TAL WIRELESS NETWORKS INC
8-K, 2000-02-22
COMMUNICATIONS SERVICES, NEC
Previous: AG SERIES TRUST, NSAR-B/A, 2000-02-22
Next: ARTISAN FUNDS INC, NSAR-A, 2000-02-22



<PAGE>

                       SECURITIES AND EXCHANGE COMMISSION

                              WASHINGTON D.C. 20549

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


                                   FORM 8 - K

                                 CURRENT REPORT

                     PURSUANT TO SECTION 13 OR 15(d) OF THE

                       SECURITIES AND EXCHANGE ACT OF 1934

Date of Report (Date of earliest event reported)     JANUARY 31, 2000

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

DELAWARE                                0-26110                13-3768554
- --------------------------------------------------------------------------------
(State or other jurisdiction          (Commission             IRS Employer
     or incorporation)                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
                                            January 31, 2000, 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: February 22, 2000

                                            By:      /s/RICHARD J. REDETT
                                               ---------------------------------
                                                 Name: Richard J. Redett
                                                 Title:    Director



<PAGE>

                                                                   EXHIBIT 99.19

<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        January, 2000
              -------------------------

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>
         Current Assets (Market Value)                                           $  122,522          $  123,141         $  245,867
                                                                           -----------------  ------------------  -----------------
         Total Assets (Market Value)                                             $3,122,522          $3,123,141         $5,665,985
                                                                           -----------------  ------------------  -----------------
         Current Liabilities                                                     $  316,410          $  306,452         $        0
                                                                           -----------------  ------------------  -----------------
         Total Liabilities                                                       $5,683,445          $5,673,487         $5,467,035
                                                                           -----------------  ------------------  -----------------
</TABLE>

<TABLE>
<CAPTION>
                                                                                                                     PETITION
                                                                               CURRENT              PRIOR             DATE TO
3.     STATEMENT OF CASH RECEIPTS & DISBURSEMENTS FOR MONTH                     MONTH               MONTH            MONTH END
                                                                                -----               -----            ---------
<S>                                                                        <C>                <C>                 <C>
         a.  Total Receipts                                                        $      0            $      0           $285,557
                                                                           -----------------  ------------------  -----------------
         b.  Total Disbursements                                                   $    619            $      0           $179,516
                                                                           -----------------  ------------------  -----------------
         c.  Excess (Deficiency) of Receipts Over Disbursements (a - b)            $   (619)           $      0           $106,041
                                                                           -----------------  ------------------  =================
         d.  Cash Balance Beginning of Month                                       $123,141            $123,141
                                                                           -----------------  ------------------
         e.  Cash Balance End of Month (c + d)                                     $122,522            $123,141
                                                                           =================  ==================
</TABLE>

<TABLE>
<CAPTION>
4.     POST-PETITION LIABILITIES & RECEIVABLES                               RECEIVABLES                            LIABILITIES
                                                                             -----------                            -----------
<S>                                                                        <C>                                    <C>
         Balance at End of Previous Month                                                $0                               $606,452
                                                                           -----------------                      -----------------
         Balance at End of Current Month                                                 $0                               $316,410
                                                                           -----------------                      -----------------
</TABLE>

<TABLE>
<CAPTION>
5.     PAST DUE POST-PETITION LIABILITIES
<S>                                                                        <C>
         Balance at End of Previous Month (over 30 days)                                 $0
                                                                           -----------------
         Balance at End of Current Month (over 30 days)                                  $0
                                                                           -----------------
</TABLE>

<TABLE>
<CAPTION>
                                                                                               YES                 NO
                                                                                               ---                 --
<S>                                                                                         <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?                                                                              # N/A
                                                                                            ------------------  -----------------
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:    2/15/00                        Richard J Redett
     -------------------------          ---------------------------------------
                                                   Responsible Individual

<PAGE>

                                  BALANCE SHEET
                             (GENERAL BUSINESS CASE)

                        FOR THE MONTH ENDED January, 2000
                                           -----------------

                                   ($        )
                                    --------

         ASSETS

<TABLE>
<CAPTION>
                                                                             FROM SCHEDULES                MARKET VALUE
                                                                             --------------                ------------
<S>                                                                          <C>                           <C>
            CURRENT ASSETS

    1            Cash and cash equivalents - unrestricted                                                          $  122,522
                                                                                                      ------------------------
    2            Cash and cash equivalents - restricted                                                            $        0
                                                                                                      ------------------------
    3            Accounts receivable (net)                                         A                               $        0
                                                                                                      ------------------------
    4            Inventory                                                         B                               $        0
                                                                                                      ------------------------
    5            Prepaid expenses                                                                                  $        0
                                                                                                      ------------------------
    6            Other:
                         -----------------------------------------------                              ------------------------
    7
                 -------------------------------------------------------                              ------------------------

    8                TOTAL CURRENT ASSETS                                                                          $  122,522
                                                                                                      ------------------------

            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                                                                                    $        0
                 -------------------------------------------------------                              ------------------------
   23            Investment-subs                                                                                   $        0
                 -------------------------------------------------------                              ------------------------
   24            Accounts receivable-intercompany net of allowances                                                $        0
                 -------------------------------------------------------                              ------------------------

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

   26                TOTAL ASSETS                                                                                  $3,122,522
                                                                                                      ========================
</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.
                                                             -------------------

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

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

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

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

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

<PAGE>

                             LIABILITIES AND EQUITY
                             (GENERAL BUSINESS CASE)

                                   ($       )
                                    --------

<TABLE>
<CAPTION>

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

                 CURRENT LIABILITIES
<S>         <C>                                                                   <C>                        <C>
   27                Salaries and wages
                                                                                                             --------------------
   28                Payroll taxes
                                                                                                             --------------------
   29                Real and personal property taxes
                                                                                                             --------------------
   30                Income taxes
                                                                                                             --------------------
   31                Notes payable (short term)
                                                                                                             --------------------
   32                Accounts payable (trade)                                          A
                                                                                                             --------------------
   33                Real property lease arrearage
                                                                                                             --------------------
   34                Personal property lease arrearage
                                                                                                             --------------------
   35                Accrued professional fees                                                                          $291,410
                                                                                                             --------------------
   36                Current portion of long-term debt (due within 12 months)
                                                                                                             --------------------
   37                Other:
                                        ---------------------------------------                              --------------------
   38                    Unearned Deposit for legal fees                                                                 $25,000
                         ------------------------------------------------------                              --------------------
   39
                         ------------------------------------------------------                              --------------------
   40                TOTAL CURRENT LIABILITIES                                                                          $316,410
                                                                                                             --------------------
   41            LONG-TERM DEBT, NET OF CURRENT PORTION
                                                                                                             --------------------
   42                TOTAL POST-PETITION LIABILITIES                                                                    $316,410
                                                                                                             --------------------
            PRE-PETITION LIABILITIES (ALLOWED AMOUNT)
   43                Secured claims                                                    E
                                                                                                             --------------------
   44                Priority unsecured claims                                         E                                $101,776
                                                                                                             --------------------
   45                General unsecured claims                                          E                              $5,265,259
                                                                                                             --------------------
   46                TOTAL PRE-PETITION LIABILITIES                                                                   $5,367,035
                                                                                                             --------------------
   47                TOTAL LIABILITIES                                                                                $5,683,445
                                                                                                             --------------------
         EQUITY (DEFICIT)

   48                    Preferred Stock                                                                                 $80,000
                         ------------------------------------------------------                              --------------------
   49                    Common Stock                                                                                    $28,846
                         ------------------------------------------------------                              --------------------
   50                    Additional Paid-In Capital                                                                  $18,461,441
                         ------------------------------------------------------                              --------------------
   51                    Accumulated Deficit                                                                        ($21,096,467)
                         ------------------------------------------------------                              --------------------
   52            Market value adjustment                                                                                ($34,743)
                                                                                                             --------------------
   53                TOTAL EQUITY (DEFICIT)                                                                          ($2,560,923)
                                                                                                             --------------------


   54                TOTAL LIABILITIES AND EQUITY (DEFICIT)                                                           $3,122,522
                                                                                                             =====================
</TABLE>


<PAGE>

                                    SCHEDULES
                             (GENERAL BUSINESS CASE)

                                  ($        )
                                    --------

                                   SCHEDULE A
                        ACCOUNTS RECEIVABLE(NET)/PAYABLE

<TABLE>
<CAPTION>
                                                               ACCOUNTS         ACCOUNTS PAYABLE
         Receivables and Payables Ageings                     RECEIVABLE         [POST PETITION]            POST PETITION DEBT
         <S>                                               <C>                 <C>                      <C>
            0 -30 Days
                                                           -----------------   --------------------
            31-60 Days
                                                           -----------------   --------------------
            61-90 Days                                                                                                         $0
                                                           -----------------   --------------------     --------------------------
            91+ Days
                                                           -----------------   --------------------
            Total accounts receivable/payable                            $0                     $0
                                                           -----------------   ====================
            Allowance for doubtful accounts
                                                           -----------------
            Accounts receivable (net)                                    $0
                                                           =================
</TABLE>

                                   SCHEDULE B
                          INVENTORY/COST OF GOODS SOLD

<TABLE>
<CAPTION>

         TYPES AND AMOUNT OF INVENTORY(IES)                                     COST OF GOODS SOLD
         ----------------------------------                                     ------------------
<S>                                      <C>                       <C>                                   <C>
                                             INVENTORY(IES)        Inventory Beginning of Month
                                              BALANCE AT                                                 ------------------------
                                             END OF MONTH
                                             ------------          Add -
         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
                                          ======================
<CAPTION>
         METHOD OF INVENTORY CONTROL                                     INVENTORY VALUATION METHODS
         ---------------------------                                     ---------------------------
         <S>                                                             <C>
         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
                                    ----
            Quarterly                                                                market
                                    ----                                                                 --------------------
            Semi-annually                                                        Retail method
                                    ----                                                                 --------------------
            Annually
                                    ----
                                                                                 Other -
                                                                                                         --------------------
         Date of last physical inventory was           Unknown                       Explain
                                                       -----------------
                                                                                     ----------------------------------------
         Date of next physical inventory is            N/A
                                                       -----------------             ----------------------------------------
</TABLE>


<PAGE>

                                   SCHEDULE C
                                  REAL PROPERTY

<TABLE>
<CAPTION>
            <S>                                                               <C>                        <C>
            DESCRIPTION                                                              COST                     MARKET VALUE
            None
            ---------------------------------------------------------         --------------------       ------------------------
            ---------------------------------------------------------         --------------------       ------------------------
            ---------------------------------------------------------         --------------------       ------------------------
            ---------------------------------------------------------         --------------------       ------------------------
                 TOTAL                                                                         $0                             $0
                                                                              ====================       ========================

                                   SCHEDULE D
                            OTHER DEPRECIABLE ASSETS

            DESCRIPTION                                                                COST                     MARKET VALUE
            MACHINERY & EQUIPMENT -
            ----------------------------------------------------------          --------------------       ------------------------
            ----------------------------------------------------------          --------------------       ------------------------
            ----------------------------------------------------------          --------------------       ------------------------
            ----------------------------------------------------------          --------------------       ------------------------
                 TOTAL                                                                           $0                             $0
                                                                                ====================       ========================

            FURNITURE & FIXTURES -
            ----------------------------------------------------------         --------------------       ------------------------
            ----------------------------------------------------------         --------------------       ------------------------
            ----------------------------------------------------------         --------------------       ------------------------
            ----------------------------------------------------------         --------------------       ------------------------
                 TOTAL                                                                        $0                             $0
                                                                               ====================       ========================

            OFFICE EQUIPMENT -
            ----------------------------------------------------------          --------------------       ------------------------
            ----------------------------------------------------------          --------------------       ------------------------
            ----------------------------------------------------------          --------------------       ------------------------
                 TOTAL                                                                           $0                             $0
                                                                                ====================       ========================

            LEASEHOLD IMPROVEMENTS -
            ----------------------------------------------------------          --------------------       ------------------------
            ----------------------------------------------------------          --------------------       ------------------------
            ----------------------------------------------------------          --------------------       ------------------------
            ----------------------------------------------------------          --------------------       ------------------------
                 TOTAL                                                                           $0                             $0
                                                                                ====================       ========================

            VEHICLES -
            ----------------------------------------------------------          --------------------       ------------------------
            ----------------------------------------------------------          --------------------       ------------------------
            ----------------------------------------------------------          --------------------       ------------------------
            ----------------------------------------------------------          --------------------       ------------------------
                 TOTAL                                                                           $0                             $0
                                                                                ====================       ========================
</TABLE>

                                   SCHEDULE E
                            PRE-PETITION LIABILITIES

<TABLE>
<CAPTION>
                                                                                      CLAIMED                      ALLOWED
         LIST TOTAL CLAIMS FOR EACH CLASSIFICATION -                                  AMOUNT                     AMOUNT (b)
         -------------------------------------------                                  ------                     ----------
         <S>                                                                    <C>                        <C>
            Secured claims  (a)
                                                                                --------------------       ------------------------
            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


<PAGE>

                    STATEMENT OF OPERATIONS

                             (GENERAL BUSINESS CASE)
                        FOR THE MONTH ENDED   January, 2000
                                            -----------------
                               $
                                ----------------

<TABLE>
<CAPTION>

                           CURRENT MONTH
- ---------------------------------------------------------
   ACTUAL              FORECAST           VARIANCE

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

               $0                  $0                 $0    10            TOTAL REVENUES
- ------------------   -----------------   ----------------

                                                               EXPENSES
                                                      $0    11       Compensation to Owner(s)/Officer(s)
- ------------------   -----------------   ----------------
                                                      $0    12       Salaries/Commissions
- ------------------   -----------------   ----------------
                                                      $0    13       Management Fees
- ------------------   -----------------   ----------------
                                                      $0    14       Depreciation
- ------------------   -----------------   ----------------
                                                      $0    15       Taxes:
- ------------------   -----------------   ----------------
                                                      $0    16            Employer Payroll Taxes
- ------------------   -----------------   ----------------
                                                      $0    17            Real Property Taxes
- ------------------   -----------------   ----------------
                                                      $0    18            Other Taxes
- ------------------   -----------------   ----------------
                                                      $0    19       Other Selling
- ------------------   -----------------   ----------------
                                                      $0    20       Other Administrative
- ------------------   -----------------   ----------------
                                                      $0    21       Write-off Investment Subs
- ------------------   -----------------   ----------------
                                                            22       Other Expenses:
                                                      $0    23       Storage Rental
- ------------------   -----------------   ----------------            ------------------------------------------------------------
                                                      $0    24       Accounting
- ------------------   -----------------   ----------------            ------------------------------------------------------------
                                                      $0    25       Press Release
- ------------------   -----------------   ----------------            ------------------------------------------------------------
                                                      $0    26       Telecommunications
- ------------------   -----------------   ----------------            ------------------------------------------------------------
             $369                                  ($369)   27       SEC Reporting
- ------------------   -----------------   ----------------            ------------------------------------------------------------
                                                      $0    28       Litigation Costs
- ------------------   -----------------   ----------------            ------------------------------------------------------------
                                                      $0    29       Write-off of Accounts Receivable
- ------------------   -----------------   ----------------            ------------------------------------------------------------
                                                      $0    30       Writedown of Notes Receivable
- ------------------   -----------------   ----------------            ------------------------------------------------------------
             $369                  $0              ($369)   31            TOTAL EXPENSES
- ------------------   -----------------   ----------------
            ($369)                 $0              ($369)   32 SUBTOTAL
- ------------------   -----------------   ----------------
                                                               REORGANIZATION ITEMS
           $9,958                                ($9,958)   33       Professional Fees
- ------------------   -----------------   ----------------
                                                      $0    34       Provisions for Rejected Executory Contracts
- ------------------   -----------------   ----------------
                                                                     Interest Earned on Accumulated Cash
                                                      $0    35            Resulting from Chp 11 Case
- ------------------   -----------------   ----------------
                                                      $0    36       Gain or (Loss) from Sale of Equipment
- ------------------   -----------------   ----------------
             $250                                  ($250)   37       US Trustee Fees
- ------------------   -----------------   ----------------            ------------------------------------------------------------
                                                      $0    38       Loss from Sale of Investments
- ------------------   -----------------   ----------------            ------------------------------------------------------------
          $10,208                  $0           ($10,208)   39            TOTAL REORGANIZATION ITEMS
- ------------------   -----------------   ----------------
         ($10,577)                 $0           ($10,577)   40 NET PROFIT (LOSS) BEFORE FEDERAL & STATE TAXES
- ------------------   -----------------   ----------------
                                                      $0    41       Federal & State Income Taxes
- ------------------   -----------------   ----------------
         ($10,577)                 $0           ($10,577)   42 NET PROFIT (LOSS)
==================   =================   ================
</TABLE>

<TABLE>
<CAPTION>
                                                                                          CUMULATIVE              NEXT MONTH
                                                                                        (CASE TO DATE)             FORECAST
   REVENUES
<S>                                                                                   <C>                     <C>
 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                                                                             $4,340
         --------------------------------------------------------------               --------------------    --------------------
 9       Insurance Settlement                                                                    $130,000
         --------------------------------------------------------------               --------------------    --------------------
10            TOTAL REVENUES                                                                      $73,161                      $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                                                                          $2,303
                                                                                      --------------------    --------------------
19       Other Selling
                                                                                      --------------------    --------------------
20       Other Administrative                                                                      $2,322
                                                                                      --------------------    --------------------
21       Write-off Investment Subs                                                               $112,618
                                                                                      --------------------    --------------------
22       Other Expenses:
23       Storage Rental                                                                           $6,045
         ---------------------------------------------------------------             --------------------    --------------------
24       Accounting                                                                               $1,510
         ---------------------------------------------------------------             --------------------    --------------------
25       Press Release                                                                              $725
         ---------------------------------------------------------------             --------------------    --------------------
26       Telecommunications                                                                       $5,015
         ---------------------------------------------------------------             --------------------    --------------------
27       SEC Reporting                                                                           $10,632
         ---------------------------------------------------------------             --------------------    --------------------
28       Litigation Costs                                                                         $1,193
         ---------------------------------------------------------------             --------------------    --------------------
29       Write-off of Accounts Receivable                                                        $55,156
         ---------------------------------------------------------------             --------------------    --------------------
30       Writedown of Notes Receivable                                                        $2,000,000
         ---------------------------------------------------------------             --------------------    --------------------
31            TOTAL EXPENSES                                                                   $2,197,519                      $0
                                                                                      --------------------    --------------------
32 SUBTOTAL                                                                                   ($2,124,358)                     $0
                                                                                      --------------------    --------------------
   REORGANIZATION ITEMS
33       Professional Fees                                                                       $408,736
                                                                                      --------------------    --------------------
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                                                                           $3,250
         ---------------------------------------------------------------------        --------------------    --------------------
38       Loss from Sale of Investments                                                           $220,000
         ---------------------------------------------------------------------        --------------------    --------------------
39            TOTAL REORGANIZATION ITEMS                                                         $627,394                      $0
                                                                                      --------------------    --------------------
40 NET PROFIT (LOSS) BEFORE FEDERAL & STATE TAXES                                             ($2,751,752)                     $0
                                                                                      --------------------    --------------------
41       Federal & State Income Taxes
                                                                                      --------------------    --------------------
42 NET PROFIT (LOSS)                                                                          ($2,751,752)                     $0
                                                                                      ====================    ====================
EXPLANATION OF VARIANCE TO STATEMENT OF OPERATIONS
(FOR VARIANCES GREATER THAN +/- 10% ONLY)
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
</TABLE>

<PAGE>

                  SUMMARY OF CASH RECEIPTS AND DISBURSEMENTS
                             (GENERAL BUSINESS CASE)

                        FOR THE MONTH ENDED  January, 2000
                                           -----------------

<TABLE>
<S>                                                                      <C>
CASH BALANCE BEGINNING OF MONTH                                                       $123,141
                                                                         ----------------------
CASH RECEIPTS  (1)                                                                          $0
                                                                         ----------------------
CASH DISBURSEMENTS  (1)                                                                   $619
                                                                         ----------------------
EXCESS (DEFICIENCY) OF RECEIPTS OVER DISBURSEMENTS                                       ($619)
                                                                         ----------------------
CASH BALANCE END OF MONTH                                                             $122,522
                                                                         ======================
</TABLE>

<TABLE>
<CAPTION>

RECAPITULATION OF FUNDS HELD AT END OF MONTH

                                                     ACCOUNT 1                ACCOUNT 2                 ACCOUNT 3
                                                     ---------                ---------                 ---------
<S>                                             <C>                      <C>                      <C>
BANK                                            Wells Fargo              Mallesons Stephen        Murray & Murray
                                                ---------------------    ---------------------    ----------------------
ACCOUNT TYPE                                    Checking                 Trust Account            Trust Account
                                                ---------------------    ---------------------    ----------------------
ACCOUNT NO.                                     0114-458243
                                                ---------------------    ---------------------    ----------------------
ACCOUNT PURPOSE                                 General                  Litigation Trust         Deposit Trust
                                                ---------------------    ---------------------    ----------------------
BALANCE, END OF MONTH                                        $71,349                  $26,173                   $25,000
                                                ---------------------    ---------------------    ----------------------
TOTAL FUNDS ON HAND FOR ALL ACCOUNTS                        $122,522
                                                =====================
</TABLE>

(1) Excluding bank transfers between your accounts.


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