EXHIBIT 99.1
MONTHLY OPERATING REPORT
CASE NAME: KITTY HAWK, INC. ACCRUAL BASIS
CASE NUMBER: 400-42141-BJH 02/13/95, RWD, 2/96
JUDGE: BARBARA J. HOUSER
UNITED STATES BANKRUPTCY COURT
NORTHERN DISTRICT OF TEXAS
SIXTH DIVISION
MONTHLY OPERATING REPORT
MONTH ENDING: MAY 31, 2000
IN ACCORDANCE WITH TITLE 28, SECTION 1746, OF THE UNITED STATES CODE, I DECLARE
UNDER PENALTY OF PERJURY THAT I HAVE EXAMINED THE FOLLOWING MONTHLY OPERATING
REPORT (ACCRUAL BASIS-1 THROUGH ACCRUAL BASIS-7) AND THE ACCOMPANYING
ATTACHMENTS AND, TO THE BEST OF MY KNOWLEDGE, THESE DOCUMENTS ARE TRUE, CORRECT
AND COMPLETE. DECLARATION OF THE PREPARER (OTHER THAN RESPONSIBLE PARTY): IS
BASED ON ALL INFORMATION OF WHICH PREPARER HAS ANY KNOWLEDGE.
RESPONSIBLE PARTY:
/s/ DREW KEITH CFO
--------------------------------------- ----------------------
ORIGINAL SIGNATURE OF RESPONSIBLE PARTY TITLE
Drew Keith 7/3/00
------------------------------------- ----------------------
PRINTED NAME OF RESPONSIBLE PARTY DATE
PREPARER:
/S/ JESSICA L. WILSON Corporate Controller
------------------------------------- ----------------------
ORIGINAL SIGNATURE OF PREPARER TITLE
Jessica L. Wilson 7/3/00
------------------------------------- ----------------------
PRINTED NAME OF PREPARER DATE
5
<PAGE>
MONTHLY OPERATING REPORT
CASE NAME: KITTY HAWK, INC. ACCRUAL BASIS-1
CASE NUMBER: 400-42141-BJH 02/13/95, RWD, 2/96
<TABLE>
<CAPTION>
COMPARATIVE BALANCE SHEET
------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C>
MONTH MONTH MONTH
SCHEDULE ----------------------------------------------------
ASSETS AMOUNT May-00
------------------------------------------------------------------------------------------------------------------------------
1. UNRESTRICTED CASH $13,401,586 $40,971,596
------------------------------------------------------------------------------------------------------------------------------
2. RESTRICTED CASH $0
------------------------------------------------------------------------------------------------------------------------------
3. TOTAL CASH $13,401,586 $40,971,596 $0 $0
------------------------------------------------------------------------------------------------------------------------------
4. ACCOUNTS RECEIVABLE (NET) ($12,100,000)
------------------------------------------------------------------------------------------------------------------------------
5. INVENTORY ($400,000)
------------------------------------------------------------------------------------------------------------------------------
6. NOTES RECEIVABLE $15,000 $15,000
------------------------------------------------------------------------------------------------------------------------------
7. PREPAID EXPENSES $330,711
------------------------------------------------------------------------------------------------------------------------------
8. OTHER (ATTACH LIST) $422,186,692 $372,389,617
------------------------------------------------------------------------------------------------------------------------------
9. TOTAL CURRENT ASSETS $435,603,278 $401,206,924 $0 $0
------------------------------------------------------------------------------------------------------------------------------
10. PROPERTY, PLANT & EQUIPMENT $2,425,652 $2,865,674
------------------------------------------------------------------------------------------------------------------------------
11. LESS: ACCUMULATED
DEPRECIATION / DEPLETION $487,669
------------------------------------------------------------------------------------------------------------------------------
12. NET PROPERTY, PLANT &
EQUIPMENT $2,425,652 $2,378,005 $0 $0
------------------------------------------------------------------------------------------------------------------------------
13. DUE FROM INSIDERS $62,465 $283,908
------------------------------------------------------------------------------------------------------------------------------
14. OTHER ASSETS - NET OF
AMORTIZATION (ATTACH LIST) $10,967,208 $10,749,584
------------------------------------------------------------------------------------------------------------------------------
15. OTHER (ATTACH LIST) $138,370,015 $138,370,015
------------------------------------------------------------------------------------------------------------------------------
16. TOTAL ASSETS $587,428,618 $552,988,436 $0 $0
------------------------------------------------------------------------------------------------------------------------------
POSTPETITION LIABILITIES
------------------------------------------------------------------------------------------------------------------------------
17. ACCOUNTS PAYABLE ($245,032)
------------------------------------------------------------------------------------------------------------------------------
18. TAXES PAYABLE $0
------------------------------------------------------------------------------------------------------------------------------
19. NOTES PAYABLE $0
------------------------------------------------------------------------------------------------------------------------------
20. PROFESSIONAL FEES $0
------------------------------------------------------------------------------------------------------------------------------
21. SECURED DEBT $0
------------------------------------------------------------------------------------------------------------------------------
22. OTHER (ATTACH LIST) $819,587
------------------------------------------------------------------------------------------------------------------------------
23. TOTAL POSTPETITION
LIABILITIES $574,555 $0 $0
------------------------------------------------------------------------------------------------------------------------------
PREPETITION LIABILITIES
------------------------------------------------------------------------------------------------------------------------------
24. SECURED DEBT $466,119,468 $416,000,000
------------------------------------------------------------------------------------------------------------------------------
25. PRIORITY DEBT $29,661 $0
------------------------------------------------------------------------------------------------------------------------------
26. UNSECURED DEBT $22,580,547 $2,245,799
------------------------------------------------------------------------------------------------------------------------------
27. OTHER (ATTACH LIST) $0 $35,264,930
------------------------------------------------------------------------------------------------------------------------------
28. TOTAL PREPETITION LIABILITIES $488,729,676 $453,510,729 $0 $0
------------------------------------------------------------------------------------------------------------------------------
29. TOTAL LIABILITIES $488,729,676 $454,085,284 $0 $0
------------------------------------------------------------------------------------------------------------------------------
EQUITY
------------------------------------------------------------------------------------------------------------------------------
30. PREPETITION OWNERS' EQUITY $98,899,692
------------------------------------------------------------------------------------------------------------------------------
31. POSTPETITION CUMULATIVE
PROFIT OR (LOSS) $3,460
------------------------------------------------------------------------------------------------------------------------------
32. DIRECT CHARGES TO EQUITY
(ATTACH EXPLANATION)
------------------------------------------------------------------------------------------------------------------------------
33. TOTAL EQUITY $0 $98,903,152 $0 $0
------------------------------------------------------------------------------------------------------------------------------
34. TOTAL LIABILITIES &
OWNERS' EQUITY $488,729,676 $552,988,436 $0 $0
------------------------------------------------------------------------------------------------------------------------------
</TABLE>
6
<PAGE>
MONTHLY OPERATING REPORT
CASE NAME: KITTY HAWK, INC. ACCRUAL BASIS-2
CASE NUMBER: 400-42141-BJH 02/13/95, RWD, 2/96
INCOME STATEMENT
<TABLE>
<CAPTION>
--------------------------------------------------------------------------------------------------------------
MONTH MONTH MONTH
--------------------------------------------- QUARTER
REVENUES May-00 TOTAL
--------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C>
1. GROSS REVENUES $0 $0
--------------------------------------------------------------------------------------------------------------
2. LESS: RETURNS & DISCOUNTS $0 $0
--------------------------------------------------------------------------------------------------------------
3. NET REVENUE $0 $0 $0 $0
--------------------------------------------------------------------------------------------------------------
COST OF GOODS SOLD
--------------------------------------------------------------------------------------------------------------
4. MATERIAL $0 $0
--------------------------------------------------------------------------------------------------------------
5. DIRECT LABOR $0 $0
--------------------------------------------------------------------------------------------------------------
6. DIRECT OVERHEAD $0 $0
--------------------------------------------------------------------------------------------------------------
7. TOTAL COST OF GOODS SOLD $0 $0 $0 $0
--------------------------------------------------------------------------------------------------------------
8. GROSS PROFIT $0 $0 $0 $0
--------------------------------------------------------------------------------------------------------------
OPERATING EXPENSES
--------------------------------------------------------------------------------------------------------------
9. OFFICER / INSIDER COMPENSATION $91,863 $91,863
--------------------------------------------------------------------------------------------------------------
10. SELLING & MARKETING $0 $0
--------------------------------------------------------------------------------------------------------------
11. GENERAL & ADMINISTRATIVE ($314,473) ($314,473)
--------------------------------------------------------------------------------------------------------------
12. RENT & LEASE $21,502 $21,502
--------------------------------------------------------------------------------------------------------------
13. OTHER (ATTACH LIST) $0 $0
--------------------------------------------------------------------------------------------------------------
14. TOTAL OPERATING EXPENSES ($201,108) $0 $0 ($201,108)
--------------------------------------------------------------------------------------------------------------
15. INCOME BEFORE NON-OPERATING
INCOME & EXPENSE $201,108 $0 $0 $201,108
--------------------------------------------------------------------------------------------------------------
OTHER INCOME & EXPENSES
--------------------------------------------------------------------------------------------------------------
16. NON-OPERATING INCOME (ATT. LIST) ($201,613) ($201,613)
--------------------------------------------------------------------------------------------------------------
17. NON-OPERATING EXPENSE (ATT. LIST) $0 $0
--------------------------------------------------------------------------------------------------------------
18. INTEREST EXPENSE ($22,393) ($22,393)
--------------------------------------------------------------------------------------------------------------
19. DEPRECIATION / DEPLETION $47,647 $47,647
--------------------------------------------------------------------------------------------------------------
20. AMORTIZATION $224,007 $224,007
--------------------------------------------------------------------------------------------------------------
21. OTHER (ATTACH LIST) $0 $0
--------------------------------------------------------------------------------------------------------------
22. NET OTHER INCOME & EXPENSES $47,648 $0 $0 $47,648
--------------------------------------------------------------------------------------------------------------
REORGANIZATION EXPENSES
--------------------------------------------------------------------------------------------------------------
23. PROFESSIONAL FEES $150,000 $150,000
--------------------------------------------------------------------------------------------------------------
24. U.S. TRUSTEE FEES $0 $0
--------------------------------------------------------------------------------------------------------------
25. OTHER (ATTACH LIST) $0 $0
--------------------------------------------------------------------------------------------------------------
26. TOTAL REORGANIZATION EXPENSES $150,000 $0 $0 $150,000
--------------------------------------------------------------------------------------------------------------
27. INCOME TAX $0 $0
--------------------------------------------------------------------------------------------------------------
28. NET PROFIT (LOSS) $3,460 $0 $0 $3,460
--------------------------------------------------------------------------------------------------------------
</TABLE>
7
<PAGE>
MONTHLY OPERATING REPORT
CASE NAME: KITTY HAWK, INC. ACCRUAL BASIS-3
CASE NUMBER: 400-42141-BJH 02/13/95, RWD, 2/96
<TABLE>
<CAPTION>
------------------------------------------------------------------------------------------------------------------------
MONTH MONTH MONTH
CASH RECEIPTS AND ------------------------------------------------- QUARTER
DISBURSEMENTS May-00 TOTAL
------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C>
1. CASH - BEGINNING OF MONTH $13,412,330 $13,412,330
------------------------------------------------------------------------------------------------------------------------
RECEIPTS FROM OPERATIONS
------------------------------------------------------------------------------------------------------------------------
2. CASH SALES $0 $0
------------------------------------------------------------------------------------------------------------------------
COLLECTION OF ACCOUNTS RECEIVABLE
------------------------------------------------------------------------------------------------------------------------
3. PREPETITION $0 $0
------------------------------------------------------------------------------------------------------------------------
4. POSTPETITION $0 $0
------------------------------------------------------------------------------------------------------------------------
5. TOTAL OPERATING RECEIPTS $0 $0 $0 $0
------------------------------------------------------------------------------------------------------------------------
NON - OPERATING RECEIPTS
------------------------------------------------------------------------------------------------------------------------
6. LOANS & ADVANCES (ATTACH LIST) $0 $0
------------------------------------------------------------------------------------------------------------------------
7. SALE OF ASSETS $0 $0
------------------------------------------------------------------------------------------------------------------------
8. OTHER (ATTACH LIST) $55,101,467 $55,101,467
------------------------------------------------------------------------------------------------------------------------
9. TOTAL NON-OPERATING RECEIPTS $55,101,467 $0 $0 $55,101,467
------------------------------------------------------------------------------------------------------------------------
10. TOTAL RECEIPTS $55,101,467 $0 $0 $55,101,467
------------------------------------------------------------------------------------------------------------------------
11. TOTAL CASH AVAILABLE $68,513,797 $0 $0 $68,513,797
------------------------------------------------------------------------------------------------------------------------
OPERATING DISBURSEMENTS
------------------------------------------------------------------------------------------------------------------------
12. NET PAYROLL $4,363,106 $4,363,106
------------------------------------------------------------------------------------------------------------------------
13. PAYROLL TAXES PAID $1,843,161 $1,843,161
------------------------------------------------------------------------------------------------------------------------
14. SALES, USE & OTHER TAXES PAID $136,514 $136,514
------------------------------------------------------------------------------------------------------------------------
15. SECURED / RENTAL / LEASES $252,400 $252,400
------------------------------------------------------------------------------------------------------------------------
16. UTILITIES $11,425 $11,425
------------------------------------------------------------------------------------------------------------------------
17. INSURANCE $160,860 $160,860
------------------------------------------------------------------------------------------------------------------------
18. INVENTORY PURCHASES $109,082 $109,082
------------------------------------------------------------------------------------------------------------------------
19. VEHICLE EXPENSES $0
------------------------------------------------------------------------------------------------------------------------
20. TRAVEL $601,056 $601,056
------------------------------------------------------------------------------------------------------------------------
21. ENTERTAINMENT $0
------------------------------------------------------------------------------------------------------------------------
22. REPAIRS & MAINTENANCE $2,088,040 $2,088,040
------------------------------------------------------------------------------------------------------------------------
23. SUPPLIES $48,184 $48,184
------------------------------------------------------------------------------------------------------------------------
24. ADVERTISING $382 $382
------------------------------------------------------------------------------------------------------------------------
25. OTHER (ATTACH LIST) $17,777,991 $17,777,991
------------------------------------------------------------------------------------------------------------------------
26. TOTAL OPERATING DISBURSEMENTS $27,392,201 $0 $0 $27,392,201
------------------------------------------------------------------------------------------------------------------------
REORGANIZATION EXPENSES
------------------------------------------------------------------------------------------------------------------------
27. PROFESSIONAL FEES $150,000 $150,000
------------------------------------------------------------------------------------------------------------------------
28. U.S. TRUSTEE FEES $0 $0
------------------------------------------------------------------------------------------------------------------------
29. OTHER (ATTACH LIST) $0 $0
------------------------------------------------------------------------------------------------------------------------
30. TOTAL REORGANIZATION EXPENSES $150,000 $0 $0 $150,000
------------------------------------------------------------------------------------------------------------------------
31. TOTAL DISBURSEMENTS $27,542,201 $0 $0 $27,542,201
------------------------------------------------------------------------------------------------------------------------
32. NET CASH FLOW $27,559,266 $0 $0 $27,559,266
------------------------------------------------------------------------------------------------------------------------
33. CASH - END OF MONTH $40,971,596 $0 $0 $40,971,596
------------------------------------------------------------------------------------------------------------------------
</TABLE>
8
<PAGE>
MONTHLY OPERATING REPORT
CASE NAME: KITTY HAWK, INC. ACCRUAL BASIS-4
CASE NUMBER: 400-42141-BJH 02/13/95, RWD, 2/96
<TABLE>
<CAPTION>
----------------------------------------------------------------------------------------------------------------------------
MONTH MONTH MONTH
SCHEDULE -----------------------------------------------------
ACCOUNTS RECEIVABLE AGING AMOUNT May-00
----------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C>
1. 0-30 $0
----------------------------------------------------------------------------------------------------------------------------
2. 31-60 $0
----------------------------------------------------------------------------------------------------------------------------
3. 61-90 $0
----------------------------------------------------------------------------------------------------------------------------
4. 91+ $0
----------------------------------------------------------------------------------------------------------------------------
5. TOTAL ACCOUNTS RECEIVABLE $0 $0 $0 $0
----------------------------------------------------------------------------------------------------------------------------
6. AMOUNT CONSIDERED UNCOLLECTIBLE ($12,100,000)
----------------------------------------------------------------------------------------------------------------------------
7. ACCOUNTS RECEIVABLE (NET) $0 $12,100,000 $0 $0
----------------------------------------------------------------------------------------------------------------------------
AGING OF POSTPETITION TAXES AND PAYABLES MONTH: May-00
------------------------------------------------------------------------------------------------------------------------------
0-30 31-60 61-90 91+
TAXES PAYABLE DAYS DAYS DAYS DAYS TOTAL
-----------------------------------------------------------------------------------------------------------------------------
1. FEDERAL $0 $0 $0 $0 $0
-----------------------------------------------------------------------------------------------------------------------------
2. STATE $0 $0 $0 $0 $0
-----------------------------------------------------------------------------------------------------------------------------
3. LOCAL $0 $0 $0 $0 $0
-----------------------------------------------------------------------------------------------------------------------------
4. OTHER (ATTACH LIST) $0 $0 $0 $0 $0
-----------------------------------------------------------------------------------------------------------------------------
5. TOTAL TAXES PAYABLE $0 $0 $0 $0 $0
-----------------------------------------------------------------------------------------------------------------------------
6. ACCOUNTS PAYABLE ($245,032) $0 $0 $0 ($245,032)
-----------------------------------------------------------------------------------------------------------------------------
STATUS OF POSTPETITION TAXES MONTH: May-00
-----------------------------------------------------------------------------------------------------------------------------
BEGINNING AMOUNT ENDING
TAX WITHHELD AND/ AMOUNT TAX
FEDERAL LIABILITY* 0R ACCRUED PAID LIABILITY
-----------------------------------------------------------------------------------------------------------------------------
1. WITHHOLDING** $0 $136,164 $136,164 $0
-----------------------------------------------------------------------------------------------------------------------------
2. FICA-EMPLOYEE** $0 $0 $0 $0
-----------------------------------------------------------------------------------------------------------------------------
3. FICA-EMPLOYER** $0 $0 $0 $0
-----------------------------------------------------------------------------------------------------------------------------
4. UNEMPLOYMENT $0 $0 $0 $0
-----------------------------------------------------------------------------------------------------------------------------
5. INCOME $0 $0 $0 $0
-----------------------------------------------------------------------------------------------------------------------------
6. OTHER (ATTACH LIST) $0 $0 $0 $0
-----------------------------------------------------------------------------------------------------------------------------
7. TOTAL FEDERAL TAXES $0 $136,164 $136,164 $0
-----------------------------------------------------------------------------------------------------------------------------
STATE AND LOCAL
-----------------------------------------------------------------------------------------------------------------------------
8. WITHHOLDING $0 $0 $0 $0
-----------------------------------------------------------------------------------------------------------------------------
9. SALES $0 $0 $0 $0
-----------------------------------------------------------------------------------------------------------------------------
10. EXCISE $0 $0 $0 $0
-----------------------------------------------------------------------------------------------------------------------------
11. UNEMPLOYMENT $0 $0 $0 $0
-----------------------------------------------------------------------------------------------------------------------------
12. REAL PROPERTY $0 $0 $0 $0
-----------------------------------------------------------------------------------------------------------------------------
13. PERSONAL PROPERTY $0 $0 $0 $0
-----------------------------------------------------------------------------------------------------------------------------
14. OTHER (ATTACH LIST) $0 $0 $0 $0
-----------------------------------------------------------------------------------------------------------------------------
15. TOTAL STATE & LOCAL $0 $0 $0 $0
-----------------------------------------------------------------------------------------------------------------------------
16. TOTAL TAXES $0 $136,164 $136,164 $0
-----------------------------------------------------------------------------------------------------------------------------
</TABLE>
* The beginning tax liability should represent the liability from the
prior month or, if this is the first operating report, the amounT
should be zero.
** Attach photocopies of IRS Form 6123 or your FTD coupon and payment
receipt to verify payment or deposit.
9
<PAGE>
MONTHLY OPERATING REPORT
CASE NAME: KITTY HAWK, INC. ACCRUAL BASIS-5
CASE NUMBER: 400-42141-BJH 02/13/95, RWD, 2/96
The debtor in possession must complete the reconciliation below for each
bank account, including all general, payroll and tax accounts, as well as
all savings and investment accounts, money market accounts, certificates
of deposit, government obligations, etc. Accounts with restricted funds
should be identified by placing an asterisk next to the account number.
Attach additional sheets if necessary.
<TABLE>
<CAPTION>
MONTH: May-00
------------------------------------------------------------
BANK RECONCILIATIONS Account #1 Account #2 Account #3
--------------------------------------------------------------------------------------------------------------------
A. BANK: Bank One Bank One Wells Fargo
B. ACCOUNT NUMBER: 100140334 9319959434 4417-881463 TOTAL
C. PURPOSE (TYPE): Operating Disbursement Operating
--------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C>
1. BALANCE PER BANK STATEMENT $883,127 $50,000 $344,006 $1,277,133
--------------------------------------------------------------------------------------------------------------------
2. ADD: TOTAL DEPOSITS NOT CREDITED $736,151 $0 $0 $736,151
--------------------------------------------------------------------------------------------------------------------
3. SUBTRACT: OUTSTANDING CHECKS $1,413,750 $0 $0 $1,413,750
--------------------------------------------------------------------------------------------------------------------
4. OTHER RECONCILING ITEMS $0 $0 $0 $0
--------------------------------------------------------------------------------------------------------------------
5. MONTH END BALANCE PER BOOKS $205,528 $50,000 $344,006 $599,534
--------------------------------------------------------------------------------------------------------------------
6. NUMBER OF LAST CHECK WRITTEN No checks 7005 No checks
--------------------------------------------------------------------------------------------------------------------
<CAPTION>
INVESTMENT ACCOUNTS
--------------------------------------------------------------------------------------------------------------------
DATE OF TYPE OF PURCHASE CURRENT
BANK, ACCOUNT NAME & NUMBER PURCHASE INSTRUMENT PRICE VALUE
--------------------------------------------------------------------------------------------------------------------
7. Wells Fargo Certificate of Deposit CD $200,000 $200,000
--------------------------------------------------------------------------------------------------------------------
8. Bank One 5/31/00 Overnight Sweep $40,171,062 $40,171,062
--------------------------------------------------------------------------------------------------------------------
9. N/A
--------------------------------------------------------------------------------------------------------------------
10. N/A
--------------------------------------------------------------------------------------------------------------------
11. TOTAL INVESTMENTS $40,371,062 $40,371,062
--------------------------------------------------------------------------------------------------------------------
CASH
--------------------------------------------------------------------------------------------------------------------
12. CURRENCY ON HAND $1,000
--------------------------------------------------------------------------------------------------------------------
13. TOTAL CASH - END OF MONTH $40,971,596
--------------------------------------------------------------------------------------------------------------------
</TABLE>
10
<PAGE>
MONTHLY OPERATING REPORT
CASE NAME: KITTY HAWK, INC. ACCRUAL BASIS-5
CASE NUMBER: 400-42141-BJH 02/13/95, RWD, 2/96
The debtor in possession must complete the reconciliation below for each
bank account, including all general, payroll and tax accounts, as well as
all savings and investment accounts, money market accounts, certificates
of deposit, government obligations, etc. Accounts with restricted funds
should be identified by placing an asterisk next to the account number.
Attach additional sheets if necessary.
<TABLE>
<CAPTION>
MONTH: May-00
----------------------------------------------------------------------------------------------------------------------
BANK RECONCILIATIONS
Account #4 Account #5 Account #6
----------------------------------------------------------------------------------------------------------------------
A. BANK: Bank One Bank One Bank One
----------------------------------------------------------------------------------------------------------
B. ACCOUNT NUMBER: 1570695922 100129949/93199584 1586268961 TOTAL
----------------------------------------------------------------------------------------------------------
C. PURPOSE (TYPE): Payroll Health Insurance Flex Spending
----------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C>
1. BALANCE PER BANK STATEMENT $0 $0 $0 $0
----------------------------------------------------------------------------------------------------------------------
2. ADD: TOTAL DEPOSITS NOT CREDITED $0 $0 $0 $0
----------------------------------------------------------------------------------------------------------------------
3. SUBTRACT: OUTSTANDING CHECKS $0 $0 $0 $0
----------------------------------------------------------------------------------------------------------------------
4. OTHER RECONCILING ITEMS $0 $0 $0 $0
----------------------------------------------------------------------------------------------------------------------
5. MONTH END BALANCE PER BOOKS $0 $0 $0 $0
----------------------------------------------------------------------------------------------------------------------
6. NUMBER OF LAST CHECK WRITTEN 57949 No checks/135931 No activity 5/00
----------------------------------------------------------------------------------------------------------------------
<CAPTION>
INVESTMENT ACCOUNTS
----------------------------------------------------------------------------------------------------------------------
DATE OF TYPE OF PURCHASE CURRENT
BANK, ACCOUNT NAME & NUMBER PURCHASE INSTRUMENT PRICE VALUE
----------------------------------------------------------------------------------------------------------------------
7.
----------------------------------------------------------------------------------------------------------------------
8.
----------------------------------------------------------------------------------------------------------------------
9.
----------------------------------------------------------------------------------------------------------------------
10.
----------------------------------------------------------------------------------------------------------------------
11. TOTAL INVESTMENTS $0 $0
----------------------------------------------------------------------------------------------------------------------
CASH
----------------------------------------------------------------------------------------------------------------------
12. CURRENCY ON HAND
----------------------------------------------------------------------------------------------------------------------
13. TOTAL CASH - END OF MONTH $0
----------------------------------------------------------------------------------------------------------------------
</TABLE>
11
<PAGE>
MONTHLY OPERATING REPORT
CASE NAME: KITTY HAWK, INC. ACCRUAL BASIS-6
CASE NUMBER: 400-42141-BJH 02/13/95, RWD, 2/96
MONTH: MAY-00
PAYMENTS TO INSIDERS AND PROFESSIONALS
OF THE TOTAL DISBURSEMENTS SHOWN FOR THE MONTH, LIST THE AMOUNT PAID TO
INSIDERS (AS DEFINED IN SECTION 101 (31) (A)-(F) OF THE U.S. BANKRUPTCY
CODE) AND TO PROFESSIONALS. ALSO, FOR PAYMENTS TO INSIDERS, IDENTIFY THE
TYPE OF COMPENSATION PAID (e.g. SALARY, BONUS, COMMISSIONS, INSURANCE,
HOUSING ALLOWANCE, TRAVEL, CAR ALLOWANCE, ETC.). ATTACH ADDITIONAL SHEETS
IF NECESSARY.
---------------------------------------------------------------------------
INSIDERS
---------------------------------------------------------------------------
TYPE OF AMOUNT TOTAL PAID
NAME PAYMENT PAID TO DATE
---------------------------------------------------------------------------
1. Mike Clark Salary $6,667 $6,667
---------------------------------------------------------------------------
2. Jim Craig Salary $16,667 $16,667
---------------------------------------------------------------------------
3. Janie Garrard Salary $2,625 $2,625
---------------------------------------------------------------------------
4. Drew Keith Salary $18,404 $18,404
---------------------------------------------------------------------------
5 Lena Baker Salary $3,750 $3,750
---------------------------------------------------------------------------
6 Jim Reeves Salary $33,333 $33,333
---------------------------------------------------------------------------
7 John Turnipseed Salary $10,417 $10,417
---------------------------------------------------------------------------
8 TOTAL PAYMENTS
TO INSIDERS $91,863 $91,863
---------------------------------------------------------------------------
<TABLE>
<CAPTION>
-----------------------------------------------------------------------------------------------------------
PROFESSIONALS
-----------------------------------------------------------------------------------------------------------
DATE OF COURT TOTAL
ORDER AUTHORIZING AMOUNT AMOUNT TOTAL PAID INCURRED
NAME PAYMENT APPROVED PAID TO DATE & UNPAID *
-----------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C>
1. Lain Faulkner $25,074
-----------------------------------------------------------------------------------------------------------
2. Haynes and Boone $290,000
-----------------------------------------------------------------------------------------------------------
3. The Seabury Group $150,000 $150,000 $0
-----------------------------------------------------------------------------------------------------------
4.
-----------------------------------------------------------------------------------------------------------
5.
-----------------------------------------------------------------------------------------------------------
6. TOTAL PAYMENTS
TO PROFESSIONALS $0 $150,000 $150,000 $315,074
-----------------------------------------------------------------------------------------------------------
* INCLUDE ALL FEES INCURRED, BOTH APPROVED AND UNAPPROVED
</TABLE>
-------------------------------------------------------------------------
POSTPETITION STATUS OF SECURED NOTES, LEASES PAYABLE AND ADEQUATE
PROTECTION PAYMENTS
-------------------------------------------------------------------------
SCHEDULED AMOUNTS
MONTHLY PAID TOTAL
PAYMENTS DURING UNPAID
NAME OF CREDITOR DUE MONTH POSTPETITION
-------------------------------------------------------------------------
1. N/A
-------------------------------------------------------------------------
2. N/A
-------------------------------------------------------------------------
3. N/A
-------------------------------------------------------------------------
4. N/A
-------------------------------------------------------------------------
5. N/A
-------------------------------------------------------------------------
6. TOTAL $0 $0 $0
-------------------------------------------------------------------------
12
<PAGE>
MONTHLY OPERATING REPORT
CASE NAME: KITTY HAWK, INC. ACCRUAL BASIS-7
CASE NUMBER: 400-42141-BJH 02/13/95, RWD, 2/96
MONTH: MAY-00
<TABLE>
<CAPTION>
QUESTIONNAIRE
-----------------------------------------------------------------------------------------------------------------------------
YES NO
-----------------------------------------------------------------------------------------------------------------------------
<S> <C> <C>
1. HAVE ANY ASSETS BEEN SOLD OR TRANSFERRED OUTSIDE
THE NORMAL COURSE OF BUSINESS THIS REPORTING PERIOD? X
-----------------------------------------------------------------------------------------------------------------------------
2. HAVE ANY FUNDS BEEN DISBURSED FROM ANY ACCOUNT
OTHER THAN A DEBTOR IN POSSESSION ACCOUNT? X
-----------------------------------------------------------------------------------------------------------------------------
3. ARE ANY POSTPETITION RECEIVABLES (ACCOUNTS, NOTES, OR
LOANS) DUE FROM RELATED PARTIES? X
-----------------------------------------------------------------------------------------------------------------------------
4. HAVE ANY PAYMENTS BEEN MADE ON PREPETITION LIABILITIES
THIS REPORTING PERIOD? X
-----------------------------------------------------------------------------------------------------------------------------
5. HAVE ANY POSTPETITION LOANS BEEN RECEIVED BY THE
DEBTOR FROM ANY PARTY? X
-----------------------------------------------------------------------------------------------------------------------------
6. ARE ANY POSTPETITION PAYROLL TAXES PAST DUE? X
-----------------------------------------------------------------------------------------------------------------------------
7. ARE ANY POSTPETITION STATE OR FEDERAL INCOME TAXES
PAST DUE? X
-----------------------------------------------------------------------------------------------------------------------------
8. ARE ANY POSTPETITION REAL ESTATE TAXES PAST DUE? X
-----------------------------------------------------------------------------------------------------------------------------
9. ARE ANY OTHER POSTPETITION TAXES PAST DUE? X
-----------------------------------------------------------------------------------------------------------------------------
10. ARE ANY AMOUNTS OWED TO POSTPETITION CREDITORS
DELINQUENT? X
-----------------------------------------------------------------------------------------------------------------------------
11. HAVE ANY PREPETITION TAXES BEEN PAID DURING THE
REPORTING PERIOD? X
-----------------------------------------------------------------------------------------------------------------------------
12. ARE ANY WAGE PAYMENTS PAST DUE? X
-----------------------------------------------------------------------------------------------------------------------------
IF THE ANSWER TO ANY OF THE ABOVE QUESTIONS IS "YES," PROVIDE A DETAILED
EXPLANATION OF EACH ITEM. ATTACH ADDITIONAL SHEETS IF NECESSARY.
<CAPTION>
INSURANCE
-----------------------------------------------------------------------------------------------------------------------------
YES NO
-----------------------------------------------------------------------------------------------------------------------------
1. ARE WORKER'S COMPENSATION, GENERAL LIABILITY AND OTHER
NECESSARY INSURANCE COVERAGES IN EFFECT? X
-----------------------------------------------------------------------------------------------------------------------------
2. ARE ALL PREMIUM PAYMENTS PAID CURRENT? X
-----------------------------------------------------------------------------------------------------------------------------
3. PLEASE ITEMIZE POLICIES BELOW.
-----------------------------------------------------------------------------------------------------------------------------
IF THE ANSWER TO ANY OF THE ABOVE QUESTIONS IS "NO," OR IF ANY POLICIES
HAVE BEEN CANCELLED OR NOT RENEWED DURING THIS REPORTING PERIOD, PROVIDE
AN EXPLANATION BELOW. ATTACH ADDITIONAL SHEETS IF NECESSARY.
<CAPTION>
-----------------------------------------------------------------------------------------------------------------------------
INSTALLMENT PAYMENTS
-----------------------------------------------------------------------------------------------------------------------------
TYPE OF PAYMENT AMOUNT
POLICY CARRIER PERIOD COVERED & FREQUENCY
-----------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C>
121 Aircraft Insurance Aviation Agency 6/1/2000 - 5/31/2001 781,160 Quarterly
-----------------------------------------------------------------------------------------------------------------------------
Workers Comp Aviation Agency 1/1/2000 - 12/31/2000 124,382 Monthly
-----------------------------------------------------------------------------------------------------------------------------
Inland Marine/Property GCU 4/1/2000 - 3/31/2001 9,902 Monthly
-----------------------------------------------------------------------------------------------------------------------------
Professional Liab Aviation Agency 6/1/2000 - 5/31/2001 25,291 Annual
-----------------------------------------------------------------------------------------------------------------------------
135 Aircraft Insurance Aviation Agency 10/1/1999 - 9/30/2000 87,316 Quarterly
-----------------------------------------------------------------------------------------------------------------------------
Primary Auto Aviation Agency 4/1/2000 - 3/31/2001 10,827 Monthly
-----------------------------------------------------------------------------------------------------------------------------
Excess Auto Aviation Agency 4/1/2000 - 3/31/2001 29,870 Annual
-----------------------------------------------------------------------------------------------------------------------------
Medical Equipment Aviation Agency 3/29/2000 -3/29/2001 3,363 Annual
-----------------------------------------------------------------------------------------------------------------------------
Aggregate Claims Liab Reliastar 5/1/2000 - 4/30/2001 15,000 Annually
-----------------------------------------------------------------------------------------------------------------------------
Claims Admin Runout CIGNA 5/1/2000 - 4/30/2001 125,779 One time
-----------------------------------------------------------------------------------------------------------------------------
Pilot Long Term Disabl UNUM 5/1/2000 - 4/30/2001 7,975 Monthly
-----------------------------------------------------------------------------------------------------------------------------
Stop Loss Reliastar 5/1/2000 - 4/30/2001 31,635 Monthly
-----------------------------------------------------------------------------------------------------------------------------
Case Management Reliastar 5/1/2000 - 4/30/2001 1,329 Monthly
-----------------------------------------------------------------------------------------------------------------------------
Claims Administration Allied Benefit System 5/1/2000 - 4/30/2001 25,052 Monthly
-----------------------------------------------------------------------------------------------------------------------------
Life/AD&D CIGNA 5/1/2000 - 4/30/2001 11,732 Monthly
-----------------------------------------------------------------------------------------------------------------------------
EAP Behavioral Health Partners 5/1/2000 - 4/30/2001 2,941 Monthly
-----------------------------------------------------------------------------------------------------------------------------
Section 125 Admin Taxsaver 5/1/2000 - 4/30/2001 1,179 Monthly
-----------------------------------------------------------------------------------------------------------------------------
</TABLE>
13
<PAGE>
CASE NAME: KITTY HAWK, INC. FOOTNOTES SUPPLEMENT
CASE NUMBER: 400-42141-BJH ACCRUAL BASIS
MONTH: May-00
--------------------------------------------------------------------------------
ACCRUAL BASIS LINE
FORM NUMBER NUMBER FOOTNOTE / EXPLANATION
--------------------------------------------------------------------------------
3 8 All cash received into the each subsidiary cash
account is swept each night to Kitty Hawk, Inc.
Master Account
--------------------------------------------------------------------------------
3 31 All disbursements (either by wire transfer or
check), including payroll are disbursed out of
the Kitty Hawk, Inc. controlled disbursement
account.
--------------------------------------------------------------------------------
4 6 All assessment of uncollectible accounts
receivable are done at Kitty Hawk, Inc. All
reserves are recorded at Inc. and pushed down
to Inc.'s subsidiaries as deemed necessary.
--------------------------------------------------------------------------------
7 All insurance policies are carried in the name
of Kitty Hawk, Inc. and its subsidiaries.
Therefore, they are listed here accordingly.
--------------------------------------------------------------------------------
14
<PAGE>
CASE NAME: KITTY HAWK, INC.
CASE NUMBER: 00-42141
DETAILS OF OTHER ITEMS
ACCRUAL BASIS-1
8. OTHER (ATTACH LIST) $ 372,389,617 Reported
-----------------------
Intercompany Receivables 372,713,558
Escrow JRC 403,000
A/R Other 359,552
A/R Employees 1,029
A/R 401(k) Loan (615)
A/R Travel Advance 1,883
Deferred Taxes (1,682,277)
Deposits - Other 152,487
Deposits - Retainers 440,999
-----------------------
372,389,616 Detail
-----------------------
1 Difference
14. OTHER ASSETS - NET OF
AMORTIZATION (ATTACH LIST) 10,749,584 Reported
-----------------------
Loan organizaiton costs 1,683,654
Bond offering costs 7,151,860
Non-compete - Beti Ward 393,755
Goodwill - KH Cargo 1,520,315
-----------------------
10,749,584 Detail
-----------------------
- Difference
15. OTHER (ATTACH LIST) 138,370,015
-----------------------
Investment in KH Aircargo 1,000
Investment in KH International 81,974,302
Investment in Longhorn 2,266,436
Investment in KH Cargo 54,128,277
-----------------------
138,370,015 Detail
-----------------------
- Difference
22. OTHER (ATTACH LIST) $ 819,587 Reported
-----------------------
Accrued expenses 30,000
Accrued interest 771,641
Accrued Salaries/Wages/401(k) 17,946
-----------------------
819,587 Detail
-----------------------
- Difference
27. OTHER (ATTACH LIST) $ 35,264,930 Reported
-----------------------
Deferred Taxes 37,136,131
Accrued Taxes payable (17,658,879)
Interest payable 15,787,678
-----------------------
35,264,930 Detail
-----------------------
- Differnece
15
<PAGE>
CASE NAME: KITTY HAWK, INC.
CASE NUMBER: 00-42141
DETAILS OF OTHER ITEMS
16. NON-OPERATING INCOME (ATT. LIST) (201,613) Reported
-----------------------
Interest Income (120,363)
Other Misc Income (81,250)
-----------------------
(201,613) Detail
- Difference
ACCRUAL BASIS-3
8. OTHER (ATTACH LIST) 55,101,467 Reported
-----------------------
Transfers from Charters 8,144,523
Transfers from Cargo 18,011,553
Transfers from Aircargo 26,851,568
Transfers from International 1,014,030
Transfers to LSI (3,775)
Interest income 118,219
Other Misc Income 81,250
Misc deposits/returned wires 884,098
-----------------------
55,101,466 Detail
-----------------------
1 Difference
-----------------------
25. OTHER (ATTACH LIST) 17,777,991 Reported
-----------------------
Inc. 401(k) 438,634
Bank charges 20,263
Fuel 9,790,729
Professional fees 655,953
Int'l 401(k) 171,348
Ground Handling 3,465,819
Landing 3,729
IATA payments 246,668
Set up escrow account 403,000
Shipping 106,558
Ondemand Charter costs 471,328
135 Airline costs 42,569
Contract Labor 173,787
Trucking 256,356
Customs/Parking 22,734
Misc 101,079
Subcharter Aircraft 1,407,437
-----------------------
17,777,991
16
