TAL WIRELESS NETWORKS INC
8-K, 2000-01-24
COMMUNICATIONS SERVICES, NEC
Previous: MEGACHAIN COM LTD, 10SB12G/A, 2000-01-24
Next: SEFTON FUNDS, NSAR-A, 2000-01-24



<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)   DECEMBER 31, 1999

                            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

Exhibit No.                      Description

99.19                            Summary of Financial Status of the Registrant
                                 for the month ended December 31, 1999, as filed
                                 with the United States Bankruptcy Court,
                                 Northern District of California, San Jose
                                 Division.

<PAGE>

                                      SIGNATURES

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




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




Date: January 25, 2000

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


<PAGE>

                                                                   EXHIBIT 99.19

                         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            December, 1999
                    ---------------------

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)                                                   $123,141        $123,141        $245,867
                                                                                  ---------------  --------------  --------------
        Total Assets (Market Value)                                                   $3,123,141      $3,123,141      $5,665,985
                                                                                  ---------------  --------------  --------------
        Current Liabilities                                                             $306,452        $295,667              $0
                                                                                  ---------------  --------------  --------------
        Total Liabilities                                                             $5,673,487      $5,662,702      $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                                                               $0          $2,088        $178,897
                                                                                  ---------------  --------------  --------------
        c.  Excess (Deficiency) of Receipts Over Disbursements (a - b)                        $0         ($2,088)       $106,660
                                                                                  ---------------  --------------  ==============
        d.  Cash Balance Beginning of Month                                             $123,141        $125,229
                                                                                  ---------------  --------------
        e.  Cash Balance End of Month (c + d)                                           $123,141       $ 123,141
                                                                                  ===============  ==============
</TABLE>

<TABLE>
<CAPTION>

4.    POST-PETITION LIABILITIES & RECEIVABLES                                      RECEIVABLES                      LIABILITIES
                                                                                  ---------------                  --------------
<S>                                                                                <C>                              <C>
        Balance at End of Previous Month                                                      $0                        $295,667
                                                                                  ---------------                  --------------
        Balance at End of Current Month                                                       $0                        $306,452
                                                                                  ---------------                  --------------

5.    PAST DUE POST-PETITION LIABILITIES

        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:  1/15/00                       Richard J Redett
            ---------                      ------------------------------------
                                                   Responsible Individual
         Effective 1/1/95

<PAGE>

                                BALANCE SHEET
                           (GENERAL BUSINESS CASE)

                     FOR THE MONTH ENDED December, 1999
                                         --------------

                                 ($       )
                                   -------

       ASSETS

<TABLE>
<CAPTION>
                                                                           FROM SCHEDULES                   MARKET VALUE
                                                                           --------------                   ------------
    <S>   <C>                                                              <C>                           <C>
          CURRENT ASSETS
    1          Cash and cash equivalents - unrestricted                                                             $123,141
                                                                                                         --------------------
    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                                                                              $123,141
                                                                                                         --------------------


          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                                                                                    $3,123,141
                                                                                                         ====================


       NOTE:

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


         Effective 1/1/95
<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                                                                         $281,452
                                                                                                         --------------------
   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                                                                         $306,452
                                                                                                         --------------------

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

   42             TOTAL POST-PETITION LIABILITIES                                                                   $306,452
                                                                                                         --------------------

          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                                                                               $5,673,487
                                                                                                         --------------------

       EQUITY (DEFICIT)

   48                Preferred Stock                                                                                 $80,000
                     ---------------------------------------------------                                 --------------------
   49                Common Stock                                                                                    $28,846
                     ---------------------------------------------------                                 --------------------
   50                Additional Paid-In Capital                                                                  $18,461,441
                     ---------------------------------------------------                                 --------------------
   51                Accumulated Deficit                                                                        ($21,085,890)
                     ---------------------------------------------------                                 --------------------
   52          Market value adjustment                                                                              ($34,743)
                                                                                                         --------------------
   53             TOTAL EQUITY (DEFICIT)                                                                         ($2,550,346)
                                                                                                         --------------------


   54             TOTAL LIABILITIES AND EQUITY (DEFICIT)                                                          $3,123,141
                                                                                                         ====================
</TABLE>



         Effective 1/1/95
<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>

<TABLE>
<CAPTION>
                                 SCHEDULE B
                        INVENTORY/COST OF GOODS SOLD


       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
                                              =================
</TABLE>

<TABLE>
<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 -

          Weekly                                                        FIFO cost
                              ---                                                           -----------------
          Monthly                                                       LIFO cost
                              ---                                                           -----------------
          Quarterly                                                     Lower of cost or
                              ---
          Semi-annually                                                 market
                              ---                                                           -----------------
          Annually                                                      Retail method
                              ---                                                           -----------------


                                                                        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
                                                                                   =================     ====================
</TABLE>

<TABLE>
<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
                                                                                   =================     ====================
</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.



         Effective 1/1/95
<PAGE>

                                  SCHEDULE F
                          RENTAL INCOME INFORMATION

                  Not Applicable to General Business Cases.

                           STATEMENT OF OPERATIONS
                           (GENERAL BUSINESS CASE)

                     FOR THE MONTH ENDED December, 1999
                                         --------------
                             $
                               -------------

<TABLE>
<CAPTION>
                     CURRENT MONTH
- ---------------------------------------------------------
     ACTUAL              FORECAST           VARIANCE
     ------              --------           --------
<S>                  <C>                 <C>                   <C>
                                                                   REVENUES

                                                      $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
- ------------------   -----------------   ----------------             ----------------------------------------------
                                                      $0      27      SEC Reporting
- ------------------   -----------------   ----------------             ----------------------------------------------
                                                      $0      28      Litigation Costs
- ------------------   -----------------   ----------------             ----------------------------------------------
                                                      $0      29      Write-off of Accounts Receivable
- ------------------   -----------------   ----------------             ----------------------------------------------
                                                      $0      30      Writedown of Notes Receivable
- ------------------   -----------------   ----------------             ----------------------------------------------
               $0                  $0                 $0      31          TOTAL EXPENSES
- ------------------   -----------------   ----------------
               $0                  $0                 $0      32   SUBTOTAL
- ------------------   -----------------   ----------------

                                                                   REORGANIZATION ITEMS

          $10,785                               ($10,785)     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
- ------------------   -----------------   ----------------
                                                      $0      37      US Trustee Fees
- ------------------   -----------------   ----------------             ----------------------------------------------
                                                      $0      38      Loss from Sale of Investments
- ------------------   -----------------   ----------------             ----------------------------------------------
          $10,785                  $0           ($10,785)     39          TOTAL REORGANIZATION ITEMS
- ------------------   -----------------   ----------------
         ($10,785)                 $0           ($10,785)     40   NET PROFIT (LOSS) BEFORE FEDERAL & STATE TAXES
- ------------------   -----------------   ----------------
                                                      $0      41      Federal & State Income Taxes
- ------------------   -----------------   ----------------
         ($10,785)                 $0           ($10,785)     42   NET PROFIT (LOSS)
==================   =================   ================

</TABLE>


<TABLE>
<CAPTION>
       REVENUES
<S>                                                                             <C>  CUMULATIVE     <C>NEXT MONTH
                                                                                   (CASE TO DATE)       FORECAST

 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                                                                    $10,263
        -------------------------------------------------------                 -----------------   ----------------
28      Litigation Costs                                                                  $1,193
        -------------------------------------------------------                 -----------------   ----------------
29      Write-off of Accounts Receivable                                                 $55,156
        -------------------------------------------------------                 -----------------   ----------------
30      Writedown of Notes Receivable                                                 $2,000,000
        -------------------------------------------------------                 -----------------   ----------------
31          TOTAL EXPENSES                                                            $2,197,150                 $0
                                                                                -----------------   ----------------
32   SUBTOTAL                                                                        ($2,123,989)                $0
                                                                                -----------------   ----------------

     REORGANIZATION ITEMS

33      Professional Fees                                                               $398,778
                                                                                -----------------   ----------------
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                                                                   $3,000
        -------------------------------------------------------                 -----------------   ----------------
38      Loss from Sale of Investments                                                   $220,000
        -------------------------------------------------------                 -----------------   ----------------
39          TOTAL REORGANIZATION ITEMS                                                  $617,186                 $0
                                                                                -----------------   ----------------
40   NET PROFIT (LOSS) BEFORE FEDERAL & STATE TAXES                                  ($2,741,175)                $0
                                                                                -----------------   ----------------
41      Federal & State Income Taxes
                                                                                -----------------   ----------------
42   NET PROFIT (LOSS)                                                               ($2,741,175)                $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 December, 1999
                                         ------------------




<TABLE>
<S>                                                                                                    <C>
CASH BALANCE BEGINNING OF MONTH                                                                                 $123,141
                                                                                                       ------------------
CASH RECEIPTS  (1)                                                                                                    $0
                                                                                                       ------------------
CASH DISBURSEMENTS  (1)                                                                                               $0
                                                                                                       ------------------
EXCESS (DEFICIENCY) OF RECEIPTS OVER DISBURSEMENTS                                                                    $0
                                                                                                       ------------------
CASH BALANCE END OF MONTH                                                                                       $123,141
                                                                                                       ==================
</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                                                  $71,968              $26,173              $25,000
                                                             ------------------   ------------------   ------------------
TOTAL FUNDS ON HAND FOR ALL ACCOUNTS                                  $123,141
                                                             ==================
</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