TAL WIRELESS NETWORKS INC
8-K, 1998-12-23
COMMUNICATIONS SERVICES, NEC
Previous: FIRST OF AMERICA BANK-MICHIGAN NA, 8-K, 1998-12-23
Next: TRANSACTION SYSTEMS ARCHITECTS INC, 10-K, 1998-12-23



<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)  OCTOBER 31, 1998
                                                  ----------------


                             TAL WIRELESS NETWORKS, INC.
- --------------------------------------------------------------------------------
                  (Exact name of registrant as specified in charter)

DELAWARE                                      0-26110      13-3768554
- --------------------------------------------------------------------------------
(State or other jurisdiction or incorporation) (Commission  IRS Employer
                                               File Number) Identification No.)

113 TYNAN WAY, PORTOLA VALLEY, CA                          94028
- --------------------------------------------------------------------------------
(Address of principal executive offices)                       (Zip Code)


Registrant's telephone number, including area code       (650) 529-0730
                                                   -----------------------------


- --------------------------------------------------------------------------------
            (Former name or former address, if changed since last report)

<PAGE>

Item 3. Bankruptcy or Receivership


     On October 6, 1997, the Registrant filed a voluntary petition for
protection under Chapter 11 of the Federal Bankruptcy Laws in the United States
Bankruptcy Court, Northern District of California, San Jose Division pursuant to
which the Registrant's existing directors will continue in possession but
subject to the supervision and orders of the Bankruptcy Court.

     The Company plans to liquidate assets and review the claims of its various
creditors. It is unclear at this time whether there will be any funds available
for distribution to shareholders. Once this information has been determined, the
Company may file a Plan of Reorganization with the Bankruptcy Court.

Item 7. Financial Statements and Exhibits

<TABLE>
<CAPTION>
Exhibit No.                        Description
<S>                                <C>
99.19                              Summary of Financial Status of the Registrant
                                   for the month ended October 31, 1998, as
                                   filed with the United States Bankruptcy
                                   Court, Northern District of California, San
                                   Jose Division.
</TABLE>

<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.



                                                  TAL WIRELESS NETWORKS, INC.
                                                ------------------------------
                                                          (Registrant)



Date   November 30, 1998
                                             By:  /s/RICHARD J. REDETT
                                                 ---------------------
                                                Name:  Richard J. Redett
                                                Title: Director


<PAGE>

                         UNITED STATES BANKRUPTCY COURT
                         NORTHERN DISTRICT OF CALIFORNIA




IN RE:  TAL WIRELESS NETWORKS, INC.                     CASE NO: 97-58435 MM
                                                                   ------------

                                                        CHAPTER 11
                                                        MONTHLY OPERATING REPORT
                                                        (GENERAL BUSINESS CASE)

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

                           SUMMARY OF FINANCIAL STATUS

MONTH ENDED      October, 1998
             -----------------------

1.    Debtor in possession 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
2.    ASSET/LIABILITY SUMMARY                                                MONTH              MONTH               FILING
                                                                             -----              -----               ------
<S>     <C>                                                             <C>                <C>                 <C>
        Current Assets (Market Value)                                           $159,920            $30,640            $245,867
                                                                        -----------------  -----------------   -----------------
        Total Assets (Market Value)                                           $3,459,920         $3,443,258          $5,665,985
                                                                        -----------------  -----------------   -----------------
        Current Liabilities                                                     $165,504           $141,548                  $0
                                                                        -----------------  -----------------   -----------------
        Total Liabilities                                                     $5,632,539         $5,608,583          $5,467,035
                                                                        -----------------  -----------------   -----------------

<CAPTION>

                                                                                                                  PETITION
                                                                            CURRENT             PRIOR              DATE TO
3.    STATEMENT OF CASH RECEIPTS & DISBURSEMENTS FOR MONTH                   MONTH              MONTH             MONTH END
                                                                             -----              -----             ---------
<S>     <C>                                                             <C>                <C>                 <C>
        a.  Total Receipts                                                      $130,000               $996            $157,213
                                                                        -----------------  -----------------   -----------------
        b.  Total Disbursements                                                     $720               $946             $33,774
                                                                        -----------------  -----------------   -----------------
        c.  Excess (Deficiency) of Receipts Over Disbursements (a - b)          $129,280                $50            $123,439
                                                                        -----------------  -----------------   -----------------
        d.  Cash Balance Beginning of Month                                      $10,640            $10,590
                                                                        -----------------  -----------------   -----------------
        e.  Cash Balance End of Month (c + d)                                   $139,920            $10,640
                                                                        -----------------  -----------------
                                                                        -----------------  -----------------

<CAPTION>

4.    POST-PETITION LIABILITIES & RECEIVABLES                             RECEIVABLES                            LIABILITIES
                                                                          -----------                            -----------
<S>     <C>                                                             <C>                                    <C>
        Balance at End of Previous Month                                         $20,000                               $141,548
                                                                        -----------------                      -----------------
        Balance at End of Current Month                                          $20,000                               $165,504
                                                                        -----------------                      -----------------

5.    PAST DUE POST-PETITION LIABILITIES
        Balance at End of Previous Month (over 30 days)                             $433
                                                                        -----------------
        Balance at End of Current Month (over 30 days)                              $433
                                                                        -----------------

<CAPTION>

                                                                                                 YES                  NO
                                                                                                 ---                  --
<S>   <C>                                                                                  <C>                 <C>
6.    Are all federal, state, and local taxes current? (if no, attach schedule
      of unpaid items)                                                                     X
                                                                                           -----------------   -----------------
7.    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
                                                                                           -----------------   -----------------
8.    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
                                                                                           -----------------   -----------------
9.    Have any payments been made to professionals? (if yes, attach listing
      including date of payment, amount of payment and name of payee)                                          X
                                                                                           -----------------   -----------------
10.   If you answered yes to line 7,8, or 9, were all such payments approved by
      the court?                                                                          #
                                                                                           -----------------   -----------------
11.   Is the estate insured for replacement cost of assets and for general liability?      N/A
                                                                                           -----------------   -----------------
12.   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:    November 20, 1998                Richard J Redett
               -------------------------        -------------------------------
                                                     Responsible Individual
Effective 1/1/95


<PAGE>

                                  BALANCE SHEET
                             (GENERAL BUSINESS CASE)

                   FOR THE MONTH ENDED        October, 1998
                                            -----------------

                                  ($         )
                                    --------

<TABLE>
<CAPTION>
        ASSETS


                                                                                FROM SCHEDULES                MARKET VALUE
         CURRENT ASSETS                                                         --------------                ------------
<S>           <C>                                                               <C>                      <C>
 1            Cash and cash equivalents - unrestricted                                                                 $139,920
                                                                                                         -----------------------
 2            Cash and cash equivalents - restricted                                                                         $0
                                                                                                         -----------------------
 3            Accounts receivable (net)                                               A                                 $20,000
                                                                                                         -----------------------
 4            Inventory                                                               B                                      $0
                                                                                                         -----------------------
 5            Prepaid expenses                                                                                               $0
                                                                                                         -----------------------
 6            Other:
                     ----------------------------------------------------                                -----------------------

 7            -----------------------------------------------------------                                -----------------------

 8                TOTAL CURRENT ASSETS                                                                                 $159,920
                                                                                                         -----------------------


         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            Notes receivable-net of allowances                                                                     $3,000,000
              -----------------------------------------------------------                                -----------------------
22            Investment-NST                                                                                           $300,000
              -----------------------------------------------------------                                -----------------------
23            Investment-subs                                                                                                $0
              -----------------------------------------------------------                                -----------------------
24            Accounts receivable-intercompany net of allowances                                                             $0
              -----------------------------------------------------------                                -----------------------

25                TOTAL OTHER ASSETS                                                                                 $3,300,000
                                                                                                         -----------------------

26                TOTAL ASSETS                                                                                       $3,459,920
                                                                                                         -----------------------
                                                                                                         -----------------------
</TABLE>


    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.    Estimated based on
                                                     ------------------
           experience
           --------------------------------------------------------------------
           --------------------------------------------------------------------
           --------------------------------------------------------------------
           --------------------------------------------------------------------
           --------------------------------------------------------------------
           --------------------------------------------------------------------

Effective 1/1/95

<PAGE>

                             LIABILITIES AND EQUITY
                             (GENERAL BUSINESS CASE)

                                  ($         )
                                    ---------


<TABLE>
<CAPTION>
     LIABILITIES                                                                       FROM SCHEDULES
         POST-PETITION                                                                 --------------
     <S>      <C>                                                                      <C>                  <C>
              CURRENT LIABILITIES
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                                $433
                                                                                                            -----------------------
33                Real property lease arrearage
                                                                                                            -----------------------
34                Personal property lease arrearage
                                                                                                            -----------------------
35                Accrued professional fees                                                                               $165,071
                                                                                                            -----------------------
36                Current portion of long-term debt (due within 12 months)
                                                                                                            -----------------------
37                Other:
                                     ------------------------------------------------                       -----------------------

38                   ----------------------------------------------------------------                       -----------------------

39                   ----------------------------------------------------------------                       -----------------------

40                TOTAL CURRENT LIABILITIES                                                                               $165,504
                                                                                                            -----------------------

41            LONG-TERM DEBT, NET OF CURRENT PORTION
                                                                                                            -----------------------

42                TOTAL POST-PETITION LIABILITIES                                                                         $165,504
                                                                                                            -----------------------

         PRE-PETITION LIABILITIES (ALLOWED AMOUNT)
43                Secured claims                                                             E                            $100,000
                                                                                                            -----------------------
44                Priority unsecured claims                                                  E                            $101,776
                                                                                                            -----------------------
45                General unsecured claims                                                   E                          $5,265,259
                                                                                                            -----------------------

46                TOTAL PRE-PETITION LIABILITIES                                                                        $5,467,035
                                                                                                            -----------------------

47                TOTAL LIABILITIES                                                                                     $5,632,539
                                                                                                            -----------------------

     EQUITY (DEFICIT)

48                   Preferred Stock                                                                                       $80,000
                     ----------------------------------------------------------------                       -----------------------
49                   Common Stock                                                                                          $28,846
                     ----------------------------------------------------------------                       -----------------------
50                   Additional Paid-In Capital                                                                        $18,461,441
                     ----------------------------------------------------------------                       -----------------------
51                   Accumulated Deficit                                                                              ($20,708,163)
                     ----------------------------------------------------------------                       -----------------------
52            Market value adjustment                                                                                     ($34,743)
                                                                                                            -----------------------
53                TOTAL EQUITY (DEFICIT)                                                                               ($2,172,619)
                                                                                                            -----------------------


54                TOTAL LIABILITIES AND EQUITY (DEFICIT)                                                                $3,459,920
                                                                                                            -----------------------
                                                                                                            -----------------------
</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
                                                  -----------------    --------------------
    31-60 Days                                                                         $84
                                                  -----------------    --------------------
    61-90 Days                                                                        $349                          $433
                                                  -----------------    --------------------                  -----------------------
    91+ Days                                               $20,000
                                                  -----------------    --------------------
    Total accounts receivable/payable                      $20,000                    $433
                                                  -----------------    --------------------
    Allowance for doubtful accounts                                    --------------------
                                                  -----------------
    Accounts receivable (net)                              $20,000
                                                  -----------------
                                                  -----------------

<CAPTION>

                                   SCHEDULE B
                          INVENTORY/COST OF GOODS SOLD


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>                            <C>
Retail/Restaurants -                                                          Net purchases
                                                                                                             -----------------------
    Product for resale                                                        Direct labor
                                             ---------------------                                           -----------------------
                                                                              Manufacturing overhead
                                                                                                             -----------------------
Distribution -                                                                Freight in
                                                                                                             -----------------------
    Product for resale                                                        Other:
                                             ---------------------

                                                                              ------------------------       -----------------------
Manufacturer -
                                                                              ------------------------       -----------------------
    Raw materials
                                             ---------------------
    Work-in-progress                                                  Less -
                                             ---------------------
    Finished goods                                                            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             No
                            ----           ----
How often do you take a complete physical inventory?                  Valuation methods -
                                                                              FIFO cost
                                                                                                      --------------------
    Weekly                                                                    LIFO cost
                            ----                                                                      --------------------
    Monthly                                                                   Lower of cost or
                            ----                                                 market
    Quarterly                                                                                         --------------------
                            ----                                              Retail method
    Semi-annually                                                                                     --------------------
                            ----
    Annually                                                                  Other -
                            ----                                                                      --------------------

Date of last physical inventory was            Unknown                           Explain
                                               ---------------------
                                                                                 ------------------------------------------------
Date of next physical inventory is             N/A
                                               ---------------------             ------------------------------------------------
</TABLE>

Effective 1/1/95

<PAGE>

                                   SCHEDULE C
                                  REAL PROPERTY

<TABLE>
<CAPTION>
   DESCRIPTION                                                                             COST                    MARKET VALUE
   -----------                                                                             ----                    ------------
   <S>                                                                              <C>                        <C>
   None
   ----------------------------------------------------------------------------     --------------------       ---------------------

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

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

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

<CAPTION>

                                   SCHEDULE D
                            OTHER DEPRECIABLE ASSETS

   DESCRIPTION                                                                             COST                   MARKET VALUE
   -----------                                                                             ----                   ------------
   <S>                                                                              <C>                        <C>
   MACHINERY & EQUIPMENT -

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

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

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

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

   FURNITURE & FIXTURES -

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

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

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

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

   OFFICE EQUIPMENT -

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

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

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

   LEASEHOLD IMPROVEMENTS -

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

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

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

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

   VEHICLES -

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

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

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

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

<CAPTION>

                                   SCHEDULE E
                            PRE-PETITION LIABILITIES
                                                                                          CLAIMED                    ALLOWED
LIST TOTAL CLAIMS FOR EACH CLASSIFICATION -                                                AMOUNT                   AMOUNT (b)
- -------------------------------------------                                                ------                   ----------
<S>                                                                                 <C>                        <C>
    Secured claims  (a)                                                                        $100,000
                                                                                    --------------------       ---------------------
    Priority claims other than taxes
                                                                                    --------------------       ---------------------
    Priority tax claims                                                                        $101,776
                                                                                    --------------------       ---------------------
    General unsecured claims                                                                 $5,265,259
                                                                                    --------------------       ---------------------
</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 October, 1998
                                           ---------------
                                  $
                                   ----------------

<TABLE>
<CAPTION>
                   CURRENT MONTH
- ----------------------------------------------------
    ACTUAL            FORECAST           VARIANCE 
<S>               <C>                <C>
                                                 $0                           1
- --------------    ---------------    ---------------         
                                                 $0                           2
- --------------    ---------------    ---------------
                                                 $0                           3
- --------------    ---------------    ---------------
                                                 $0                           4
- --------------    ---------------    ---------------         
                                                 $0                           5
- --------------    ---------------    ---------------         
                                                 $0                           6
- --------------    ---------------    ---------------         
                                                                              7
                                                 $0                           8
- --------------    ---------------    ---------------         
     $130,000                              $130,000                           9
- --------------    ---------------    ---------------         
                                                             
     $130,000                 $0           $130,000                          10
- --------------    ---------------    ---------------



                                                 $0                          11
- --------------    ---------------    ---------------
                                                 $0                          12
- --------------    ---------------    ---------------
                                                 $0                          13
- --------------    ---------------    ---------------
                                                 $0                          14
- --------------    ---------------    ---------------
                                                 $0                          15
- --------------    ---------------    ---------------
                                                 $0                          16
- --------------    ---------------    ---------------
                                                 $0                          17
- --------------    ---------------    ---------------
                                                 $0                          18
- --------------    ---------------    ---------------
                                                 $0                          19
- --------------    ---------------    ---------------
                                                 $0                          20
- --------------    ---------------    ---------------
     $112,618                             ($112,618)                         21
- --------------    ---------------    ---------------
                                                                             22
                                                 $0                          23
- --------------    ---------------    ---------------
                                                 $0                          24
- --------------    ---------------    ---------------
                                                 $0                          25
- --------------    ---------------    ---------------
                                                 $0                          26
- --------------    ---------------    ---------------
         $470                                 ($470)                         27
- --------------    ---------------    ---------------
                                                 $0                          28
- --------------    ---------------    ---------------
                                                 $0                          29
- --------------    ---------------    ---------------
                                                 $0                          30
- --------------    ---------------    ---------------

     $113,088                 $0          ($113,088)                         31
- --------------    ---------------    ---------------

      $16,912                 $0            $16,912                          32
- --------------    ---------------    ---------------


      $23,956                              ($23,956)                         33
- --------------    ---------------    ---------------
                                                 $0                          34
- --------------    ---------------    ---------------

                                                 $0                          35
- --------------    ---------------    ---------------
                                                 $0                          36
- --------------    ---------------    ---------------
         $250                                 ($250)                         37
- --------------    ---------------    ---------------
                                                 $0                          38
- --------------    ---------------    ---------------

      $24,206                 $0           ($24,206)                         39
- --------------    ---------------    ---------------         

      ($7,294)                $0            ($7,294)                         40
- --------------    ---------------    ---------------
                                                 $0                          41
- --------------    ---------------    ---------------

      ($7,294)                $0            ($7,294)                         42
- --------------    ---------------    ---------------
- --------------    ---------------    ---------------

<CAPTION>

                                                                                             CUMULATIVE              NEXT MONTH
                                                                                           (CASE TO DATE)             FORECAST
                                                                                           --------------             --------
  <S>     <C>                                                                           <C>                    <C>
       REVENUES                                                                                                                    
   1      Gross Sales                                                                                $7,000                         
                                                                                        --------------------   ---------------------
   2      less: Sales Returns & Allowances                                                                                          
                                                                                        --------------------   ---------------------
   3      Net Sales                                                                                  $7,000                      $0 
                                                                                        --------------------   ---------------------
   4      less: Cost of Goods Sold                (Schedule "B")                                    $68,271                         
                                                                                        --------------------   ---------------------
   5      Gross Profit                                                                             ($61,271)                     $0 
                                                                                        --------------------   ---------------------
   6      Interest                                                                                      $92                         
                                                                                        --------------------   ---------------------
   7      Other Income:                                                                                                             
   8      Miscellaneous                                                                                $996                         
          -----------------------------------------------------------                   --------------------   ---------------------
   9      Insurance Settlement                                                                     $130,000                         
          -----------------------------------------------------------                   --------------------   ---------------------
                                                                                                                                    
  10           TOTAL REVENUES                                                                       $69,817                      $0 
                                                                                        --------------------   ---------------------
                                                                                                                                    
                                                                                                                                    
      EXPENSES                                                                                                                     
  11      Compensation to Owner(s)/Officer(s)                                                                                       
                                                                                        --------------------   ---------------------
  12      Salaries/Commissions                                                                                                      
                                                                                        --------------------   ---------------------
  13      Management Fees                                                                                                           
                                                                                        --------------------   ---------------------
  14      Depreciation                                                                                                              
                                                                                        --------------------   ---------------------
  15      Taxes:                                                                                                                    
                                                                                        --------------------   ---------------------
  16           Employer Payroll Taxes                                                                                               
                                                                                        --------------------   ---------------------
  17           Real Property Taxes                                                                                                  
                                                                                        --------------------   ---------------------
  18           Other Taxes                                                                                                          
                                                                                        --------------------   ---------------------
  19      Other Selling                                                                                                             
                                                                                        --------------------   ---------------------
  20      Other Administrative                                                                       $1,735                         
                                                                                        --------------------   ---------------------
  21      Write-off Investment Subs                                                                $112,618                         
                                                                                        --------------------   ---------------------
  22      Other Expenses:                                                                                                           
  23      Storage Rental                                                                             $1,601                         
          -----------------------------------------------------------                   --------------------   ---------------------
  24      Accounting                                                                                 $1,510                         
          -----------------------------------------------------------                   --------------------   ---------------------
  25      Press Release                                                                                $625                         
          -----------------------------------------------------------                   --------------------   ---------------------
  26      Telecommunications                                                                         $5,015                         
          -----------------------------------------------------------                   --------------------   ---------------------
  27      SEC Reporting                                                                              $4,415                         
          -----------------------------------------------------------                   --------------------   ---------------------
  28      Litigation Costs                                                                           $1,193                         
          -----------------------------------------------------------                   --------------------   ---------------------
  29      Write-off of Accounts Receivable                                                          $55,156                         
          -----------------------------------------------------------                   --------------------   ---------------------
  30      Writedown of Notes Receivable                                                          $2,000,000                         
          -----------------------------------------------------------                   --------------------   ---------------------
                                                                                                                                    
  31           TOTAL EXPENSES                                                                    $2,183,868                      $0 
                                                                                        --------------------   ---------------------
                                                                                                                                    
  32 SUBTOTAL                                                                                   ($2,114,051)                     $0 
                                                                                        --------------------   ---------------------
                                                                                                                                    
     REORGANIZATION ITEMS                                                                                                           
  33      Professional Fees                                                                        $257,339                         
                                                                                        --------------------   ---------------------
  34      Provisions for Rejected Executory Contracts                                                                               
                                                                                        --------------------   ---------------------
          Interest Earned on Accumulated Cash                                                                                       
  35           Resulting from Chp 11 Case                                                                                           
                                                                                        --------------------   ---------------------
  36      Gain or (Loss) from Sale of Equipment                                                      $4,592                         
                                                                                        --------------------   ---------------------
  37      US Trustee Fees                                                                            $1,250                         
          -----------------------------------------------------------                   --------------------   ---------------------
  38      Gain or (Loss) from Sale of Investments                                                                                   
          -----------------------------------------------------------                   --------------------   ---------------------
                                                                                                                                    
  39           TOTAL REORGANIZATION ITEMS                                                          $253,997                      $0 
                                                                                        --------------------   ---------------------
                                                                                                                                    
  40 NET PROFIT (LOSS) BEFORE FEDERAL & STATE TAXES                                             ($2,368,048)                     $0 
                                                                                        --------------------   ---------------------
  41      Federal & State Income Taxes                                                                                              
                                                                                        --------------------   ---------------------
                                                                                                                                    
  42 NET PROFIT (LOSS)                                                                          ($2,368,048)                     $0 
                                                                                        --------------------   ---------------------
                                                                                        --------------------   ---------------------
</TABLE>

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


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

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

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

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

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

Effective 1/1/95

<PAGE>

                   SUMMARY OF CASH RECEIPTS AND DISBURSEMENTS
                             (GENERAL BUSINESS CASE)

                      FOR THE MONTH ENDED      October, 1998
                                           ----------------------




<TABLE>
<S>                                                                                                            <C>
CASH BALANCE BEGINNING OF MONTH                                                                                            $10,640
                                                                                                               --------------------

CASH RECEIPTS  (1)                                                                                                        $130,000
                                                                                                               --------------------

CASH DISBURSEMENTS  (1)                                                                                                       $720
                                                                                                               --------------------

EXCESS (DEFICIENCY) OF RECEIPTS OVER DISBURSEMENTS                                                                        $129,280
                                                                                                               --------------------

CASH BALANCE END OF MONTH                                                                                                 $139,920
                                                                                                               --------------------
                                                                                                               --------------------
</TABLE>



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

                                                                    ACCOUNT 1                ACCOUNT 2             ACCOUNT 3
                                                                    ---------                ---------             ---------
<S>                                                           <C>                      <C>                     <C>
BANK                                                          Wells Fargo
                                                              ----------------------   ----------------------  --------------------
ACCOUNT TYPE                                                  Checking
                                                              ----------------------   ----------------------  --------------------
ACCOUNT NO.                                                   0114-458243
                                                              ----------------------   ----------------------  --------------------
ACCOUNT PURPOSE                                               General
                                                              ----------------------   ----------------------  --------------------

BALANCE, END OF MONTH                                                      $139,920
                                                              ----------------------   ----------------------  --------------------

TOTAL FUNDS ON HAND FOR ALL ACCOUNTS                                       $139,920
                                                              ----------------------
                                                              ----------------------
</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