FOCUS SURGERY INC
8-K, 1997-03-28
ELECTROMEDICAL & ELECTROTHERAPEUTIC APPARATUS
Previous: HOULIHANS RESTAURANT GROUP INC, NT 10-K, 1997-03-28
Next: ULTRATECH STEPPER INC, 10-K, 1997-03-28



<PAGE>
                                       
                      SECURITIES AND EXCHANGE COMMISSION

                            Washington, D.C. 20549

                                  -----------

                                    FORM 8-K

                                 CURRENT REPORT

                     Pursuant to Section 13 or 15(d) of the

                       Securities and Exchange Act of 1934



Date of Report (Date of earliest event reported)           JANUARY 31, 1997
                                                           -----------------


                                 FOCUS SURGERY, INC.
- --------------------------------------------------------------------------------
                  (Exact name of registrant as specified in charter)


         DELAWARE                      0-22136                  77-0332937
- --------------------------------------------------------------------------------
(State or other jurisdiction      (Commission File           (IRS Employer
     of incorporation)                 Number)             Identification No.)


      895 SAN MATEO DRIVE, MENLO PARK CA                         94025
- --------------------------------------------------------------------------------
   (Address of principal executive offices)                    (Zip Code)


Registrant's telephone number, including area code         (415) 328-2614
                                                      ------------------------

                                         N/A
- --------------------------------------------------------------------------------
            (Former name or former address, if changed since last report.)


<PAGE>


Item 3.  Bankruptcy or Receivership

    On February 9, 1996, the Registrant filed for protection under Chapter 11
of the federal bankruptcy laws in the United States Bankruptcy Court, Northern
District of California, Oakland division pursuant to which the Registrant's
existing directors and officers will continue in possession but subject to the
supervision and orders of the bankruptcy court.

    The Company is currently reviewing the claims of its various creditors.  It
is unclear at this time whether there will be any funds available for
distribution to shareholders.  This information is currently anticipated to be
available in the first quarter of 1997, although this schedule is subject to
change.  Once this information has been determined, the Company may file a plan
of reorganization with the bankruptcy court.

Item 7. Financial Statements and Exhibits

Exhibit No.             Description

99.12                   Summary of Financial Status of the Registrant for the
                        month ended January 1997, as filed with the United
                        States Bankruptcy Court, Northern District of
                        California, Oakland division.


<PAGE>

                                      SIGNATURES

    Pursuant to the requirements of the Securities and Exchange Act of 1934,
the registrant has duly caused this report to be signed on its behalf by the
undersigned hereunto duly authorized.


                                               Focus Surgery, Inc.
                                    --------------------------------------------
                                                   (Registrant)


Date:  March 28, 1997               By:    /s/ RICK REDETT
                                          --------------------------------------
                                    Name:  Rick Redett
                                    Title: President and Chief Executive Officer



<PAGE>

                                                                   Exhibit 99.12

                            UNITED STATES BANKRUPTCY COURT
                           NORTHERN DISTRICT OF CALIFORNIA

NAME:  FOCUS SURGERY, INC., DEBTOR.          CASE NO.   96-41107-N
                                                       --------------

Employer's Tax Identification               CHAPTER 11
    77-0332937                              MONTHLY OPERATING REPORT
                                            (GENERAL BUSINESS CASE)
- -----------------------------------------

                             SUMMARY OF FINANCIAL STATUS

MONTH ENDED        Jan-97
              ----------------

    Debtor in possession (or trustee) hereby submits this Monthly Operating
    Report on the Accrual Basis of accounting (or if checked here ___ the
    Office of the U.S. Trustee or the Court has approved the Cash Basis of
    Accounting for the Debtor).  Dollars reported in ($____).

<TABLE>
<CAPTION>

                                                                                           END OF         END OF         AS OF
                                                                                           CURRENT         PRIOR        PETITION
                                                                                            MONTH          MONTH         FILING 
                                                                                            -----          -----          -----
<S>                                                                                     <C>            <C>            <C>
ASSET/LIABILITY SUMMARY
 Current Assets (Market Value)                                                             $871,779       $903,652       $502,204
                                                                                        -----------    -----------    -----------
 Total Assets (Market Value)                                                               $871,779       $903,652     $2,162,204
                                                                                        -----------    -----------    -----------
 Current Liabilities                                                                       $155,060       $141,814
                                                                                        -----------    -----------    -----------
 Total Liabilities                                                                         $857,372       $844,126       $831,829
                                                                                        -----------    -----------    -----------

                                                                                                                        PETITION
                                                                                           CURRENT         PRIOR         DATE TO
                                                                                            MONTH          MONTH        MONTH END
                                                                                            -----          -----        ---------
STATEMENT OF CASH RECEIPTS & DISBURSEMENTS FOR MONTH
 a. Total Receipts                                                                           $5,006           $431     $1,461,026
                                                                                        -----------    -----------    -----------
 b. Total Disbursements                                                                     $35,250             $0       $858,161
                                                                                        -----------    -----------    -----------
 c. Excess (Deficiency) of Receipts Over Disbursements (a - b)                               ($30,244)          $431       $602,865
                                                                                        -----------    -----------    -----------
 d. Cash Balance Beginning of Month                                                        $646,609       $646,609
                                                                                        -----------    -----------
 e. Cash Balance End of Month (c + d)                                                      $616,365       $647,040
                                                                                        -----------    -----------

                                                                                        RECEIVABLES                   LIABILITIES
                                                                                        -----------                   -----------
POST-PETITION LIABILITIES & RECEIVABLES
 Balance at End of Previous Month                                                                                        $141,814
                                                                                        -----------                   -----------
 Balance at End of Current Month                                                                                         $155,060
                                                                                        -----------                   -----------

PAST DUE POST-PETITION LIABILITIES
 Balance at End of Previous Month (over 30 days)                                                                          $28,662
                                                                                                                      -----------
 Balance at End of Current Month (over 30 days)                                                                           $29,073
                                                                                                                      -----------


                                                                                                           YES            NO
                                                                                                           ---            --
Are all federal, state, and local taxes current? (if no, attach schedule of
unpaid items)                                                                                               X
                                                                                                       -----------    -----------
Have any payments been made to pre-petition creditors, other than payments
in the normal course to secured creditors or lessors? (if yes, attach listing
including date of payment, amount of payment and name of payee)                                                            X
                                                                                                       -----------    -----------
Have any payments been made to officers, insiders, shareholders, relatives?
(if yes, attach listing including date of payment, amount and reason for
payment, and name of payee)                                                                                                X
                                                                                                       -----------    -----------
Have any payments been made to professionals? (if yes, attach listing including
date of payment, amount of payment and name of payee)                                                                      X
                                                                                                       -----------    -----------
If you answered yes to line 7, 8, or 9, were all such payments approved by the court?                      N/A
                                                                                                       -----------    -----------
Is the estate insured for replacement cost of assets and for generally liability?                          X
                                                                                                       -----------   -----------
Are U.S. Trustee quarterly fees current?                                                                    X
                                                                                                       -----------    -----------

</TABLE>

I declare under penalty of perjury that I have reviewed the above summary and
attached financial statements, and after making reasonable inquiry believe that
these documents are correct.


Date:    March 6, 1997                       /s/ Rick Redett
         --------------------          ----------------------------------------
                                                       Responsible Individual




<PAGE>

                                    BALANCE SHEET
                               (GENERAL BUSINESS CASE)

                  FOR THE MONTH ENDED                  Jan-97      
                                                 -----------
                                    ($___________)
<TABLE>
<CAPTION>

   ASSETS

    PETITION DATE
                                                                             FROM SCHEDULES   MARKET VALUE      
                                                                             --------------   ------------      
<S> <C>                                                                      <C>              <C>               
    CURRENT ASSETS
 1       Cash and cash equivalents - unrestricted                                              $ 616,365        
                                                                                               ---------        
 2       Cash and cash equivalents - restricted
                                                                                               ---------        
 3       Accounts receivable (net)                                                  A         $ 248,000         
                                                                                               ---------        
 4       Inventory                                                                  B         $       0         
                                                                                               ---------        
 5       Prepaid expenses                                                                      $   4,818
                                                                                               ---------        
 6       Other:  Interest receivable                                                                            
                 --------------------------------------------                                  ---------        
 7                Payroll taxes                                                                $   2,596        
         ----------------------------------------------------                                  ---------        
 8           TOTAL CURRENT ASSETS                                                              $ 871,779        
                                                                                               ---------        

    PROPERTY AND EQUIPMENT (MARKET VALUE)
 9       Real property                                                              C         $       0         
                                                                                               ---------        
10       Machinery and equipment                                                    D         $       0         
                                                                                               ---------        
11       Furniture and fixtures                                                     D          $       0        
                                                                                               ---------        
12       Office equipment                                                           D          $       0        
                                                                                               ---------        
13       Leasehold improvements                                                     D          $       0        
                                                                                               ---------        
14       Vehicles                                                                   D          $       0        
                                                                                               ---------        
15       Other:----------------------------------------------                       D
16       ----------------------------------------------------                       D          ---------        
17       ----------------------------------------------------                       D          ---------        
18       ----------------------------------------------------                       D          ---------        
19       ----------------------------------------------------                       D          ---------        
                                                                                               ---------        
20           TOTAL PROPERTY AND EQUIPMENT                                                      $       0        
                                                                                               ---------        

    OTHER ASSETS
21       Patents, copyrights, and other intellectual property                                  $       0        
         ----------------------------------------------------                                  ---------        
22       All technology sold to Takai Hospital in July 1996.
23       ----------------------------------------------------                                  ---------        
24       ----------------------------------------------------                                  ---------        

25           TOTAL OTHER ASSETS                                                                $       0        
                                                                                               ---------        
26           TOTAL ASSETS                                                                      $ 871,779        
                                                                                               ---------        
                                                                                               ---------        

    NOTE:
         Indicate the method used to estimate the market value of assets (e.g., appraisals; familiarity with 
         comparable market prices, etc.) and the date the value was determined. 
         -------------------------------------------------------------------------------------------------------------------
         -------------------------------------------------------------------------------------------------------------------
         -------------------------------------------------------------------------------------------------------------------
         -------------------------------------------------------------------------------------------------------------------
         -------------------------------------------------------------------------------------------------------------------
</TABLE>



<PAGE>


                                LIABILITIES AND EQUITY
                               (GENERAL BUSINESS CASE)

                                   ($_____________)

<TABLE>
<CAPTION>

    LIABILITIES                                                                  FROM SCHEDULES
      POST-PETITION                                                              --------------

         CURRENT LIABILITIES
<S>           <C>                                                                <C>                 <C>           
27            Salaries and wages                                                                     --------      
28            Payroll taxes                                                                          --------      
29            Real and personal property taxes                                                       --------      
30            Income taxes                                                                           --------      
31            Notes payable (short term)                                                             --------      
32            Accounts payable (trade)                                                  A            $ 29,073      
                                                                                                     --------      
33            Real property lease arrearage
34            Personal property lease arrearage                                                      --------      
35            Accrued professional fees                                                              $125,986      
36            Current portion of long-term debt (due within 12 months)                               --------      
37            Other:                   Other accruals                                                --------      
                                       ---------------------------------------                       --------      
38                 -----------------------------------------------------------                       --------      
39                 -----------------------------------------------------------                       --------      

40            TOTAL CURRENT LIABILITIES                                                              $155,060      
                                                                                                     --------      
41       LONG-TERM DEBT, NET OF CURRENT PORTION

42            TOTAL POST-PETITION LIABILITIES                                                        $155,060      
                                                                                                     --------      
      PRE-PETITION LIABILITIES (ALLOWED AMOUNT)
43            Secured claims                                                            E            $115,778      
                                                                                                     --------      
44            Priority unsecured claims                                                 E            $      0      
                                                                                                     --------      
45            General unsecured claims                                                  E            $586,534      
                                                                                                     --------      
46            TOTAL PRE-PETITION LIABILITIES                                                         $702,313      
                                                                                                     --------      
47            TOTAL LIABILITIES                                                                      $857,372      
                                                                                                     --------      
    EQUITY (DEFICIT)

48                 -----------------------------------------------------------                       --------      
49                 -----------------------------------------------------------                       --------      
50                 -----------------------------------------------------------                       --------      
51                 -----------------------------------------------------------                       --------      
52       Market value adjustment
53            TOTAL EQUITY (DEFICIT)                                                                 $ 14,407      
                                                                                                     --------      

54            TOTAL LIABILITIES AND EQUITY (DEFICIT)                                                 $871,779      
                                                                                                     --------      
                                                                                                     --------      
</TABLE>


Effective 1/1/95
<PAGE>

                                      SCHEDULES
                               (GENERAL BUSINESS CASE)
                                 ($________________)

                                      SCHEDULE A
                           ACCOUNTS RECEIVABLE(NET)/PAYABLE
<TABLE>
<CAPTION>

                                                ACCOUNTS        ACCOUNTS PAYABLE         PAST DUE      
Receivables and Payables Ageings               RECEIVABLE        [POST PETITION]    POST PETITION DEBT 
                                             --------------      ---------------    ------------------ 
<S>                                          <C>                 <C>                <C>                
    0 -30 Days                               $            0
                                             --------------       -------------
    31-60 Days                               $            0       $         411
                                             --------------       -------------
    61-90 Days                               $            0       $       1,405      $       29,073    
                                             --------------       -------------      --------------    
    91+ Days                                 $      248,000       $      27,257
                                             --------------       -------------
    Total accounts receivable/payable        $      248,000       $      29,073
                                             --------------       -------------
                                                                  -------------
    Allowance for doubtful accounts          --------------
    Accounts receivable (net)                $      248,000
                                             --------------
                                             --------------
</TABLE>

                                      SCHEDULE B
                             INVENTORY/COST OF GOODS SOLD


<TABLE>
<CAPTION>

TYPES AND AMOUNT OF INVENTORY(IES)                                        COST OF GOODS SOLD
- ----------------------------------                                        ------------------

                                                          INVENTORY(IES)  Inventory Beginning of Month          -------
                                                            BALANCE AT
                                                           END OF MONTH   Add -
                                                          -------------
<S>                                                       <C>             <C>                                    <C>
Retail/Restaurants -                                                           Net purchases
                                                                                                                 ------
    Product for resale                                        -------          Direct labor
                                                                                                                 ------
                                                                               Manufacturing overhead
                                                                                                                 ------
Distribution -                                                                 Freight in
                                                                                                                 ------
    Product for resale                                        -------          Other:
                                                                               -------------                     ------
                                                                               -------------                     ------
Manufacturer -
    Raw materials                                                  $0
                                                              -------
    Work-in-progress                                               $0     Less -
                                                              -------
    Finished goods                                                 $0          Inventory End of Month
                                                              -------                                            ------
                                                                               Shrinkage
                                                                                                                 ------
Other -                                                                        Personal Use
                                                              -------                                            ------
       Explain
              ----------------------------------------                    Cost of Goods Sold                      $   0   
       -----------------------------------------------                                                            -----   
                                                                                                                  -----   
    TOTAL                                                          $0
                                                              -------
                                                              -------


METHOD OF INVENTORY CONTROL                                     INVENTORY VALUATION METHODS
- ---------------------------                                     ---------------------------
Do you have a functioning perpetual inventory system?           Indicate by a checkmark method of inventory valuation used.
                             Yes X     No
                                ---      ---
How often do you take a complete physical inventory?            Valuation methods - 
<S>                                          <C>                <C>
                                                                     FIFO cost              X
                                                                                       ------------
    Weekly                                                           LIFO cost
          ----------------------                                                       ------------
    Monthly                                                          Lower of cost or
           ---------------------                                       market               X
    Quarterly                                                                          ------------
             -------------------
    Semi-annually                                                    Retail method
                 ---------------                                                       ------------
    Annually                  X
                             ---                                
                                                                     Other - 
    Date of last physical inventory was          12/31/94              Explain
                                             -----------------         ---------------------------------
    Date of next physical inventory is         not scheduled
                                             -----------------         ---------------------------------
</TABLE>


Effective 1/1/95
<PAGE>

                                      SCHEDULE C
                                    REAL PROPERTY
<TABLE>
<CAPTION>

DESCRIPTION                                            COST                    MARKET VALUE          
- -----------                                            ----                    ------------          
<S>                                              <C>                      <C>                        
- ----------------------------------------         ---------------          ---------------------      

- ----------------------------------------         ---------------          ---------------------      

- ----------------------------------------         ---------------          ---------------------      

- ----------------------------------------         ---------------          ---------------------      
    TOTAL                                                    $0                             $0       
                                                 ---------------          ---------------------      
                                                 ---------------          ---------------------      

</TABLE>

                                      SCHEDULE D
                               OTHER DEPRECIABLE ASSETS
<TABLE>
<CAPTION>

DESCRIPTION                                            COST                    MARKET VALUE          
- -----------                                            ----                    ------------          
<S>                                              <C>                      <C>                        
MACHINERY & EQUIPMENT -
See listing attached to original petition
- ----------------------------------------         ---------------          ---------------------      
filing - All equipment sold to                                $0                             $0
- ----------------------------------------         ---------------          ---------------------      
Takai Hospital in July 1996.
- ----------------------------------------         ---------------          ---------------------      

- ----------------------------------------         ---------------          ---------------------      
    TOTAL                                                     $0                             $0      
                                                 ---------------          ---------------------      
                                                 ---------------          ---------------------      

FURNITURE & FIXTURES -
                                                                                                     
- ----------------------------------------         ---------------          ---------------------      

- ----------------------------------------         ---------------          ---------------------      

- ----------------------------------------         ---------------          ---------------------      

- ----------------------------------------         ---------------          ---------------------      
    TOTAL                                                     $0                             $0      
                                                 ---------------          ---------------------      
                                                 ---------------          ---------------------      

OFFICE EQUIPMENT - 
See listing attached to original petition
- ----------------------------------------         ---------------          ---------------------      
filing - All equipment sold to 
- ----------------------------------------         ---------------          ---------------------      
Takai Hospital in July 1996.
- ----------------------------------------         ---------------          ---------------------      
    TOTAL                                                     $0                             $0      
                                                 ---------------          ---------------------      
                                                 ---------------          ---------------------      

LEASEHOLD IMPROVEMENTS -
None - the Company does not currently
- ----------------------------------------         ---------------          ---------------------      
lease facilities                                                                             $0 
- ----------------------------------------         ---------------          ---------------------      

- ----------------------------------------         ---------------          ---------------------      

- ----------------------------------------         ---------------          ---------------------      
    TOTAL                                                     $0                             $0      
                                                 ---------------          ---------------------      
                                                 ---------------          ---------------------      

VEHICLES -
None
- ----------------------------------------         ---------------          ---------------------      

- ----------------------------------------         ---------------          ---------------------      

- ----------------------------------------         ---------------          ---------------------      

- ----------------------------------------         ---------------          ---------------------      
    TOTAL                                                     $0                             $0      
                                                 ---------------          ---------------------      
                                                 ---------------          ---------------------      

</TABLE>

                                      SCHEDULE E
                               PRE-PETITION LIABILITIES
<TABLE>
<CAPTION>

                                                                           CLAIMED         ALLOWED   
LIST TOTAL CLAIMS FOR EACH CLASSIFICATION -                                 AMOUNT       AMOUNT  (B) 
- -------------------------------------------                               --------       ----------- 
    <S>                                                                   <C>            <C>         
    Secured claims  (a)                                                   $115,778                   
    Priority claims other than taxes                                            $0                   
    Priority tax claims                                                         $0                   
    General unsecured claims                                              $586,534                   

</TABLE>

    (a)  List total amount of claims even if under secured.

    (b)  Estimated amount of claim to be allowed after compromise or
         litigation.  As an example, you are a defendant in a lawsuit alleging
         damage of $10,000,000 and a proof of claim is filed in that amount. 
         You believe that you can settle the case for a claim of $3,000,000. 
         For Schedule E reporting purposes you should list $10,000,000 as the
         Claimed Amount and $3,000,000 as the Allowed Amount.


                                      SCHEDULE F
                              RENTAL INCOME INFORMATION
                      Not Applicable to General Business Cases.


Effective 1/1/95
<PAGE>
                               STATEMENT OF OPERATIONS
                               (GENERAL BUSINESS CASE)

                                 FOR THE MONTH ENDED    Jan-97
                                                    --------------
                                   $ ____________
<TABLE>
<CAPTION>


          CURRENT MONTH 
- -----------------------------                                                                  CUMULATIVE         NEXT MONTH
  ACTUAL   FORECAST  VARIANCE                                                                (CASE TO DATE)        FORECAST
  ------   --------  --------                                                                --------------        --------


<S>       <C>       <C>            <C>     <C>                                               <C>                  <C>      
                                            REVENUES
 $      0            $      0         1          Gross Sales
 --------  --------  --------                                                                 ----------           ---------
 $      0            $      0         2          less: Sales Returns & Allowances                                 
 --------  --------  --------                                                                 ----------           ---------
 $      0  $      0  $      0         3          Net Sales                                                         $       0
 --------  --------  --------                                                                 ----------           ---------
 $      0            $      0         4          less: Cost of Goods Sold   (Schedule 'B')
 --------  --------  --------                                                                 ----------           ---------
 $      0  $      0  $      0         5          Gross Profit                                                      $       0
 --------  --------  --------                                                                 ----------           ---------
                     $      0         6          Interest                                                                   
 --------  --------  --------                                                                 ----------           ---------
                                      7          Other Income:
                     $      0         8          Other income                                 $      565
 --------  --------  --------                    ---------------------------------            ----------           ---------
                     $      0         9
 --------  --------  --------                    ---------------------------------            ----------           ---------
 $      0  $      0  $      0        10              TOTAL REVENUES                           $      565           $       0
 --------  --------  --------                                                                 ----------           ---------

                                            EXPENSES
                     $      0        11          Compensation to Owner(s)/Officer(s)                                        
 --------  --------  --------                                                                 ----------           ---------
                     $      0        12          Salaries/Commissions                                                       
 --------  --------  --------                                                                 ----------           ---------
                     $      0        13          Management Fees                                                            
 --------  --------  --------                                                                 ----------           ---------
           $      0  $      0        14          Depreciation                                 $  368,860           $       0
 --------  --------  --------                                                                 ----------           ---------
                     $      0        15          Taxes:                                                                     
 --------  --------  --------                                                                 ----------           ---------
                     $      0        16              Employer Payroll Taxes                                                 
 --------  --------  --------                                                                 ----------           ---------
                     $      0        17              Real Property Taxes                                                    
 --------  --------  --------                                                                 ----------           ---------
                     $      0        18              Other Taxes                                                            
 --------  --------  --------                                                                 ----------           ---------
                     $      0        19          Other Selling                                                              
 --------  --------  --------                                                                 ----------           ---------
           $  1,000  $  1,000        20          Other Administrative                         $   22,388           $   1,000
 --------  --------  --------                                                                 ----------           ---------
                     $      0        21          Interest                                                                   
 --------  --------  --------                                                                 ----------           ---------
                                     22          Other Expenses:                                                            
           --------                                                                           ----------           ---------
                     $      0        23          Writedown of receivables and other           $   23,406                    
 --------  --------  --------                    ------------------------------------         ----------           ---------
                     $      0        24                                                                                     
 --------  --------  --------                    ------------------------------------         ----------           ---------
                     $      0        25                                                                           
 --------  --------  --------                    ------------------------------------         ----------           ---------
                     $      0        26                                                                           
 --------  --------  --------                    ------------------------------------         ----------           ---------
                     $      0        27                                                                           
 --------  --------  --------                    ------------------------------------         ----------           ---------
                     $      0        28                                                                           
 --------  --------  --------                    ------------------------------------         ----------           ---------
                     $      0        29                                                                           
 --------  --------  --------                    ------------------------------------         ----------           ---------
                     $      0        30                                                                           
 --------  --------  --------                    ------------------------------------         ----------           ---------

 $      0  $  1,000  $  1,000        31              TOTAL EXPENSES                           $  414,654           $   1,000
 --------  --------  --------                                                                 ----------           ---------

 $      0   ($1,000) $  1,000        32     SUBTOTAL                                           ($414,089)            ($1,000)
 --------  --------  --------                                                                 ----------           ---------

                                            REORGANIZATION ITEMS
 $ 13,365  $ 10,000   ($3,365)       33          Professional Fees                            $  197,915           $  10,000
 --------  --------  --------                                                                 ----------           ---------
                     $      0        34          Provisions for Rejected Executory
 --------  --------  --------                         Contracts                               ----------           ---------
                                                 Interest Earned on Accumulated Cash
  ($3,575)  ($1,000) $  2,575        35              Resulting from Chp 11 Case                   (9,656)            ($1,000)
 --------  --------  --------                                                                 ----------           ---------
                     $      0        36          Loss from Sale of Equipment,                 $  450,000
 --------  --------  --------                        Inventory and Patents                    ----------           ---------
 $    250               ($250)       37          Miscellaneous                                $   14,338          
 --------  --------  --------                                                                 ----------           ---------
 $ 35,000            ($35,000)       38          Settlements (with McNulty and Tanaka)        $  642,500          
 --------  --------  --------                                                                 ----------           ---------
 $ 45,040  $  9,000  ($36,040)       39              TOTAL REORGANIZATION ITEMS               $1,295,097           $   9,000
 --------  --------  --------                                                                 ----------           ---------
 ($45,040) ($10,000) ($35,040)       40     NET PROFIT (LOSS) BEFORE FEDERAL & STATE TAXES   ($1,709,186)           ($10,000)
 --------  --------  --------                                                                 ----------           ---------
                     $      0        41          Federal & State Income Taxes
 --------  --------  --------                                                                 ----------           ---------
 ($45,040) ($10,000) ($35,040)       42     NET PROFIT (LOSS)                                ($1,709,186)           ($10,000)
 --------  --------  --------                                                                 ----------           ---------
 --------  --------  --------                                                                 ----------           ---------


EXPLANATION OF VARIANCE TO STATEMENT OF OPERATIONS
(FOR VARIANCES GREATER THAN +/- 10% ONLY)

We received interest on the trust account greater than previously estimated.
- ----------------------------------------------------------------------------------------------------------------------------
The Court approved a settlement agreement with McNulty Consulting Group and 
- ----------------------------------------------------------------------------------------------------------------------------
Tanaka International Inc.
- ----------------------------------------------------------------------------------------------------------------------------
- ----------------------------------------------------------------------------------------------------------------------------
- ----------------------------------------------------------------------------------------------------------------------------
- ----------------------------------------------------------------------------------------------------------------------------

</TABLE>



Effective 1/1/95

<PAGE>


                   SUMMARY OF CASH RECEIPTS AND DISBURSEMENTS
                          (General Business Case)
                    For The Month Ended         Jan-97
                                       -----------------------




Cash Balance Beginning of Month                               $646,609
                                                          ------------
                                                          ------------
Cash Receipts (1)                                             $  5,006
                                                          ------------
Cash Disbursements (1)                                        $ 35,250
                                                          ------------
Excess (Deficiency) of Receipts Over Disbursements            $(30,244)
                                                          ------------
Cash Balance End of Month                                     $616,365
                                                          ------------
                                                          ------------


RECAPITULATAION OF FUNDS HELD AT END OF MONTH
<TABLE>
<CAPTION>

                                  ACCOUNT 1          ACCOUNT 2         ACCOUNT 3
                             ------------------ ------------------ ------------------

<S>                        <C>                   <C>                <C>
Bank                        Silicon Valley Bank     Merrill Lynch      Trust acct -
                          ----------------------- ------------------ ------------------
Account Type                     Checking             Checking        Murray & Murray
                          ----------------------- ------------------ ------------------
Account No.                     3300023699            233-07K66        
                          ----------------------- ------------------ ------------------
Account Purpose           General operating acct.    Investment
                          ----------------------- ------------------ ------------------
Balance, End of Month                  ($14,624)              $71             $445,730
                          ----------------------- ------------------ ------------------


                                  ACCOUNT 4          ACCOUNT 5         ACCOUNT 6
                          ----------------------- ------------------ ------------------
Bank                        Silicon Valley Bank 
                          ----------------------- ------------------ ------------------
Account Type                    Checking
                          ----------------------- ------------------ ------------------
Account No.                    3300023699
                          ----------------------- ------------------ ------------------
Account Purpose               Money Market
                          ----------------------- ------------------ ------------------
Balance, End of Month                 $185,188
                          ----------------------- ------------------ ------------------
Total Funds on Hand 
for all Accounts                      $616,365
                          ----------------------- 
                          ----------------------- 
</TABLE>

1) Excluding bank transfers between your accounts.



Effective 1/1/95












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