Attached files
file | filename |
---|---|
8-K - FORM 8-K - PFF BANCORP INC | c11257e8vk.htm |
IN THE DISTRICT OF DELAWARE
In re PFF Bancorp, Inc.
|
Case No. 08-13127 | |
Reporting Period: 12/1/10 12/31/10 |
Affidavit / | ||||||||||||
Document | Explanation | Supplement | ||||||||||
REQUIRED DOCUMENTS | Form No. | Attached | Attached | Attached | ||||||||
Schedule of Cash Receipts and Disbursements |
MOR-1 | YES | ||||||||||
Bank Reconciliation (or copies of
debtors bank reconciliations) |
MOR-1a | YES | ||||||||||
Schedule of Professional Fees Paid |
MOR-1b | YES | ||||||||||
Copies of bank statements |
YES | |||||||||||
Cash disbursements journals |
YES | |||||||||||
Statement of Operations |
MOR-2 | YES | ||||||||||
Balance Sheet |
MOR-3 | YES | ||||||||||
Status of Post-petition Taxes |
MOR-4 | YES | ||||||||||
Copies of IRS Form 6123 or payment receipt |
N/A | |||||||||||
Copies of tax returns filed during
reporting period |
N/A | |||||||||||
Summary of Unpaid Post-petition Debts |
MOR-4 | YES | ||||||||||
Listing of aged accounts payable |
MOR-4 | YES | ||||||||||
Accounts Receivable Reconciliation and Aging |
MOR-5 | YES | ||||||||||
Debtor Questionnaire |
MOR-5 | YES |
Signature of Debtor
|
Date | |||
Signature of Joint Debtor
|
Date | |||
/s/ Kevin McCarthy
|
January 17, 2010 | |||
Signature of Authorized Individual*
|
Date | |||
Kevin McCarthy
|
CEO | |||
Printed Name of Authorized Individual
|
Title of Authorized Individual |
* | Authorized individual must be an officer, director or shareholder if debtor is a corporation; a partner if debtor is a partnership; a manager or member if debtor is a limited liability company. |
In re PFF Bancorp, Inc.
|
Case No. 08-13127 | |
Reporting Period: 12/1/10 12/31/10 |
CUMULATIVE FILING | ||||||||||||||||||||||||||||||||
BANK ACCOUNTS | CURRENT MONTH | TO DATE | ||||||||||||||||||||||||||||||
OPER. | PAYROLL | TAX | OTHER | ACTUAL | PROJECTED | ACTUAL | PROJECTED | |||||||||||||||||||||||||
CASH BEGINNING OF MONTH |
$ | 710,933.03 | $ | 0.00 | $ | 710,933.03 | $ | 3,637,884.57 | ||||||||||||||||||||||||
RECEIPTS |
||||||||||||||||||||||||||||||||
CASH SALES |
||||||||||||||||||||||||||||||||
ACCOUNTS RECEIVABLE |
||||||||||||||||||||||||||||||||
LOANS AND ADVANCES |
||||||||||||||||||||||||||||||||
SALE OF ASSETS |
$ | 1,033,315.22 | ||||||||||||||||||||||||||||||
OTHER (ATTACH LIST) |
$ | 355,912.40 | ||||||||||||||||||||||||||||||
TRANSFERS (FROM DIP ACCTS) |
||||||||||||||||||||||||||||||||
TOTAL RECEIPTS |
$ | 0.00 | $ | 1,389,227.62 | ||||||||||||||||||||||||||||
DISBURSEMENTS |
||||||||||||||||||||||||||||||||
NET PAYROLL |
$ | 17,563.53 | $ | 17,563.53 | $ | 569,750.74 | ||||||||||||||||||||||||||
PAYROLL TAXES |
||||||||||||||||||||||||||||||||
SALES, USE & OTHER TAXES |
||||||||||||||||||||||||||||||||
INVENTORY PURCHASES |
||||||||||||||||||||||||||||||||
SECURED RENTAL/LEASES |
||||||||||||||||||||||||||||||||
INSURANCE |
||||||||||||||||||||||||||||||||
ADMINISTRATIVE |
$ | 38,792.50 | $ | 38,792.50 | $ | 873,104.75 | ||||||||||||||||||||||||||
SELLING |
||||||||||||||||||||||||||||||||
OTHER (ATTACH LIST) |
$ | 46,506.27 | ||||||||||||||||||||||||||||||
OWNER DRAW* |
||||||||||||||||||||||||||||||||
TRANSFERS (TO DIP ACCTS) |
||||||||||||||||||||||||||||||||
PROFESSIONAL FEES |
$ | 307,910.68 | $ | 307,910.68 | $ | 3,160,535.10 | ||||||||||||||||||||||||||
U.S. TRUSTEE QUARTERLY FEES |
$ | 30,549.01 | ||||||||||||||||||||||||||||||
COURT COSTS |
||||||||||||||||||||||||||||||||
TOTAL DISBURSEMENTS |
$ | 364,266.71 | $ | 0.00 | $ | 364,266.71 | $ | 4,680,445.87 | ||||||||||||||||||||||||
NET CASH FLOW |
||||||||||||||||||||||||||||||||
(RECEIPTS LESS DISBURSEMENTS) |
$ | (364,266.71 | ) | $ | 0.00 | $ | (364,266.71 | ) | $ | (3,291,218.25 | ) | |||||||||||||||||||||
CASH END OF MONTH |
$ | 346,666.32 | $ | 0.00 | $ | 346,666.32 | $ | 346,666.32 |
* | COMPENSATION TO SOLE PROPRIETORS FOR SERVICES RENDERED TO BANKRUPTCY ESTATE |
DISBURSEMENTS FOR CALCULATING U.S. TRUSTEE QUARTERLY FEES (FROM CURRENT MONTH ACTUAL COLUMN) | ||||
TOTAL DISBURSEMENTS |
$ | 364,266.71 | ||
LESS: TRANSFERS TO DEBTOR IN POSSESSION ACCOUNTS |
$ | |||
PLUS: ESTATE DISBURSEMENTS MADE BY OUTSIDE SOURCES (i.e. from escrow accounts) |
$ | |||
TOTAL DISBURSEMENTS FOR CALCULATING U.S. TRUSTEE QUARTERLY FEES |
$ | 364,266.71 |
Balance per Bank |
$ | 408,146.72 | ||||||
Deposits in Transit |
||||||||
Date |
Amount | |||||||
Total |
||||||||
Outstanding Checks |
||||||||
Check # |
Amount | |||||||
1354 |
$ | 6,745.75 | ||||||
1356 |
$ | 38,811.40 | ||||||
1357 |
$ | 636.00 | ||||||
1358 |
$ | 14,058.29 | ||||||
1359 |
$ | 1,204.20 | ||||||
Total |
$ | (61,455.64 | ) | |||||
Other (List) |
||||||||
Service charge on bank not on books |
$ | 26.14 | ||||||
ADP charge on books not on bank |
$ | (50.90 | ) | |||||
Balance per Books |
$ | 346,666.32 |
Balance per Bank |
$ | (10.00 | ) | |||||
Deposits in Transit |
||||||||
Date |
Amount | |||||||
Total |
||||||||
Outstanding Checks |
||||||||
Check # |
Amount | |||||||
Total |
||||||||
Other (List) |
||||||||
Bank charge on bank not on books |
$ | 10.00 | ||||||
Balance per Books |
$ | 0.00 |
In re PFF Bancorp, Inc.
|
Case No. 08-13127 | |
Reporting Period: 12/1/10 12/31/10 |
This schedule is to include all retained professional payments from case inception to current month.
Amount | Check | Amount Paid | Year-To-Date | |||||||||||||||||||||||||||
Payee | Period Covered | Covered | Payor | Number | Date | Fees | Expenses | Fees | Expenses | |||||||||||||||||||||
Paul, Hastings,
Janofsky & Walker,
LLP |
10/1/10 10/31/10 | $ | 136,060.48 | PFF Bancorp | 1349 | 12/11/10 | $ | 108,445.60 | $ | 503.48 | $ | 1,668,371.20 | $ | 23,482.90 | ||||||||||||||||
JH Cohn |
10/1/10 10/31/10 | $ | 49,985.20 | PFF Bancorp | 1351 | 12/13/10 | $ | 39,976.80 | $ | 14.20 | $ | 543,169.10 | $ | 5,465.55 | ||||||||||||||||
11/1/10 11/30/10 | $ | 48,512.60 | PFF Bancorp | 1356 | 12/30/10 | $ | 38,804.80 | $ | 6.60 | $ | 581,973.90 | $ | 5,472.15 | |||||||||||||||||
Blank Rome |
9/1/10 9/30/10 | $ | 80,652.56 | PFF Bancorp | 1350 | 12/13/10 | $ | 63,845.60 | $ | 845.56 | $ | 658,097.60 | $ | 22,097.82 | ||||||||||||||||
10/1/10 10/31/10 | $ | 60,802.69 | PFF Bancorp | 1355 | 12/29/10 | $ | 48,321.60 | $ | 400.69 | $ | 706,419.20 | $ | 22,498.51 | |||||||||||||||||
Richards Layton &
Finger |
10/1/10 10/31/10 | $ | 8,395.75 | PFF Bancorp | 1354 | 12/29/10 | $ | 6,600.00 | $ | 145.75 | $ | 148,785.04 | $ | 3,532.20 |
Bank of America LOGO
|
Account Number 9146 | |
01 01 149 01 M0000 E# 14 | ||
CUSTOMER CONNECTION
|
Last Statement: 11/30/2010 | |
BANK OF AMERICA, N.A.
|
This Statement: 12/31/2010 | |
DALLAS, TEXAS 75283-2406 |
||
Customer Service 1-800-342-7722 | ||
PFF BANCORP, INC |
||
DEBTOR IN POSSESSION #08-13127-KJC |
||
OPERATING ACCOUNT
|
Page 1 of 3 | |
2058 N. MILLS AVE #139 |
||
CLAREMONT CA 91711
|
Bankruptcy Case Number: 0813127KJC |
Statement Period |
12/01/2010 12/31/2010 | Statement Beginning Balance | $ | 858,368.87 | ||||||||
Number of Deposits/Credits |
0 | Amount of Deposits/Credits | $ | 0.00 | ||||||||
Number of Checks |
14 | Amount of Checks | $ | 443,632.55 | ||||||||
Number of Other Debits |
13 | Amount of Other Debits | $ | 6,589.60 | ||||||||
Statement Ending Balance | $ | 408,146.72 | ||||||||||
Number of Enclosures |
14 | |||||||||||
Service Charge | $ | 26.14 |
Check | Date | Bank | Check | Date | Bank | |||||||||||||||||||||||
Number | Amount | Posted | Reference | Number | Amount | Posted | Reference | |||||||||||||||||||||
1343 |
$ | 48,505.80 | 12/03 | 8782103316 | 1350 | $ | 64,691.16 | 12/20 | 6592659791 | |||||||||||||||||||
1344 |
$ | 47,314.02 | 12/03 | 8782103317 | 1351 | $ | 39,991.00 | 12/17 | 8782020588 | |||||||||||||||||||
1345 |
$ | 51,595.69 | 12/06 | 6292909189 | 1352 | $ | 246.49 | 12/27 | 9992034123 | |||||||||||||||||||
1346 |
$ | 1,215.00 | 12/14 | 6892440592 | 1353 | $ | 6,527.43 | 12/28 | 8892113848 | |||||||||||||||||||
1347 |
$ | 3,949.00 | 12/10 | 9392482743 | 1355 | * | $ | 48,722.29 | 12/30 | 5992433482 | ||||||||||||||||||
1348 |
$ | 10,775.70 | 12/13 | 6492348351 | 10053 | * | $ | 6,281.21 | 12/10 | 9392482753 | ||||||||||||||||||
1349 |
$ | 108,949.08 | 12/22 | 6092411408 | 10054 | $ | 4,869.68 | 12/27 | 9892803734 |
Date | Customer | Bank | ||||||||||||||
Posted | Reference | Amount | Description | Reference | ||||||||||||
12/01 |
$ | 49.94 | ADP PAYROLL FEES DES: ADP FEES ID: 13Z8V 9980705 INDN: PFF BANCORP INC CO ID: 9659605001 CCD | 34003203903 | ||||||||||||
12/03 |
1 | $ | 2.00 | PHOTOCOPY/DOCUMENT IMAGE | 09939900028 | |||||||||||
12/03 |
1 | $ | 2.00 | PHOTOCOPY/DOCUMENT IMAGE | 09939900029 | |||||||||||
12/03 |
1 | $ | 2.00 | PHOTOCOPY/DOCUMENT IMAGE | 09939900030 | |||||||||||
12/03 |
1 | $ | 2.00 | PHOTOCOPY/DOCUMENT IMAGE | 09939900031 | |||||||||||
12/03 |
1 | $ | 5.00 | STATEMENT ACTIVITY PRINT | 09939900032 | |||||||||||
12/03 |
1 | $ | 5.00 | STATEMENT ACTIVITY PRINT | 09939900033 | |||||||||||
12/03 |
1 | $ | 5.00 | STATEMENT ACTIVITY PRINT | 09939900034 | |||||||||||
12/08 |
$ | 3,801.38 | ADP TX/FINCL SVC DES: ADP TAX ID: E2Z8V 120848A01 INDN: PFF BANCORP INC CO ID: 1223006057 CCD | 41005806060 | ||||||||||||
12/15 |
$ | 49.94 | ADP PAYROLL FEES DES: ADP FEES ID: 13Z8V 0462657 INDN: PFF BANCORP INC CO ID: 9659605001 CCD | 48007310442 | ||||||||||||
12/22 |
$ | 2,612.26 | ADP TX/FINCL SVC DES: ADP TAX ID: E2Z8V 122250A01 INDN: PFF BANCORP INC CO ID: 1223006057 CCD | 55006776541 | ||||||||||||
12/29 |
$ | 49.94 | ADP PAYROLL FEES DES: ADP FEES ID: 13Z8V 1025962 INDN: PFF BANCORP INC CO ID: 9659605001 CCD | 62004320636 | ||||||||||||
12/31 |
$ | 3.14 | FDIC ASSESSMENT |
Bank of America LOGO
|
Account Number 9146 | |
01 01 149 01 M0000 E# 14 | ||
CUSTOMER CONNECTION
|
Last Statement: 11/30/2010 | |
BANK OF AMERICA, N.A.
|
This Statement: 12/31/2010 | |
DALLAS, TEXAS 75283-2406 |
||
Customer Service 1-800-342-7722 | ||
PFF BANCORP, INC |
||
DEBTOR IN POSSESSION #08-13127-KJC |
||
OPERATING ACCOUNT
|
Page 2 of 3 | |
2058 N. MILLS AVE #139 |
||
CLAREMONT CA 91711
|
Bankruptcy Case Number: 0813127KJC |
Date | Ledger Balance | Collected Balance | Date | Ledger Balance | Collected Balance | |||||||||||||||
11/30 |
$ | 858,368.87 | $ | 858,368.87 | 12/20 | $ | 580,127.03 | $ | 580,127.03 | |||||||||||
12/01 |
$ | 858,318.93 | $ | 858,318.93 | 12/22 | $ | 468,565.69 | $ | 468,565.69 | |||||||||||
12/03 |
$ | 762,476.11 | $ | 762,476.11 | 12/27 | $ | 463,449.52 | $ | 463,449.52 | |||||||||||
12/06 |
$ | 710,880.42 | $ | 710,880.42 | 12/28 | $ | 456,922.09 | $ | 456,922.09 | |||||||||||
12/08 |
$ | 707,079.04 | $ | 707,079.04 | 12/29 | $ | 456,872.15 | $ | 456,872.15 | |||||||||||
12/10 |
$ | 696,849.83 | $ | 696,849.83 | 12/30 | $ | 408,149.86 | $ | 408,149.86 | |||||||||||
12/13 |
$ | 686,074.13 | $ | 686,074.13 | 12/31 | $ | 408,146.72 | $ | 408,146.72 | |||||||||||
12/14 |
$ | 684,859.13 | $ | 684,859.13 | ||||||||||||||||
12/15 |
$ | 684,809.19 | $ | 684,809.19 | ||||||||||||||||
12/17 |
$ | 644,818.19 | $ | 644,818.19 |
Account Number 9146 | ||
CUSTOMER CONNECTION
|
01 01 149 01 M0000 E# 14 | |
BANK OF AMERICA, N.A.
|
Last Statement: 11/30/2010 | |
DALLAS, TEXAS 75283-2406
|
This Statement: 12/31/2010 | |
Customer Service 1-800-342-7722 | ||
PFF BANCORP, INC |
||
Page 3 of 3 | ||
Bankruptcy Case Number: 0813127KJC |
* | Tell us your name and account number | |
* | Describe the error or the transfer you are unsure about, and explain as clearly as you can why you believe there is an error or why you need more information | |
* | Tell us the dollar amount of the suspected error. |
Bank of America LOGO
|
Account Number 9472 | |
01 01 152 01 M0000 E# 0 | ||
CUSTOMER CONNECTION
|
Last Statement: 11/30/2010 | |
BANK OF AMERICA, N.A.
|
This Statement: 12/31/2010 | |
DALLAS, TEXAS 75283-2406 |
||
Customer Service 1-800-342-7722 | ||
PFF BANCORP, INC |
||
DEBTOR IN POSSESSION #08-13127-KJC |
||
TAX REFUND HOLDING ACCOUNT
|
Page 1 of 2 | |
2058 N. MILLS AVE #139 |
||
CLAREMONT CA 91711
|
Bankruptcy Case Number: 0813127KJC |
Statement Period |
12/01/2010 12/31/2010 | Statement Beginning Balance | $ | 0.00 | ||||||||
Number of Deposits/Credits |
0 | Amount of Deposits/Credits | $ | 0.00 | ||||||||
Number of Checks |
0 | Amount of Checks | $ | 0.00 | ||||||||
Number of Other Debits |
1 | Amount of Other Debits | $ | 10.00 | ||||||||
Statement Ending Balance | $ | -10.00 | ||||||||||
Number of Enclosures |
0 | $ | 0.00 | |||||||||
Service Charge | $ | 10.00 |
Date | Customer | Bank | ||||||||||||||
Posted | Reference | Amount | Description | Reference | ||||||||||||
12/31 |
$ | 10.00 | Service Charge |
Ledger | Collected | Ledger | Collected | |||||||||||||||||||||||||
Date | Balance | Balance | Rate | Date | Balance | Balance | Rate | |||||||||||||||||||||
11/30 |
$ | 0.00 | $ | 0.00 | .050 | 12/31 | $ | -10.00 | $ | -10.00 | 0.050 |
Account Number 9472 | ||
CUSTOMER CONNECTION
|
01 01 152 01 M0000 E# 0 | |
BANK OF AMERICA, N.A.
|
Last Statement: 11/30/2010 | |
DALLAS, TEXAS 75283-2406
|
This Statement: 12/31/2010 | |
Customer Service 1-800-342-7722 | ||
PFF BANCORP, INC |
||
Page 2 of 2 | ||
Bankruptcy Case Number: 0813127KJC |
* | Tell us your name and account number | |
* | Describe the error or the transfer you are unsure about, and explain as clearly as you can why you believe there is an error or why you need more information | |
* | Tell us the dollar amount of the suspected error. |
Transaction Detail by Account
December 2010
Date | Type | Num | Name | Memo/Description | Split | Amount | Balance | ||||||||||||||||||||||||||
B of A Checking |
|||||||||||||||||||||||||||||||||
12/01/2010 | Journal Entry | 403 | -SPLIT- | -1,215.00 | -1,215.00 | ||||||||||||||||||||||||||||
12/02/2010 | Journal Entry | 404 | -SPLIT- | -29.61 | -1,244.61 | ||||||||||||||||||||||||||||
12/03/2010 | Journal Entry | 405 | -SPLIT- | -3,949.00 | -5,193.61 | ||||||||||||||||||||||||||||
12/04/2010 | Journal Entry | 406 | -SPLIT- | -10,775.70 | -15,969.31 | ||||||||||||||||||||||||||||
12/06/2010 | Journal Entry | 407 | -SPLIT- | -10,131.53 | -26,100.84 | ||||||||||||||||||||||||||||
12/11/2010 | Journal Entry | 408 | -SPLIT- | -108,949.08 | -135,049.92 | ||||||||||||||||||||||||||||
12/13/2010 | Journal Entry | 410 | -SPLIT- | -39,991.00 | -175,040.92 | ||||||||||||||||||||||||||||
12/13/2010 | Journal Entry | 409 | -SPLIT- | -64,691.16 | -239,732.08 | ||||||||||||||||||||||||||||
12/18/2010 | Journal Entry | 411 | -SPLIT- | -246.49 | -239,978.57 | ||||||||||||||||||||||||||||
12/18/2010 | Journal Entry | 412 | -SPLIT- | -6,527.43 | -246,506.00 | ||||||||||||||||||||||||||||
12/19/2010 | Journal Entry | 207 | RR | -SPLIT- | -8,208.75 | -254,714.75 | |||||||||||||||||||||||||||
12/19/2010 | Journal Entry | 207 | R | -SPLIT- | 8,208.75 | -246,506.00 | |||||||||||||||||||||||||||
12/19/2010 | Journal Entry | 413 | -SPLIT- | -6,745.75 | -253,251.75 | ||||||||||||||||||||||||||||
12/19/2010 | Journal Entry | 414 | -SPLIT- | -48,722.29 | -301,974.04 | ||||||||||||||||||||||||||||
12/19/2010 | Journal Entry | 415 | -SPLIT- | -38,811.40 | -340,785.44 | ||||||||||||||||||||||||||||
12/20/2010 | Journal Entry | 416 | -SPLIT- | -7,531.88 | -348,317.32 | ||||||||||||||||||||||||||||
12/22/2010 | Journal Entry | 417 | -SPLIT- | -636.00 | -348,953.32 | ||||||||||||||||||||||||||||
12/24/2010 | Journal Entry | 418 | -SPLIT- | -14,058.29 | -363,011.61 | ||||||||||||||||||||||||||||
12/31/2010 | Journal Entry | 419 | -SPLIT- | -50.90 | -363,062.51 | ||||||||||||||||||||||||||||
12/31/2010 | Journal Entry | 420 | -SPLIT- | -1,204.20 | -364,266.71 | ||||||||||||||||||||||||||||
Total for B of A Checking |
-364,266.71 | ||||||||||||||||||||||||||||||||
Bank Charges |
|||||||||||||||||||||||||||||||||
12/02/2010 | Journal Entry | 404 | -SPLIT- | 29.61 | 29.61 | ||||||||||||||||||||||||||||
Total for Bank Charges |
29.61 | ||||||||||||||||||||||||||||||||
Blank Rome Expenses |
|||||||||||||||||||||||||||||||||
12/13/2010 | Journal Entry | 409 | -SPLIT- | 845.56 | 845.56 | ||||||||||||||||||||||||||||
12/19/2010 | Journal Entry | 414 | -SPLIT- | 400.69 | 1,246.25 | ||||||||||||||||||||||||||||
Total for Blank Rome Expenses |
1,246.25 | ||||||||||||||||||||||||||||||||
Blank Rome Fees |
|||||||||||||||||||||||||||||||||
12/13/2010 | Journal Entry | 409 | -SPLIT- | 63,845.60 | 63,845.60 | ||||||||||||||||||||||||||||
12/19/2010 | Journal Entry | 414 | -SPLIT- | 48,321.60 | 112,167.20 | ||||||||||||||||||||||||||||
Total for Blank Rome Fees |
112,167.20 | ||||||||||||||||||||||||||||||||
Commissions & Fees |
|||||||||||||||||||||||||||||||||
12/19/2010 | Journal Entry | 207 | R | -SPLIT- | -8,062.50 | -8,062.50 | |||||||||||||||||||||||||||
12/19/2010 | Journal Entry | 207 | RR | -SPLIT- | 8,062.50 | 0.00 | |||||||||||||||||||||||||||
Total for Commissions & Fees |
0.00 | ||||||||||||||||||||||||||||||||
Contractor Talbott |
|||||||||||||||||||||||||||||||||
12/04/2010 | Journal Entry | 406 | -SPLIT- | 10,562.50 | 10,562.50 | ||||||||||||||||||||||||||||
12/18/2010 | Journal Entry | 412 | -SPLIT- | 6,375.00 | 16,937.50 | ||||||||||||||||||||||||||||
Total for Contractor Talbott |
16,937.50 | ||||||||||||||||||||||||||||||||
Contractor Talbott Expenses |
|||||||||||||||||||||||||||||||||
12/04/2010 | Journal Entry | 406 | -SPLIT- | 213.20 | 213.20 | ||||||||||||||||||||||||||||
12/18/2010 | Journal Entry | 412 | -SPLIT- | 152.43 | 365.63 | ||||||||||||||||||||||||||||
Total for Contractor Talbott Expenses |
365.63 | ||||||||||||||||||||||||||||||||
JH Cohn Expenses |
|||||||||||||||||||||||||||||||||
12/13/2010 | Journal Entry | 410 | -SPLIT- | 14.20 | 14.20 | ||||||||||||||||||||||||||||
12/19/2010 | Journal Entry | 415 | -SPLIT- | 6.60 | 20.80 | ||||||||||||||||||||||||||||
Total for JH Cohn Expenses |
20.80 |
Date | Type | Num | Name | Memo/Description | Split | Amount | Balance | |||||||||||||||||||||||||
JH Cohn Fees |
||||||||||||||||||||||||||||||||
12/13/2010 | Journal Entry | 410 | -SPLIT- | 39,976.80 | 39,976.80 | |||||||||||||||||||||||||||
12/19/2010 | Journal Entry | 415 | -SPLIT- | 38,804.80 | 78,781.60 | |||||||||||||||||||||||||||
Total for JH Cohn Fees |
78,781.60 | |||||||||||||||||||||||||||||||
Kurtzman Carson |
||||||||||||||||||||||||||||||||
12/24/2010 | Journal Entry | 418 | -SPLIT- | 14,058.29 | 14,058.29 | |||||||||||||||||||||||||||
Total for Kurtzman Carson |
14,058.29 | |||||||||||||||||||||||||||||||
Office Expenses |
||||||||||||||||||||||||||||||||
12/01/2010 | Journal Entry | 403 | -SPLIT- | 1,215.00 | 1,215.00 | |||||||||||||||||||||||||||
12/06/2010 | Journal Entry | 407 | -SPLIT- | 49.94 | 1,264.94 | |||||||||||||||||||||||||||
12/20/2010 | Journal Entry | 416 | -SPLIT- | 49.94 | 1,314.88 | |||||||||||||||||||||||||||
12/22/2010 | Journal Entry | 417 | -SPLIT- | 636.00 | 1,950.88 | |||||||||||||||||||||||||||
12/31/2010 | Journal Entry | 419 | -SPLIT- | 50.90 | 2,001.78 | |||||||||||||||||||||||||||
12/31/2010 | Journal Entry | 420 | -SPLIT- | 1,204.20 | 3,205.98 | |||||||||||||||||||||||||||
Total for Office Expenses |
3,205.98 | |||||||||||||||||||||||||||||||
Payroll |
||||||||||||||||||||||||||||||||
12/06/2010 | Journal Entry | 407 | -SPLIT- | 6,280.21 | 6,280.21 | |||||||||||||||||||||||||||
12/06/2010 | Journal Entry | 407 | -SPLIT- | 3,801.38 | 10,081.59 | |||||||||||||||||||||||||||
12/20/2010 | Journal Entry | 416 | -SPLIT- | 4,869.68 | 14,951.27 | |||||||||||||||||||||||||||
12/20/2010 | Journal Entry | 416 | -SPLIT- | 2,612.26 | 17,563.53 | |||||||||||||||||||||||||||
Total for Payroll |
17,563.53 | |||||||||||||||||||||||||||||||
PHJW Expenses |
||||||||||||||||||||||||||||||||
12/11/2010 | Journal Entry | 408 | -SPLIT- | 503.48 | 503.48 | |||||||||||||||||||||||||||
Total for PHJW Expenses |
503.48 | |||||||||||||||||||||||||||||||
PHJW Fees |
||||||||||||||||||||||||||||||||
12/11/2010 | Journal Entry | 408 | -SPLIT- | 108,445.60 | 108,445.60 | |||||||||||||||||||||||||||
Total for PHJW Fees |
108,445.60 | |||||||||||||||||||||||||||||||
Postage |
||||||||||||||||||||||||||||||||
12/03/2010 | Journal Entry | 405 | -SPLIT- | 41.60 | 41.60 | |||||||||||||||||||||||||||
12/18/2010 | Journal Entry | 411 | -SPLIT- | 132.99 | 174.59 | |||||||||||||||||||||||||||
12/19/2010 | Journal Entry | 207 | RR | -SPLIT- | 86.08 | 260.67 | ||||||||||||||||||||||||||
12/19/2010 | Journal Entry | 207 | R | -SPLIT- | -86.08 | 174.59 | ||||||||||||||||||||||||||
Total for Postage |
174.59 | |||||||||||||||||||||||||||||||
RLF Fees |
||||||||||||||||||||||||||||||||
12/19/2010 | Journal Entry | 413 | -SPLIT- | 6,600.00 | 6,600.00 | |||||||||||||||||||||||||||
Total for RLF Fees |
6,600.00 | |||||||||||||||||||||||||||||||
RLF Expenses |
||||||||||||||||||||||||||||||||
12/19/2010 | Journal Entry | 413 | -SPLIT- | 145.75 | 145.75 | |||||||||||||||||||||||||||
Total for RLF Expenses |
145.75 | |||||||||||||||||||||||||||||||
Supplies |
||||||||||||||||||||||||||||||||
12/19/2010 | Journal Entry | 207 | RR | -SPLIT- | 29.92 | 29.92 | ||||||||||||||||||||||||||
12/19/2010 | Journal Entry | 207 | R | -SPLIT- | -29.92 | 0.00 | ||||||||||||||||||||||||||
Total for Supplies |
0.00 | |||||||||||||||||||||||||||||||
Travel |
||||||||||||||||||||||||||||||||
12/03/2010 | Journal Entry | 405 | -SPLIT- | 3,907.40 | 3,907.40 | |||||||||||||||||||||||||||
12/18/2010 | Journal Entry | 411 | -SPLIT- | 113.50 | 4,020.90 | |||||||||||||||||||||||||||
12/19/2010 | Journal Entry | 207 | RR | -SPLIT- | 30.25 | 4,051.15 | ||||||||||||||||||||||||||
12/19/2010 | Journal Entry | 207 | R | -SPLIT- | -30.25 | 4,020.90 | ||||||||||||||||||||||||||
Total for Travel |
4,020.90 |
Journal Entry
|
Entry #: 403 |
Account | Debit | Credit | ||||||
Office Expenses |
$ | 1,215.00 | ||||||
B of A Checking |
$ | 1,215.00 | ||||||
Totals |
$ | 1,215.00 | $ | 1,215.00 |
Journal Entry
|
Entry #: 404 |
Account | Debit | Credit | ||||||
Bank Charges |
$ | 29.61 | ||||||
B of A Checking |
$ | 29.61 | ||||||
Totals |
$ | 29.61 | $ | 29.61 |
Journal Entry
|
Entry #: 405 |
Account | Debit | Credit | ||||||
Travel |
$ | 3,907.40 | ||||||
Postage |
$ | 41.60 | ||||||
B of A Checking |
$ | 3,949.00 | ||||||
Totals |
$ | 3,949.00 | $ | 3,949.00 |
Journal Entry
|
Entry #: 406 |
Account | Debit | Credit | ||||||
Contractor Talbott |
$ | 10,562.50 | ||||||
Contractor Talbott |
$ | 213.20 | ||||||
B of A Checking |
$ | 10,775.70 | ||||||
Totals |
$ | 10,775.70 | $ | 10,775.70 |
Journal Entry
|
Entry #: 407 |
Account | Debit | Credit | ||||||
Payroll |
$ | 6,280.21 | ||||||
Payroll |
$ | 3,801.38 | ||||||
Office Expenses |
$ | 49.94 | ||||||
B of A Checking |
$ | 10,131.53 | ||||||
Totals |
$ | 10,131.53 | $ | 10,131.53 |
Journal Entry
|
Entry #: 408 |
Account | Debit | Credit | ||||||
PHJW Fees |
$ | 108,445.60 | ||||||
PHJW Expenses |
$ | 503.48 | ||||||
B of A Checking |
$ | 108,949.08 | ||||||
Totals |
$ | 108,949.08 | $ | 108,949.08 |
Journal Entry
|
Entry #: 410 |
Account | Debit | Credit | ||||||
JH Cohn Fees |
$ | 39,976.80 | ||||||
JH Cohn Expenses |
$ | 14.20 | ||||||
B of A Checking |
$ | 39,991.00 | ||||||
Totals |
$ | 39,991.00 | $ | 39,991.00 |
Journal Entry
|
Entry #: 409 |
Account | Debit | Credit | ||||||
Blank Rome Fees |
$ | 63,845.60 | ||||||
Blank Rome Expenses |
$ | 845.56 | ||||||
B of A Checking |
$ | 64,691.16 | ||||||
Totals |
$ | 64,691.16 | $ | 64,691.16 |
Journal Entry
|
Entry #: 411 |
Account | Debit | Credit | ||||||
Postage |
$ | 132.99 | ||||||
Travel |
$ | 113.50 | ||||||
B of A Checking |
$ | 246.49 | ||||||
Totals |
$ | 246.49 | $ | 246.49 |
Journal Entry
|
Entry #: 412 |
Account | Debit | Credit | ||||||
Contractor Talbott |
$ | 6,375.00 | ||||||
Contractor Talbott |
$ | 152.43 | ||||||
B of A Checking |
$ | 6,527.43 | ||||||
Totals |
$ | 6,527.43 | $ | 6,527.43 |
Journal Entry
|
Entry #: 207RR |
Account | Debit | Credit | ||||||
Commissions & Fees |
$ | 8,062.50 | ||||||
Postage |
$ | 86.08 | ||||||
Supplies |
$ | 29.92 | ||||||
Travel |
$ | 30.25 | ||||||
B of A Checking |
$ | 8,208.75 | ||||||
Totals |
$ | 8,208.75 | $ | 8,208.75 |
Journal Entry
|
Entry #: 207R |
Account | Debit | Credit | ||||||
Commissions & Fees |
$ | 8,062.50 | ||||||
Postage |
$ | 86.08 | ||||||
Supplies |
$ | 29.92 | ||||||
Travel |
$ | 30.25 | ||||||
B of A Checking |
$ | 8,208.75 | ||||||
Totals |
$ | 8,208.75 | $ | 8,208.75 |
Journal Entry
|
Entry #: 413 |
Account | Debit | Credit | ||||||
RLF Fees |
$ | 6,600.00 | ||||||
RLF Expenses |
$ | 145.75 | ||||||
B of A Checking |
$ | 6,745.75 | ||||||
Totals |
$ | 6,745.75 | $ | 6,745.75 |
Journal Entry
|
Entry #: 414 |
Account | Debit | Credit | ||||||
Blank Rome Fees |
$ | 48,321.60 | ||||||
Blank Rome Expenses |
$ | 400.69 | ||||||
B of A Checking |
$ | 48,722.29 | ||||||
Totals |
$ | 48,722.29 | $ | 48,722.29 |
Journal Entry
|
Entry #: 415 |
Account | Debit | Credit | ||||||
JH Cohn Fees |
$ | 38,804.80 | ||||||
JH Cohn Expenses |
$ | 6.60 | ||||||
B of A Checking |
$ | 38,811.40 | ||||||
Totals |
$ | 38,811.40 | $ | 38,811.40 |
Journal Entry
|
Entry #: 416 |
Account | Debit | Credit | ||||||
Payroll |
$ | 4,869.68 | ||||||
Payroll |
$ | 2,612.26 | ||||||
Office Expenses |
$ | 49.94 | ||||||
B of A Checking |
$ | 7,531.88 | ||||||
Totals |
$ | 7,531.88 | $ | 7,531.88 |
Journal Entry
|
Entry #: 417 |
Account | Debit | Credit | ||||||
Office Expenses |
$ | 636.00 | ||||||
B of A Checking |
$ | 636.00 | ||||||
Totals |
$ | 636.00 | $ | 636.00 |
Journal Entry
|
Entry #: 418 |
Account | Debit | Credit | ||||||
Kurtzman Carson |
$ | 14,058.29 | ||||||
B of A Checking |
$ | 14,058.29 | ||||||
Totals |
$ | 14,058.29 | $ | 14,058.29 |
Journal Entry
|
Entry #: 419 |
Account | Debit | Credit | ||||||
Office Expenses |
$ | 50.90 | ||||||
B of A Checking |
$ | 50.90 | ||||||
Totals |
$ | 50.90 | $ | 50.90 |
Journal Entry
|
Entry #: 420 |
Account | Debit | Credit | ||||||
Office Expenses |
$ | 1,204.20 | ||||||
B of A Checking |
$ | 1,204.20 | ||||||
Totals |
$ | 1,204.20 | $ | 1,204.20 |
Profit & Loss
December 2010
Total | ||||
Income |
||||
Total Income |
||||
Expenses |
||||
Bank Charges |
29.61 | |||
Blank Rome Expenses |
1,246.25 | |||
Blank Rome Fees |
112,167.20 | |||
Commissions & Fees |
0.00 | |||
Contractor Talbott |
16,937.50 | |||
Contractor Talbott Expenses |
365.63 | |||
JH Cohn Expenses |
20.80 | |||
JH Cohn Fees |
78,781.60 | |||
Kurtzman Carson |
14,058.29 | |||
Office Expenses |
3,205.98 | |||
Payroll |
17,563.53 | |||
PHJW Expenses |
503.48 | |||
PHJW Fees |
108,445.60 | |||
Postage |
174.59 | |||
RLF Fees |
6,600.00 | |||
RLF Expenses |
145.75 | |||
Supplies |
0.00 | |||
Travel |
4,020.90 | |||
Total Expenses |
$ | 364,266.71 | ||
Net Operating Income |
$ | -364,266.71 | ||
Net Income |
$ | -364,266.71 | ||
Profit & Loss
December 5, 2008 December 31, 2010
Total | ||||
Income |
||||
Interest Income |
33,315.22 | |||
Refunds-Allowances |
17,200.00 | |||
Workers Comp Experience Refund |
10,563.00 | |||
Total Income |
$ | 61,078.22 | ||
Expenses |
||||
Accrued Expenses |
0.00 | |||
Bank Charges |
1,168.04 | |||
Blank Rome Expenses |
22,498.51 | |||
Blank Rome Fees |
706,419.20 | |||
Commissions & Fees |
0.00 | |||
Contractor Talbott |
531,305.75 | |||
Contractor Talbott Expenses |
4,927.68 | |||
Interest Expense |
0.99 | |||
JH Cohn Expenses |
5,472.15 | |||
JH Cohn Fees |
581,973.90 | |||
Kurtzman Carson |
199,922.20 | |||
Legal & Professional Fees |
257,506.29 | |||
Office Expenses |
51,922.23 | |||
Payroll |
569,750.74 | |||
PHJW Expenses |
23,482.90 | |||
PHJW Fees |
1,668,371.20 | |||
Postage |
2,053.20 | |||
Progressive Reimb |
-202,416.95 | |||
RLF Fees |
148,785.04 | |||
RLF Expenses |
3,532.20 | |||
Supplies |
383.11 | |||
Taxes & Licenses |
8,613.23 | |||
Travel |
16,529.95 | |||
US Trustee |
30,549.01 | |||
Total Expenses |
$ | 4,632,750.57 | ||
Net Operating Income |
$ | -4,571,672.35 | ||
Other Income |
||||
Other Income |
125,750.46 | |||
Total Other Income |
$ | 125,750.46 | ||
Other Expenses |
||||
Charge Off Invest in PFF B&T |
142,517,693.00 | |||
Miscellaneous |
2,000.20 | |||
Total Other Expenses |
$ | 142,519,693.20 | ||
Net Other Income |
$ | -142,393,942.74 | ||
Net Income |
$ | -146,965,615.09 | ||
Balance Sheet
As of December 31, 2010
Total | ||||
ASSETS |
||||
Current Assets |
||||
Bank Accounts |
||||
B of A Checking |
346,666.32 | |||
Checking |
0.00 | |||
Citigroup Margin |
700,000.00 | |||
M&I Bank Account |
1,000,000.00 | |||
Paine Webber Business Svcs. |
0.00 | |||
Trust Inv A/C |
0.00 | |||
Total Bank Accounts |
$ | 2,046,666.32 | ||
Other Current Assets |
||||
Prepaid Moffett |
44,060.00 | |||
Total Other Current Assets |
$ | 44,060.00 | ||
Total Current Assets |
$ | 2,090,726.32 | ||
Other Assets |
||||
Accrued Interest |
5,666.00 | |||
Accum Comp Gain/Loss 1 |
136,845.00 | |||
Accum Comp Gain/Loss 2 |
-3,531,160.00 | |||
Capital SERP PFF |
-377,518.00 | |||
Capital Stock Investment |
0.00 | |||
Common Stock Dist. Def. Comp |
1,389,015.00 | |||
Common Stock Dist. SERP |
641,438.00 | |||
Deferred Costs JR SUB |
91,654.00 | |||
Interest Receivable |
82,351.00 | |||
Investment in PFF Real Estate Svcs. |
55,000.00 | |||
Investment in Trust I |
928,000.00 | |||
Investment in Trust II |
774,000.00 | |||
Investment in Trust III |
928,000.00 | |||
Investment with Subsidiaries |
1,307,442.00 | |||
Kurtzman Carson Retainer |
15,000.00 | |||
Net Income/Loss |
0.00 | |||
Net Income/Loss DBS |
16,886,374.00 | |||
Net Income/Loss GIA |
730,807.00 | |||
Net Income/Loss PFF RESI |
-29,275.00 | |||
Net Income/Loss DBS correction |
-33,772,748.00 | |||
PFF B&T Cash Dividend |
0.00 | |||
PFF FAS 115 |
1,228,035.00 | |||
Prepaid Expenses |
33,000.00 | |||
Prepaid OTS Assessment |
6,357.00 | |||
Progressive Tail |
0.00 |
Total | ||||
RLF Retainer |
65,940.94 | |||
Stock Options Granted |
24,911,967.00 | |||
Travellers Tail |
0.00 | |||
US Treasury Bonds HTM |
0.00 | |||
US Treasury Bonds UNAM |
953.00 | |||
US Treasury Bonds Mkt Value |
13,329.00 | |||
Valuation Allowance |
-1,500,413.00 | |||
Total Other Assets |
$ | 11,020,059.94 | ||
TOTAL ASSETS |
$ | 13,110,786.26 | ||
LIABILITIES AND EQUITY |
||||
Liabilities |
||||
Current Liabilities |
||||
Other Current Liabilities |
||||
Accrued Expenses Payable |
0.00 | |||
Total Other Current Liabilities |
$ | 0.00 | ||
Total Current Liabilities |
$ | 0.00 | ||
Long Term Liabilities |
||||
Accrued Tax Fees |
6,311.00 | |||
Deferred FIT |
-128,004.00 | |||
Deferred SIT |
-1,378,007.00 | |||
FAS 115 FIT |
4,132.00 | |||
FAS 115 SIT |
1,466.00 | |||
Intercompany Payable |
15.00 | |||
Interest Payable JR SUB Debt |
2,743,922.00 | |||
Interest Payable M&I |
-106,985.00 | |||
Interest Payable Other Notes |
-304,034.00 | |||
Interest Payable Secured Borrowings |
80,821.00 | |||
Interest Payable Swap Fixed |
452,506.00 | |||
Interest Payable Swap Variable |
-364,583.00 | |||
JR SUB Debt I |
30,928,000.00 | |||
JR SUB Debt II |
25,774,000.00 | |||
JR SUB Debt III |
30,928,000.00 | |||
JR SUB Debt MTM |
779,740.00 | |||
Notes Payable DBS |
-19,280,093.00 | |||
Notes Payable M&I |
44,000,000.00 | |||
Other Accrued Liabilities |
2,806,000.00 | |||
Secured Borrowings |
486,849.00 | |||
Total Long Term Liabilities |
$ | 117,430,056.00 | ||
Total Liabilities |
$ | 117,430,056.00 |
Total | ||||
Equity |
||||
APIC Equity Incentive Plan |
5,565,899.00 | |||
APIC ESOP |
28,709,074.00 | |||
APIC Preferred Stock |
6,990,000.00 | |||
APIC Retained Earnings |
-53,645,740.00 | |||
APIC SERP |
-377,518.00 | |||
APIC Stock Options Granted |
24,901,591.00 | |||
APIC Treasury |
-113,220,689.00 | |||
APIC Valuation Def Tax |
10,376.00 | |||
Common Stock |
224,811.00 | |||
Common Stock Aquired |
-86,371.00 | |||
Common Stock Dist Def Comp |
1,389,015.00 | |||
Common Stock Dist SERP |
641,438.00 | |||
Dividends |
81,713,632.00 | |||
ISO Stock Options FAS 123R |
326,562.00 | |||
NQ Stock Options FAS 123R |
700,675.00 | |||
Opening Balance Equity |
-163,427,263.00 | |||
Other Comprehensive Earnings |
-2,152,951.00 | |||
Paid-In Capital or Surplus |
224,451,453.00 | |||
Preferred Stock |
10,000.00 | |||
Retained Earnings |
-146,678,997.03 | |||
Net Income |
-364,266.71 | |||
Total Equity |
$ | -104,319,269.74 | ||
TOTAL LIABILITIES AND EQUITY |
$ | 13,110,786.26 | ||
In re
|
PFF Bancorp, Inc. | Case No. 08-13127 | ||||
Reporting Period: 12/1/10 12/31/10 |
Amount | Ending | |||||||||||||||||||||||
Beginning | Withheld or | Amount | Check No. | Tax | ||||||||||||||||||||
Federal | Tax Liability | Accrued | Paid | Date Paid | T | Liability | ||||||||||||||||||
Withholding |
NONE | NONE | ||||||||||||||||||||||
FICA-Employee |
NONE | NONE | ||||||||||||||||||||||
FICA-Employer |
NONE | NONE | ||||||||||||||||||||||
Unemployment |
NONE | NONE | ||||||||||||||||||||||
Income |
NONE | NONE | ||||||||||||||||||||||
Other: |
NONE | NONE | ||||||||||||||||||||||
Total Federal Taxes |
NONE | NONE | ||||||||||||||||||||||
State and Local |
||||||||||||||||||||||||
Withholding |
NONE | NONE | ||||||||||||||||||||||
Sales |
NONE | NONE | ||||||||||||||||||||||
Excise |
NONE | NONE | ||||||||||||||||||||||
Unemployment |
NONE | NONE | ||||||||||||||||||||||
Real Property |
NONE | NONE | ||||||||||||||||||||||
Personal Property |
NONE | NONE | ||||||||||||||||||||||
Other: |
NONE | NONE | ||||||||||||||||||||||
Total State and Local |
NONE | NONE | ||||||||||||||||||||||
Total Taxes |
NONE | NONE |
Current | 0-30 | 31-60 | 61-90 | Over 90 | Total | |||||||||||||||||||
Accounts Payable |
NONE | |||||||||||||||||||||||
Wages Payable |
NONE | |||||||||||||||||||||||
Taxes Payable |
NONE | |||||||||||||||||||||||
Rent/Leases-Building |
NONE | |||||||||||||||||||||||
Rent/Leases-Equipment |
NONE | |||||||||||||||||||||||
Secured Debt/Adequate Protection Payments |
NONE | |||||||||||||||||||||||
Professional Fees |
NONE | |||||||||||||||||||||||
Amounts Due to Insiders* |
NONE | |||||||||||||||||||||||
Other: |
NONE | |||||||||||||||||||||||
Other: |
NONE | |||||||||||||||||||||||
Total Postpetition Debts |
NONE |
* | Insider is defined in 11 U.S.C. Section 101(31). |
In re | PFF Bancorp, Inc. Debtor |
Accounts Receivable Reconciliation |
||||
Total Accounts Receivable at the beginning of the reporting period |
NONE | |||
+ Amounts billed during the period |
NONE | |||
- Amounts collected during the period |
NONE | |||
Total Accounts Receivable at the end of the reporting period |
NONE | |||
Accounts Receivable Aging |
||||
0 - 30 days old |
NONE | |||
31 - 60 days old |
NONE | |||
61 - 90 days old |
NONE | |||
91+ days old |
NONE | |||
Total Accounts Receivable |
NONE | |||
Amount considered uncollectible (Bad Debt) |
NONE | |||
Accounts Receivable (Net) |
NONE |
Must be completed each month | Yes | No | ||
1. Have any assets been sold or transferred outside the
normal course of business this reporting period? If yes,
provide an explanation below. |
X | |||
2. Have any funds been disbursed from any account other than
a debtor in possession account this reporting period? If
yes, provide an explanation below. |
X | |||
3. Have all postpetition tax returns been timely filed? If
no, provide an explanation below. |
X | |||
4. Are workers compensation, general liability and other
necessary insurance coverages in effect? If no, provide an
explanation below. |
X | |||
5. Has any bank account been opened during the reporting
period? If yes, provide documentation identifying the opened
account(s). If an investment account has been opened provide
the required documentation pursuant to the Delaware Local
Rule 4001-3. |
X |
IN THE DISTRICT OF DELAWARE
In re
|
Glencrest Investment Advisors, Inc. | Case No. 08-13128 | ||||
Reporting Period: 12/1/10 12/31/10 |
Affidavit / | ||||||||||||
Document | Explanation | Supplement | ||||||||||
REQUIRED DOCUMENTS | Form No. | Attached | Attached | Attached | ||||||||
Schedule of Cash Receipts and Disbursements |
MOR-1 | YES | ||||||||||
Bank Reconciliation (or copies of
debtors bank reconciliations) |
MOR-1a | YES | ||||||||||
Schedule of Professional Fees Paid |
MOR-1b | YES | ||||||||||
Copies of bank statements |
YES | |||||||||||
Cash disbursements journals |
YES | |||||||||||
Statement of Operations |
MOR-2 | YES | ||||||||||
Balance Sheet |
MOR-3 | YES | ||||||||||
Status of Post-petition Taxes |
MOR-4 | YES | ||||||||||
Copies of IRS Form 6123 or payment receipt |
N/A | |||||||||||
Copies of tax returns filed during
reporting period |
N/A | |||||||||||
Summary of Unpaid Post-petition Debts |
MOR-4 | YES | ||||||||||
Listing of aged accounts payable |
MOR-4 | YES | ||||||||||
Accounts Receivable Reconciliation and Aging |
MOR-5 | YES | ||||||||||
Debtor Questionnaire |
MOR-5 | YES |
/s/ Kevin McCarthy
|
January 17, 2010 | |||||
Kevin McCarthy
|
CEO | |||||
* | Authorized individual must be an officer, director or shareholder if debtor is a corporation; a partner if debtor is a partnership; a manager or member if debtor is a limited liability company. |
In re
|
Glencrest Investment Advisors, Inc. | Case No. 08-13128 | ||||
Reporting Period: 12/1/10 12/31/10 |
CUMULATIVE FILING | ||||||||||||||||||||||||||||||||
BANK ACCOUNTS | CURRENT MONTH | TO DATE | ||||||||||||||||||||||||||||||
OPER. | PAYROLL | TAX | OTHER | ACTUAL | PROJECTED | ACTUAL | PROJECTED | |||||||||||||||||||||||||
CASH BEGINNING OF MONTH |
$ | 94,934.98 | $ | 94,934.98 | $ | 31,278.00 | ||||||||||||||||||||||||||
CASH SALES |
$ | 3,516.02 | ||||||||||||||||||||||||||||||
ACCOUNTS RECEIVABLE |
||||||||||||||||||||||||||||||||
LOANS AND ADVANCES |
||||||||||||||||||||||||||||||||
SALE OF ASSETS |
$ | 30,277.00 | ||||||||||||||||||||||||||||||
OTHER
(ATTACH LIST)1 |
$ | 580.20 | 1 | $ | 580.20 | $ | 58,974.35 | |||||||||||||||||||||||||
TRANSFERS (FROM DIP ACCTS) |
$ | 196,027.42 | ||||||||||||||||||||||||||||||
TOTAL RECEIPTS |
$ | 580.20 | $ | 580.20 | $ | 288,794.79 | ||||||||||||||||||||||||||
NET PAYROLL |
$ | 27,609.67 | ||||||||||||||||||||||||||||||
PAYROLL TAXES |
||||||||||||||||||||||||||||||||
SALES, USE & OTHER TAXES |
||||||||||||||||||||||||||||||||
INVENTORY PURCHASES |
||||||||||||||||||||||||||||||||
SECURED RENTAL/LEASES |
$ | 124,519.58 | ||||||||||||||||||||||||||||||
INSURANCE |
||||||||||||||||||||||||||||||||
ADMINISTRATIVE |
$ | 555.74 | $ | 555.74 | $ | 64,314.10 | ||||||||||||||||||||||||||
SELLING |
||||||||||||||||||||||||||||||||
OTHER (ATTACH LIST) |
||||||||||||||||||||||||||||||||
OWNER DRAW* |
||||||||||||||||||||||||||||||||
TRANSFERS (TO DIP ACCTS) |
$ | 4,445.00 | ||||||||||||||||||||||||||||||
PROFESSIONAL FEES |
||||||||||||||||||||||||||||||||
U.S. TRUSTEE QUARTERLY FEES |
$ | 4,225.00 | ||||||||||||||||||||||||||||||
COURT COSTS |
||||||||||||||||||||||||||||||||
TOTAL DISBURSEMENTS |
$ | 555.74 | $ | 555.74 | $ | 225,113.35 | ||||||||||||||||||||||||||
NET CASH FLOW |
||||||||||||||||||||||||||||||||
(RECEIPTS LESS DISBURSEMENTS) |
$ | 24.46 | $ | 24.46 | $ | 63,681.44 | ||||||||||||||||||||||||||
CASH END OF MONTH |
$ | 94,959.44 | $ | 94,959.44 | $ | 94,959.44 |
* | COMPENSATION TO SOLE PROPRIETORS FOR SERVICES RENDERED TO BANKRUPTCY ESTATE |
1 | California Financial Partners November 2010 |
$ | 580.20 | |||
DISBURSEMENTS FOR CALCULATING U.S. TRUSTEE QUARTERLY FEES (FROM CURRENT MONTH ACTUAL COLUMN) | ||||
TOTAL DISBURSEMENTS |
$ | 555.74 | ||
LESS: TRANSFERS TO DEBTOR IN POSSESSION ACCOUNTS |
$ | |||
PLUS: ESTATE DISBURSEMENTS MADE BY OUTSIDE SOURCES (i.e. from escrow accounts) |
$ | |||
TOTAL DISBURSEMENTS FOR CALCULATING U.S. TRUSTEE QUARTERLY FEES |
$ | 555.74 |
Balance per Bank |
$ | 95,485.70 | ||||||
Deposits in Transit |
||||||||
Date |
Amount | |||||||
Total |
||||||||
Outstanding Checks |
||||||||
Check # |
Amount | |||||||
1131 |
$ | 550.00 | ||||||
Total |
$ | (550.00 | ) | |||||
Other (List) |
||||||||
Service charge on
bank not on books |
$ | 23.74 | ||||||
Balance per Books |
$ | 94,959.44 |
In re Glencrest Investment Advisors, Inc.
|
Case No. 08-13128 | |
Reporting Period: 12/1/10 12/31/10 |
Period | Amount | Check | Amount Paid | Year-To-Date | ||||||||||||||||||||||||||||||||
Payee | Covered | Covered | Payor | Number | Date | Fees | Expenses | Fees | Expenses | |||||||||||||||||||||||||||
NONE |
Bank of America LOGO
|
Account Number 9162 | |
01 01 149 01 M0000 E# 1 | ||
CUSTOMER CONNECTION
|
Last Statement: 11/30/2010 | |
BANK OF AMERICA, N.A.
|
This Statement: 12/31/10 | |
DALLAS, TEXAS 75283-2406 |
||
Customer Service 1-800-342-7722 | ||
GLENCREST INVESTMENT ADVISORS, INC. |
||
DEBTOR IN POSSESSION #08-13128 |
||
OPERATING ACCOUNT
|
Page 1 of 2 | |
2058 N. MILLS AVE #139 |
||
CLAREMONT CA 91711
|
Bankruptcy Case Number: 0813128 |
Statement Period |
12/01/2010 12/31/2010 | Statement Beginning Balance | $ | 95,479.24 | ||||||
Number of Deposits/Credits |
1 | Amount of Deposits/Credits | $ | 580.20 | ||||||
Number of Checks |
1 | Amount of Checks | $ | 550.00 | ||||||
Number of Other Debits |
8 | Amount of Other Debits | $ | 23.74 | ||||||
Statement Ending Balance | $ | 95,485.70 | ||||||||
Number of Enclosures |
1 | |||||||||
Service Charge | $ | 23.74 |
Date | Customer | Bank | ||||||||||||||
Posted | Reference | Amount | Description | Reference | ||||||||||||
12/09 |
$ | 580.20 | CA BANKING CENTER DEPOSIT | 235306360608813 |
Check | Date | Bank | Check | Date | Bank | |||||||||||||||||||||||
Number | Amount | Posted | Reference | Number | Amount | Posted | Reference | |||||||||||||||||||||
1130 |
$ | 550.00 | 12/01 | 6792227205 |
Date | Customer | Bank | ||||||||||
Posted | Reference | Amount | Description | Reference | ||||||||
12/03 |
1 | $ | 2.00 | PHOTOCOPY/DOCUMENT IMAGE | 09939900035 | |||||||
12/03 |
1 | $ | 2.00 | PHOTOCOPY/DOCUMENT IMAGE | 09939900036 | |||||||
12/03 |
1 | $ | 2.00 | PHOTOCOPY/DOCUMENT IMAGE | 09939900037 | |||||||
12/03 |
1 | $ | 2.00 | PHOTOCOPY/DOCUMENT IMAGE | 09939900038 | |||||||
12/03 |
1 | $ | 5.00 | STATEMENT ACTIVITY PRINT | 09939900039 | |||||||
12/03 |
1 | $ | 5.00 | STATEMENT ACTIVITY PRINT | 09939900040 | |||||||
12/03 |
1 | $ | 5.00 | STATEMENT ACTIVITY PRINT | 09939900041 | |||||||
12/31 |
$ | 0.74 | FDIC ASSESSMENT |
Date | Ledger Balance | Collected Balance | Date | Ledger Balance | Collected Balance | |||||||||||||||
11/30 |
$ | 95,479.24 | $ | 95,479.24 | 12/14 | $ | 95,486.44 | $ | 95,451.63 | |||||||||||
12/01 |
$ | 94,929.24 | $ | 94,929.24 | 12/15 | $ | 95,486.44 | $ | 95,486.44 | |||||||||||
12/03 |
$ | 94,906.24 | $ | 94,906.24 | 12/31 | $ | 95,485.70 | $ | 95,485.70 | |||||||||||
12/09 |
$ | 95,486.44 | $ | 94,906.24 |
Account Number 9162 | ||
CUSTOMER CONNECTION
|
01 01 149 01 M0000 E# 1 | |
BANK OF AMERICA, N.A.
|
Last Statement: 11/30/2010 | |
DALLAS, TEXAS 75283-2406
|
This Statement: 12/31/2010 | |
Customer Service 1-800-342-7722 | ||
GLENCREST INVESTMENT ADVISORS, INC. |
||
Page 2 of 2 | ||
Bankruptcy Case Number: 0813128 |
* | Tell us your name and account number | |
* | Describe the error or the transfer you are unsure about, and explain as clearly as you can why you believe there is an error or why you need more information | |
* | Tell us the dollar amount of the suspected error. |
Transaction Detail by Account
December 2010
Date | Type | Num | Name | Memo/Description | Split | Amount | Balance | |||||||||||||||||||||||||
B of A Checking |
||||||||||||||||||||||||||||||||
12/03/2010 | Journal Entry | 246 | -SPLIT- | -5.74 | -5.74 | |||||||||||||||||||||||||||
12/08/2010 | Journal Entry | 247 | -SPLIT- | 508.20 | 502.46 | |||||||||||||||||||||||||||
12/08/2010 | Journal Entry | 248 | -SPLIT- | -508.20 | -5.74 | |||||||||||||||||||||||||||
12/08/2010 | Journal Entry | 248 | -SPLIT- | 580.20 | 574.46 | |||||||||||||||||||||||||||
12/21/2010 | Journal Entry | 249 | -SPLIT- | -550.00 | 24.46 | |||||||||||||||||||||||||||
Total for B of A Checking |
24.46 | |||||||||||||||||||||||||||||||
CA Financial Ptnr Income |
||||||||||||||||||||||||||||||||
12/08/2010 | Journal Entry | 248 | -SPLIT- | 580.20 | 580.20 | |||||||||||||||||||||||||||
12/08/2010 | Journal Entry | 247 | -SPLIT- | 508.20 | 1,088.40 | |||||||||||||||||||||||||||
12/08/2010 | Journal Entry | 248 | -SPLIT- | -508.20 | 580.20 | |||||||||||||||||||||||||||
Total for CA Financial Ptnr Income |
580.20 | |||||||||||||||||||||||||||||||
Bank Charges |
||||||||||||||||||||||||||||||||
12/03/2010 | Journal Entry | 246 | -SPLIT- | 5.74 | 5.74 | |||||||||||||||||||||||||||
Total for Bank Charges |
5.74 | |||||||||||||||||||||||||||||||
Reliable Self Storage |
||||||||||||||||||||||||||||||||
12/21/2010 | Journal Entry | 249 | -SPLIT- | 550.00 | 550.00 | |||||||||||||||||||||||||||
Total for Reliable Self Storage |
550.00 |
Journal Entry | Entry #: 246 |
Account | Debit | Credit | ||||||
Bank Charges |
$ | 5.74 | ||||||
B of A Checking |
$ | 5.74 | ||||||
Totals |
$ | 5.74 | $ | 5.74 |
Journal Entry | Entry #: 247 |
Account | Debit | Credit | ||||||
B of A Checking |
$ | 508.20 | ||||||
CA Financial Ptnr In |
$ | 508.20 | ||||||
Totals |
$ | 508.20 | $ | 508.20 |
Journal Entry | Entry #: 248 |
Account | Debit | Credit | ||||||
CA Financial Ptnr In |
$ | 508.20 | ||||||
CA Financial Ptnr In |
$ | 580.20 | ||||||
B of A Checking |
$ | 508.20 | ||||||
B of A Checking |
$ | 580.20 | ||||||
Totals |
$ | 1,088.40 | $ | 1,088.40 |
Journal Entry | Entry #: 249 |
Account | Debit | Credit | ||||||
Reliable Self Storage |
$ | 550.00 | ||||||
B of A Checking |
$ | 550.00 | ||||||
Totals |
$ | 550.00 | $ | 550.00 |
Profit & Loss
December 2010
Total | ||||
Income |
||||
CA Financial Ptnr Income |
580.20 | |||
Total Income |
$ | 580.20 | ||
Expenses |
||||
Bank Charges |
5.74 | |||
Reliable Self Storage |
550.00 | |||
Total Expenses |
$ | 555.74 | ||
Net Operating Income |
$ | 24.46 | ||
Net Income |
$ | 24.46 | ||
Profit & Loss
December 5, 2008 December 31, 2010
Total | ||||
Income |
||||
Ameritrade Close Out |
22,111.54 | |||
CA Financial Ptnr Income |
11,202.92 | |||
Fees Billed |
3,124.12 | |||
Misc Asset Sales Claremont |
30,277.00 | |||
Rental Income Palm Desert |
27,573.93 | |||
Sublease PFF |
6,279.10 | |||
Trailer Income |
3,263.56 | |||
Total Income |
$ | 103,832.17 | ||
Expenses |
||||
Bank Charges |
437.64 | |||
Computek I.T. |
1,275.00 | |||
I 365 Data Storage |
20,751.64 | |||
Janitorial Claremont |
1,720.00 | |||
Janitorial Palm Desert |
560.00 | |||
Legal & Professional Fees |
-7,097.45 | |||
Office Expenses |
3,815.35 | |||
Other General and Admin Expenses |
4,141.78 | |||
Payroll Expenses |
27,603.90 | |||
Reliable Self Storage |
10,437.74 | |||
Rent Claremont |
93,547.58 | |||
Rent Palm Desert |
32,194.67 | |||
Supplies |
-233.34 | |||
Taxes & Licenses |
2,480.41 | |||
US Trustee |
4,225.00 | |||
Utilities |
2,500.98 | |||
Utilities Gas Co |
939.56 | |||
Utilities Phone and Data |
13,180.03 | |||
Utilities SCE |
7,260.65 | |||
Utilities Siemens |
848.52 | |||
Utilities Water |
15.14 | |||
Total Expenses |
$ | 220,604.80 | ||
Net Operating Income |
$ | -116,772.63 | ||
Other Income |
||||
Other Income |
12,419.88 | |||
Total Other Income |
$ | 12,419.88 | ||
Other Expenses |
||||
Miscellaneous |
54.11 | |||
Total Other Expenses |
$ | 54.11 | ||
Net Other Income |
$ | 12,365.77 | ||
Net Income |
$ | -104,406.86 | ||
Balance Sheet
As of December 31, 2010
Total | ||||
ASSETS |
||||
Current Assets |
||||
Bank Accounts |
||||
B of A Checking |
94,959.44 | |||
PFF Checking |
0.00 | |||
Prepaid Rent Claremont |
0.00 | |||
Total Bank Accounts |
$ | 94,959.44 | ||
Total Current Assets |
$ | 94,959.44 | ||
Other Assets |
||||
Advances to Trust |
80,000.00 | |||
Lease Deposit |
0.00 | |||
Net Income/Loss GIS |
58,822.00 | |||
Prepaid Other |
17,680.08 | |||
Prepaid A/P |
23,437.00 | |||
Prepaid Rent & CAM Claremont |
0.00 | |||
Prepaid Rent Palm Desert |
0.00 | |||
Prin Rec FHLMC SEC Fixed |
2,916.92 | |||
Property & Equipment |
492,486.00 | |||
Utility Deposit |
0.00 | |||
Valuation Allowance |
-43,570.00 | |||
Total Other Assets |
$ | 631,772.00 | ||
TOTAL ASSETS |
$ | 726,731.44 | ||
LIABILITIES AND EQUITY |
||||
Liabilities |
||||
Long Term Liabilities |
||||
125 Deductions |
5,150.00 | |||
401K |
469.00 | |||
Accrued Payroll |
8,000.00 | |||
Accrued Vacation |
34,313.00 | |||
Deferred Federal Inc Tax |
93,597.00 | |||
Deferred State Franchise Tax |
-137,167.00 | |||
Employer FICA Tax Payable |
27.00 | |||
Fed Inc Tax W/H |
178.00 | |||
Federal Employee FICA |
27.00 | |||
Intercompany Payable |
14,433.00 | |||
MISC Unapplied Funds |
-224.00 | |||
Other Accrued Liability |
40,000.00 | |||
State Tax W/H |
34.00 | |||
Sublease Deposit |
1.00 | |||
Total Long Term Liabilities |
$ | 58,838.00 | ||
Total Liabilities |
$ | 58,838.00 |
Total | ||||
Equity |
||||
APIC |
6,870,597.00 | |||
APIC Retained Earnings |
-6,206,986.00 | |||
Common Stock |
3.00 | |||
Opening Balance Equity |
-1.00 | |||
Retained Earnings |
4,255.98 | |||
Net Income |
24.46 | |||
Total Equity |
$ | 667,893.44 | ||
TOTAL LIABILITIES AND EQUITY |
$ | 726,731.44 | ||
In re Glencrest Investment Advisors, Inc.
|
Case No. 08-13128 | |
Reporting Period: 12/1/10 12/31/10 |
Amount | Ending | |||||||||||||||||||
Beginning | Withheld or | Amount | Check No. | Tax | ||||||||||||||||
Federal | Tax Liability | Accrued | Paid | Date Paid | _____T | Liability | ||||||||||||||
Withholding |
NONE | NONE | ||||||||||||||||||
FICA-Employee |
NONE | NONE | ||||||||||||||||||
FICA-Employer |
NONE | NONE | ||||||||||||||||||
Unemployment |
NONE | NONE | ||||||||||||||||||
Income |
NONE | NONE | ||||||||||||||||||
Other: |
NONE | NONE | ||||||||||||||||||
Total Federal Taxes |
NONE | NONE | ||||||||||||||||||
State and Local |
||||||||||||||||||||
Withholding |
NONE | NONE | ||||||||||||||||||
Sales |
NONE | NONE | ||||||||||||||||||
Excise |
NONE | NONE | ||||||||||||||||||
Unemployment |
NONE | NONE | ||||||||||||||||||
Real Property |
NONE | NONE | ||||||||||||||||||
Personal Property |
NONE | NONE | ||||||||||||||||||
Other: |
NONE | NONE | ||||||||||||||||||
Total State and Local |
NONE | NONE | ||||||||||||||||||
Total Taxes |
NONE | NONE |
Current | 0-30 | 31-60 | 61-90 | Over 90 | Total | |||||||||||||||||
Accounts Payable |
NONE | |||||||||||||||||||||
Wages Payable |
NONE | |||||||||||||||||||||
Taxes Payable |
NONE | |||||||||||||||||||||
Rent/Leases-Building |
NONE | |||||||||||||||||||||
Rent/Leases-Equipment |
NONE | |||||||||||||||||||||
Secured Debt/Adequate Protection Payments |
NONE | |||||||||||||||||||||
Professional Fees |
NONE | |||||||||||||||||||||
Amounts Due to Insiders* |
NONE | |||||||||||||||||||||
Other: _____________ |
NONE | |||||||||||||||||||||
Other: _____________ |
NONE | |||||||||||||||||||||
Total Postpetition Debts |
NONE |
* | Insider is defined in 11 U.S.C. Section 101(31). |
Debtor
Accounts Receivable Reconciliation |
||||
Total Accounts Receivable at the beginning of the reporting period |
NONE | |||
+ Amounts billed during the period |
NONE | |||
- Amounts collected during the period |
NONE | |||
Total Accounts Receivable at the end of the reporting period |
NONE | |||
Accounts Receivable Aging |
||||
0 - 30 days old |
NONE | |||
31 - 60 days old |
NONE | |||
61 - 90 days old |
NONE | |||
91+ days old |
NONE | |||
Total Accounts Receivable |
NONE | |||
Amount considered uncollectible (Bad Debt) |
NONE | |||
Accounts Receivable (Net) |
NONE |
Must be completed each month | Yes | No | ||
1. Have any assets been sold or transferred outside the
normal course of business this reporting period? If yes,
provide an explanation below. |
X | |||
2. Have any funds been disbursed from any account other than
a debtor in possession account this reporting period? If
yes, provide an explanation below. |
X | |||
3. Have all postpetition tax returns been timely filed? If
no, provide an explanation below. |
X | |||
4. Are workers compensation, general liability and other
necessary insurance coverages in effect? If no, provide an
explanation below. |
X | |||
5. Has any bank account been opened during the reporting
period? If yes, provide documentation identifying the opened
account(s). If an investment account has been opened provide
the required documentation pursuant to the Delaware Local
Rule 4001-3. |
X |
IN THE DISTRICT OF DELAWARE
In re Glencrest Insurance Services, Inc.
|
Case No. 08-13131 | |
Reporting Period: 12/1/10 12/31/10 |
Affidavit / | ||||||||||||
Document | Explanation | Supplement | ||||||||||
REQUIRED DOCUMENTS | Form No. | Attached | Attached | Attached | ||||||||
Schedule of Cash Receipts and Disbursements |
MOR-1 | YES | ||||||||||
Bank Reconciliation (or copies of
debtors bank reconciliations) |
MOR-1a | YES | ||||||||||
Schedule of Professional Fees Paid |
MOR-1b | YES | ||||||||||
Copies of bank statements |
YES | |||||||||||
Cash disbursements journals |
YES | |||||||||||
Statement of Operations |
MOR-2 | YES | ||||||||||
Balance Sheet |
MOR-3 | YES | ||||||||||
Status of Post-petition Taxes |
MOR-4 | YES | ||||||||||
Copies of IRS Form 6123 or payment receipt |
N/A | |||||||||||
Copies of tax returns filed during
reporting period |
N/A | |||||||||||
Summary of Unpaid Post-petition Debts |
MOR-4 | YES | ||||||||||
Listing of aged accounts payable |
MOR-4 | YES | ||||||||||
Accounts Receivable Reconciliation and Aging |
MOR-5 | YES | ||||||||||
Debtor Questionnaire |
MOR-5 | YES |
/s/ Kevin McCarthy
|
January 17, 2010
|
|||||
Kevin McCarthy
|
CEO
|
* | Authorized individual must be an officer, director or shareholder if debtor is a corporation; a partner if debtor is a partnership; a manager or member if debtor is a limited liability company. |
In re Glencrest Insurance Services, Inc.
|
Case No. 08-13131 | |
Reporting Period: 12/1/10 12/31/10 |
CUMULATIVE FILING TO | ||||||||||||||||||||||||||||||||
BANK ACCOUNTS | CURRENT MONTH | DATE | ||||||||||||||||||||||||||||||
OPER. | PAYROLL | TAX | OTHER | ACTUAL | PROJECTED | ACTUAL | PROJECTED | |||||||||||||||||||||||||
CASH BEGINNING OF MONTH |
$ | 91,006.38 | $ | 91,006.38 | $ | 44,046.24 | ||||||||||||||||||||||||||
RECEIPTS |
||||||||||||||||||||||||||||||||
CASH SALES |
$ | 339.82 | $ | 339.82 | $ | 49,825.99 | ||||||||||||||||||||||||||
ACCOUNTS RECEIVABLE |
||||||||||||||||||||||||||||||||
LOANS AND ADVANCES |
||||||||||||||||||||||||||||||||
SALE OF ASSETS |
$ | 307.22 | ||||||||||||||||||||||||||||||
OTHER (ATTACH LIST) |
||||||||||||||||||||||||||||||||
TRANSFERS (FROM DIP ACCTS) |
||||||||||||||||||||||||||||||||
TOTAL RECEIPTS |
$ | 339.82 | $ | 339.82 | $ | 50,133.21 | ||||||||||||||||||||||||||
DISBURSEMENTS |
||||||||||||||||||||||||||||||||
NET PAYROLL |
||||||||||||||||||||||||||||||||
PAYROLL TAXES |
||||||||||||||||||||||||||||||||
SALES, USE & OTHER TAXES |
||||||||||||||||||||||||||||||||
INVENTORY PURCHASES |
||||||||||||||||||||||||||||||||
SECURED RENTAL/LEASES |
||||||||||||||||||||||||||||||||
INSURANCE |
||||||||||||||||||||||||||||||||
ADMINISTRATIVE |
$ | 16.70 | $ | 16.70 | $ | 249.95 | ||||||||||||||||||||||||||
SELLING |
||||||||||||||||||||||||||||||||
OTHER (ATTACH LIST) |
||||||||||||||||||||||||||||||||
OWNER DRAW* |
||||||||||||||||||||||||||||||||
TRANSFERS (TO DIP ACCTS) |
||||||||||||||||||||||||||||||||
PROFESSIONAL FEES |
||||||||||||||||||||||||||||||||
U.S. TRUSTEE QUARTERLY FEES |
$ | 2,600.00 | ||||||||||||||||||||||||||||||
COURT COSTS |
||||||||||||||||||||||||||||||||
TOTAL DISBURSEMENTS |
$ | 16.70 | $ | 16.70 | $ | 2,849.95 | ||||||||||||||||||||||||||
NET CASH FLOW |
||||||||||||||||||||||||||||||||
(RECEIPTS LESS DISBURSEMENTS) |
$ | 323.12 | $ | 323.12 | $ | 47,283.26 | ||||||||||||||||||||||||||
CASH END OF MONTH |
$ | 91,329.50 | $ | 91,329.50 | $ | 91,329.50 |
* | COMPENSATION TO SOLE PROPRIETORS FOR SERVICES RENDERED TO BANKRUPTCY ESTATE |
DISBURSEMENTS FOR CALCULATING U.S. TRUSTEE QUARTERLY FEES (FROM CURRENT MONTH ACTUAL COLUMN) | ||||
TOTAL DISBURSEMENTS |
$ | 16.70 | ||
LESS: TRANSFERS TO DEBTOR IN POSSESSION ACCOUNTS |
$ | |||
PLUS: ESTATE DISBURSEMENTS MADE BY OUTSIDE SOURCES (i.e. from escrow accounts) |
$ | |||
TOTAL DISBURSEMENTS FOR CALCULATING U.S. TRUSTEE QUARTERLY FEES |
$ | 16.70 |
Balance per Bank |
$ | 91,312.80 | ||||||
Deposits in Transit |
||||||||
Date |
Amount | |||||||
Total |
||||||||
Outstanding Checks |
||||||||
Check # |
Amount | |||||||
Total |
||||||||
Other (List) |
||||||||
Service charge on bank not on books |
$ | 16.70 | ||||||
Balance per Books |
$ | 91,329.50 |
In re Glencrest Insurance Services, Inc.
|
Case No. 08-13131 | |
Reporting Period: 12/1/10 12/31/10 |
Period | Amount | Check | Amount Paid | Year-To-Date | ||||||||||||||||||||||||||||||
Payee | Covered | Covered | Payor | Number | Date | Fees | Expenses | Fees | Expenses | |||||||||||||||||||||||||
NONE | ||||||||||||||||||||||||||||||||||
Bank of America LOGO
|
Account Number 8202 | |
01 01 149 01 M0000 E# 0 | ||
CUSTOMER CONNECTION
|
Last Statement: 11/30/2010 | |
BANK OF AMERICA, N.A.
|
This Statement: 12/31/2010 | |
DALLAS, TEXAS 75283-2406 |
||
Customer Service 1-800-342-7722 | ||
GLENCREST INSURANCE SERVICES, INC.
|
||
DEBTOR IN POSSESSION #08-13131 |
||
2058 N. MILLS AVE #139
|
Page 1 of 2 | |
CLAREMONT CA 91711 |
||
Bankruptcy Case Number: 0813131 |
Statement Period |
12/01/2010 12/31/2010 | Statement Beginning Balance | $ | 90,989.68 | ||||||
Number of Deposits/Credits |
2 | Amount of Deposits/Credits | $ | 339.82 | ||||||
Number of Checks |
0 | Amount of Checks | $ | 0.00 | ||||||
Number of Other Debits |
6 | Amount of Other Debits | $ | 16.70 | ||||||
Statement Ending Balance | $ | 91,312.80 | ||||||||
Number of Enclosures |
0 | |||||||||
Service Charge | $ | 16.70 |
Date | Customer | |||||||||||||
Posted | Reference | Amount | Description | Bank Reference | ||||||||||
12/20 |
$ | 224.77 | CA BANKING CENTER DEPOSIT | 235306360972201 | ||||||||||
12/27 |
$ | 115.05 | CA BANKING CENTER DEPOSIT | 235306360543612 |
Date | Customer | |||||||||||||
Posted | Reference | Amount | Description | Bank Reference | ||||||||||
12/03 |
1 | $ | 2.00 | PHOTOCOPY/DOCUMENT IMAGE | 09939900023 | |||||||||
12/03 |
1 | $ | 2.00 | PHOTOCOPY/DOCUMENT IMAGE | 09939900024 | |||||||||
12/03 |
1 | $ | 2.00 | PHOTOCOPY/DOCUMENT IMAGE | 09939900025 | |||||||||
12/03 |
1 | $ | 5.00 | STATEMENT ACTIVITY PRINT | 09939900026 | |||||||||
12/03 |
1 | $ | 5.00 | STATEMENT ACTIVITY PRINT | 09939900027 | |||||||||
12/31 |
$ | 0.70 | FDIC ASSESSMENT |
Date | Ledger Balance | Collected Balance | Date | Ledger Balance | Collected Balance | |||||||||||||||
11/30 |
$ | 90,989.68 | $ | 90,989.68 | 12/24 | $ | 91,198.45 | $ | 91,198.45 | |||||||||||
12/03 |
$ | 90,973.68 | $ | 90,973.68 | 12/27 | $ | 91,313.50 | $ | 91,198.45 | |||||||||||
12/20 |
$ | 91,198.45 | $ | 90,973.68 | 12/30 | $ | 91,313.50 | $ | 91,306.60 | |||||||||||
12/23 |
$ | 91,198.45 | $ | 91,184.97 | 12/31 | $ | 91,312.80 | $ | 91,312.80 |
Account Number 8202 | ||
CUSTOMER CONNECTION
|
01 01 149 01 M0000 E# 0 | |
BANK OF AMERICA, N.A.
|
Last Statement: 11/30/2010 | |
DALLAS, TEXAS 75283-2406
|
This Statement: 12/31/2010 | |
Customer Service 1-800-342-7722 | ||
GLENCREST INSURANCE SERVICES, INC. |
||
Page 2 of 2 | ||
Bankruptcy Case Number: 0813131 |
* | Tell us your name and account number | |
* | Describe the error or the transfer you are unsure about, and explain as clearly as you can why you believe there is an error or why you need more information | |
* | Tell us the dollar amount of the suspected error. |
Transaction Detail by Account
December 2010
Date | Type | Num | Name | Memo/Description | Split | Amount | Balance | |||||||||||||||||||||||||
B of A Checking |
||||||||||||||||||||||||||||||||
12/03/2010 | Journal Entry | 97 | -SPLIT- | -16.70 | -16.70 | |||||||||||||||||||||||||||
12/18/2010 | Journal Entry | 98 | -SPLIT- | 224.77 | 208.07 | |||||||||||||||||||||||||||
12/24/2010 | Journal Entry | 99 | -SPLIT- | 115.05 | 323.12 | |||||||||||||||||||||||||||
Total for B of A Checking |
323.12 | |||||||||||||||||||||||||||||||
Fees Billed |
||||||||||||||||||||||||||||||||
12/18/2010 | Journal Entry | 98 | -SPLIT- | 224.77 | 224.77 | |||||||||||||||||||||||||||
12/24/2010 | Journal Entry | 99 | -SPLIT- | 115.05 | 339.82 | |||||||||||||||||||||||||||
Total for Fees Billed |
339.82 | |||||||||||||||||||||||||||||||
Bank Charges |
||||||||||||||||||||||||||||||||
12/03/2010 | Journal Entry | 97 | -SPLIT- | 16.70 | 16.70 | |||||||||||||||||||||||||||
Total for Bank Charges |
16.70 |
Journal Entry | Entry #: 97 |
Account | Debit | Credit | ||||||
Bank Charges |
$ | 16.70 | ||||||
B of A Checking |
$ | 16.70 | ||||||
Totals |
$ | 16.70 | $ | 16.70 | ||||
Memo: B of A Nov |
Journal Entry | Entry #: 98 |
Account | Debit | Credit | ||||||
B of A Checking |
$ | 224.77 | ||||||
Fees Billed |
$ | 224.77 | ||||||
Totals |
$ | 224.77 | $ | 224.77 | ||||
Memo: Transamerica |
Journal Entry | Entry #: 99 |
Account | Debit | Credit | ||||||
B of A Checking |
$ | 115.05 | ||||||
Fees Billed |
$ | 115.05 | ||||||
Totals |
$ | 115.05 | $ | 115.05 | ||||
Memo: Transamerica |
Profit & Loss
December 2010
Total | ||||
Income |
||||
Fees Billed |
339.82 | |||
Total Income |
$ | 339.82 | ||
Expenses |
||||
Bank Charges |
16.70 | |||
Total Expenses |
$ | 16.70 | ||
Net Operating Income |
$ | 323.12 | ||
Net Income |
$ | 323.12 | ||
Profit & Loss
December 5, 2008 December 31, 2010
Total | ||||
Income |
||||
Fees Billed |
49,825.99 | |||
Total Income |
$ | 49,825.99 | ||
Expenses |
||||
Bank Charges |
249.95 | |||
Taxes & Licenses |
0.00 | |||
US Trustee |
2,600.00 | |||
Total Expenses |
$ | 2,849.95 | ||
Net Operating Income |
$ | 46,976.04 | ||
Other Income |
||||
Other Income |
307.22 | |||
Total Other Income |
$ | 307.22 | ||
Net Other Income |
$ | 307.22 | ||
Net Income |
$ | 47,283.26 | ||
Balance Sheet
As of December, 2010
Total | ||||
ASSETS |
||||
Current Assets |
||||
Bank Accounts |
||||
B of A Checking |
91,329.50 | |||
Operating Acct |
0.00 | |||
PFF Checking |
0.00 | |||
Total Bank Accounts |
$ | 91,329.50 | ||
Total Current Assets |
$ | 91,329.50 | ||
Other Assets |
||||
Prepaid Expenses and Other Assets |
36,194.00 | |||
Property & Equipment |
16,201.00 | |||
Total Other Assets |
$ | 52,395.00 | ||
TOTAL ASSETS |
$ | 143,724.50 | ||
LIABILITIES AND EQUITY |
||||
Liabilities |
||||
Long Term Liabilities |
||||
Deferred Tax |
36,194.00 | |||
Fees Payable |
-322.00 | |||
Total Long Term Liabilities |
$ | 35,872.00 | ||
Total Liabilities |
$ | 35,872.00 | ||
Equity |
||||
APIC R/E Dividends Paid |
-5,440,000.00 | |||
APIC Retained Earnings |
5,480,569.00 | |||
Common Stock |
20,000.00 | |||
Opening Balance Equity |
0.24 | |||
Retained Earnings |
46,960.14 | |||
Net Income |
323.12 | |||
Total Equity |
$ | 107,852.50 | ||
TOTAL LIABILITIES AND EQUITY |
$ | 143,724.50 | ||
In re Glencrest Insurance Services, Inc.
|
Case No. 08-13131 | |
Reporting Period: 12/1/10 12/31/10 |
Amount | Ending | |||||||||||
Beginning | Withheld or | Amount | Check No. | Tax | ||||||||
Federal | Tax Liability | Accrued | Paid | Date Paid | _____T | Liability | ||||||
Withholding |
NONE | NONE | ||||||||||
FICA-Employee |
NONE | NONE | ||||||||||
FICA-Employer |
NONE | NONE | ||||||||||
Unemployment |
NONE | NONE | ||||||||||
Income |
NONE | NONE | ||||||||||
Other: |
NONE | NONE | ||||||||||
Total Federal Taxes |
NONE | NONE | ||||||||||
State and Local |
||||||||||||
Withholding |
NONE | NONE | ||||||||||
Sales |
NONE | NONE | ||||||||||
Excise |
NONE | NONE | ||||||||||
Unemployment |
NONE | NONE | ||||||||||
Real Property |
NONE | NONE | ||||||||||
Personal Property |
NONE | NONE | ||||||||||
Other: |
NONE | NONE | ||||||||||
Total State and Local |
NONE | NONE | ||||||||||
Total Taxes |
NONE | NONE |
Current | 0-30 | 31-60 | 61-90 | Over 90 | Total | |||||||
Accounts Payable |
NONE | |||||||||||
Wages Payable |
NONE | |||||||||||
Taxes Payable |
NONE | |||||||||||
Rent/Leases-Building |
NONE | |||||||||||
Rent/Leases-Equipment |
NONE | |||||||||||
Secured Debt/Adequate Protection Payments |
NONE | |||||||||||
Professional Fees |
NONE | |||||||||||
Amounts Due to Insiders* |
NONE | |||||||||||
Other: |
NONE | |||||||||||
Other: |
NONE | |||||||||||
Total Postpetition Debts |
NONE |
* | Insider is defined in 11 U.S.C. Section 101(31). |
Debtor
Accounts Receivable Reconciliation |
||||||
Total Accounts Receivable at the beginning of the reporting period |
NONE | |||||
+ Amounts billed during the period |
NONE | |||||
- Amounts collected during the period |
NONE | |||||
Total Accounts Receivable at the end of the reporting period |
NONE | |||||
Accounts Receivable Aging |
||||||
0 - 30 days old |
NONE | |||||
31 - 60 days old |
NONE | |||||
61 - 90 days old |
NONE | |||||
91+ days old |
NONE | |||||
Total Accounts Receivable |
NONE | |||||
Amount considered uncollectible (Bad Debt) |
NONE | |||||
Accounts Receivable (Net) |
NONE |
Must be completed each month | Yes | No | ||
1. Have any assets been sold or transferred outside the
normal course of business this reporting period? If yes,
provide an explanation below. |
X | |||
2. Have any funds been disbursed from any account other than
a debtor in possession account this reporting period? If
yes, provide an explanation below. |
X | |||
3. Have all postpetition tax returns been timely filed? If
no, provide an explanation below. |
X | |||
4. Are workers compensation, general liability and other
necessary insurance coverages in effect? If no, provide an
explanation below. |
X | |||
5. Has any bank account been opened during the reporting
period? If yes, provide documentation identifying the opened
account(s). If an investment account has been opened provide
the required documentation pursuant to the Delaware Local
Rule 4001-3. |
X |
IN THE DISTRICT OF DELAWARE
In re Diversified Builder Services, Inc.
|
Case No. 08-13129 | |
Reporting Period: 12/1/10 12/31/10 |
Affidavit / | ||||||||||||||||
Document | Explanation | Supplement | ||||||||||||||
REQUIRED DOCUMENTS | Form No. | Attached | Attached | Attached | ||||||||||||
Schedule of Cash Receipts and Disbursements |
MOR-1 | YES | ||||||||||||||
Bank Reconciliation (or copies of debtors bank
reconciliations) |
MOR-1a | YES | ||||||||||||||
Schedule of Professional Fees Paid |
MOR-1b | YES | ||||||||||||||
Copies of bank statements |
YES | |||||||||||||||
Cash disbursements journals |
YES | |||||||||||||||
Statement of Operations |
MOR-2 | YES | ||||||||||||||
Balance Sheet |
MOR-3 | YES | ||||||||||||||
Status of Post-petition Taxes |
MOR-4 | YES | ||||||||||||||
Copies of IRS Form 6123 or payment receipt |
N/A | |||||||||||||||
Copies of tax returns filed during reporting period |
N/A | |||||||||||||||
Summary of Unpaid Post-petition Debts |
MOR-4 | YES | ||||||||||||||
Listing of aged accounts payable |
MOR-4 | YES | ||||||||||||||
Accounts Receivable Reconciliation and Aging |
MOR-5 | YES | ||||||||||||||
Debtor Questionnaire |
MOR-5 | YES |
Signature of Debtor |
Date | |||
Signature of Joint Debtor
|
Date | |||
/s/ Kevin McCarthy
|
January 17, 2010 | |||
Signature of Authorized Individual*
|
Date | |||
Kevin McCarthy
|
CEO | |||
Printed Name of Authorized Individual
|
Title of Authorized Individual |
* | Authorized individual must be an officer, director or shareholder if debtor is a corporation; a partner if debtor is a partnership; a manager or member if debtor is a limited liability company. |
In re Diversified Builder Services, Inc.
|
Case No. 08-13129 | |
Reporting Period: 12/1/10 12/31/10 |
CUMULATIVE | ||||||||||||||||||||||||||||||||
BANK ACCOUNTS | CURRENT MONTH | FILING TO DATE | ||||||||||||||||||||||||||||||
OPER. | PAYROLL | TAX | OTHER | ACTUAL | PROJECTED | ACTUAL | PROJECTED | |||||||||||||||||||||||||
CASH BEGINNING OF MONTH |
$ | 1,409,071.84 | $ | 1,409,071.84 | $ | 1,186,035.00 | ||||||||||||||||||||||||||
RECEIPTS |
||||||||||||||||||||||||||||||||
CASH SALES |
||||||||||||||||||||||||||||||||
ACCOUNTS RECEIVABLE |
||||||||||||||||||||||||||||||||
LOANS AND ADVANCES |
||||||||||||||||||||||||||||||||
SALE OF ASSETS |
||||||||||||||||||||||||||||||||
OTHER (ATTACH LIST) |
||||||||||||||||||||||||||||||||
TRANSFERS (FROM DIP ACCTS) |
$ | 227,179.23 | ||||||||||||||||||||||||||||||
TOTAL RECEIPTS |
$ | 227,179.23 | ||||||||||||||||||||||||||||||
DISBURSEMENTS |
||||||||||||||||||||||||||||||||
NET PAYROLL |
||||||||||||||||||||||||||||||||
PAYROLL TAXES |
||||||||||||||||||||||||||||||||
SALES, USE & OTHER TAXES |
||||||||||||||||||||||||||||||||
INVENTORY PURCHASES |
||||||||||||||||||||||||||||||||
SECURED RENTAL/LEASES |
||||||||||||||||||||||||||||||||
INSURANCE |
||||||||||||||||||||||||||||||||
ADMINISTRATIVE |
$ | 15.85 | $ | 15.85 | $ | 1,458.90 | ||||||||||||||||||||||||||
SELLING |
||||||||||||||||||||||||||||||||
OTHER (ATTACH LIST) |
$ | 99.34 | ||||||||||||||||||||||||||||||
OWNER DRAW* |
||||||||||||||||||||||||||||||||
TRANSFERS (TO DIP ACCTS) |
||||||||||||||||||||||||||||||||
PROFESSIONAL FEES |
||||||||||||||||||||||||||||||||
U.S. TRUSTEE QUARTERLY FEES |
$ | 2,600.00 | ||||||||||||||||||||||||||||||
COURT COSTS |
||||||||||||||||||||||||||||||||
TOTAL DISBURSEMENTS |
$ | 15.85 | $ | 15.85 | $ | 4,158.24 | ||||||||||||||||||||||||||
NET CASH FLOW |
||||||||||||||||||||||||||||||||
(RECEIPTS LESS DISBURSEMENTS) |
$ | (15.85 | ) | $ | (15.85 | ) | $ | 223,020.99 | ||||||||||||||||||||||||
CASH END OF MONTH |
$ | 1,409,055.99 | $ | 1,409,055.99 | $ | 1,409,055.99 |
* | COMPENSATION TO SOLE PROPRIETORS FOR SERVICES RENDERED TO BANKRUPTCY ESTATE |
DISBURSEMENTS FOR CALCULATING U.S. TRUSTEE QUARTERLY FEES (FROM CURRENT MONTH ACTUAL COLUMN) | ||||
TOTAL DISBURSEMENTS |
$ | 15.85 | ||
LESS: TRANSFERS TO DEBTOR IN POSSESSION ACCOUNTS |
$ | |||
PLUS: ESTATE DISBURSEMENTS MADE BY OUTSIDE SOURCES (i.e. from escrow accounts) |
$ | |||
TOTAL DISBURSEMENTS FOR CALCULATING U.S. TRUSTEE QUARTERLY FEES |
$ | 15.85 |
Balance per Bank |
$ | 1,409,029.14 | ||||||
Deposits in Transit |
||||||||
Date |
Amount | |||||||
Total |
||||||||
Outstanding Checks |
||||||||
Check # |
Amount | |||||||
Total |
||||||||
Other (List) |
||||||||
Service charge on bank not on books |
$ | 26.85 | ||||||
Balance per Books |
$ | 1,409,055.99 |
In re Diversified Builder Services, Inc.
|
Case No. 08-13129 | |
Reporting Period: 12/1/10 12/31/10 |
Period | Amount | Check | Amount Paid | Year-To-Date | ||||||||||||||||||||||||||||||||
Payee | Covered | Covered | Payor | Number | Date | Fees | Expenses | Fees | Expenses | |||||||||||||||||||||||||||
NONE |
Bank of America LOGO
|
Account Number 9188 | |
01 01 149 01 M0000 E# 0 | ||
CUSTOMER CONNECTION
|
Last Statement: 11/30/2010 | |
BANK OF AMERICA, N.A.
|
This Statement: 12/31/2010 | |
DALLAS, TEXAS 75283-2406 |
||
Customer Service 1-800-342-7722 | ||
DIVERSIFIED BUILDER SERVICES, INC. |
||
DEBTOR IN POSSESSION #08-13129 |
||
OPERATING ACCOUNT
|
Page 1 of 2 | |
2058 N. MILLS AVE #139 |
||
CLAREMONT CA 91711
|
Bankruptcy Case Number: 0813129 |
Statement Period |
12/01/2010 12/31/2010 | Statement Beginning Balance | $ | 1,409,055.99 | ||||||
Number of Deposits/Credits |
0 | Amount of Deposits/Credits | $ | 0.00 | ||||||
Number of Checks |
0 | Amount of Checks | $ | 0.00 | ||||||
Number of Other Debits |
6 | Amount of Other Debits | $ | 26.85 | ||||||
Statement Ending Balance | $ | 1,409,029.14 | ||||||||
Number of Enclosures |
0 | |||||||||
Service Charge | $ | 26.85 |
Date | Customer | Bank | ||||||||||||
Posted | Reference | Amount | Description | Reference | ||||||||||
12/03 |
1 | $ | 2.00 | PHOTOCOPY/DOCUMENT IMAGE | 09939900042 | |||||||||
12/03 |
1 | $ | 2.00 | PHOTOCOPY/DOCUMENT IMAGE | 09939900043 | |||||||||
12/03 |
1 | $ | 2.00 | PHOTOCOPY/DOCUMENT IMAGE | 09939900044 | |||||||||
12/03 |
1 | $ | 5.00 | STATEMENT ACTIVITY PRINT | 09939900045 | |||||||||
12/03 |
1 | $ | 5.00 | STATEMENT ACTIVITY PRINT | 09939900046 | |||||||||
12/31 |
$ | 10.85 | FDIC ASSESSMENT |
Date | Ledger Balance | Collected Balance | Date | Ledger Balance | Collected Balance | |||||||||||||||
11/30 |
$ | 1,409,055.99 | $ | 1,409,055.99 | 12/31 | $ | 1,409,029.14 | $ | 1,409,029.14 | |||||||||||
12/03 |
$ | 1,409,039.99 | $ | 1,409,039.99 |
Account Number 9188 | ||
CUSTOMER CONNECTION
|
01 01 149 01 M0000 E# 0 | |
BANK OF AMERICA, N.A.
|
Last Statement: 11/30/2010 | |
DALLAS, TEXAS 75283-2406
|
This Statement: 12/31/2010 | |
Customer Service 1-800-342-7722 | ||
DIVERSIFIED BUILDER SERVICES, INC. |
||
Page 2 of 2 | ||
Bankruptcy Case Number: 0813129 |
* | Tell us your name and account number | |
* | Describe the error or the transfer you are unsure about, and explain as clearly as you can why you believe there is an error or why you need more information | |
* | Tell us the dollar amount of the suspected error. |
Transaction Detail by Account
December, 2010
Date | Type | Num | Name | Memo/Description | Split | Amount | Balance | |||||||||||||||||||||||||
B of A Checking |
||||||||||||||||||||||||||||||||
12/02/2010 | Journal Entry | 42 | -SPLIT- | -15.85 | -15.85 | |||||||||||||||||||||||||||
Total for B of A Checking |
-15.85 | |||||||||||||||||||||||||||||||
Bank Charges |
||||||||||||||||||||||||||||||||
12/02/2010 | Journal Entry | 42 | -SPLIT- | 15.85 | 15.85 | |||||||||||||||||||||||||||
Total for Bank Charges |
15.85 |
Journal Entry | Entry #: 42 |
Account | Debit | Credit | ||||||
Bank Charges |
$ | 15.85 | ||||||
B of A Checking |
$ | 15.85 | ||||||
Totals |
$ | 15.85 | $ | 15.85 |
Profit & Loss
December 2010
Total | ||||
Income |
||||
Total Income |
||||
Expenses |
||||
Bank Charges |
15.85 | |||
Total Expenses |
$ | 15.85 | ||
Net Operating Income |
$ | -15.85 | ||
Net Income |
$ | -15.85 | ||
Profit & Loss
December 5, 2008 December 31, 2010
Total | ||||
Income |
||||
Lafferty Tax Refunds |
227,179.23 | |||
Total Income |
$ | 227,179.23 | ||
Expenses |
||||
Appraisal Services |
1,000.00 | |||
Bank Charges |
458.90 | |||
Taxes & Licenses |
0.00 | |||
U S Trustee |
2,600.00 | |||
Total Expenses |
$ | 4,058.90 | ||
Net Operating Income |
$ | 223,120.33 | ||
Other Income |
||||
Other Income |
-99.34 | |||
Total Other Income |
$ | -99.34 | ||
Net Other Income |
$ | -99.34 | ||
Net Income |
$ | 223,020.99 | ||
Balance Sheet
As of December 31, 2010
Total | ||||
ASSETS |
||||
Current Assets |
||||
Bank Accounts |
||||
B of A Checking |
1,409,055.99 | |||
PFF Checking |
0.00 | |||
PFF Checking 10102 |
0.00 | |||
Total Bank Accounts |
$ | 1,409,055.99 | ||
Total Current Assets |
$ | 1,409,055.99 | ||
Other Assets |
||||
100% Loan Loss Comm Loans MI |
-300,000.00 | |||
Accounts Receivable |
288,500.00 | |||
Commercial LOC MI |
7,800,000.00 | |||
Commercial LOC Contra Asset CLS |
-1,050.00 | |||
Def Income Comm Non Accr |
-217,552.00 | |||
Partial Charge-Offs Comm. Unsecured |
-5,729,081.00 | |||
Property & Equipment |
7,489.00 | |||
Val Allow FIT Deferred Taxes |
1,951,021.00 | |||
Val Allow SIT Deferred Taxes |
-6,886,601.00 | |||
Total Other Assets |
$ | -3,087,274.00 | ||
TOTAL ASSETS |
$ | -1,678,218.01 | ||
LIABILITIES AND EQUITY |
||||
Liabilities |
||||
Long Term Liabilities |
||||
Accrued Interest Notes Payable |
304,034.00 | |||
DBS Insurance Payable |
160.00 | |||
Deferred Fed Income Taxes |
1,951,021.00 | |||
Deferred Income |
288,500.00 | |||
Deferred State Inc Taxes |
-6,886,601.00 | |||
Intercompany Payable |
6.00 | |||
Notes Payable |
19,280,093.00 | |||
Total Long Term Liabilities |
$ | 14,937,213.00 | ||
Total Liabilities |
$ | 14,937,213.00 | ||
Equity |
||||
APIC |
28,000,000.00 | |||
APIC Retained Earnings |
-44,838,453.00 | |||
Opening Balance Equity |
1.00 | |||
Retained Earnings |
223,036.84 | |||
Net Income |
-15.85 | |||
Total Equity |
$ | -16,615,431.01 | ||
TOTAL LIABILITIES AND EQUITY |
$ | -1,678,218.01 | ||
In re Diversified Builder Services, Inc.
|
Case No. 08-13129 | |
Reporting Period: 12/1/10 12/31/10 |
Amount | Ending | |||||||||||||||||||||||
Beginning | Withheld or | Amount | Check No. | Tax | ||||||||||||||||||||
Federal | Tax Liability | Accrued | Paid | Date Paid | _____T | Liability | ||||||||||||||||||
Withholding |
NONE | NONE | ||||||||||||||||||||||
FICA-Employee |
NONE | NONE | ||||||||||||||||||||||
FICA-Employer |
NONE | NONE | ||||||||||||||||||||||
Unemployment |
NONE | NONE | ||||||||||||||||||||||
Income |
NONE | NONE | ||||||||||||||||||||||
Other: |
NONE | NONE | ||||||||||||||||||||||
Total Federal Taxes |
NONE | NONE | ||||||||||||||||||||||
State and Local |
||||||||||||||||||||||||
Withholding |
NONE | NONE | ||||||||||||||||||||||
Sales |
NONE | NONE | ||||||||||||||||||||||
Excise |
NONE | NONE | ||||||||||||||||||||||
Unemployment |
NONE | NONE | ||||||||||||||||||||||
Real Property |
NONE | NONE | ||||||||||||||||||||||
Personal Property |
NONE | NONE | ||||||||||||||||||||||
Other: |
NONE | NONE | ||||||||||||||||||||||
Total State and Local |
NONE | NONE | ||||||||||||||||||||||
Total Taxes |
NONE | NONE |
Current | 0-30 | 31-60 | 61-90 | Over 90 | Total | |||||||||||||||||||
Accounts Payable |
NONE | |||||||||||||||||||||||
Wages Payable |
NONE | |||||||||||||||||||||||
Taxes Payable |
NONE | |||||||||||||||||||||||
Rent/Leases-Building |
NONE | |||||||||||||||||||||||
Rent/Leases-Equipment |
NONE | |||||||||||||||||||||||
Secured Debt/Adequate Protection Payments |
NONE | |||||||||||||||||||||||
Professional Fees |
NONE | |||||||||||||||||||||||
Amounts Due to Insiders* |
NONE | |||||||||||||||||||||||
Other: |
NONE | |||||||||||||||||||||||
Other: |
NONE | |||||||||||||||||||||||
Total Postpetition Debts |
NONE |
* | Insider is defined in 11 U.S.C. Section 101(31). |
Debtor
Accounts Receivable Reconciliation |
||||
Total Accounts Receivable at the beginning of the reporting period |
$ | 7,800,000.00 | ||
+ Amounts billed during the period |
||||
- Amounts collected during the period |
||||
Total Accounts Receivable at the end of the reporting period |
$ | 7,800,000.00 | ||
Accounts Receivable Aging |
||||
0 - 30 days old |
||||
31 - 60 days old |
||||
61 - 90 days old |
||||
91+ days old |
$ | 7,800,000.00 | ||
Total Accounts Receivable |
$ | 7,800,000.00 | ||
Amount considered uncollectible (Bad Debt) |
$ | 5,729,081.00 | ||
Accounts Receivable (Net) |
$ | 2,070,919.00 |
Must be completed each month | Yes | No | ||||||
1. Have any assets been sold or transferred outside the
normal course of business this reporting period? If yes,
provide an explanation below. |
X | |||||||
2. Have any funds been disbursed from any account other than
a debtor in possession account this reporting period? If
yes, provide an explanation below. |
X | |||||||
3. Have all postpetition tax returns been timely filed? If
no, provide an explanation below. |
X | |||||||
4. Are workers compensation, general liability and other
necessary insurance coverages in effect? If no, provide an
explanation below. |
X | |||||||
5. Has any bank account been opened during the reporting
period? If yes, provide documentation identifying the opened
account(s). If an investment account has been opened provide
the required documentation pursuant to the Delaware Local
Rule 4001-3. |
X |
IN THE DISTRICT OF DELAWARE
In re PFF Real Estate Services, Inc.
|
Case No. 08-13130 | |
Reporting Period: 12/1/10 12/31/10 |
Affidavit / | ||||||||||||||||
Document | Explanation | Supplement | ||||||||||||||
REQUIRED DOCUMENTS | Form No. | Attached | Attached | Attached | ||||||||||||
Schedule of Cash Receipts and Disbursements |
MOR-1 | YES | ||||||||||||||
Bank Reconciliation (or copies of debtors bank reconciliations) |
MOR-1a | YES | ||||||||||||||
Schedule of Professional Fees Paid |
MOR-1b | YES | ||||||||||||||
Copies of bank statements |
YES | |||||||||||||||
Cash disbursements journals |
YES | |||||||||||||||
Statement of Operations |
MOR-2 | YES | ||||||||||||||
Balance Sheet |
MOR-3 | YES | ||||||||||||||
Status of Post-petition Taxes |
MOR-4 | YES | ||||||||||||||
Copies of IRS Form 6123 or payment receipt |
N/A | |||||||||||||||
Copies of tax returns filed during reporting period |
N/A | |||||||||||||||
Summary of Unpaid Post-petition Debts |
MOR-4 | YES | ||||||||||||||
Listing of aged accounts payable |
MOR-4 | YES | ||||||||||||||
Accounts Receivable Reconciliation and Aging |
MOR-5 | YES | ||||||||||||||
Debtor Questionnaire |
MOR-5 | YES |
Signature of Debtor
|
Date | |||
Signature of Joint Debtor
|
Date | |||
/s/ Kevin McCarthy
|
January 17, 2010 | |||
Signature of Authorized Individual*
|
Date | |||
Kevin McCarthy
|
CEO | |||
Printed Name of Authorized Individual
|
Title of Authorized Individual |
* | Authorized individual must be an officer, director or shareholder if debtor is a corporation; a partner if debtor is a partnership; a manager or member if debtor is a limited liability company. |
In re PFF Real Estate Services, Inc.
|
Case No. 08-13130 | |
Reporting Period: 12/1/10 12/31/10 |
CUMULATIVE | ||||||||||||||||||||||||||||||||
BANK ACCOUNTS | CURRENT MONTH | FILING TO DATE | ||||||||||||||||||||||||||||||
OPER. | PAYROLL | TAX | OTHER | ACTUAL | PROJECTED | ACTUAL | PROJECTED | |||||||||||||||||||||||||
CASH BEGINNING OF MONTH |
$ | 22,980.94 | $ | 22,980.94 | $ | 25,725.04 | ||||||||||||||||||||||||||
RECEIPTS |
||||||||||||||||||||||||||||||||
CASH SALES |
||||||||||||||||||||||||||||||||
ACCOUNTS RECEIVABLE |
||||||||||||||||||||||||||||||||
LOANS AND ADVANCES |
||||||||||||||||||||||||||||||||
SALE OF ASSETS |
||||||||||||||||||||||||||||||||
OTHER (ATTACH LIST) |
||||||||||||||||||||||||||||||||
TRANSFERS (FROM DIP ACCTS) |
||||||||||||||||||||||||||||||||
TOTAL RECEIPTS |
||||||||||||||||||||||||||||||||
DISBURSEMENTS |
||||||||||||||||||||||||||||||||
NET PAYROLL |
||||||||||||||||||||||||||||||||
PAYROLL TAXES |
||||||||||||||||||||||||||||||||
SALES, USE & OTHER TAXES |
||||||||||||||||||||||||||||||||
INVENTORY PURCHASES |
||||||||||||||||||||||||||||||||
SECURED RENTAL/LEASES |
||||||||||||||||||||||||||||||||
INSURANCE |
||||||||||||||||||||||||||||||||
ADMINISTRATIVE |
$ | 2.18 | $ | 2.18 | $ | 146.28 | ||||||||||||||||||||||||||
SELLING |
||||||||||||||||||||||||||||||||
OTHER (ATTACH LIST) |
||||||||||||||||||||||||||||||||
OWNER DRAW* |
||||||||||||||||||||||||||||||||
TRANSFERS (TO DIP ACCTS) |
||||||||||||||||||||||||||||||||
PROFESSIONAL FEES |
||||||||||||||||||||||||||||||||
U.S. TRUSTEE QUARTERLY FEES |
$ | 2,600.00 | ||||||||||||||||||||||||||||||
COURT COSTS |
||||||||||||||||||||||||||||||||
TOTAL DISBURSEMENTS |
$ | 2.18 | $ | 2.18 | $ | 2,746.28 | ||||||||||||||||||||||||||
NET CASH FLOW |
||||||||||||||||||||||||||||||||
(RECEIPTS LESS DISBURSEMENTS) |
$ | (2.18 | ) | $ | (2.18 | ) | $ | (2,746.28 | ) | |||||||||||||||||||||||
CASH END OF MONTH |
$ | 22,978.76 | $ | 22,978.76 | $ | 22,978.76 |
* | COMPENSATION TO SOLE PROPRIETORS FOR SERVICES RENDERED TO BANKRUPTCY ESTATE |
DISBURSEMENTS FOR CALCULATING U.S. TRUSTEE QUARTERLY FEES (FROM CURRENT MONTH ACTUAL COLUMN) | ||||
TOTAL DISBURSEMENTS |
$ | 2.18 | ||
LESS: TRANSFERS TO DEBTOR IN POSSESSION ACCOUNTS |
$ | |||
PLUS: ESTATE DISBURSEMENTS MADE BY OUTSIDE SOURCES (i.e. from escrow accounts) |
$ | |||
TOTAL DISBURSEMENTS FOR CALCULATING U.S. TRUSTEE QUARTERLY FEES |
$ | 2.18 |
Balance per Bank |
$ | 22,962.58 | ||||||
Deposits in Transit |
||||||||
Date |
Amount | |||||||
Total |
||||||||
Outstanding Checks |
||||||||
Check # |
Amount | |||||||
Total |
||||||||
Other (List) |
||||||||
Service charge on bank not on books |
$ | 16.18 | ||||||
Balance per Books |
$ | 22,978.76 |
In re PFF Real Estate Services, Inc.
|
Case No. 08-13130 | |
Reporting Period: 12/1/10 12/31/10 |
Period | Amount | Check | Amount Paid | Year-To-Date | ||||||||||||||||||||||||||||||||
Payee | Covered | Covered | Payor | Number | Date | Fees | Expenses | Fees | Expenses | |||||||||||||||||||||||||||
NONE |
Bank of America LOGO
|
Account Number 8192 | |
01 01 149 01 M0000 E# 0 | ||
CUSTOMER CONNECTION
|
Last Statement: 11/30/2010 | |
BANK OF AMERICA, N.A.
|
This Statement: 12/31/2010 | |
DALLAS, TEXAS 75283-2406 |
||
Customer Service 1-800-342-7722 | ||
PFF REAL ESTATE SERVICES, INC. |
||
DEBTOR IN POSSESSION #08-13130 |
||
2058 N. MILLS AVE #139
|
Page 1 of 2 | |
CLAREMONT CA 91711 |
||
Bankruptcy Case Number: 0813130 |
Statement Period |
12/01/2010 12/31/2010 | Statement Beginning Balance | $ | 22,976.76 | ||||||
Number of Deposits/Credits |
0 | Amount of Deposits/Credits | $ | 0.00 | ||||||
Number of Checks |
0 | Amount of Checks | $ | 0.00 | ||||||
Number of Other Debits |
6 | Amount of Other Debits | $ | 16.18 | ||||||
Statement Ending Balance | $ | 22,962.58 | ||||||||
Number of Enclosures |
0 | |||||||||
Service Charge | $ | 16.18 |
Date | Customer | Bank | ||||||||||||
Posted | Reference | Amount | Description | Reference | ||||||||||
12/03 |
1 | $ | 2.00 | PHOTOCOPY/DOCUMENT IMAGE | 09939900018 | |||||||||
12/03 |
1 | $ | 2.00 | PHOTOCOPY/DOCUMENT IMAGE | 09939900019 | |||||||||
12/03 |
1 | $ | 2.00 | PHOTOCOPY/DOCUMENT IMAGE | 09939900020 | |||||||||
12/03 |
1 | $ | 5.00 | STATEMENT ACTIVITY PRINT | 09939900021 | |||||||||
12/03 |
1 | $ | 5.00 | STATEMENT ACTIVITY PRINT | 09939900022 | |||||||||
12/31 |
$ | 0.18 | FDIC ASSESSMENT |
Date | Ledger Balance | Collected Balance | Date | Ledger Balance | Collected Balance | |||||||||||||||
11/30 |
$ | 22,978.76 | $ | 22,978.76 | 12/31 | $ | 22,962.58 | $ | 22,962.58 | |||||||||||
12/03 |
$ | 22,962.76 | $ | 22,962.76 |
Account Number 8192 | ||
CUSTOMER CONNECTION
|
01 01 149 01 M0000 E# 0 | |
BANK OF AMERICA, N.A.
|
Last Statement: 11/30/2010 | |
DALLAS, TEXAS 75283-2406
|
This Statement: 12/31/2010 | |
Customer Service 1-800-342-7722 | ||
PFF REAL ESTATE SERVICES, INC. |
||
Page 2 of 2 | ||
Bankruptcy Case Number: 0813130 |
* | Tell us your name and account number | |
* | Describe the error or the transfer you are unsure about, and explain as clearly as you can why you believe there is an error or why you need more information | |
* | Tell us the dollar amount of the suspected error. |
Transaction Detail by Account
December 2010
Date | Type | Num | Name | Memo/Description | Split | Amount | Balance | |||||||||||||||||||
B of A Checking |
||||||||||||||||||||||||||
12/02/2010 | Journal Entry | 38 | -SPLIT- | -2.18 | -2.18 | |||||||||||||||||||||
Total for B of A Checking |
-2.18 | |||||||||||||||||||||||||
Bank Charges |
||||||||||||||||||||||||||
12/02/2010 | Journal Entry | 38 | -SPLIT- | 2.18 | 2.18 | |||||||||||||||||||||
Total for Bank Charges |
2.18 |
Journal Entry | Entry #: 38 | |
Date: 12/02/2010 |
Account | Debit | Credit | ||||||
Bank Charges |
$ | 2.18 | ||||||
B of A Checking |
$ | 2.18 | ||||||
Totals |
$ | 2.18 | $ | 2.18 |
Profit & Loss
December 2010
Total | ||||
Income |
||||
Total Income |
||||
Expenses |
||||
Bank Charges |
2.18 | |||
Total Expenses |
$ | 2.18 | ||
Net Operating Income |
$ | -2.18 | ||
Net Income |
$ | -2.18 | ||
Profit & Loss
December 5, 2008 December 31, 2010
Total | ||||
Income |
||||
Total Income |
||||
Expenses |
||||
Bank Charges |
146.28 | |||
U S Trustee |
2,600.00 | |||
Total Expenses |
$ | 2,746.28 | ||
Net Operating Income |
$ | -2,746.28 | ||
Other Income |
||||
Other Income |
0.04 | |||
Total Other Income |
$ | 0.04 | ||
Net Other Income |
$ | 0.04 | ||
Net Income |
$ | -2,746.24 | ||
Balance Sheet
As of December 31, 2010
Total | ||||
ASSETS |
||||
Current Assets |
||||
Bank Accounts |
||||
B of A Checking |
22,978.76 | |||
PFF Checking |
0.00 | |||
Total Bank Accounts |
$ | 22,978.76 | ||
Total Current Assets |
$ | 22,978.76 | ||
TOTAL ASSETS |
$ | 22,978.76 | ||
LIABILITIES AND EQUITY |
||||
Liabilities |
||||
Total Liabilities |
||||
Equity |
||||
APIC Retained Earnings |
-29,275.00 | |||
Common Stock |
55,000.00 | |||
Opening Balance Equity |
0.00 | |||
Retained Earnings |
-2,744.06 | |||
Net Income |
-2.18 | |||
Total Equity |
$ | 22,978.76 | ||
TOTAL LIABILITIES AND EQUITY |
$ | 22,978.76 | ||
In re PFF Real Estate Services, Inc.
|
Case No. 08-13130 | |
Reporting Period: 12/1/10 12/31/10 |
Amount | Ending | |||||||||||||||||||
Beginning | Withheld or | Amount | Check No. | Tax | ||||||||||||||||
Federal | Tax Liability | Accrued | Paid | Date Paid | _____T | Liability | ||||||||||||||
Withholding |
NONE | NONE | ||||||||||||||||||
FICA-Employee |
NONE | NONE | ||||||||||||||||||
FICA-Employer |
NONE | NONE | ||||||||||||||||||
Unemployment |
NONE | NONE | ||||||||||||||||||
Income |
NONE | NONE | ||||||||||||||||||
Other: |
NONE | NONE | ||||||||||||||||||
Total Federal Taxes |
NONE | NONE | ||||||||||||||||||
State and Local |
||||||||||||||||||||
Withholding |
NONE | NONE | ||||||||||||||||||
Sales |
NONE | NONE | ||||||||||||||||||
Excise |
NONE | NONE | ||||||||||||||||||
Unemployment |
NONE | NONE | ||||||||||||||||||
Real Property |
NONE | NONE | ||||||||||||||||||
Personal Property |
NONE | NONE | ||||||||||||||||||
Other: |
NONE | NONE | ||||||||||||||||||
Total State and Local |
NONE | NONE | ||||||||||||||||||
Total Taxes |
NONE | NONE |
Current | 0-30 | 31-60 | 61-90 | Over 90 | Total | |||||||||||||||||||
Accounts Payable |
NONE | |||||||||||||||||||||||
Wages Payable |
NONE | |||||||||||||||||||||||
Taxes Payable |
NONE | |||||||||||||||||||||||
Rent/Leases-Building |
NONE | |||||||||||||||||||||||
Rent/Leases-Equipment |
NONE | |||||||||||||||||||||||
Secured Debt/Adequate Protection Payments |
NONE | |||||||||||||||||||||||
Professional Fees |
NONE | |||||||||||||||||||||||
Amounts Due to Insiders* |
NONE | |||||||||||||||||||||||
Other: _____________ |
NONE | |||||||||||||||||||||||
Other: _____________ |
NONE | |||||||||||||||||||||||
Total Postpetition Debts |
NONE |
* | Insider is defined in 11 U.S.C. Section 101(31). |
Debtor
Accounts Receivable Reconciliation |
||||
Total Accounts Receivable at the beginning of the reporting period |
NONE | |||
+ Amounts billed during the period |
NONE | |||
- Amounts collected during the period |
NONE | |||
Total Accounts Receivable at the end of the reporting period |
NONE | |||
Accounts Receivable Aging |
||||
0 - 30 days old |
NONE | |||
31 - 60 days old |
NONE | |||
61 - 90 days old |
NONE | |||
91+ days old |
NONE | |||
Total Accounts Receivable |
NONE | |||
Amount considered uncollectible (Bad Debt) |
NONE | |||
Accounts Receivable (Net) |
NONE |
Must be completed each month | Yes | No | ||
1. Have any assets been sold or transferred outside the
normal course of business this reporting period? If yes,
provide an explanation below. |
X | |||
2. Have any funds been disbursed from any account other than
a debtor in possession account this reporting period? If
yes, provide an explanation below. |
X | |||
3. Have all postpetition tax returns been timely filed? If
no, provide an explanation below. |
X | |||
4. Are workers compensation, general liability and other
necessary insurance coverages in effect? If no, provide an
explanation below. |
X | |||
5. Has any bank account been opened during the reporting
period? If yes, provide documentation identifying the opened
account(s). If an investment account has been opened provide
the required documentation pursuant to the Delaware Local
Rule 4001-3. |
X |