG-TERM DEBT                                                                                                   702        702
DEFERRED INCOME TAXES                                                                                                

LIABILITIES SUBJECT
TO SETTLEMENT UNDER
REORGANIZATION CASE             71,992       13,790      1,392          6,459          7,333     13,092       65,435    179,493

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)    (89,831)      (2,107)      (694)          (329)        (9,399)    (4,260)       5,550   (101,070)
Foreign Currency  
Translation Adjustment
                          ------------- ------------ ------------ ------------ -------------- ---------- ------------ ----------
                               (72,714)      (2,095)      (694)          (280)        (9,399)    (2,165)      15,700    (71,647)
                          ------------- ------------ ------------ ------------ -------------- ---------- ------------ ----------
                          $      2,558  $    11,701  $     698    $    11,276  $      (1,383) $  11,669  $    97,646  $ 134,165
                          ============= ============ ============ ============ ============== ========== ============ ==========
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
ALLIANCE ENTERTAINMENT CORP. AND SUBSIDIARIES
CONSOLIDATING STATEMENT OF OPERATIONS (Unaudited)
MONTHS ENDED April 30, 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            $  23,389    $                $            $      63     $            $                 $    23,452

Cost of sales           20,443                                          7                                         20,450
                     ----------   -------------    ----------   ----------   ----------   ----------------- --------------
Gross Profit             2,946                                         56                                          3,002 

Selling, general
and administrative
expenses                3,409             417          (39)           232                                          4,019
Amortization of
intangible assets          16             475                                                                        491
                     ----------   -------------    ----------   ----------   ----------   ----------------- --------------
                        3,425             892          (39)           232                                          4,510
                     ----------   -------------    ----------   ----------   ----------   ----------------- --------------

                         (479)           (892)          39           (176)                                        (1,508)
                     ----------   -------------    ----------   ----------   ----------   ----------------- --------------

Reorganization items                    1,087                                                                      1,087
Other income
(expense)
Equity in net income
(loss) of unconsolidated
 entities                                (601)                                                                      (601)
Amortization of
 deferred financing
  costs                                  (135)          (2)                                                         (137)
Other income (expense)
  - net                                    (1)                         (6)                                            (7)
Interest expense         (555)           (639)         (37)            (5)                                        (1,236)
                     ----------   -------------    ----------   ----------   ----------   ----------------- -------------
                         (555)         (1,376)         (39)           (11)                                        (1,981)
                     ----------   -------------    ----------   ----------   ----------   ----------------- -------------
Income before
 income taxes          (1,034)         (3,355)                       (187)                                        (4,576)
Provision for
income taxes         ----------   -------------    ----------   ----------   ----------   ----------------- -------------
Net income (loss)    $ (1,034)    $    (3,355)     $            $     187    $            $                 $     (4,576)
                     ==========   =============    ==========   ==========   ==========   ================= =============

     *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 April 30, 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               $             $           $            $     393    $              $   509    $  22,487  $   23,389

Cost of sales                                                        193                       272       19,978      20,443
                       -------------  ----------- -----------  -----------  -------------  --------   ---------- ------------
Gross Profit                                                         200                       237        2,509       2,946 

Selling, general and
administrative expenses        134                                   254                       293        2,728       3,409
Amortization of
intangible assets                                                     16                                                 16
                       ------------   ----------- -----------  -----------  -------------  --------   ---------- -----------

                               134                                   270                       293        2,728       3,425
                       ------------   ----------- -----------  -----------  -------------  --------   ---------- -----------

                              (134)                                  (70)                      (56)        (219)       (479)
                       ------------   ----------- -----------  -----------  -------------  --------   ---------- -----------
Reorganization items

Other income (expense)
Equity in net income
(loss) of unconsolidated
entities
Amortization of deferred
financing costs
Other income (expense)
  - net 
Interest expense             (387)                                  (67)            (49)       (45)          (7)       (555)
                       ------------   ----------- -----------  -----------  -------------  --------   ---------- -----------
                             (387)                                  (67)            (49)       (45)          (7)       (555)
                       ------------   ----------- -----------  -----------  -------------  --------   ---------- -----------
Income (loss) before
   income taxes              (521)                                 (137)            (49)      (101)        (226)     (1,034)
Provision for
income taxes
                       ------------   ----------- -----------  -----------  -------------  --------   ---------- -----------
Net income (loss)      $     (521)    $           $            $   (137)    $       (49)   $  (101)   $    (226) $   (1,034)
                       ============   =========== ===========  ===========  =============  ========   ========== ===========
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
ALLIANCE ENTERTAINMENT CORP. AND SUBSIDIARIES
CONSOLIDATING STATEMENT OF CASH FLOWS (Unaudited)
MONTH ENDED April 30, 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)      $  (1,034)   $    (3,355)   $            $     (187)   $            $                  $       (4,576)
Adjustments to reconcile
net income (loss) to net
cash provided by
operating activities:
Depreciation and
   amortization              113            611          155             9                                               888
Equity in net income (loss)
of unconsolidated entities                  601                                                                          601 
Reorganization items                      1,087                                                                        1,087
Changes in working
 capital and other, net    6,261         (2,124)          34           (31)             3                              4,143
                        ----------   ------------   ----------   -----------   ----------   ------------------ ---------------
Net cash provided by
(used in) operating
activities before
reorganization items       5,340         (3,180)         189          (209)             3                              2,143
                        ----------   ------------   ----------   -----------   ----------   ------------------ ---------------
Reorganization Items:
Chapter 11 professional
fees paid                                (1,087)                                                                      (1,087)
                        ----------   ------------   ----------   -----------   ----------   ------------------ ---------------
Net cash used by
reorganization items                     (1,087)                                                                      (1,087)
                        ----------   ------------   ----------   -----------   ----------   ------------------ ---------------
Net cash provided by
(used in) operating
activities                 5,340         (4,267)         189          (209)             3                              1,056
                        ----------   ------------   ----------   -----------   ----------   ------------------ ---------------
Cash Flows From Investing Activities
Purchase of property
and equipment               (285)                        (27)           (3)                                             (315)
(Increase) Decrease in
   Investments                                                                                                               
Investments
(Increase) Decrease in
Copyrights                   (57)                                                                                        (57) 
Increase in other assets      10             12                       (115)                                              (93)

Net cash provided by
(used in)               ----------   ------------   ----------   -----------   ----------   ------------------ ---------------
Investing Activities         (332)           12          (27)         (118)                                             (465)
                        ----------   ------------   ----------   -----------   ----------   ------------------ ---------------
Cash Flows From Financing Activities
Increase (decrease) in
excess of outstanding
checks over bank balance     224                                                                                         224 
Net financing proceeds
 to affiliates            (5,712)         5,551         (127)          272             (3)                               (19)
Proceeds from issuance
 of stock
Proceeds for redemption
 of stock
Proceeds from Borrowings                  6,000                                                                        6,000
Payments on Borrowings        (18)       (8,500)                                                                      (8,518)
Net Cash provided by
(used in)               ----------   ------------   ----------   -----------   ----------   ------------------ ---------------
Financing Activities      (5,506)         3,051         (127)          272             (3)                            (2,313)
                        ----------   ------------   ----------   -----------   ----------   ------------------ ---------------
Effect of foreign
 currency translation
Net increase (decrease)
in cash:                    (498)        (1,204)          35           (55)                                           (1,722) 
Cash
Beginning                  1,456          1,916          294            61                                             3,727
                        ==========   ============   ==========   ===========   ==========  ================== ===============
Ending                  $    958     $      712     $    329     $       6     $           $                  $        2,005
                        ==========   ============   ==========   ===========   ==========  ================== ===============
     *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 April 30, 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)             $         (521)     $              $        $  (137)  $     (49)       $  (101)  $   (226) $ (1,034)
Adjustments to reconcile net
income (loss) to net cash
provided by operating activities:
Depreciation and amortization                                                  20                         16         77       113
Equity in net income (loss)
of unconsolidated entities
Reorganization items
Changes in working capital
and other, net                         2,872                                 (180)         (1)           (79)     3,649     6,261
Net cash provided by (used
in) operating activities      ----------------   -------------- --------- --------- ---------------  --------  --------- ----------
before reorganization items            2,351                                 (297)        (50)          (164)     3,500     5,340
                              ----------------   -------------- --------- --------- ---------------  --------  --------- ----------
Reorganization items:
Chapter 11 professional
 fees paid
                              ----------------   -------------- --------- --------- ---------------  --------  --------- ----------
Net cash used by
reorganization items
                              ----------------   -------------- --------- --------- ---------------  --------  --------- ----------
Net cash provided by (used in)
operating activities                   2,351                                 (297)        (50)          (164)     3,500      5,340
                              ----------------   -------------- --------- --------- ---------------  --------  --------  ----------
Cash Flows From Investing
Activities
(Purchase) disposal of property
(Increase) decrease
  in investments                                                                                                   (285)      (285)
(Increase) decrease
  in copyrights                                                               (57)                                             (57)
(Increase) decrease
  in other assets                         15                                                                         (5)        10 
Net cash provided by
(used in)
                              ----------------   -------------- --------- --------- ---------------  --------  --------  ----------
Investing Activities                      15                                  (57)                                 (290)      (332)
                              ----------------   -------------- --------- --------- ---------------  --------  --------  ----------
Cash Flows From Financing
Activities
Increase (decrease) in excess
  of outstanding checks
  over bank balance                                                           168                       56                     224 
Net financing proceeds to
  affiliates                          (1,436)                                 186          50           74      (4,586)     (5,712)
Proceeds from issuance of stock
Payments for redemption of stock
Proceeds from Borrowings
Payments on Borrowings                                                                                             (18)        (18)
Payments on Borrowings
Net Cash provided by
(used in)                     ----------------   -------------- --------- --------- ---------------  --------  --------  ----------
Financing Activities                  (1,436)                                 354          50          130      (4,604)     (5,506)
                              ----------------   -------------- --------- --------- ---------------  --------  --------  ----------
Effect of foreign currency
translation
Net increase (decrease) in
cash:                                    930                                                           (34)     (1,394)       (498)
Cash
Beginning                                  6                                                            34       1,416       1,456
                              ================   ============== ========= ========= ===============  ========  ========  ==========
Ending                        $          936      $             $         $         $                $         $    22   $     958
                              ================   ============== ========= ========= ===============  ========  ========  =========
</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 April
30, 1998,  and the unaudited  consolidating  statements  of operations  and cash
flows for the month ended April 30, 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  April 30, 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 April 30, 1998,  approximately  $.9 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 April 30, 1998,  approximately  $8.0 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                                                                    April 30, 1998
- -----------------------------                                                               ---------------------
<S>                                                                                                <C>

Accounts payable and accrued expenses                                                              $143,997
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
                                                                                                   --------
                                                                                                   $417,376
                                                                                                   ========
</TABLE>

     On May 20,  1998,  Alliance  filed  its  Disclosure  Statement  and Plan of
Reorganization to the Bankruptcy Court. Following a hearing on June 23, 1998, on
the adequacy of the Disclosure Statement,  Alliance expects it will commence the
solicitation of votes for approval of its Plan of Reorganization.

     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
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.
<PAGE>

     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 $1.2 million for the month ended April 30, 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 April 30,  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.
<PAGE>

Reorganization Items

     The Company  recorded  the  following  expense and income  items during the
month  ended  April 30,  1998,   directly   associated   with  the  Chapter  11
reorganization proceedings and the resulting restructuring of its operations:

                                                          (000's)
                                                        Month Ended
                                                      April 30, 1998
                                                    -------------------
Professional fees                                         $1,087

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
                               April 30, 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 April 30,
1998.



<PAGE>


                          ALLIANCE ENTERTAINMENT CORP.
                             (Debtor-In-Possession)


Court Reporting Schedules - Tax Payments and Collections
Month ended April 30, 1998
<TABLE>
<CAPTION>
<S>                                                       <C>                       <C>

Gross Wages Paid                                          $2,173,878.38             Schedule I
Payroll Taxes Withheld                                       525,996.20             Schedule II
Payroll Taxes Incurred                                       161,048.70             Schedule III
Gross Taxable Sales                                           71,385.98             Schedule IV
Sales Tax Collected                                            4,647.05             Schedule IV
Payment of Payroll Taxes                                          -                 Schedule V
Payment of Tax Payments                                       15,263.09             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 April 3 and April 17

GROSS WAGES PAID
<TABLE>
<CAPTION>

<S>                                                                                           <C>

Two Week Period Ended
      Date                                                                                      Gross Wages
- ---------------------                                                                         --------------
April 3, 1998                                                                                 $   971,460.43
April 17, 1998                                                                                  1,202,417.95
                                                                                              --------------
Total                                                                                         $2,173,878.38
                                                                                              ==============
</TABLE>


<PAGE>


                          ALLIANCE ENTERTAINMENT CORP.
                             (Debtor-In-Possession)

                                                                    Schedule II

Court Reporting Schedules for Payroll Tax Payments and Collections
Two week periods ended April 3 and April 17

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

Two Week Periods Ended                                                                           Payroll Tax
      Date                               Tax Type                                                 Withheld
- ---------------------                ------------------                                         -----------
April 3, 1998                        Federal Income Tax                                         $144,813.95
                                     FICA & MEDI w/h                                              67,972.29
                                     State w/h                                                    11,248.11
                                     Local w/h                                                     2,095.24
April 17, 1998                       Federal Income Tax                                          196,401.47
                                     FICA & MEDI w/h                                              71,157.28
                                     State w/h                                                    29,510.84
                                     Local w/h                                                     2,797.02
                                                                                              -------------
                                                             TOTAL                              $525,996.20
                                                                                              =============
</TABLE>



<PAGE>


                          ALLIANCE ENTERTAINMENT CORP.
                             (Debtor-In-Possession)

                                                                   Schedule III

Court Reporting Schedules for Payroll Tax Payments and Collections
Two week periods ended April 3 and April 17

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

Two Week Period Ended                Employer Payroll                                               Amount
      Date                           Tax Contributions                                             Incurred
- ---------------------                ---------------------                                      -----------
April 3, 1998                        FICA & MEDI Expenses                                        $67,972.25
                                     FUTA                                                          2,760.99
                                     Disability/SUI                                                9,610.87
April 17, 1998                       FICA & MEDI Expenses                                         71,157.26
                                     FUTA                                                          2,020.56
                                     Disability/SUI                                                7,526.77
                                                                                                -----------
                                                              TOTAL                             $161,048.70
                                                                                                ===========
</TABLE>



<PAGE>


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

Schedules of Sales and Meals Tax Collected


Month Ended April 30, 1998

<TABLE>
<CAPTION>

<S>                                                              <C>                  <C>
                                                                 Sales Tax            Gross Taxable
Taxing Jurisdiction                                              Collected                Sales
- -----------------------------------------
Florida Department of Revenue                                    $3,084.45            $51,407.50
State Board of Equalization - California                            663.80              8,046.00
New York Department of Revenue                                       23.60                295.00
New York Department of Revenue                                      288.84              3,916.29
New Jersey Department of Revenue                                     35.89                598.16
State of Michigan - Department of Treasury                           79.20              1,320.00
State of Board of Equalization - California                         471.27              5,803.03
                                                                 ---------            ----------
                                                                 $4,647.05            $71,385.98
                                                                 =========            ==========
</TABLE>


<PAGE>


                          ALLIANCE ENTERTAINMENT CORP.
                             (Debtor-In-Possession)

                                                                    Schedule V

Court Reporting Schedules for Payroll Tax Payments and Collections
Two week periods ended April 3 and April 17


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 April 30, 1998
<TABLE>
<CAPTION>
<S>                                           <C>                              <C>              <C>

           Tax Jurisdiction                          Tax Type                    Amount Paid       Date Paid
- --------------------------------------------  ----------------------------     ---------------- --------------------
Florida Department of Revenue                 Florida Sales and Use Tax             $  3,054.45  April 20, 1998   
State Board of Equalization - California      California Sales and Use Tax               778.00  April 20, 1998   
City of Albany, New York                      Property Tax                             3,792.00  April 16, 1998   
State of Michigan - Department of Treasury    Sales and Use Tax                        3,867.40  April 15, 1998    
State Board of Equilization - California      Sales and Use Tax                        2,008.96  April 30, 1998   
New Jersey Department of Revenue              Sales and Use Tax                          166.33  April 30, 1998   
City of Los Angeles                           Business Tax                               995.95  April 20, 1998   
State of New Jersey - CBT                     Corporate Tax                              200.00  April 13, 1998   
State of New Jersey - CBT                     Corporate Tax                              100.00  April 13, 1998
State of New Jersey - CBT                     Corporate Tax                              100.00  April 13, 1998 
State of New Jersey - CBT                     Corporate Tax                              100.00  April 13, 1998
State of New Jersey - CBT                     Corporate Tax                              100.00  April 13, 1998
                                                                                   -------------
                                               TOTAL                                $ 15,263.09
                                                                                   =============
</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
28th day of May, 1998


/s/ Maryann Vertucci
- ---------------------------






     ALLIANCE  ENTERTAINMENT CORP. REPORTS OPERATING RESULTS FOR APRIL; 
       COURT SETS ADEQUACY HEARING DATE FOR PLAN OF REORGANIZATION  

     NEW YORK -- May 29, 1998 -- Alliance Entertainment Corp. (OTC: AETTQ) filed
its monthly  operating report and announced that following an expected  positive
outcome  of the  June  23,  1998,  hearing  on the  adequacy  of its  Disclosure
Statement,  it will commence with the  solicitation  process for approval of its
Plan of Reorganization. In the report filed with the Office of the United States
Trustee,  the Company  reported a  consolidated  net loss of $4.5 million on net
sales  of  $23.4  million.  The loss  includes  $2.3  million  in  interest  and
reorganization  expenses. The April results compare with a consolidated net loss
of $3.2 million on net sales of $25.8 million,  and $2.5 million in interest and
reorganization expenses for March reporting period.

     "The April results are  consistent  with our 1998 business  plan. I am very
pleased that we have filed our Disclosure  Statement and Plan of  Reorganization
and  continue to move  forward  with the  confirmation  process with a projected
emergence  from  Chapter  11 in late  summer,"  said  Eric  Weisman,  Alliance's
president and chief executive officer.

     "The  proposed  Plan of  Reorganization  will  result in a  privately  held
company focused on the music distribution  business and opportunities for growth
using new channels of distribution,  including the Internet. We have worked hard
over the last 10 months and made difficult  decisions in order to bring Alliance
out  of  Chapter  11  as  a  profitable  company.  We  have  closed  facilities,
consolidated  procedures  and  decreased  our  workforce  in order to secure the
future of the Company," Mr. Weisman continued.

     The  Company's  Plan  calls  for the  majority  of the  equity in the newly
reorganized  Alliance to be  distributed  to the secured bank claim holders with
The Chase  Manhattan  Bank acting as agent for the syndicate of banks  included.
The Plan also calls for the  cancellation  of the current  common  stock with no
distribution to the  shareholders.  The  cancellation  will occur in conjunction
with the confirmation of the Plan.

     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  employees  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