Attached files

file filename
8-K - FORM 8-K - TMST, Inc.d8k.htm
EX-99.2 - MONTHLY OPERATING REPORT OF ADFITECH, INC. - TMST, Inc.dex992.htm

Exhibit 99.1

 

DEBTOR:

  

TMST, Inc. f/k/a Thornburg Mortgage, Inc., et al. (1)

          CASE NUMBER:  

    09-17787    

OFFICE OF THE UNITED STATES TRUSTEE - BALTIMORE DIVISION

MONTHLY OPERATING REPORT

CHAPTER 11

BUSINESS DEBTORS

Form 2-A

COVER SHEET AND QUESTIONNAIRE

For Period Ended January 31, 2010

 

Accounting Method:      x Accrual Basis              ¨ Cash Basis

 

 

THIS REPORT IS DUE 20 DAYS AFTER THE END OF THE MONTH

Mark One Box for Each Required Document:

 

    

Debtor must attach each of the following reports/documents unless the U. S. Trustee has waived the requirement in writing. File the original with the Clerk of Court. Submit a duplicate, with original signature, to the U. S. Trustee.

 

Report/Document

Attached

    

Previously

Waived

     REQUIRED REPORTS/DOCUMENTS
x      ¨      1.  Cash Receipts and Disbursements Statement (Form 2-B)
x      ¨      2.  Balance Sheet (Form 2-C)
x      ¨      3.  Profit and Loss Statement (Form 2-D)
x      ¨      4.  Supporting Schedules (Form 2-E)
x      ¨      5.  Disbursements Summary (Form 2-F)
¨      x      6.  Narrative (Form 2-G)
x      ¨      7.  Bank Statements for All Bank Accounts (See Exhibit A)
x      ¨     

8.  Bank Statement Reconciliations for all Bank Accounts (See Exhibit A)

 

 

 

 

 

QUESTIONNAIRE    Yes    No  

Please answer the questions below:

     

1. Is the business still operating?

       X       
           

2. Were any assets (other than inventory) sold this month?

          X       
           

3. Were all employees timely paid this month?

   X   
           

4. Are all insurance policies and operating licenses current and in effect?

   X   
           

5. Did you open any new bank accounts this month?

   X      (2) 
           

6. Did you deposit all receipts into your DIP account this month?

   X   
           

7. Have all taxes been timely paid (payroll, sales, etc.)?

   X   
           

8. Are you current on U.S. Trustee quarterly fees payments?

   X   
           

 

 

 

I declare under penalty of perjury that the following Monthly Operating Report, and any statements and attachments thereto are true, accurate and correct to the best of my belief.

 

Executed on:        2/25/2010        Print Name:   

Joel I. Sher

  
      Signature:   

/s/ Joel I. Sher

  
      Title:   

Chapter 11 Trustee

  

 

(1) Includes the following Debtors: TMST, Inc. f/k/a Thornburg Mortgage, Inc. (Case No. 09-17787), TMST Home Loans, Inc. f/k/a Thornburg Mortgage Home Loans, Inc. (Case No. 09-17791), TMST Hedging Strategies, Inc. f/k/a Thornburg Mortgage Hedging Strategies, Inc. (Case No. 09-17792), and TMST Acquisition Subsidiary, Inc. f/k/a Thornburg Acquisition Subsidiary, Inc. (Case No. 09-17790). The Adfitech, Inc. Monthly Operating Report is filed separately under Case No. 09-17788.
(2) On January 25, 2010 the Chapter 11 Trustee opened a new account at Bank of America for interested bidders in the Servicing Portfolio to submit deposits.

 

Page 1 of 18


DEBTOR:   

TMST, Inc. f/k/a Thornburg Mortgage, Inc., et al.

          CASE NO:  

    09-17787    

 

Form 2-B

CASH RECEIPTS AND DISBURSEMENTS STATEMENT (1)

For Period:     1/1/2010     to     1/31/2010    

CASH FLOW SUMMARY

 

     Current
Month
    Accumulated  

1. Beginning Cash Balance

   $ 23,937,065 (2)    $ 16,847,967 (2) 
                

2. Cash Receipts

    

Operations

     2,021,163        20,039,049   

Sale of Assets

     —          3,029,432   

Loans/advances

     —          —     

Other

     20,000,000 (3)      21,848,472   
                

Total Cash Receipts

   $ 22,021,163      $ 44,916,953   
                

3. Cash Disbursements

    

Operations

     1,128,774        9,654,344   

Debt Service/Secured loan payment

     —          —     

Professional fees/U.S. Trustee fees

     1,367,439        7,648,561   

Other

     —          1,000,000   
                

Total Cash Disbursements

   $ 2,496,213      $ 18,302,905   
                

4. Net Cash Flow (Total Cash Receipts less Total Cash Disbursements)

     19,524,950        26,614,048   
                

5. Ending Cash Balance (to Form 2-C)

   $ 43,462,015 (4)    $ 43,462,015 (4) 
                

CASH BALANCE SUMMARY

 

Account Name/Number

  

Institution

   Bank
Balance
   Deposits
In Transit
   Outstanding
Checks
   Book
Balance
 
xxxxxxx2822   

New Mexico Bank & Trust

   $ 20,098,360    $ —      $ 1,505    $ 20,096,855   
xxxxxxx0805   

J.P. Morgan

     125,617      —        —        125,617   
xxxxxxx1807   

New Mexico Bank & Trust

     5,515      —        —        5,515   
xxxxxxx2954   

New Mexico Bank & Trust

     60,176      —        450      59,726   
xxxxxxx2989   

New Mexico Bank & Trust

     33,868      —        —        33,868   
xxxxxxx5856   

New Mexico Bank & Trust

     99,984      —        —        99,984   
xxxxxxx2842   

New Mexico Bank & Trust

     3,039,185      —        —        3,039,185   
xxxxxxx9638   

The Bank of New York Mellon

     1,002      —           1,002   
xxxxxxx9639   

The Bank of New York Mellon

     —        —        —        —     
xxxxxxx0989   

Bank of America

     20,000,263      —        —        20,000,263   
                                
TOTAL       $ 43,463,970    $ —      $ 1,955    $ 43,462,015 (4) 
                                

 

(1) The term “cash” as used herein includes all forms of currency (e.g., checks, cash, money orders, etc.)
(2) Accumulated beginning cash balance is the cash available at the commencement of the case. Current month beginning cash balance equals the previous month’s ending balance.
(3) Deposits received from interested bidders in the Servicing Portfolio.
(4) Current Month, Accumulated, and Book cash balances are the same.

 

Page 2 of 18


DEBTOR:   

TMST, Inc. f/k/a Thornburg Mortgage, Inc., et al.

          CASE NO:  

    09-17787    

 

Form 2-B

CASH RECEIPTS AND DISBURSEMENTS STATEMENT

For Period:     1/1/2010     to     1/31/2010    

 

CASH DISBURSEMENTS DETAIL    Account No:    xxxxxxx2822   
(attach additional sheets as necessary)         

 

Date

   Check No.   

Payee

       

Description (Purpose)

   Amount  
1/6/2010    7045    Southwest Copy Systems       Info Services    $ 1,622   
1/12/2010    Wire    Protiviti Inc.       Professional services      186,270   
1/12/2010    Wire    Tydings & Rosenberg LLP       Professional services      14,744   
1/12/2010    Wire    Venable LLP       Professional services      284,497   
1/12/2010    Wire    J.H. Cohn LLP       Professional services      119,443   
1/13/2010    Wire    Quinn Emanuel       Professional services      209,442   
1/13/2010    Wire    ADP Financial Services       Payroll - Direct deposits      85,812   
1/14/2010    Wire    ADP Financial Services       Payroll taxes      57,586   
1/15/2010    Wire    Cenlar       P&I Advance      8,517   
1/15/2010    Wire    Cenlar       P&I Advance      367,116   
1/15/2010    Wire    Cenlar       P&I Advance      345,230   
1/20/2010    7046    U.S. Trustee       BK court fees      13,000   
1/20/2010    7047    U.S. Trustee       BK court fees      325   
1/21/2010    7049    KPMG LLP       Professional services      75,990   
1/21/2010    7050    TMST Employee       Expense reimbursement      1,418   
1/21/2010    7051    Thornburg Investment Management       Postage      49   
1/21/2010    7052    Hotel Santa Fe       Contract Services      2,279   
1/21/2010    7053    American Stock Transfer & Trust       Transfer fee      5,500   
1/21/2010    7054    The Carlisle Group, Inc.       Info Services      7,500   
1/21/2010    7055    Bravo Technical Resources       Contract Services      6,886   
1/21/2010    7056    TMST Employee       Personal expense reimbursement      54   
1/21/2010    7057    Walsh,Anderson,Brown,Aldridge & Gallegos       Professional services      7,629   
1/21/2010    7058    RR Donnelley       EDGAR Filings      2,892   
1/21/2010    7059    Iron Mountain       Document Storage      435   
1/21/2010    7060    NM Regulation Commission       Workers’ Compensation Fee      69   
1/21/2010    Wire    Venable LLP       Professional services      31,922   
1/21/2010    Wire    Protiviti Inc.       Professional services      21,843   
1/21/2010    Wire    J.H. Cohn LLP       Professional services      32,901   
1/21/2010    Wire    Tydings & Rosenberg LLP       Professional services      13,963   
1/21/2010    Wire    Goldin Associates, LLC       Professional services      154,929   
1/21/2010    Wire    Shapiro Sher Guinot & Sandler       Professional services      248,501   
1/26/2010    Wire    Quinn Emanuel       Professional services      33,708   
1/27/2010    Wire    ADP Financial Services       Payroll - Direct deposits      65,651   
1/28/2010    Wire    ADP Financial Services       Payroll taxes      40,336   
                    
         Total Cash Disbursements    $ 2,448,061 (1) 
                    

 

(1) Total for all accounts should agree with total cash disbursements listed on Form 2-B, page 2

 

Page 3 of 18


DEBTOR:   

TMST, Inc. f/k/a Thornburg Mortgage, Inc., et al.

          CASE NO:  

    09-17787    

 

Form 2-B

CASH RECEIPTS STATEMENT

For Period:     1/1/2010     to     1/31/2010    

 

CASH RECEIPTS DETAIL    Account No:    xxxxxxx2822   
(attach additional sheets as necessary)         

 

Date

  

Payor

      

Description (Purpose)

   Amount  
1/6/2010    Cenlar      Return P&I Advance    $ 2,947   
1/6/2010    Cenlar      Investor Z43 P&I Remittance Dec 2009      268,052   
1/6/2010    Cenlar      Investor P43 P&I Remittance Dec 2009      58,020   
1/7/2010    Cenlar      Cenlar Subservicing Bill Dec 2009      438,950   
1/12/2010    WilmerHale      Refund of Retainer Balance      508,009   
1/19/2010    Cenlar      Return P&I Advance      712,346   
1/20/2010    LBNA as Trustee for Thornburg Mortgage      Whole Loan P&I Remittance Dec 2009      20,738   
1/22/2010    Wells Fargo Bank      Credit Risk Advisor Fee      1,170   
1/25/2010    Wells Fargo Bank      Reinvestment Income      265   
1/25/2010    Wells Fargo Bank      Credit Risk Advisor Fee      500   
1/26/2010    Deutsche Bank      Reinvestment Income      14   
1/26/2010    Cenlar      Return P&I Advance      1,555   
1/28/2010    Cenlar      Return P&I Advance      3,281   
                
     Total Cash Receipts    $ 2,015,848 (1) 
                

 

(1) Total for all accounts should agree with total cash receipts listed on Form 2-B, page 2

 

Page 4 of 18


DEBTOR:   

TMST, Inc. f/k/a Thornburg Mortgage, Inc., et al.

          CASE NO:  

    09-17787    

 

Form 2-B

CASH RECEIPTS AND DISBURSEMENTS STATEMENT

For Period:     1/1/2010     to     1/31/2010    

 

CASH DISBURSEMENTS DETAIL    Account No:    xxxxxxx2954   
(attach additional sheets as necessary)         

 

Date

   Check No.   

Payee

      

Description (Purpose)

   Amount  
1/6/2010    15457    FedEX      Shipping    $ 1,772   
1/20/2010    15458    U.S. Trustee      BK court fees      1,625   
1/20/2010    15459    U.S. Trustee      BK court fees      325   
1/20/2010    15460    FedEX      Shipping      1,028   
1/21/2010    15461    Aon Risk Services Inc. of NM      State License & Permit Bonds      5,625   
1/21/2010    15462    MIDCON Data Services LLC      Document Storage      2,059   
1/21/2010    15463    DB Trust Co Americas      Custody of Loan Files      275   
1/21/2010    15464    The Bank of New York Mellon      Electronic Loan File Releases      9   
1/21/2010    15465    Pepper Hamilton LLP      Professional services      35,000   
                   
        Total Cash Disbursements    $ 47,719 (1) 
                

 

(1) Total for all accounts should agree with total cash disbursements listed on Form 2-B, page 2

 

Page 5 of 18


DEBTOR:   

TMST, Inc. f/k/a Thornburg Mortgage, Inc., et al.

          CASE NO:  

    09-17787    

 

Form 2-B

CASH RECEIPTS STATEMENT

For Period:     1/1/2010     to     1/31/2010    

 

CASH RECEIPTS DETAIL

   Account No:    xxxxxxx2954   
(attach additional sheets as necessary)         

 

Date

  

Payor

      

Description (Purpose)

   Amount  
          
          
                
     Total Cash Receipts    $ 0 (1) 
                

 

(1) Total for all accounts should agree with total cash disbursements listed on Form 2-B, page 2

 

Page 6 of 18


DEBTOR:   

TMST, Inc. f/k/a Thornburg Mortgage, Inc., et al.

          CASE NO:  

    09-17787    

 

Form 2-B

CASH RECEIPTS STATEMENT

For Period: 1/1/2010 to 1/31/2010

 

CASH RECEIPTS DETAIL    Account No:    xxxxxxx0805   
(attach additional sheets as necessary)         

 

Date

  

Payor

       

Description (Purpose)

   Amount  
1/22/2010    Bank of America (Countrywide)       Credit Risk Advisor Fee    $ 676   
1/25/2010    US Bank       Trust Wire      755   
1/25/2010    Citibank       Corporate Trust Fed Wire      1,005   
                 
      Total Cash Receipts    $ 2,436 (1) 
                 

 

(1) Total for all accounts should agree with total cash receipts listed on Form 2-B, page 2

 

Page 7 of 18


DEBTOR:   

TMST, Inc. f/k/a Thornburg Mortgage, Inc., et al.

          CASE NO:  

    09-17787    

 

Form 2-B

CASH RECEIPTS AND DISBURSEMENTS STATEMENT

For Period:     1/1/2010     to     1/31/2010    

 

CASH DISBURSEMENTS DETAIL

   Account No:    xxxxxxx2989   
(attach additional sheets as necessary)         

 

Date

  

Check No.

  

Payee

       

Description (Purpose)

   Amount  

1/8/2010

   ACH    ADP Financial Services       Payroll processing    $ 169   

1/22/2010

   ACH    ADP Financial Services       Payroll processing      195   

1/29/2010

   ACH    ADP Financial Services       Payroll W2 processing      69   
                    
         Total Cash Disbursements    $ 433 (1) 
                    

 

(1) Total for all accounts should agree with total cash disbursements listed on Form 2-B, page 2

 

Page 8 of 18


DEBTOR:   

TMST, Inc. f/k/a Thornburg Mortgage, Inc., et al.

          CASE NO:  

    09-17787    

 

Form 2-B

CASH RECEIPTS STATEMENT

For Period:     1/1/2010     to     1/31/2010    

 

CASH RECEIPTS DETAIL

   Account No:    xxxxxxx1807   
(attach additional sheets as necessary)         

 

Date

  

Payor

       

Description (Purpose)

   Amount  

1/31/2010

   New Mexico Bank & Trust       Interest Paid    $ 1   
                 
      Total Cash Receipts    $ 1 (1) 
                 

 

(1) Total for all accounts should agree with total cash disbursements listed on Form 2-B, page 2

 

Page 9 of 18


DEBTOR:   

TMST, Inc. f/k/a Thornburg Mortgage, Inc., et al.

          CASE NO:  

    09-17787    

 

Form 2-B

CASH RECEIPTS STATEMENT

For Period:     1/1/2010     to     1/31/2010    

 

CASH RECEIPTS DETAIL

   Account No:    xxxxxxx2842   
(attach additional sheets as necessary)         

 

Date

  

Payor

       

Description (Purpose)

   Amount  

1/31/2010

   New Mexico Bank & Trust       Interest      2,615   
                 
      Total Cash Receipts    $ 2,615 (1) 
                 

 

(1) Total for all accounts should agree with total cash disbursements listed on Form 2-B, page 2

 

Page 10 of 18


DEBTOR:   

TMST, Inc. f/k/a Thornburg Mortgage, Inc., et al.

          CASE NO:  

    09-17787    

 

Form 2-B

CASH RECEIPTS STATEMENT

For Period:     1/1/2010     to     1/31/2010    

 

CASH RECEIPTS DETAIL

   Account No:    xxxxxxx0989   
(attach additional sheets as necessary)         

 

Date

  

Payor

       

Description (Purpose)

   Amount  

1/28/2010

   Servicing Portfolio Bidder       Deposit      2,500,000   

1/28/2010

   Servicing Portfolio Bidder       Deposit      2,500,000   

1/28/2010

   Servicing Portfolio Bidder       Deposit      2,500,000   

1/28/2010

   Servicing Portfolio Bidder       Deposit      2,500,000   

1/28/2010

   Servicing Portfolio Bidder       Deposit      2,500,000   

1/28/2010

   Servicing Portfolio Bidder       Deposit      2,500,000   

1/28/2010

   Servicing Portfolio Bidder       Deposit      2,500,000   

1/28/2010

   Servicing Portfolio Bidder       Deposit      2,500,000   

1/29/2010

   Bank of America       Interest      263   
                 
      Total Cash Receipts    $ 20,000,263 (1) 
                 

 

(1) Total for all accounts should agree with total cash disbursements listed on Form 2-B, page 2

 

Page 11 of 18


DEBTOR:   

TMST, Inc. f/k/a Thornburg Mortgage, Inc., et al.

          CASE NO:  

    09-17787    

 

Form 2-C

COMPARATIVE BALANCE SHEET

For Period Ended:     January 31, 2010    

 

      Current
Month
    Petition
Date (1)
 

ASSETS

    

Current Assets:

    

Cash and Cash Equivalents (from Form 2-B)

   $ 43,462,015      $ 16,848,967   

Accounts Receivable (from Form 2-E)

     16,366,252        9,403,326   

Receivable from Officers, Employees, Affiliates (2)

     —          —     

Inventory

     —          —     

Other Current Assets (List):

  

Prepaid expenses & retainers

     2,518,759        4,807,453   
  

Accrued interest receivable

     —          47,878   
                   

Total Current Assets

     62,347,026        31,107,624   
                   

Fixed Assets:

    

Land

     —          —     

Building

     —          —     

Equipment, Furniture and Fixtures

     1,201,340        1,201,340   
                   

Total Fixed Assets

     1,201,340        1,201,340   
                   

Less: Accumulated Depreciation

     833,813        533,109   
                   

Net Fixed Assets

     367,527        668,231   
                   

Other Assets (List):

  

Restricted cash

     —          201,432,689   
  

Mortgage servicing portfolio

     74,800,369        87,104,385   
  

Investment in subsidiaries

     24,173,707        21,244,747   
  

Loan held for sale

     2,015,230        8,359,404   
  

Deposits

     3,605,000        300,000   
                   

TOTAL ASSETS

   $ 167,308,859      $ 350,217,080   
                   

LIABILITIES

    

Post-petition Accounts Payable (from Form 2-E)

   $ 469,784      $ —     

Post-petition Accrued Professional Fees (from Form 2-E)

     3,111,301        —     

Post-petition Taxes Payable (from Form 2-E)

     —          —     

Post-petition Notes Payable

     —          —     

Other Post-petition Payable (List):

  

Contingent obligations (3)

     2,932,138        —     
  

Bidder Deposits on Servicing Portfolio (4)

     20,000,000     
                   

Total Post Petition Liabilities

     26,513,223        —     
                   

Pre Petition Liabilities:

    

Secured Debt

     —          —     

Priority Debt

     —          —     

Unsecured Debt

     3,460,410,119        3,664,898,118   
                   

Total Pre Petition Liabilities

     3,460,410,119        3,664,898,118   
                   

TOTAL LIABILITIES

     3,486,923,342        3,664,898,118   
                   

OWNERS’ EQUITY

    

Owner’s/Stockholder’s Equity

     3,640,741,359        3,640,741,359   

Retained Earnings - Prepetition (5)

     (6,955,422,396     (6,955,422,396

Retained Earnings - Post-petition (6)

     (4,933,446     —     
                   

TOTAL OWNERS’ EQUITY

     (3,319,614,483     (3,314,681,037
                   

TOTAL LIABILITIES AND OWNERS’ EQUITY

   $ 167,308,859      $ 350,217,080   
                   

 

(1) Petition date values are taken from the Debtors’ balance sheet as of the petition date or are the values listed on the Debtors’ schedules.
(2) TMST, Inc. has requested reimbursement from SAF for damages incurred. No receivable has been recorded pending resolution with SAF.
(3) Includes cash payments received that will require bankruptcy court ruling to resolve ownership issues.
(4) Deposits from interested bidders on Servicing Portfolio to be returned at conclusion of bidding process.
(5) Change in Prepetition Retained Earnings of ($610,900) is due to a prior period adjustment for April expenses.
(6) Post-petition Retained Earning includes a loss of $4.2 million related to 2009.

 

Page 12 of 18


DEBTOR:   

TMST, Inc. f/k/a Thornburg Mortgage, Inc., et al.

          CASE NO:  

    09-17787    

 

Form 2-D

PROFIT AND LOSS STATEMENT

1/1/2010     January 1, 2010     to     January 31, 2010    

 

     Current
Month
    Post-petition
Accumulated
Total (1)
 

Operating Revenue

    

Interest income (2)

   $ 14,127      $ 5,389,072   

Mortgage servicing income

     1,920,000        19,599,469   
                

Net Operating Revenue

     1,934,127        24,988,541   
                

Total interest expense / (benefit) (3)

     —          (1,195,076
                

Gross Profit

     1,934,127        26,183,617   
                

Operating Expenses

    

Officer Compensation

     —          895,390   

Selling, General and Administrative

     2,137,629        22,598,178   

Rents and Leases

     25,000        593,262   

Depreciation, Depletion and Amortization

     33,412        300,708   

Other (list):                                                 

     —          —     

                                                 

     —          —     
                

Total Operating Expenses

     2,196,041        24,387,538   
                

Operating Income / (Loss)

     (261,914     1,796,079   
                

Non-Operating Income / (Expenses)

    

Gains / (Losses) on Liquidation of Assets

     —          —     

Earnings from subsidiaries

     269,968        2,928,960   

Other Non-Operating Income (4)

     —          607,975   
                

Net Non-Operating Income / (Expenses)

     269,968        3,536,935   
                

Reorganization Expenses

    

Legal and Professional Fees

     688,625        10,102,300   

Other Reorganization Expense

     25,072        164,160   
                

Total Reorganization Expenses

     713,697        10,266,460   
                

Net Income / (Loss) Before Income Taxes

     (705,643     (4,933,446
                

Federal and State Income Tax Expense / (Benefit) (5)

     —          —     
                

NET INCOME / (LOSS)

   $ (705,643   $ (4,933,446
                

 

(1) Accumulated Totals include all revenue and expenses since the petition date.
(2) Accumulated total includes approximately $4.5 million of $8.7 million in certain Owner Trust residual interest distributions that may require bankruptcy court ruling to resolve ownership issues. To be conservative, the Company has not recorded a $4.2 million receivable or the related income.
(3) Accumulated total reflects amortization of derivatives.
(4) Accumulated total includes a $3.3 million loss incurred on the whole loan liquidation and a $3.9 million gain on cancellation of auction swaps agreements by CSFB and RBS as reported in each entity’s respective bankruptcy claim filings.
(5) In early January 2010, the Trustee signed a Consent Agreement with the Internal Revenue Service to change TMST, Inc.’s method of accounting related to the reporting of taxable income associated with REMIC regular interests. The estimated potential tax liability that could be incurred due to the method of accounting change is $7.3 million. However, given the large 2009 operating losses for TMST, Inc., it is reasonably possible that the potential tax liability will not be incurred. As such, the Company did not record it in the comparative balance sheet nor recognize it in the profit and loss statement.

 

Page 13 of 18


DEBTOR:   

TMST, Inc. f/k/a Thornburg Mortgage, Inc., et al.

          CASE NO:  

    09-17787    

 

Form 2-E

SUPPORTING SCHEDULES

For Period:     January 31, 2010     to     January 31, 2010    

POST PETITION TAXES PAYABLE SCHEDULE

 

     Beginning
Balance
   Amount
Accrued
   Amount
Paid
   Date
Paid
   Check
Number
   Ending
Balance

Income Tax Withheld

                 

Federal

   $ —      $ 29,093    $ 29,093    1/14/2010    Wire    $ —  
        20,321      20,321    1/28/2010    Wire      —  

State

     —        5,494      5,494    1/14/2010    Wire      —  
        3,919      3,919    1/28/2010    Wire      —  

FICA Tax Withheld

     —        9,974      9,974    1/14/2010    Wire      —  
        7,446      7,446    1/28/2010    Wire      —  

Employer’s FICA Tax

     —        9,974      9,974    1/14/2010    Wire      —  
        7,446      7,446    1/28/2010    Wire      —  

Unemployment Tax

                 

Federal

     —        678      678    1/14/2010    Wire      —  
        197      197    1/28/2010    Wire      —  

State

     —        2,373      2,373    1/14/2010    Wire      —  
        1,007      1,007    1/28/2010    Wire      —  

Sales, Use & Excise Taxes

     —        —        —              —  

Property Taxes

     —        —        —              —  

Accrued Income Tax

                 

Federal

     —        —        —              —  

State

     —        —        —              —  
                                 

TOTALS

   $ —      $ 97,922    $ 97,922          $ —  
                                 

INSURANCE SCHEDULE

 

    

Carrier

   Amount of
Coverage
   Expiration
Date
   Premiums
Paid
Through

Workers’ Compensation

   Hartford Casualty Ins. Company    $ 1,000,000/incident    7/1/2010    7/1/2010

General Liability

   The Cincinnati Insurance Co.    $ 1,000,000/incident    8/11/2010    8/11/2010

Property (Fire, Theft)

   N/A         

Vehicle

   N/A         

Employment Practices Liability

   Lexington Insurance Company      3,000,000    3/17/2010    3/17/2010

Directors & Officers (Excess)

   XL Specialty Insurance Co.      15,000,000    5/1/2010    5/1/2010

Directors & Officers (Primary)

   U.S. Specialty Insurance Company      15,000,000    5/1/2010    5/1/2010

Trustee Surety Bond

   Liberty Mutual Insurance Company      25,000,000    10/28/2010    10/28/2010

 

Page 14 of 18


DEBTOR:   

TMST, Inc. f/k/a Thornburg Mortgage, Inc., et al.

          CASE NO:  

    09-17787    

 

Form 2-E

SUPPORTING SCHEDULES

For Period:     1/1/2010     to     1/31/2010    

ACCOUNTS RECEIVABLE AND POST PETITION PAYABLE AGING

 

Due

   Accounts
Receivable
    Post Petition
Accounts Payable
 

Under 30 days

   $ 3,681 (1)    $ 889,200 (2) 

30 to 60 days

     —          731,588   

61 to 90 days

     —          404,248   

91 to 120 days

     492,482        694,015   

Over 120 days

     194        862,035   

Unavailable

     11,921,435 (3)   
          

Total Post Petition

     12,417,792     
          

Pre Petition Amounts

     3,948,460 (3)   
          

Total Accounts Receivable

     16,366,252     
          

Less: Bad Debt Reserve

     —       
          

Net Accounts Receivable (to Form 2-C)

   $ 16,366,252     
          
    
 
Total Post Petition
Accounts Payable
  
  
  $ 3,581,085   
          

 

(1) See Exhibit B for Accounts Receivable Aging
(2) See Exhibit C for Accounts Payable Aging
(3) Includes escrow and other non-P&I advances receivable from in excess of 3,300 mortgage holders. Aging information is not available.

SCHEDULE OF PAYMENTS TO ATTORNEYS AND OTHER PROFESSIONALS

 

     Month-end
Retainer
Balance
   Current
Month’s
Accrual
   Paid in
Current
Month
   Date of
Court Approval
   Month-end
Balance Due * (1)

Debtor’s Counsel

   $ 1,124,100    $ —      $ 316,419       $ 258,768

Debtor’s Special Counsel (2)

     310,304      —        —           449,718

Debtor’s Financial Advisor

     250,000      —        208,113         174,692

Creditors’ Committee’s Counsel

     100,000      137,135      271,857         810,246

Unsecured Creditors’ Financial Advisor

     —        14,050      152,345         241,382

Chapter 11 Trustee (3)

     —        75,000      —           225,000

Trustee’s Counsel

     —        231,600      248,501         465,940

Trustee’s Financial Advisor

     —        200,000      154,929         445,367

Claims Agent

     —        20,000      —           40,188
                              

Total

   $ 1,784,404    $ 677,785    $ 1,352,164       $ 3,111,301
                              

 

* Balance due to include fees and expenses incurred but not yet paid.
(1) Includes estimates for amounts that may be due to professionals for which an invoice for services had not been received.
(2) Orrick, Herrington & Sutcliffe LLP is no longer Debtors’ Special Counsel.
(3) Chapter 11 Trustee fees are an estimate based on time spent performing the Trustee function at customary rates. The actual fees awarded are subject to Bankruptcy Court approval and may vary from the estimate.

 

Page 15 of 18


DEBTOR:   

TMST, Inc. f/k/a Thornburg Mortgage, Inc., et al.

          CASE NO:  

    09-17787    

 

Form 2-E

SUPPORTING SCHEDULES

For Period:     1/1/2010     to     1/31/2010    

SCHEDULE OF PAYMENTS AND TRANSFERS TO PRINCIPALS/EXECUTIVES**

 

Payee Name

  

Position

  

Nature of Payment

   Amount

N/A

        
                

 

** List payments and transfers of any kind and in any form made to or for the benefit of any proprietor, owner, partner, shareholder, officer or director.

 

Page 16 of 18


DEBTOR:   

TMST, Inc. f/k/a Thornburg Mortgage, Inc., et al.

          CASE NO:  

    09-17787    

 

Form 2-F

DISBURSEMENT SUMMARY

For the Month Ended:     January 31, 2010    

QUARTERLY DISBURSEMENT CALCULATION

 

    

TMST, Inc., et al.

1.

   Disbursements made in calendar quarter   
  

January 2010

   $ 2,496,213
  

February 2010

  
  

March 2010

  
         
  

Quarterly Total

   $ 2,496,213
         

FEE SCHEDULE

 

Quarterly Disbursements

   Fee        

Quarterly Disbursements

   Fee

$0 to $14,999

   $ 325       $1,000,000 to $1,999,999    $ 6,500

$15,000 to $74,999

   $ 650       $2,000,000 to $2,999,999    $ 9,750

$75,000 to $149,999

   $ 975       $3,000,000 to $4,999,999    $ 10,400

$150,000 to $224,999

   $ 1,625       $5,000,000 to $14,999,999    $ 13,000

$225,000 to $299,999

   $ 1,950       $15,000,000 to $29,999,999    $ 20,000

$300,000 to $999,999

   $ 4,875       $30,000,000 or more   

 

 

 

Interest will be assessed on Chapter 11 quarterly fees not paid by the end of the month following the end of the calendar quarter pursuant to 31 U.S.C. Sec. 3717. The interest rate assessed is the rate in effect as determined by the Treasury Department at the time the account becomes past due.

Failure to pay the quarterly fee is cause for conversion or dismissal of the chapter 11 case. [11 U.S.C. Sec. 1112(b)(10)]

 

Page 17 of 18


DEBTOR:   

TMST, Inc. f/k/a Thornburg Mortgage, Inc., et al.

          CASE NO:  

    09-17787    

 

Exhibit D

For Period Ending January 31, 2010

EXPLANATORY STATEMENT

RESERVATION OF RIGHTS AND GLOBAL FOOTNOTES

FOR MONTHLY OPERATING REPORT

The Trustee reserve all rights to dispute the amount, allowance, priority, treatment and/or secured or other status of any and all claims against the Debtors or their estates referred to herein. The Trustee reserve the right to (a) amend and supplement this Monthly Operating Report from time to time, and (b) assert any and all potential claims and causes of action of the Debtors’ estates regardless of whether such claim or cause of action is identified herein.

Any values presented are not and should not be deemed to be an admission, representation or waiver with respect to the actual value of any asset or amount of any liability or claim. The actual realizable value and/or fair market value of assets, liabilities and claims may differ significantly from the values presented.

The Trustee prepared this Monthly Operating Report with the assistance of his financial advisor, Goldin Associates, LLC (“Goldin”), based upon the information available to date. This Monthly Operating Report does not purport to present financial statements in accordance with Generally Accepted Accounting Principles, and the information contained herein has not been subjected to audit or review by Goldin or any other party on behalf of the Trustee.

This Explanatory Statement, Reservation of Rights and Global Footnotes is hereby incorporated by reference into, and comprises an integral part of, the Debtors’ Monthly Operating Report and should be referred to and considered in connection with any review of the report.

 

Page 18 of 18


Exhibit B

TMST, Inc. f/k/a Thornburg Mortgage, Inc., et al.

Accounts Receivable

As of January 31, 2010

 

Post Petition

         Date    Amount    Under 30 days    30 to 60 days    61 to 90 days    91 to 120 days    Over 120 days    Unavailable

Reimbursement Simmons_FedEx (1)

     8/7/2009    $ 98    $ —      $ —      $ —      $ —      $ 98    $ —  

Reimbursement Simmons_FedEx (1)

     8/14/2009      49      —        —        —        —        49      —  

Reimbursement Simmons_FedEx (1)

     9/11/2009      47      —        —        —        —        47      —  

Thornburg Mortgage Advisory Co

     10/15/2009      492,482      —        —        —        492,482      —        —  

Cenlar, P&I Advance

     1/15/2010      3,681      3,681      —        —        —        —        —  

Borrower Escrow Advance Balance

   (2   Various      10,205,370      —        —        —        —        —        10,205,370

Borrower Corporate Advance Balance

   (2   Various      1,695,963      —        —        —        —        —        1,695,963

Borrower 3rd Party Advance Balance

   (2   Various      572      —        —        —        —        —        572

Borrower Inspection Fees

   (2   Various      19,530      —        —        —        —        —        19,530
                                                     

Total Post Petition Accounts Receivable

        $ 12,417,792    $ 3,681    $ —      $ —      $ 492,482    $ 194    $ 11,921,435
                                                     

Pre Petition

         Date    Amount                              

Adfitech

     3/25/2009    $ 1,000   

Thomas G. Ennis, Premium Recapture

     4/30/2009      6,888   

Borrower Escrow Advance Balance

   (2   Various      3,384,632   

Borrower Corporate Advance Balance

   (2   Various      529,687   

Borrower 3rd Party Advance Balance

   (2   Various      14,067   

Borrower Inspection Fees

   (2   Various      12,186   
              

 

Total Pre Petition Accounts Receivable

       

 

$

 

3,948,460

  
              

 

(1) Employee expenses appear to have been for personal matters.
(2) Receivable amounts include balances due from multiple mortgage loan holders. Aging of the balances due is not available.

 

Page 1 of 1


Exhibit C

TMST, Inc. f/k/a Thornburg Mortgage, Inc., et al.

Post Petition Accounts Payable

As of January 31, 2009

 

Vendor

   Date    Amount    Under 30 days    30 to 60 days    61 to 90 days    91 to 120 days    Over 120 days

Thornburg Mortgage Advisory Co

   05/15/09    40,290    —      —      —      —      40,290

Orrick,Herrington & Sutcliffe LLP

   05/31/09    21,469    —      —      —      —      21,469

Orrick,Herrington & Sutcliffe LLP

   06/30/09    19,410    —      —      —      —      19,410

Orrick,Herrington & Sutcliffe LLP

   07/31/09    127,078    —      —      —      —      127,078

Thornburg Mortgage Advisory Co

   07/31/09    37,518    —      —      —      —      37,518

Orrick,Herrington & Sutcliffe LLP

   08/31/09    281,761    —      —      —      —      281,761

J.H. Cohn LLP

   09/30/09    20,576    —      —      —      —      20,576

Protiviti, Inc.

   09/30/09    108,672    —      —      —      —      108,672

Quinn Emanuel Urquhart Oliver & Hedges

   09/30/09    47,287    —      —      —      —      47,287

Tydings & Rosenberg LLP

   09/30/09    5,620    —      —      —      —      5,620

Venable LLP

   09/30/09    143,955    —      —      —      —      143,955

Thornburg Mortgage Advisory Co

   09/30/09    8,400    —      —      —      —      8,400

Thornburg Mortgage Advisory Co

   10/15/09    29,657    —      —      —      29,657    —  

Goldin Associates, LLC

   10/31/09    6,505    —      —      —      6,505    —  

J.H. Cohn LLP

   10/31/09    173,613    —      —      —      173,613    —  

Protiviti, Inc.

   10/31/09    51,395    —      —      —      51,395    —  

Quinn Emanuel Urquhart Oliver & Hedges

   10/31/09    284,370    —      —      —      284,370    —  

Tydings & Rosenberg LLP

   10/31/09    8,472    —      —      —      8,472    —  

Venable LLP

   10/31/09    133,544    —      —      —      133,544    —  

Thornburg Mortgage Advisory Co

   10/31/09    6,460    —      —      —      6,460    —  

Thornburg Mortgage Advisory Co

   11/15/09    28,453    —      —      28,453    —      —  

Chapter 11 Trustee_Joel I. Sher

   11/30/09    75,000    —      —      75,000    —      —  

Goldin Associates, LLC

   11/30/09    35,019    —      —      35,019    —      —  

J.H. Cohn LLP

   11/30/09    8,221    —      —      8,221    —      —  

Protiviti, Inc.

   11/30/09    5,456    —      —      5,456    —      —  

Quinn Emanuel Urquhart Oliver & Hedges

   11/30/09    178,459    —      —      178,459    —      —  

Shapiro Sher Guinot & Sandler

   11/30/09    57,752    —      —      57,752    —      —  

Tydings & Rosenberg LLP

   11/30/09    3,063    —      —      3,063    —      —  

Venable LLP

   11/30/09    7,800    —      —      7,800    —      —  

Thornburg Mortgage Advisory Co

   11/30/09    5,024    —      —      5,024    —      —  

Epiq Bankruptcy Solutions, LLC

   12/11/09    188    —      188    —      —      —  

Thornburg Mortgage Advisory Co

   12/15/09    1,875    —      1,875    —      —      —  

Equibond, Inc

   12/17/09    1,725    —      1,725    —      —      —  

Pepper Hamilton LLP

   12/30/09    36,021    —      36,021    —      —      —  

Chapter 11 Trustee_Joel I. Sher

   12/31/09    75,000    —      75,000    —      —      —  

Epiq Bankruptcy Solutions, LLC

   12/31/09    20,000    —      20,000    —      —      —  

Goldin Associates, LLC

   12/31/09    203,843    —      203,843    —      —      —  

J.H. Cohn LLP

   12/31/09    24,922    —      24,922    —      —      —  

Quinn Emanuel Urquhart Oliver & Hedges

   12/31/09    116,007    —      116,007    —      —      —  

 

Page 1 of 2


Exhibit C

TMST, Inc. f/k/a Thornburg Mortgage, Inc., et al.

Post Petition Accounts Payable

As of January 31, 2009

 

Vendor

   Date    Amount     Under 30 days     30 to 60 days    61 to 90 days    91 to 120 days    Over 120 days

Shapiro Sher Guinot & Sandler

   12/31/09    176,588      —        176,588    —      —      —  

Tydings & Rosenberg LLP

   12/31/09    29,834      —        29,834    —      —      —  

Iron Mountain Information Management

   12/31/09    535      —        535    —      —      —  

Protiviti, Inc.

   12/31/09    9,169      —        9,169    —      —      —  

Thornburg Mortgage Advisory Co

   12/31/09    29,989      —        29,989    —      —      —  

Venable LLP

   12/31/09    5,893      —        5,893    —      —      —  

Fed Ex

   01/08/10    157      157      —      —      —      —  

J and J Technical Services, Inc.

   01/12/10    5,011      5,011      —      —      —      —  

TMST Employee

   01/12/10    594      594      —      —      —      —  

TMST Employee

   01/14/10    456      456      —      —      —      —  

Fed Ex

   01/15/10    594      594      —      —      —      —  

KPMG LLP

   01/15/10    49,802      49,802      —      —      —      —  

KPMG LLP

   01/15/10    4,428      4,428      —      —      —      —  

Bravo Technical Resources

   01/20/10    2,856      2,856      —      —      —      —  

Fed Ex

   01/22/10    703      703      —      —      —      —  

TMST Employee

   01/25/10    1,930      1,930      —      —      —      —  

Bravo Technical Resources

   01/27/10    13,513      13,513      —      —      —      —  

AccessData

   01/28/10    11,505      11,505      —      —      —      —  

RR Donnelley Receivables, Inc

   01/28/10    1,444      1,444      —      —      —      —  

Fed Ex

   01/29/10    563      563      —      —      —      —  

Pepper Hamilton LLP

   01/29/10    338      338      —      —      —      —  

Pepper Hamilton LLP

   01/29/10    34,000      34,000      —      —      —      —  

Venable LLP

   01/29/10    (32,425   (32,425   —      —      —      —  

Cenlar

   01/31/10    31,753      31,753      —      —      —      —  

Thornburg Investment Management

   01/31/10    10      10      —      —      —      —  

TMST Employee

   01/31/10    1,901      1,901      —      —      —      —  

Goldin Associates, LLC

   01/31/10    200,000      200,000      —      —      —      —  

J.H. Cohn LLP

   01/31/10    14,050      14,050      —      —      —      —  

Quinn Emanuel Urquhart Oliver & Hedges

   01/31/10    115,000      115,000      —      —      —      —  

Shapiro Sher Guinot & Sandler

   01/31/10    231,600      231,600      —      —      —      —  

Tydings & Rosenberg LLP

   01/31/10    22,135      22,135      —      —      —      —  

Chapter 11 Trustee_Joel I. Sher

   01/31/10    75,000      75,000      —      —      —      —  

Epiq Bankruptcy Solutions, LLC

   01/31/10    20,000      20,000      —      —      —      —  

Thornburg Mortgage Advisory Co

   01/31/10    31,425      31,425      —      —      —      —  

Payroll Accrual

   01/31/10    50,857      50,857      —      —      —      —  
                                  

Post Petition Accounts Payable

      3,581,085      889,200      731,588    404,248    694,015    862,035
                                  

 

NOTE:

  Includes estimates for amounts that may be due to professionals for which an invoice for services had not been received. Amounts asserted by vendors may be subject to adjustments and bankruptcy court approval.

 

Page 2 of 2