Attached files
file | filename |
---|---|
8-K - FORM 8-K - Meruelo Maddux Properties, Inc. | form8k.htm |
EX-99.2 - DISCLOSURES AND DISCLAIMERS REGARDING THE MONTHLY OPERATING REPORT - Meruelo Maddux Properties, Inc. | exhibit99_2.htm |
I.
CASH RECEIPTS AND DISBURSEMENTS
Case
Number:
|
21621
|
21621
|
21621
|
21621
|
21621
|
Month
Ending:
|
10/31/2009
|
10/31/2009
|
10/31/2009
|
10/31/2009
|
10/31/2009
|
Account
Number:
|
112950087
|
112950079
|
113015039
|
112950060
|
112915036
|
Depository
Name & Location
|
City
National Bank
|
City
National Bank
|
City
National Bank
|
City
National Bank
|
City
National Bank
|
400
N. Roxbury Drive
Beverly
Hills, CA 90210
|
400
N. Roxbury Drive
Beverly
Hills, CA 90210
|
400
N. Roxbury Drive
Beverly
Hills, CA 90210
|
400
N. Roxbury Drive
Beverly
Hills, CA 90210
|
400
N. Roxbury Drive
Beverly
Hills, CA 90210
|
|
845
S. Flower Street, LLC
|
845
S. Flower Street, LLC
|
845
S. Flower Street, LLC
|
845
S. Flower Street, LLC
|
845
S. Flower Street, LLC
|
|
1. Total
Prior Receipts
|
6,405.62
|
0
|
4,400,343.54
|
2,366.99
|
220.93
|
2. LESS:
Total Prior Disbursements
|
4,437,035.44
|
16.00
|
4,400,359.54
|
0
|
0
|
3. Beginning
Balance
|
9,030,398.32
|
(16.00)
|
311.00
|
4,289,963.97
|
530,460.21
|
4. Receipts
During Current Period
|
|||||
A/R
- Post Filing
|
0
|
0
|
0
|
0
|
0
|
A/R
- Pre Filing
|
0
|
0
|
0
|
0
|
0
|
General
Sales
|
0
|
0
|
0
|
0
|
0
|
Intercompany
Receipts
|
4,149.28
|
16.00
|
3,219,454.71
|
2,191.89
|
22.08
|
TOTAL
RECEIPTS
|
4,149.28
|
16.00
|
3,219,454.71
|
2,191.89
|
22.08
|
5. BALANCE
|
9,034,547.60
|
0
|
3,219,765.71
|
4,292,155.86
|
530,482.29
|
6. LESS:
Disbursements
|
|||||
Transfers
to other DIP Accounts
|
3,218,618.71
|
116.00
|
991.00
|
0
|
0
|
Disbursements
|
419,611.68
|
0
|
3,218,579.71
|
0
|
530,460.21
|
TOTAL
Disbursements
|
3,638,230.39
|
116.00
|
3,219,570.71
|
0
|
530,460.21
|
7. Ending
Balance
|
5,396,317.21
|
(116.00)
|
195.00
|
4,292,155.86
|
22.08
|
1
Case
Number:
|
21621
|
21621
|
21622
|
|
Month
Ending:
|
10/31/2009
|
10/31/2009
|
10/31/2009
|
|
Account
Number:
|
0080306863
|
0080360357
|
0080302201
|
|
Depository
Name & Location
|
EastWest
Bank
|
EastWest
Bank
|
EastWest
Bank
|
|
1881
W. Main St., 2nd Flr
Alhambra,
CA 91801
|
1881
W. Main St., 2nd Flr
Alhambra,
CA 91801
|
1881
W. Main St., 2nd Flr
Alhambra,
CA 91801
|
Total
|
|
845
S. Flower Street, LLC
|
845
S. Flower Street, LLC
|
Meruelo
Chinatown, LLC
|
||
1. Total
Prior Receipts
|
3,050.00
|
3,129.28
|
7,250.00
|
4,422,766.36
|
2. LESS:
Total Prior Disbursements
|
1,065.00
|
0
|
0
|
8,838,475.98
|
3. Beginning
Balance
|
2,395.61
|
5,079,528.15
|
8,901.20
|
18,941,942.46
|
4. Receipts
During Current Period
|
||||
A/R
- Post Filing
|
3,000.00
|
0
|
38,200.00
|
41,200.00
|
A/R
- Pre Filing
|
0
|
0
|
0
|
0
|
General
Sales
|
1,025.76
|
0
|
0
|
1,025.76
|
Intercompany
Receipts
|
0
|
3,235.59
|
0
|
3,229,069.55
|
TOTAL
RECEIPTS
|
4,025.76
|
3,235.59
|
38,200.00
|
3,271,295.31
|
5. BALANCE
|
6,421.37
|
5,082,763.74
|
47,101.20
|
22,213,237.77
|
6. LESS:
Disbursements
|
||||
Transfers
to other DIP Accounts
|
0
|
0
|
0
|
3,219,725.71
|
Disbursements
|
6,394.00
|
0
|
733.50
|
4,175,779.10
|
TOTAL
Disbursements
|
6,394.00
|
0
|
733.50
|
7,395,504.81
|
7. Ending
Balance
|
27.37
|
5,082,763.74
|
46,367.70
|
14,817,732.96
|
2
I.
TOTAL DISBURSEMENTS FROM ALL ACCOUNTS FOR CURRENT PERIOD
Date
mm/dd/yyyy
|
Case
#
|
Entity
|
Acct
#
|
Check
Number
|
Internal
Vendor Code
|
Payee
or DIP account
|
Purpose
|
*Amount
Transfered
|
**Amount
Disbursed
|
Amount
|
10/31/2009
|
21621
|
845
S. Flower Street, LLC
|
112950087
|
102109
|
rjai
|
Rolf
Jensen & Associates, Inc.
|
Pymt
by Wire for Construction Services 10/2009
|
0.00
|
27,364.43
|
27,364.43
|
10/31/2009
|
21621
|
845
S. Flower Street, LLC
|
113015039
|
30096330
|
sis
|
Special
Inspection Sevices, Inc.
|
Pymt
by Wire for Construction Services 10/2009
|
0.00
|
1,400.00
|
1,400.00
|
10/31/2009
|
21621
|
845
S. Flower Street, LLC
|
113015039
|
30096331
|
v0000707
|
SimplexGrinnell,
LP
|
Pymt
by Wire for Construction Services 10/2009
|
0.00
|
540.00
|
540.00
|
10/31/2009
|
21621
|
845
S. Flower Street, LLC
|
113015039
|
30096332
|
iaco
|
Iacobellis
& Associates, Inc.
|
Pymt
by Wire for Construction Services 10/2009
|
0.00
|
5,163.79
|
5,163.79
|
10/31/2009
|
21621
|
845
S. Flower Street, LLC
|
113015039
|
30096333
|
v0000039
|
GPS
Security
|
Pymt
by Wire for Construction Services 10/2009
|
0.00
|
10,000.00
|
10,000.00
|
10/31/2009
|
21621
|
845
S. Flower Street, LLC
|
113015039
|
30096334
|
v0000606
|
Construction
Consultants
|
Pymt
by Wire for Construction Services 10/2009
|
0.00
|
1,900.00
|
1,900.00
|
10/31/2009
|
21621
|
845
S. Flower Street, LLC
|
113015039
|
30096335
|
v0000607
|
Legacy
Partners Residential, Inc.
|
Pymt
by Wire for Construction Services 10/2009
|
0.00
|
29,577.89
|
29,577.89
|
10/31/2009
|
21621
|
845
S. Flower Street, LLC
|
113015039
|
30096336
|
kmi
|
KMI Building
Industry & Solid
|
Pymt
by Wire for Construction Services 10/2009
|
0.00
|
1,725.00
|
1,725.00
|
10/31/2009
|
21621
|
845
S. Flower Street, LLC
|
113015039
|
30096337
|
v0000620
|
TechnoGym
USA Corp.
|
Pymt
by Wire for Construction Services 10/2009
|
0.00
|
4,526.47
|
4,526.47
|
10/31/2009
|
21621
|
845
S. Flower Street, LLC
|
113015039
|
30096338
|
csalter
|
Charles
M Salter Associates, Inc.
|
Pymt
by Wire for Construction Services 10/2009
|
0.00
|
5,040.00
|
5,040.00
|
10/31/2009
|
21621
|
845
S. Flower Street, LLC
|
113015039
|
30096339
|
v0000471
|
C2
Reprographics, Inc.
|
Pymt
by Wire for Construction Services 10/2009
|
0.00
|
4,418.00
|
4,418.00
|
10/31/2009
|
21621
|
845
S. Flower Street, LLC
|
113015039
|
30096340
|
fine
|
Fine
Line Systems
|
Pymt
by Wire for Construction Services 10/2009
|
0.00
|
450.00
|
450.00
|
10/31/2009
|
21621
|
845
S. Flower Street, LLC
|
113015039
|
30096341
|
v0000708
|
Olwyn
Kingery
|
Pymt
by Wire for Construction Services 10/2009
|
0.00
|
5,163.00
|
5,163.00
|
10/31/2009
|
21621
|
845
S. Flower Street, LLC
|
113015039
|
30096342
|
geo
|
GeoDesign,
Inc.
|
Pymt
by Wire for Construction Services 10/2009
|
0.00
|
729.00
|
729.00
|
10/31/2009
|
21621
|
845
S. Flower Street, LLC
|
113015039
|
4303
|
v0000110
|
ACCO
Engineered Systems
|
Pymt
by Wire for Construction Services 10/2009
|
0.00
|
239,546.00
|
239,546.00
|
10/31/2009
|
21621
|
845
S. Flower Street, LLC
|
113015039
|
4310
|
awri
|
Angelus
Waterproofing & Restoration, Inc
|
Pymt
by Wire for Construction Services 10/2009
|
0.00
|
61,378.86
|
61,378.86
|
10/31/2009
|
21621
|
845
S. Flower Street, LLC
|
113015039
|
4317
|
v0000289
|
Architectural
Glass & Aluminum Co, Inc.
|
Pymt
by Wire for Construction Services 10/2009
|
0.00
|
107,013.00
|
107,013.00
|
10/31/2009
|
21621
|
845
S. Flower Street, LLC
|
113015039
|
4330
|
v0000350
|
Bapko
Metal, Inc.
|
Pymt
by Wire for Construction Services 10/2009
|
0.00
|
51,361.00
|
51,361.00
|
10/31/2009
|
21621
|
845
S. Flower Street, LLC
|
113015039
|
4337
|
v0000630
|
Certified
Swimming Pools
|
Pymt
by Wire for Construction Services 10/2009
|
0.00
|
39,444.47
|
39,444.47
|
10/31/2009
|
21621
|
845
S. Flower Street, LLC
|
113015039
|
4343
|
v0000621
|
Complete
Door System
|
Pymt
by Wire for Construction Services 10/2009
|
0.00
|
161,682.76
|
161,682.76
|
10/31/2009
|
21621
|
845
S. Flower Street, LLC
|
113015039
|
4348
|
dkmech
|
D/K
Mechanical Contractors, Inc.
|
Pymt
by Wire for Construction Services 10/2009
|
0.00
|
123,022.00
|
123,022.00
|
10/31/2009
|
21621
|
845
S. Flower Street, LLC
|
113015039
|
4350
|
v0000035
|
Helix
Electric, Inc.
|
Pymt
by Wire for Construction Services 10/2009
|
0.00
|
80,700.08
|
80,700.08
|
10/31/2009
|
21621
|
845
S. Flower Street, LLC
|
113015039
|
4354
|
v0000677
|
Hi
Teck Construction
|
Pymt
by Wire for Construction Services 10/2009
|
0.00
|
50,970.60
|
50,970.60
|
10/31/2009
|
21621
|
845
S. Flower Street, LLC
|
113015039
|
4357
|
v0000662
|
Integrity
Sheet Metal
|
Pymt
by Wire for Construction Services 10/2009
|
0.00
|
20,011.50
|
20,011.50
|
10/31/2009
|
21621
|
845
S. Flower Street, LLC
|
113015039
|
4363
|
kcs
|
Kajima
Construction Services, Inc.
|
Pymt
by Wire for Construction Services 10/2009
|
0.00
|
326,505.37
|
326,505.37
|
10/31/2009
|
21621
|
845
S. Flower Street, LLC
|
113015039
|
4415
|
v0000439
|
Martin
Brothers Marcowall, Inc.
|
Pymt
by Wire for Construction Services 10/2009
|
0.00
|
458,585.00
|
458,585.00
|
10/31/2009
|
21621
|
845
S. Flower Street, LLC
|
113015039
|
4419
|
v0000043
|
dba
Cookson Door Sales
|
Pymt
by Wire for Construction Services 10/2009
|
0.00
|
116,291.70
|
116,291.70
|
3
I. TOTAL DISBURSEMENTS FROM
ALL ACCOUNTS FOR CURRENT PERIOD
Date
mm/dd/yyyy
|
Case
#
|
Entity
|
Acct
#
|
Check
Number
|
Internal
Vendor Code
|
Payee
or DIP account
|
Purpose
|
*Amount
Transfered
|
**Amount
Disbursed
|
Amount
|
10/31/2009
|
21621
|
845
S. Flower Street, LLC
|
113015039
|
4425
|
v0000241
|
Mitsubishi
Electric & Electronics
|
Pymt
by Wire for Construction Services 10/2009
|
0.00
|
5,027.40
|
5,027.40
|
10/31/2009
|
21621
|
845
S. Flower Street, LLC
|
113015039
|
4433
|
v0000617
|
Pacific
Pride Corporation
|
Pymt
by Wire for Construction Services 10/2009
|
0.00
|
35,644.27
|
35,644.27
|
10/31/2009
|
21621
|
845
S. Flower Street, LLC
|
113015039
|
4436
|
v0000429
|
Sapa
Profiles, Inc.
|
Pymt
by Wire for Construction Services 10/2009
|
0.00
|
101,367.88
|
101,367.88
|
10/31/2009
|
21621
|
845
S. Flower Street, LLC
|
113015039
|
4447
|
scs
|
SCS
Flooring Systems
|
Pymt
by Wire for Construction Services 10/2009
|
0.00
|
684,178.24
|
684,178.24
|
10/31/2009
|
21621
|
845
S. Flower Street, LLC
|
113015039
|
4449
|
v0000691
|
Seeley
Brothers
|
Pymt
by Wire for Construction Services 10/2009
|
0.00
|
90,225.90
|
90,225.90
|
10/31/2009
|
21621
|
845
S. Flower Street, LLC
|
113015039
|
4456
|
v0000656
|
Valley
Waterproofing, Inc.
|
Pymt
by Wire for Construction Services 10/2009
|
0.00
|
1,915.02
|
1,915.02
|
10/31/2009
|
21621
|
845
S. Flower Street, LLC
|
113015039
|
4465
|
v0000248
|
XL
Fire Protection Co.
|
Pymt
by Wire for Construction Services 10/2009
|
0.00
|
22,002.00
|
22,002.00
|
10/31/2009
|
21621
|
845
S. Flower Street, LLC
|
113015039
|
4479
|
v0000663
|
Hospitality
Procurement Management
|
Pymt
by Wire for Construction Services 10/2009
|
0.00
|
70,956.76
|
70,956.76
|
10/31/2009
|
21621
|
845
S. Flower Street, LLC
|
113015039
|
4495
|
v0000706
|
Universal
Appliance
|
Pymt
by Wire for Construction Services 10/2009
|
0.00
|
39,027.38
|
39,027.38
|
10/31/2009
|
21621
|
845
S. Flower Street, LLC
|
113015039
|
4505
|
tmi
|
Traffic
Management, Inc.
|
Pymt
by Wire for Construction Services 10/2009
|
0.00
|
69,600.46
|
69,600.46
|
10/31/2009
|
21621
|
845
S. Flower Street, LLC
|
113015039
|
4527
|
v0000705
|
Cat
N Mouse Productions
|
Pymt
by Wire for Construction Services 10/2009
|
0.00
|
4,000.00
|
4,000.00
|
10/31/2009
|
21621
|
845
S. Flower Street, LLC
|
113015039
|
4555
|
v0000633
|
Harris
and Ruth Painting
|
Pymt
by Wire for Construction Services 10/2009
|
0.00
|
187,488.91
|
187,488.91
|
10/31/2009
|
21621
|
845
S. Flower Street, LLC
|
0080306863
|
903
|
cmgalind
|
Carlos
M. Galindo
|
Partial
Pymt for Sep-09 Design Services
|
0.00
|
2,000.00
|
2,000.00
|
10/31/2009
|
21621
|
845
S. Flower Street, LLC
|
0080306863
|
904
|
cityla1
|
Office
of Finance
|
Landscape
Permit Fee
|
0.00
|
194.00
|
194.00
|
10/31/2009
|
21621
|
845
S. Flower Street, LLC
|
0080306863
|
905
|
cmgalind
|
Carlos
M. Galindo
|
Partial
Pymt for Sep-09 Design Services
|
0.00
|
1,200.00
|
1,200.00
|
10/31/2009
|
21621
|
845
S. Flower Street, LLC
|
0080306863
|
907
|
cmgalind
|
Carlos
M. Galindo
|
Remaining
Balance due for Sep09 Partial Pymt October 2009
|
0.00
|
3,000.00
|
3,000.00
|
10/31/2009
|
21621
|
845
S. Flower Street, LLC
|
112950087
|
JE
22128
|
Los
Angeles County Tax Collector
|
2009/2010
Property Tax Payment
|
0.00
|
392,247.25
|
392,247.25
|
|
10/31/2009
|
21621
|
845
S. Flower Street, LLC
|
112915036
|
JE
22130
|
Los
Angeles County Tax Collector
|
2009/2010
Property Tax Payment
|
0.00
|
530,460.21
|
530,460.21
|
|
10/31/2009
|
21621
|
845
S. Flower Street, LLC
|
112950087
|
JE
22131
|
City
National Bank
|
Bank
Fees
|
4.00
|
0.00
|
4.00
|
|
10/31/2009
|
21621
|
845
S. Flower Street, LLC
|
112950087
|
JE
22132
|
City
National Bank
|
Bank
Fees
|
35.00
|
0.00
|
35.00
|
|
10/31/2009
|
21621
|
845
S. Flower Street, LLC
|
112950087
|
JE
22133
|
0080993116
|
10/2009
Bank Activity
|
3,218,579.71
|
0.00
|
3,218,579.71
|
|
10/31/2009
|
21621
|
845
S. Flower Street, LLC
|
113015039
|
JE
22134
|
City
National Bank
|
Bank
Fees
|
975.00
|
0.00
|
975.00
|
|
10/31/2009
|
21621
|
845
S. Flower Street, LLC
|
112950079
|
JE
22136
|
0080993116
|
10/2009
Bank Activity
|
116.00
|
0.00
|
116.00
|
|
10/31/2009
|
21621
|
845
S. Flower Street, LLC
|
113015039
|
JE
22136
|
0080993116
|
10/2009
Bank Activity
|
16.00
|
0.00
|
16.00
|
|
10/31/2009
|
21622
|
Meruelo
Chinatown, LLC
|
0080302201
|
251
|
dwp5266
|
L.A.
Dept. of Water and Power
|
Svc
7/29/09-8/27/09
|
0.00
|
362.50
|
362.50
|
10/31/2009
|
21622
|
Meruelo
Chinatown, LLC
|
0080302201
|
252
|
cityla2
|
City
of Los Angeles
|
Pull
Station Modification LADBS
|
0.00
|
185.50
|
185.50
|
10/31/2009
|
21622
|
Meruelo
Chinatown, LLC
|
0080302201
|
253
|
cityla2
|
City
of Los Angeles
|
Electric
Door Modification-LADBS
|
0.00
|
185.50
|
185.50
|
Total
|
3,219,725.71
|
4,175,779.10
|
7,395,504.81
|
4
CASE
NO.
|
ENTITY
|
ACCOUNT
NO.
|
STATEMENT
DATE
|
STATEMENT
BALANCE
|
||
21621
|
845
S. Flower Street, LLC Debtor-In-Possession
|
112950087
|
Statement
Date:
|
10/31/2009
|
Statement
Bal:
|
5,396,317.21
|
ADJUSTED
BANK BALANCE
|
5,396,317.21
|
|||||
21621
|
845
S. Flower Street, LLC Debtor-In-Possession
|
112950079
|
Statement
Date:
|
10/31/2009
|
Statement
Bal:
|
-116.00
|
ADJUSTED
BANK BALANCE
|
-116.00
|
|||||
21621
|
845
S. Flower Street, LLC Debtor-In-Possession
|
113015039
|
Statement
Date:
|
10/31/2009
|
Statement
Bal:
|
195.00
|
ADJUSTED
BANK BALANCE
|
195.00
|
|||||
21621
|
845
S. Flower Street, LLC Debtor-In-Possession
|
112950060
|
Statement
Date:
|
10/31/2009
|
Statement
Bal:
|
4,292,155.86
|
ADJUSTED
BANK BALANCE
|
4,292,155.86
|
|||||
21621
|
845
S. Flower Street, LLC Debtor-In-Possession
|
112915036
|
Statement
Date:
|
10/31/2009
|
Statement
Bal:
|
22.08
|
ADJUSTED
BANK BALANCE
|
22.08
|
|||||
21621
|
845
S. Flower Street, LLC Debtor-In-Possession
|
0080306863
|
Statement
Date:
|
10/31/2009
|
Statement
Bal:
|
27.37
|
908
|
10/29/2009
|
25.70
|
||||
TOTAL
OUTSTANDING CHECKS
|
25.70
|
|||||
ADJUSTED
BANK BALANCE
|
1.67
|
|||||
21621
|
845
S. Flower Street, LLC Debtor-In-Possession
|
0080360357
|
Statement
Date:
|
10/31/2009
|
Statement
Bal:
|
5,082,763.74
|
ADJUSTED
BANK BALANCE
|
5,082,763.74
|
|||||
21622
|
Meruelo
Chinatown, LLC Debtor-In-Possession
|
0080302201
|
Statement
Date:
|
10/31/2009
|
Statement
Bal:
|
46,367.70
|
254
|
10/19/2009
|
362.50
|
||||
255
|
10/22/2009
|
325.00
|
||||
256
|
10/28/2009
|
93.41
|
||||
TOTAL
OUTSTANDING CHECKS
|
780.91
|
|||||
ADJUSTED
BANK BALANCE
|
45,586.79
|
|||||
Statement
Bal Total:
|
14,817,732.96
|
5
II.
STATUS OF PAYMENTS TO SECURED CREDITORS, LESSORS AND OTHER PARTIES TO EXECUTORY
CONTRACTS
Entity
|
Case
No.
|
Creditor,
Lessor, Etc.
|
Frequency
of Payments (Mo/Qtr)
|
Amount
of Payment**
|
Post-Petition
payments not made (Number)
|
Total
Due**
|
Secured
Creditors:
|
||||||
Meruelo
Maddux - 845 S. Flower Street , LLC
|
21621
|
Canyon
Capital Realty Advisors
|
Monthly
|
868,000.00
|
2
|
1,708,000.00
|
Lessor:
|
||||||
Executory
Contracts / Employment Agreements*:
|
||||||
*Currently,
no Executory Contracts have been assumed or rejected.
|
||||||
**The
"amount of payment" may vary due to factors such as the number of days in
a month and variable rates; therefore, the "total due" is generally the
amount previously accrued plus current month.
|
||||||
***We
made adjustments to the accrued interest rate to exclude the default
rate.
|
||||||
868,000.00
|
TOTAL
DUE:
|
1,708,000.00
|
III.
TAX LIABILITIES
FOR
THE REPORTING PERIOD: OCTOBER 1 - 31, 2009
|
||||||
Gross
Sales Subject to Sales Tax:
|
0.00
|
|||||
Total
Wages Paid:
|
0.00
|
|||||
Total
Post-Petition Amounts Owing
|
Amount
Delinquent
|
Date
Delinquent Amount Due
|
||||
Federal
Withholding
|
0.00
|
0.00
|
N/A
|
|||
State
Withholding
|
0.00
|
0.00
|
N/A
|
|||
FICA-
Employer's Share
|
0.00
|
0.00
|
N/A
|
|||
FICA-
Employee's Share
|
0.00
|
0.00
|
N/A
|
|||
Federal
Unemployment
|
0.00
|
0.00
|
N/A
|
|||
Sales
and Use
|
0.00
|
0.00
|
N/A
|
|||
Real
Property
|
0.00
|
0.00
|
N/A
|
|||
Real
Property
|
0.00
|
0.00
|
N/A
|
|||
Other:
|
||||||
TOTAL:
|
0.00
|
0.00
|
6
I.
D. SUMMARY SCHEDULE OF CASH
ENDING
BALANCES FOR THE PERIOD: 10/09
|
||||
(Provide
a copy of monthly account statements for each of the
below)
|
||||
CASE
NO.
|
ENTITY
|
ACCOUNT
NO.
|
AMOUNT
|
|
21621
|
845
S. Flower Street, LLC
|
Debtor-In-Possession
|
112950087
|
5,396,317.21
|
21621
|
845
S. Flower Street, LLC
|
Debtor-In-Possession
|
112950079
|
(116.00)
|
21621
|
845
S. Flower Street, LLC
|
Debtor-In-Possession
|
113015039
|
195.00
|
21621
|
845
S. Flower Street, LLC
|
Debtor-In-Possession
|
112950060
|
4,292,155.86
|
21621
|
845
S. Flower Street, LLC
|
Debtor-In-Possession
|
112915036
|
22.08
|
21621
|
845
S. Flower Street, LLC
|
Debtor-In-Possession
|
0080306863
|
27.37
|
21621
|
845
S. Flower Street, LLC
|
Debtor-In-Possession
|
0080360357
|
5,082,763.74
|
21622
|
Meruelo
Chinatown, LLC
|
Debtor-In-Possession
|
0080302201
|
46,367.70
|
TOTAL:
|
14,817,732.96
|
|||
Note: We
do not have petty cash accounts.
|
7
IV.
AGING OF ACCOUNTS PAYABLE AND RECEIVABLE
*Accounts
Payable
|
Accounts
Receivable
|
||||
Post-Petition
|
Pre-Petition
|
Post-Petition
|
|||
30
days or less
|
729.28
|
0.00
|
0.00
|
||
31
- 60 days
|
0.00
|
0.00
|
0.00
|
||
61
- 90 days
|
0.00
|
0.00
|
0.00
|
||
91
- 120 days
|
0.00
|
0.00
|
0.00
|
||
Over
120 days
|
0.00
|
0.00
|
0.00
|
||
TOTAL:
|
729.28
|
0.00
|
0.00
|
V.
INSURANCE COVERAGE
Waived
by Ms. Maria Marquez. See Insurance Schedule previously
provided
|
|||||
Name
of Carrier
|
Amount
of Coverage
|
Policy
Expiration Date
|
Premium
Paid Through (Date)
|
||
General Liability | |||||
Worker's Compensation | |||||
Casualty | |||||
Vehicle | |||||
Others:
|
|||||
VI.
UNITED STATES TRUSTEE QUARTERLY FEES
(TOTAL
PAYMENTS)
Quarterly
Period Ending (Date)
|
Case
#
|
Entity
|
Total
Disbursements
|
Quarterly
Fees
|
Date
Paid
|
Amount
Paid
|
Quarterly
Fees Still Owing
|
09/30/2009
|
21622
|
Meruelo
Chinatown, LLC
|
325
|
10/22/2009
|
325
|
0
|
|
*
Post-Petition Accounts Payable SHOULD NOT include professionals' fees and
expenses which have been incurred but not yet awarded by the
court. Post-Petition
|
|||||||
Accounts
Payable SHOULD include professionals' fees and expenses authorized by
Court Order but which remain unpaid as of the close of the period
report
|
8
VII.
SCHEDULE OF COMPENSATION PAID TO INSIDERS
Name
of Insider
|
Date
of Order Authorizing Compensation
|
*Authorized
Gross Compensation
|
Gross
Compensation Paid During the Month
|
None
|
0.00
|
||
VIII.
SCHEDULE OF OTHER AMOUNTS PAID TO INSIDERS
Name
of Insider
|
Date
of Order Authorizing Compensation
|
Description
|
Amount
Paid During the Month
|
None
|
0.00
|
||
*
Please indicate how compensation was identified in the order (e.g.
$1,000/week, $2,500/month)
|
9
845 S.
Flower Street and Chinatown
Income
Statement of Debtors-in-Possession
For the
Month of October
|
Meruelo
Maddux - 845 S. Flower Street, LLC 21621
|
Meruelo
Chinatown, LLC 21622
|
REVENUE
|
||
Rental
Income
|
-
|
23,250
|
Management
Fees
|
-
|
-
|
Other
Income
|
-
|
-
|
TOTAL
REVENUE
|
-
|
23,250
|
OPERATING
EXPENSES
|
||
Direct
Corporate Property Management
|
-
|
-
|
Payroll
- Insiders
|
-
|
-
|
Property
Administration
|
555
|
325
|
Cleaning
|
-
|
-
|
General
Building
|
-
|
-
|
Insurance
|
-
|
117
|
Repairs
and Maintenance
|
-
|
93
|
Real
Property Taxes
|
-
|
7,012
|
Security
|
-
|
-
|
Utilities
|
-
|
363
|
Depreciation
and Amortization
|
-
|
-
|
Stock
Compensation
|
-
|
-
|
General
and Administrative
|
-
|
-
|
Misc
Operating Expense
|
||
TOTAL
OPERATING EXPENSES
|
555
|
7,910
|
Net
Income/(Loss) from Operations
|
(555)
|
15,340
|
NON-OPERATING
INCOME
|
||
Interest
Income
|
9,899
|
-
|
Gain
on Sale of Asset
|
-
|
-
|
Other
|
||
TOTAL
NON-OPERATING INCOME
|
9,899
|
-
|
NON-OPERATING
EXPENSES
|
||
Interest
Expense
|
-
|
-
|
Legal
and Professional
|
-
|
-
|
Impairment
Loss on Real Estate
|
-
|
-
|
Provision
(Benefit) for Income Taxes
|
-
|
-
|
Minority
Interests
|
-
|
-
|
TOTAL
NON-OPERATING EXPENSES
|
-
|
-
|
NET
INCOME/(LOSS)
|
9,344
|
15,340
|
10
845 S.
Flower Street and Chinatown
Balance
Sheet of Debtors-in-Possession
As
of October 31, 2009
|
Meruelo
Maddux - 845 S. Flower Street, LLC 21621
|
Meruelo
Chinatown, LLC 21622
|
ASSETS
|
||
Current
Assets
|
||
Unrestricted
Cash
|
2
|
45,587
|
Restricted
Cash
|
14,771,338
|
-
|
Accounts
Receivable
|
-
|
-
|
Notes
Receivable
|
-
|
-
|
Prepaid
Expenses
|
615,138
|
-
|
Total
Current Assets
|
15,386,478
|
45,587
|
Investment
in Real Estate
|
114,860,910
|
7,738,549
|
Accumulated
Depreciation
|
-
|
-
|
Net
Investment in Real Estate
|
114,860,910
|
7,738,549
|
Other
Assets (Net of Amoritization)
|
||
Due
to Affiliates, Net
|
(73,974,131)
|
(6,437,841)
|
Due
from Insiders
|
||
Other
Assets
|
-
|
-
|
Total
Other Assets
|
(73,974,131)
|
(6,437,841)
|
TOTAL
ASSETS
|
56,273,257
|
1,346,295
|
LIABILITIES
|
||
Post-Petition
Liabilities
|
||
Accounts
Payable
|
4,630,000
|
16,042
|
Taxes
Payable
|
-
|
26,320
|
Notes
Payable
|
||
Professional
Fees
|
0
|
0
|
Secured
Debt
|
||
Other
|
-
|
-
|
Total
Post-Petition Liabilities
|
4,630,000
|
42,362
|
Pre-Petition
Liabilities
|
||
Secured
Liabilities
|
84,000,000
|
-
|
Priority
Liabilities
|
||
Unsecured
Liabilities
|
229,957
|
-
|
Other
*
|
346,149
|
|
Total
Pre-Petition Liabilities
|
84,576,106
|
-
|
TOTAL
LIABILITIES
|
89,206,106
|
42,362
|
MINORITY
INTEREST
|
-
|
-
|
STOCKHOLDERS'
EQUITY
|
||
Pre-Petition
Stockholders' Equity
|
(32,953,026)
|
1,270,991
|
Post-Petition
Profit/(Loss)
|
20,177
|
32,943
|
Direct
Charges to Equity
|
||
TOTAL
STOCKHOLDERS' EQUITY
|
(32,932,849)
|
1,303,934
|
TOTAL
LIABILITIES & STOCKHOLDERS' EQUITY
|
56,273,257
|
1,346,295
|
*
Pre-petition payables to creditors that appears to have mechanic lien
rights.
|
11
845 S.
Flower Street and Chinatown
October's Report
XI.
QUESTIONNAIRE
No
|
Yes
|
||||
1.
|
Has
the debtor-in-possession made any payments on its pre-petition unsecured
debt, except as have been authorized by the court? If "Yes",
explain below:
|
X
|
|||
No
|
Yes
|
||||
2.
|
Has
the debtor-in-possession during this reporting period provided
compensation or remuneration to any officers, directors, principals, or
other insiders without appropriate authorization? If "Yes",
explain below:
|
X
|
|||
3.
|
State
what progress was made during the reporting period toward filing a plan of
reorganization:
|
||||
During
the reporting period, Meruelo Maddux - 845 S. Flower Street, LLC
("845 S. Flower") obtained a temporary certificate of occupancy
for its 35 story luxury condominium tower (the "Project") and
has made substantial progress toward having the Project entitled
as a condominium. 845 S. Flower has, with court approval,
retained an appraiser to appraise the property and 845 S. Flower is
developing and refining its business plan for the project so that it
can prepare and file its plan of reorganization which it presently hopes
to file by November 22, 2009, with the joint or consolidated plan to be
filed by that date by the related debtors (the "MMPI
Debtors") jointly administered under In re Meruelo Maddux Properties,
Inc., Case No. 1:09-bk-13356-KT.
|
|||||
Meruelo
Chinatown LLC ("Chinatown")'s primary asset is undeveloped land and the
only lien on the property is that of Canpartners Realty Holding Company IV
LLC ("Canpartners"), the secured creditor of 845 S. Flower. Chinatown
expects that the business plan and plan of reorganization of 845 S. Flower
to provide for payment of the Canpartners loan. Chinatown also
expects to file a joint or consolidated plan with the MMPI Debtors by
November 22, 2009 (or November 30, 2009 if the court grants the pending
motion to extend the exclusivity period).
|
|||||
4.
|
Describe
potential future developments which may have a significant impact on the
case:
|
||||
845
S. Flower St. expects to shortly file a motion seeking
authorization to retain a broker and sell condominium units in the
building to third party purchasers. The court's determination of this
motion will have an impact on 845 S. Flower Street's decision making
process for creating value for creditors and the estate in this
asset. In addition, Canpartners has filed a motion for
relief from stay with respect to the Project. 845 S. Flower Street
will contest the motion and disputes that Canpartners is entitled to
relief from the automatic stay on any grounds. The outcome of this
motion may have an impact on the case.
|
|||||
Canpartners
also has filed an adversary proceeding against 845 S. Flower and
Chinatown seeking declaratory relief that Canpartners is not
required to release its lien on Chinatown's real property as required
under Canpartners Loan Agreement with 845 S. Flower. 845 S. Flower
and Chinatown will contest the relief requested in the declaratory relief
action and continue to assert that Canpartners is required to release its
lien on the Chinatown property once 845 S. Flower obtains an Acceptable
Temporary Certificate of Occupancy (as defined in the Loan
Agreement). The outcome of this litigation may have an impact on the
case.
|
|||||
5.
|
Attach
copies of all Orders granting relief from the automatic stay that were
entered during the reporting period.
|
||||
None
|
|||||
No
|
Yes
|
||||
6.
|
Did
you receive any exempt income this month, which is not set forth in the
operating report? If "Yes", please set forth the amounts and
sources of the income below.
|
X
|
|||
I,
Richard Meruelo, Chief Executive Officer, declare under penalty of perjury
that I have fully read and understood the foregoing debtor-in-possession
operating report and that the information contained herein is true and
complete to the best of my
knowledge.
|
Date:
November 20, 2009
|
By:
|
/s/ Richard Meruelo | |
Richard Meruelo | |||
Principal for Debtors-in-Possession | |||