Attached files
file | filename |
---|---|
8-K - FORM 8-K - MiddleBrook Pharmaceuticals, Inc. | c02661e8vk.htm |
EX-99.2 - EXHIBIT 99.2 - MiddleBrook Pharmaceuticals, Inc. | c02661exv99w2.htm |
Exhibit 99.1
UNITED STATES BANKRUPTCY COURT
DISTRICT OF DELAWARE
DISTRICT OF DELAWARE
In re: MiddleBrook Pharmaceuticals, Inc.
|
Case No. 10-11485 | |
Debtor
|
Reporting Period: May 1 May 31, 2010 |
MONTHLY OPERATING REPORT
File with Court and submit copy to United States Trustee within 20 days after end of month
File with Court and submit copy to United States Trustee within 20 days after end of month
Submit copy of report to any official committee appointed in the case.
Document | Explanation | Affidavit/Supplement | ||||||||||
REQUIRED DOCUMENTS | Form No. | Attached | Attached | Attached | ||||||||
Schedule of Cash Receipts and Disbursements |
MOR-1 | X | ||||||||||
Bank Reconciliation (or copies of debtors bank reconciliations) |
MOR-1a | X | ||||||||||
Schedule of Professional Fees Paid |
MOR-1b | X | ||||||||||
Copies of bank statements |
||||||||||||
Cash disbursements journals |
||||||||||||
Statement of Operations |
MOR-2 | X | ||||||||||
Balance Sheet |
MOR-3 | X | ||||||||||
Status of Postpetition Taxes |
MOR-4 | X | ||||||||||
Copies of IRS Form 6123 or payment receipt |
||||||||||||
Copies of tax returns filed during reporting period |
||||||||||||
Summary of Unpaid Postpetition Debts |
MOR-4 | X | ||||||||||
Listing of aged accounts payable |
MOR-4 | X | ||||||||||
Accounts Receivable Reconciliation and Aging |
MOR-5 | X | ||||||||||
Debtor Questionnaire |
MOR-5 | X |
I declare under penalty of perjury (28 U.S.C. Section 1746) that this report and the attached
documents are true and correct to the best of my knowledge and belief.
/s/ David Becker
|
21-Jun-10
|
|||||
David Becker
|
EVP, CFO and Acting President and
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. |
MOR
(04/07)
(04/07)
In re: MiddleBrook Pharmaceuticals, Inc.
|
Case No. 10-11485 | |
Debtor | Reporting Period: May 1 31, 2010 |
MOR 1
Current Month | Cumulative Filing to Date | |||||||||||||||
Actual | Forecast | Actual | Forecast | |||||||||||||
Beginning Date |
3-May-10 | 3-May-10 | 3-May-10 | 3-May-10 | ||||||||||||
Ending Date |
30-May-10 | 30-May-10 | 30-May-10 | 30-May-10 | ||||||||||||
Cash Beginning Balance |
$ | 5,257,718 | $ | 5,255,857 | $ | 5,257,718 | $ | 5,255,857 | ||||||||
Receipts |
||||||||||||||||
Lockbox |
$ | 82,435 | $ | 127,550 | $ | 82,435 | $ | 127,550 | ||||||||
Misc Deposit |
$ | 36,567 | $ | 36,567 | ||||||||||||
(Item 3) |
||||||||||||||||
Total Receipts |
$ | 119,003 | $ | 127,550 | $ | 119,003 | $ | 127,550 | ||||||||
Operating Disbursements |
||||||||||||||||
Broadpoint |
$ | 0 | $ | (100,000 | ) | $ | 0 | $ | (100,000 | ) | ||||||
Cardinal Co-Pay Redemptions |
$ | 0 | $ | 0 | $ | 0 | $ | 0 | ||||||||
Dr Directory |
$ | 0 | $ | (74,160 | ) | $ | 0 | $ | (74,160 | ) | ||||||
Legal & Deal fees |
$ | 0 | $ | (150,000 | ) | $ | 0 | $ | (150,000 | ) | ||||||
Payroll |
$ | (260,909 | ) | $ | (248,353 | ) | $ | (260,909 | ) | $ | (248,353 | ) | ||||
Severance |
$ | 0 | $ | 0 | $ | 0 | $ | 0 | ||||||||
Vacation Payout |
$ | 0 | $ | 0 | $ | 0 | $ | 0 | ||||||||
Invoices in A/P Aging |
$ | (164,286 | ) | $ | (260,126 | ) | $ | (164,286 | ) | $ | (260,126 | ) | ||||
Misc (TX rent, Insurance, ICS) |
$ | (33,373 | ) | $ | (75,000 | ) | $ | (33,373 | ) | $ | (75,000 | ) | ||||
Other |
$ | (3,548 | ) | $ | (140,000 | ) | $ | (3,548 | ) | $ | (140,000 | ) | ||||
(Item 3) |
||||||||||||||||
Total Operating Disbursements |
$ | (462,116 | ) | $ | (1,047,639 | ) | $ | (462,116 | ) | $ | (1,047,639 | ) | ||||
Net Operating Cash Flow |
$ | (343,113 | ) | $ | (920,089 | ) | $ | (343,113 | ) | $ | (920,089 | ) | ||||
Non-Operating Disbursements |
||||||||||||||||
Capex |
||||||||||||||||
Professional Fees |
||||||||||||||||
Total Non-Operating Disbursements |
$ | 0 | $ | 0 | $ | 0 | $ | 0 | ||||||||
Net Operating Cash Flow Before Financing |
$ | (343,113 | ) | $ | (920,089 | ) | $ | (343,113 | ) | $ | (920,089 | ) | ||||
Financing Activities |
||||||||||||||||
Interest Payments |
||||||||||||||||
Financing Activities |
$ | 0 | $ | 0 | $ | 0 | $ | 0 | ||||||||
Cash Flow |
$ | (343,113 | ) | $ | (920,089 | ) | $ | (343,113 | ) | $ | (920,089 | ) | ||||
Ending Cash Balance (per books) |
$ | 4,914,605 | $ | 4,335,768 | $ | 4,914,605 | $ | 4,335,768 | ||||||||
DISBURSEMENTS FOR CALCULATING U.S. TRUSTEE QUARTERLY FEES: (FROM CURRENT MONTH ACTUAL COLUMN)
TOTAL DISBURSEMENTS |
$ | (462,116 | ) | |
LESS: TRANSFERS TO DEBTOR IN POSSESSION ACCOUNTS |
0 | |||
PLUS: ESTATE DISBURSEMENTS MADE BY OUTSIDE SOURCES (i.e. from escrow accounts) |
0 | |||
TOTAL DISBURSEMENTS FOR CALCULATING U.S. TRUSTEE QUARTERLY FEES |
$ | (462,116 | ) |
In re: MiddleBrook Pharmaceuticals, Inc.
|
Case No. 10-11485 | |
Debtor
|
Reporting Period: May 1 31, 2010 |
Disbursements Journal
Checks cut during period | ||||||||||||||
GL Posting | Checkbook | CM Trx | ||||||||||||
Date | Source Document | Amount | Number | Voided | Paid ToRcvd From | |||||||||
5/5/2010 |
PMCHK | $ | 159.30 | 2489 | No | Lifework Strategies | ||||||||
5/5/2010 |
PMCHK | $ | 38,869.78 | 2490 | No | United Healthcare Insurance Co. | ||||||||
5/5/2010 |
PMCHK | $ | 2,245.88 | 2491 | No | UNUM Life Insurance | ||||||||
5/5/2010 |
PMCHK | $ | 1,449.16 | 2492 | No | VSP - (AT) | ||||||||
5/6/2010 |
PMCHK | $ | 0.00 | 2493 | Yes | ExecuSuites I-270, Inc. | ||||||||
5/6/2010 |
PMCHK | $ | 0.00 | 2494 | Yes | ExecuSuites I-270, Inc. | ||||||||
5/6/2010 |
PMCHK | $ | 3,250.00 | 2495 | No | ExecuSuites I-270, Inc. | ||||||||
5/20/2010 |
PMCHK | $ | 2,894.02 | 2496 | No | ADP | ||||||||
5/20/2010 |
PMCHK | $ | 1,000.00 | 2497 | No | American Stock Transfer & Trust Co | ||||||||
5/20/2010 |
PMCHK | $ | 688.84 | 2498 | No | David Becker | ||||||||
5/20/2010 |
PMCHK | $ | 3,385.25 | 2499 | No | Robin N. Belsaas | ||||||||
5/20/2010 |
PMCHK | $ | 8,304.92 | 2500 | No | Brad Cole | ||||||||
5/20/2010 |
PMCHK | $ | 100.00 | 2501 | No | Commonwealth of PA/DRP | ||||||||
5/20/2010 |
PMCHK | $ | 183.42 | 2502 | No | Department of Veterans Affairs | ||||||||
5/20/2010 |
PMCHK | $ | 1,480.97 | 2503 | No | Gary Herman | ||||||||
5/20/2010 |
PMCHK | $ | 650.00 | 2504 | No | Christine Higgins | ||||||||
5/20/2010 |
PMCHK | $ | 156.12 | 2505 | No | Iron Mountain | ||||||||
5/20/2010 |
PMCHK | $ | 1,566.98 | 2506 | No | Montgomery County, MD | ||||||||
5/20/2010 |
PMCHK | $ | 22.06 | 2507 | No | Nevada Department of Taxation | ||||||||
5/20/2010 |
PMCHK | $ | 149.22 | 2508 | No | Prostar Services, Inc | ||||||||
5/20/2010 |
PMCHK | $ | 200.00 | 2509 | No | State of New Jersey Div | ||||||||
5/20/2010 |
PMCHK | $ | 179.03 | 2510 | No | New Jersey Wraparound Drug Rebate | ||||||||
5/20/2010 |
PMCHK | $ | 132.08 | 2511 | No | State of Washington | ||||||||
5/20/2010 |
PMCHK | $ | 83.91 | 2512 | No | State of New Jersey Dept Health/Senior Serv | ||||||||
5/20/2010 |
PMCHK | $ | 10.44 | 2513 | No | State of New Jersey PAAD Drug Rebate | ||||||||
5/20/2010 |
PMCHK | $ | 0.00 | 2514 | Yes | Treasurer State of Maine | ||||||||
5/20/2010 |
PMCHK | $ | 1,584.79 | 2515 | No | United States Treasury | ||||||||
5/20/2010 |
PMCHK | $ | 408.61 | 2516 | No | Verizon Wireless | ||||||||
5/20/2010 |
PMCHK | $ | 10.44 | 2517 | No | Wisconsin Dept of Health | ||||||||
5/20/2010 |
PMCHK | $ | 447.71 | 2518 | No | Dr. Donald J. Treacy | ||||||||
5/27/2010 |
PMCHK | $ | 0.00 | 2519 | Yes | AT&T | ||||||||
5/27/2010 |
PMCHK | $ | 3,136.45 | 2520 | No | Robin N. Belsaas | ||||||||
5/27/2010 |
PMCHK | $ | 0.00 | 2521 | Yes | Christine Higgins | ||||||||
5/27/2010 |
PMCHK | $ | 1,685.00 | 2522 | No | Pure Compliance | ||||||||
5/27/2010 |
PMCHK | $ | 3,250.00 | 2523 | No | RX Sample Solution | ||||||||
5/27/2010 |
PMCHK | $ | 1,785.59 | 2524 | No | Marcus Schestopol | ||||||||
5/27/2010 |
PMCHK | $ | 50.00 | 2525 | No | Shred-it USA, DBA Shred-it Dallas | ||||||||
5/27/2010 |
PMCHK | $ | 81,035.25 | 2526 | Yes | Travelers (voided in June) | ||||||||
5/27/2010 |
PMCHK | $ | 3,730.38 | 2527 | No | Dr. Donald J. Treacy | ||||||||
5/27/2010 |
PMCHK | $ | 0.00 | 2528 | Yes | WorldWide express | ||||||||
$ | 164,285.60 | Checks Cut | ||||||||||||
Debits to bank other than checks | ||||||||||||||||
Transaction | Customer | |||||||||||||||
Date | Description | Amount | Bank Ref# | Ref. # | Text | |||||||||||
5/7/2010 |
ACH DEBIT | $ | 884.25 | 3309 | 0 | ADP PAYROLL FEES ADP - FEES MIDDLEBROOK PHARMA. IN | ||||||||||
5/10/2010 |
ACH DEBIT | $ | 33,339.17 | 1700 | 0 | AMERICAN UNITED PENSIONPMT G30349MIDDLEBROOK PHAR | ||||||||||
5/12/2010 |
WIRE TRANSFER DEBIT | $ | 66,212.14 | 2161 | 0 | WIRE OUT 100512L1B77D1C000218201013201402;BNF ADP TAX SVCS INC. REV. WIRE IMPOUND;REF 050 | ||||||||||
5/13/2010 |
WIRE TRANSFER DEBIT | $ | 47,996.13 | 2007 | 0 | WIRE OUT 100513L1B77D1C000212201013301254;BNF ADP INC FUNDSMGMT;OBI ID# 557YP 7132090VV; | ||||||||||
5/17/2010 |
ACH DEBIT | $ | 6,320.76 | 652 | 0 | AMERICAN UNITED PENSIONPMT G30349MIDDLEBROOK PHAR | ||||||||||
5/18/2010 |
ACH DEBIT | $ | 442.02 | 332 | 0 | TUC 613-591-9800 PURCHASE 708648894 | ||||||||||
5/21/2010 |
ACH DEBIT | $ | 766.94 | 1687 | 0 | ADP PAYROLL FEES ADP - FEES MIDDLEBROOK PHARMA. IN | ||||||||||
5/24/2010 |
ACH DEBIT | $ | 0.00 | 1345 | 0 | ADP PAYROLL FEES ADP - FEES MIDDLEBROOK PHARMA, IN | ||||||||||
5/24/2010 |
ACH DEBIT | $ | 122.59 | 1344 | 0 | ADP PAYROLL FEES ADP - FEES MIDDLEBROOK PHARMA, IN | ||||||||||
5/26/2010 |
SERVICE CHARGE | $ | 1,264.41 | 13651 | 0 | ANALYSIS SERVICE CHARGE | ||||||||||
5/26/2010 |
WIRE TRANSFER DEBIT | $ | 68,812.34 | 2857 | 0 | WIRE OUT 100526L1B77D1C000439201014601951;BNF ADP TAX SVCS INC. REV. WIRE IMPOUND;REF 575 | ||||||||||
5/27/2010 |
WIRE TRANSFER DEBIT | $ | 38,228.74 | 2479 | 0 | WIRE OUT 100527L1B77D1C000246201014701597;BNF ADP INC FUNDSMGMT;OBI ID# 557YP 7186921VV; | ||||||||||
5/28/2010 |
ACH DEBIT | $ | 67.65 | 1767 | 0 | ADP PAYROLL FEES ADP - FEES MIDDLEBROOK PHARMA. IN | ||||||||||
5/28/2010 |
WIRE TRANSFER DEBIT | $ | 33,372.85 | 2391 | 0 | WIRE OUT 100528L1B77D1C000192201014801470;BNF MAGUIRE PARTNERS SOLONA LP;OBI MIDDLEBROOK | ||||||||||
$ | 297,829.99 | Debits to Bank other than Checks | ||||||||||||||
$ | 462,115.59 | total disbursements | ||||||||||||||
Checks cleared
by bank: |
||||||||||||||||
5/3/2010 |
DEBIT MEMO | $ | 397.86 | 25 | 0 | CONTROL DISBURSEMENT | ||||||||||
5/6/2010 |
DEBIT MEMO | $ | 180.00 | 8 | 0 | CONTROL DISBURSEMENT | ||||||||||
5/7/2010 |
DEBIT MEMO | $ | 107.06 | 8 | 0 | CONTROL DISBURSEMENT | ||||||||||
5/10/2010 |
DEBIT MEMO | $ | 1,449.16 | 11 | 0 | CONTROL DISBURSEMENT | ||||||||||
5/12/2010 |
DEBIT MEMO | $ | 44,365.66 | 14 | 0 | CONTROL DISBURSEMENT | ||||||||||
5/18/2010 |
DEBIT MEMO | $ | 159.30 | 140 | 0 | CONTROL DISBURSEMENT | ||||||||||
5/24/2010 |
DEBIT MEMO | $ | 11,500.00 | 20 | 0 | CONTROL DISBURSEMENT | ||||||||||
5/25/2010 |
DEBIT MEMO | $ | 22.06 | 96 | 0 | CONTROL DISBURSEMENT | ||||||||||
5/26/2010 |
DEBIT MEMO | $ | 8,437.00 | 16 | 0 | CONTROL DISBURSEMENT | ||||||||||
5/27/2010 |
DEBIT MEMO | $ | 2,584.79 | 18 | 0 | CONTROL DISBURSEMENT | ||||||||||
5/28/2010 |
DEBIT MEMO | $ | 9,099.08 | 52 | 0 | CONTROL DISBURSEMENT | ||||||||||
$ | 78,301.97 | |||||||||||||||
In re: MiddleBrook Pharmaceuticals, Inc.
|
Case No. 10-11485 | |
Debtor
|
Reporting Period: May 1 31, 2010 |
See bank reconciliation in separate attachment *
* | bank reconciliation provided to the United States Trustee and not filed with the Bankruptcy Court. |
In re: MiddleBrook Pharmaceuticals, Inc.
|
Case No. 10-11485 | |
Debtor
|
Reporting Period: May 1 31, 2010 |
SCHEDULE OF PROFESSIONAL FEES AND EXPENSES PAID
This schedule is to include all retained professional payments from case inception to current month
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 | Approved | Payor | Number | Date | Fees | Expenses | Fees | Expenses | |||||||||||||||||||||||||||
none in May |
In re: MiddleBrook Pharmaceuticals, Inc.
|
Case No. 10-11485 | |
Debtor
|
Reporting Period: May 1 31, 2010 |
May | Cumulative | |||||||||
2010 | Filing to Date | |||||||||
45000 | Gross Sales |
$ | 253,103 | $ | 253,103 | |||||
45100 | Chargebacks |
(2,531 | ) | (2,531 | ) | |||||
45200 | Medicaid Rebates |
(8,371 | ) | (8,371 | ) | |||||
45300 | Returns |
(15,186 | ) | (15,186 | ) | |||||
45400 | Cash Discounts |
(5,062 | ) | (5,062 | ) | |||||
45500 | Wholesaler Rebates |
(13,568 | ) | (13,568 | ) | |||||
45600 | Product Shortage Deductions |
492 | 492 | |||||||
45700 | Coupon POS Discounts |
92,152 | 92,152 | |||||||
Revenue |
301,029 | 301,029 | ||||||||
55101 | COGS Cost of Goods Sold |
11,433 | 11,433 | |||||||
50100 | COGS Scrap |
375,218 | 375,218 | |||||||
51000 | COGS Mfg Equipment Depreciation |
21,675 | 21,675 | |||||||
56000 | COGS Keflex Royalties |
4,658 | 4,658 | |||||||
Cost of Goods Sold |
412,984 | 412,984 | ||||||||
60010 | Salaries Expense |
228,581 | 228,581 | |||||||
60030 | Severance Expense |
14,292 | 14,292 | |||||||
60380 | Commissions |
0 | 0 | |||||||
Salaries, Bonus & Temp Labor |
242,873 | 242,873 | ||||||||
60300 | Benefits |
1,748 | 1,748 | |||||||
60310 | Employee Benefit Programs Exp |
0 | 0 | |||||||
60320 | Health Insurance Expense |
(2,120 | ) | (2,120 | ) | |||||
60330 | Payroll Tax Expense |
16,542 | 16,542 | |||||||
62010 | Recruiting |
0 | 0 | |||||||
62020 | Relocation |
0 | 0 | |||||||
60370 | Professional Development Exp |
0 | 0 | |||||||
Benefits, Taxes, Recruiting & Relo |
16,170 | 16,170 | ||||||||
Subtotal: Salaries & Benefits |
259,043 | 259,043 | ||||||||
60015 | Stock Based Comp Exp: Employee |
0 | 0 | |||||||
60016 | Stock Based Comp Exp: Non-Employee/Consultant |
(40,272 | ) | (40,272 | ) | |||||
Stock-Based Compensation |
(40,272 | ) | (40,272 | ) | ||||||
66010 | Advertising Expense |
0 | 0 | |||||||
66020 | Dues and Subscriptions Exp |
846 | 846 | |||||||
66110 | Meetings & Conferences |
0 | 0 | |||||||
Marketing & Advertising |
846 | 846 | ||||||||
63020 | Meals and Entertainment Exp |
545 | 545 | |||||||
63030 | Travel Expense |
15,432 | 15,432 | |||||||
Travel & Entertainment |
15,977 | 15,977 |
In re: MiddleBrook Pharmaceuticals, Inc.
|
Case No. 10-11485 | |
Debtor
|
Reporting Period: May 1 31, 2010 |
May | Cumulative | |||||||||
2010 | Filing to Date | |||||||||
64020 | LAN,Computer, Alarm Exp. |
(5,208 | ) | (5,208 | ) | |||||
64030 | Office Cleaning Exp |
0 | 0 | |||||||
65010 + (67200) | Maintenance & Repair Expense |
211 | 211 | |||||||
65021 | Building Maintenance Expense |
0 | 0 | |||||||
65030 | Rent or Lease Expense |
49,707 | 49,707 | |||||||
65040 | Rental and
Lease Equip Exp. |
0 | 0 | |||||||
65060 | Utilities Expense |
0 | 0 | |||||||
64090 | Kitchen Supplies Expense |
149 | 149 | |||||||
65070 | Telephone Expense |
5,067 | 5,067 | |||||||
Facilities and Equipment Related |
49,926 | 49,926 | ||||||||
60340 | Insurance Expense-Wkers Comp |
0 | 0 | |||||||
64110 + (65050) | Insurance Expense |
84,092 | 84,092 | |||||||
Insurance |
84,092 | 84,092 | ||||||||
65102 | Distribution Expense ICS |
99,497 | 99,497 | |||||||
Distribution Expense |
99,497 | 99,497 | ||||||||
64050 | Office Supplies & Expense |
796 | 796 | |||||||
64070 | Printing and Reproduction Exp |
508 | 508 | |||||||
64071 | Publications & Subscriptions |
0 | 0 | |||||||
64060 | Postage Expense |
0 | 0 | |||||||
67100 | Freight Expense |
(32 | ) | (32 | ) | |||||
68010 + (64080) | General LAB Supplies & Exp. |
(72 | ) | (72 | ) | |||||
79010 | Other Expenses |
0 | 0 | |||||||
Office & General Lab Supplies |
1,200 | 1,200 | ||||||||
61010 | Consulting Fees Expense |
1,324 | 1,324 | |||||||
69010 | Legal Expense |
742,239 | 742,239 | |||||||
Consulting & Legal Fees |
743,563 | 743,563 | ||||||||
69030 | Patents |
45,000 | 45,000 | |||||||
69020 | Compliance Fees |
0 | 0 | |||||||
72500 | Penalties & Fines |
0 | 0 | |||||||
70300 + (73000) | Licensing & Filing Expense |
51,587 | 51,587 | |||||||
Patents & Licensing |
96,587 | 96,587 | ||||||||
64075 | SEC Filing Expense |
5,162 | 5,162 | |||||||
64215 | Annual Report Expense |
0 | 0 | |||||||
69040 | Auditing & Accounting |
0 | 0 | |||||||
65071 | Newswire Expense |
487 | 487 | |||||||
65072 | Audio Conference Call Expense |
99 | 99 | |||||||
65073 | Web Casting Expense |
0 | 0 | |||||||
64040 | Payroll Service Fee |
7,601 | 7,601 | |||||||
64210 | Bank Charges |
1,332 | 1,332 |
In re: MiddleBrook Pharmaceuticals, Inc.
|
Case No. 10-11485 | |
Debtor
|
Reporting Period: May 1 31, 2010 |
May | Cumulative | |||||||||
2010 | Filing to Date | |||||||||
66015 | Stock Transfer Fees |
9,005 | 9,005 | |||||||
66016 | Trustee stock plan administration |
0 | 0 | |||||||
Audit, IR & Financial Fees |
23,687 | 23,687 | ||||||||
65090 | Personal Prop.Tax Exp-Equipmen |
0 | 0 | |||||||
65091 | Franchise Tax |
1,066 | 1,066 | |||||||
79030 | Other Taxes |
7 | 7 | |||||||
95016 | Taxes-Real Estate |
0 | 0 | |||||||
Non-Income Taxes |
1,073 | 1,073 | ||||||||
66030 | Gifts Expense |
0 | 0 | |||||||
Gifts and Charitable Contributions |
0 | 0 | ||||||||
70100 | Depreciation Expense |
161,405 | 161,405 | |||||||
70200 | Amortization Expense |
209,871 | 209,871 | |||||||
Depreciation and Amortization |
371,276 | 371,276 | ||||||||
72000 | Outside Directors |
20,917 | 20,917 | |||||||
Director and SAB Fees |
20,917 | 20,917 | ||||||||
Subtotal: FTE Expenses |
1,727,411 | 1,727,411 | ||||||||
61029 | Market Research |
0 | 0 | |||||||
61030 | Samples Reps |
0 | 0 | |||||||
61037 | Field Aids |
0 | 0 | |||||||
61039 | Coupons |
3,250 | 3,250 | |||||||
61040 | Tokens/Direct Promotions |
0 | 0 | |||||||
66200 | Trade Association |
0 | 0 | |||||||
61041 | MD Telemarketing |
0 | 0 | |||||||
61042 | Journal Ads |
0 | 0 | |||||||
61045 | Public Relations |
0 | 0 | |||||||
61047 | Ad Agency Fees |
0 | 0 | |||||||
61048 | Managed Care |
0 | 0 | |||||||
61050 | CSO Expense |
50,000 | 50,000 | |||||||
61051 | Trade Shows |
5,000 | 5,000 | |||||||
63010 | Auto Expense |
(9,080 | ) | (9,080 | ) | |||||
61054 | Launch Meeting |
0 | 0 | |||||||
Marketing Costs |
49,170 | 49,170 |
In re: MiddleBrook Pharmaceuticals, Inc.
|
Case No. 10-11485 | |
Debtor
|
Reporting Period: May 1 31, 2010 |
May | Cumulative | |||||||||
2010 | Filing to Date | |||||||||
82000 | Development Materials |
0 | 0 | |||||||
83000 +(83100) | Contract R & D |
114,706 | 114,706 | |||||||
84000 | Project Consultants |
0 | 0 | |||||||
Direct Project Costs |
114,706 | 114,706 | ||||||||
Total Expenses |
2,304,270 | 2,304,270 | ||||||||
Income (Loss) from Operations |
(2,003,241 | ) | (2,003,241 | ) | ||||||
90100 | Interest Income |
199 | 199 | |||||||
Interest Income |
199 | 199 | ||||||||
95020 | Interest Expense |
0 | 0 | |||||||
95050 | Gain or (Loss) on sale of assets |
2,905 | 2,905 | |||||||
Other income (expense) |
2,905 | 2,905 | ||||||||
Net Income (Loss) Before Taxes |
(2,000,137 | ) | (2,000,137 | ) | ||||||
Net Income (Loss) |
$ | (2,000,137 | ) | $ | (2,000,137 | ) | ||||
In re: MiddleBrook Pharmaceuticals, Inc.
|
Case No. 10-11485 | |
Debtor
|
Reporting Period: May 1 31, 2010 |
Current | Petition | |||||||
Month | Date | |||||||
10105 - SVB Operating Account |
$ | 4,914,605 | $ | 5,257,718 | ||||
10215 - SVBAM Cash |
0 | 0 | ||||||
Cash & Cash Equivalents |
4,914,605 | 5,257,718 | ||||||
11300 - A/R Product Sales |
605,932 | 437,031 | ||||||
11304 - A/R (Contra) - Cash Discounts |
(11,166 | ) | (8,929 | ) | ||||
11305 - A/R (Contra) accrued chargebacks |
(254,924 | ) | (259,023 | ) | ||||
11307 - A/R (Contra) - accrued wholesaler rebates |
(668,056 | ) | (659,567 | ) | ||||
Accounts Receivable |
(328,214 | ) | (490,487 | ) | ||||
12100 - Inventory - Raw Materials |
739,348 | 602,263 | ||||||
12110 - Inventory - Bulk |
660,305 | 660,305 | ||||||
12120 - Inventory - Finished Goods |
3,331,764 | 3,343,197 | ||||||
12200 - Inventory - Reserve for obsolete/slow moving |
(2,392,607 | ) | (2,392,607 | ) | ||||
Inventory |
2,338,810 | 2,213,158 | ||||||
11030 - Other Receivables |
15,329 | 15,329 | ||||||
14010 - Prepaid Expenses |
366,697 | 863,286 | ||||||
14020 - Prepaid Rent |
33,373 | 36,623 | ||||||
14030 - Prepaid SAB/BOD |
0 | 0 | ||||||
14050 - Prepaid Insurance |
416,210 | 500,302 | ||||||
14115 - Prepaid Travel |
0 | 0 | ||||||
14200 - Employee Advances |
(16 | ) | 0 | |||||
14500 - Prepaid Samples |
2,391,421 | 1,981,566 | ||||||
Prepaid and Other Current Assets |
3,223,013 | 3,397,106 | ||||||
17100 - Furniture & Fixtures |
613,506 | 834,472 | ||||||
17115 - Equipment -Pharm Development |
3,150,304 | 3,200,488 | ||||||
17130 - Equipment-Telephone System |
198,613 | 244,938 | ||||||
17140 - Equipment-Security System |
16,420 | 19,920 | ||||||
17150 - LAN & Phone Wiring-Equip |
48,793 | 48,793 | ||||||
17200 - Automobiles |
0 | 0 | ||||||
17400 - Leasehold Improvements |
6,849,683 | 9,239,394 | ||||||
17600 - Computer Equipment |
230,844 | 753,769 | ||||||
18100 - Accum. Deprec. - F&F |
(593,821 | ) | (811,507 | ) | ||||
18115 - Acc Dep- Equip-Pharm Development |
(1,631,286 | ) | (1,664,702 | ) | ||||
18130 - Accum. Deprec. - Telephone |
(173,529 | ) | (218,054 | ) | ||||
18140 - Accum. Deprec. - Security Sys |
(16,420 | ) | (19,920 | ) | ||||
18150 - Accum. Deprec. - LAN |
(46,910 | ) | (46,775 | ) | ||||
18200 - Accum. Deprec. - Automobil |
0 | 0 | ||||||
18400 - Accum. Amortization - Leasehol |
(6,830,756 | ) | (9,220,282 | ) | ||||
18600 - Accum. Deprec. - Computer |
(117,673 | ) | (479,686 | ) | ||||
Property and Equipment, net |
1,697,768 | 1,880,848 | ||||||
10130 - Allfirst-CD/loan collateral |
0 | 0 | ||||||
Restricted Cash |
0 | 0 | ||||||
19000 - Deposits |
525,714 | 533,714 | ||||||
19005 - Deposits-Coupon Program |
145,666 | 146,866 | ||||||
Deposits and Other Assets |
671,380 | 680,580 | ||||||
17800 - Intellectual Property |
120,000 | 120,000 | ||||||
17810 - Keflex Acquired Intangibles |
11,757,529 | 11,757,529 | ||||||
18800 - Accum. Amort. - Intellectual P |
(120,000 | ) | (120,000 | ) | ||||
18810 - Accum. Amort - Keflex Intangibles |
(2,733,089 | ) | (2,523,218 | ) | ||||
Intangible Assets, net |
9,024,440 | 9,234,311 | ||||||
Total Assets |
$ | 21,541,803 | $ | 22,173,234 |
In re: MiddleBrook Pharmaceuticals, Inc.
|
Case No. 10-11485 | |
Debtor
|
Reporting Period: May 1 31, 2010 |
Current | Petition | |||||||
Month | Date | |||||||
20000 - Accounts Payable - post-petion |
(178,584 | ) | | |||||
20100 - Accrued Payables |
0 | | ||||||
21110 - Accrued Severance |
0 | | ||||||
21201 - Accrued Payable to Lilly |
(4,658 | ) | | |||||
21210 - Accrued Professional Fees |
(20,917 | ) | | |||||
21250 - Accrued R&D Costs |
0 | | ||||||
21275 - Accrued Keflex Copay Assistance |
(206 | ) | | |||||
21276 - Accrued Moxatag Copay Assistance |
(3,355 | ) | | |||||
21281 - Accrued Medicaid Rebates Payable |
(8,371 | ) | | |||||
21282 - Accrued Returns |
(15,186 | ) | | |||||
21290 - Other Accrued Expenses |
(482,498 | ) | | |||||
23200 - Wages Payable |
(15,831 | ) | | |||||
23215 - Accrued Commissions |
0 | | ||||||
23260 - Relocation Accrual |
0 | | ||||||
23620 - Employee Benefits Pay-401k |
(6,321 | ) | | |||||
23650 - Employee Benefits - Flex Spending |
(792 | ) | | |||||
25000 - Other Current Liabilities |
0 | | ||||||
Accounts Payable and Accrued Expenses - Post-Petition |
(736,719 | ) | 0 | |||||
20000 - Accounts Payable - pre-petion |
(2,247,920 | ) | (1,214,588 | ) | ||||
21110 - Accrued Severance |
(279,793 | ) | (281,258 | ) | ||||
21201 - Accrued Payable to Lilly |
(5,252 | ) | (5,252 | ) | ||||
21210 - Accrued Professional Fees |
(244,917 | ) | (199,917 | ) | ||||
21250 - Accrued R&D Costs |
(136,067 | ) | (136,067 | ) | ||||
21275 - Accrued Keflex Copay Assistance |
(1,857 | ) | (9,276 | ) | ||||
21276 - Accrued Moxatag Copay Assistance |
(3,615,540 | ) | (3,705,035 | ) | ||||
21281 - Accrued Medicaid Rebates Payable |
(437,995 | ) | (563,001 | ) | ||||
21282 - Accrued Returns |
(1,958,072 | ) | (1,945,797 | ) | ||||
21290 - Other Accrued Expenses |
(119,107 | ) | (292,773 | ) | ||||
23200 - Wages Payable |
(306,521 | ) | (306,521 | ) | ||||
23215 - Accrued Commissions |
0 | (0 | ) | |||||
23260 - Relocation Accrual |
0 | |||||||
23620 - Employee Benefits Pay-401k |
0 | (33,339 | ) | |||||
23650 - Employee Benefits - Flex Spending |
(3,015 | ) | (3,899 | ) | ||||
25000 - Other Current Liabilities |
(4,823,076 | ) | (4,810,772 | ) | ||||
Accounts Payable and Accrued Expenses - Pre-Petition |
(14,179,132 | ) | (13,507,496 | ) | ||||
27051 - Deferred contract revenue - non-current PAR (pre-petition) |
(11,625,000 | ) | (11,625,000 | ) | ||||
Deferred Contract Revenue - non-current (pre-petition) |
(11,625,000 | ) | (11,625,000 | ) | ||||
27010 - Deferred Rent |
(18,963 | ) | (18,340 | ) | ||||
Def Credit on Lease Concession |
(18,963 | ) | (18,340 | ) | ||||
27000 - Other long term liabilities |
0 | 0 | ||||||
Other long-term liabilities |
0 | 0 | ||||||
31000 - Common Stock |
(865,119 | ) | (865,119 | ) | ||||
31100 - Additional Paid-in Capital |
(333,148,706 | ) | (333,188,978 | ) | ||||
31110 - APIC-BCF |
20,907,620 | 20,907,620 | ||||||
APIC |
(312,241,086 | ) | (312,281,358 | ) | ||||
32000 - Retained Earnings |
299,240,744 | 299,240,744 | ||||||
YTD P&L |
18,883,473 | 16,883,336 | ||||||
Accumulated Deficit |
318,124,217 | 316,124,080 | ||||||
Stockholders Equity |
5,018,012 | 2,977,602 | ||||||
Liabilities & Stockholders Equity |
$ | (21,541,803 | ) | $ | (22,173,234 | ) |
In re: MiddleBrook Pharmaceuticals, Inc.
|
Case No. 10-11485 | |
Debtor
|
Reporting Period: May 1 31, 2010 |
Other Post-petition liabilities |
||||
Professional bankruptcy fees - KCC estimate |
$ | 45,000.00 | ||
Professional bankruptcy fees - creditors committee cousel & FA |
300,000.00 | |||
DoctorDirectory (May estimate) |
50,000.00 | |||
ICS (May estimate) |
51,603.26 | |||
Other miscellaneous May accruals - no invoices yet |
35,774.89 | |||
$ | 482,378.15 | |||
In re: MiddleBrook Pharmaceuticals, Inc.
|
Case No. 10-11485 | |
Debtor
|
Reporting Period: May 1 31, 2010 |
STATUS OF POSTPETITION TAXES
The beginning tax liability should be the ending liability from the prior month or, if this is the
first report, the amount should be zero. Attach photocopies of IRS Form 6123 or payment receipt to
verify payment or deposit of federal payroll taxes. Attach photocopies of any tax returns filed
during the reporting period.
Beginning | Amount | Ending | ||||||||||||||||||||||||||
Tax | Withheld or | Amount | Date | Check No. | Tax | |||||||||||||||||||||||
Liability | Accrued | Paid | Paid | or EFT | Liability | |||||||||||||||||||||||
Federal |
||||||||||||||||||||||||||||
Withholding |
0 | 0 | ||||||||||||||||||||||||||
FICA-Employee | 0 | see attached ADP report for payroll taxes due and paid. ** | 0 | |||||||||||||||||||||||||
FICA-Employer |
0 | 0 | ||||||||||||||||||||||||||
Unemployment |
0 | 0 | ||||||||||||||||||||||||||
Income |
0 | 0 | ||||||||||||||||||||||||||
Other: |
0 | 0 | ||||||||||||||||||||||||||
Total Federal Taxes |
0 | 0 | ||||||||||||||||||||||||||
State and Local |
||||||||||||||||||||||||||||
Withholding |
0 | 0 | ||||||||||||||||||||||||||
Sales |
0 | 0 | ||||||||||||||||||||||||||
Excise |
0 | 132.08 | 0 | Washington State | ||||||||||||||||||||||||
Unemployment |
0 | 0 | ||||||||||||||||||||||||||
Real Property |
0 | 0 | ||||||||||||||||||||||||||
Personal Property |
0 | 676.39 | 0 | MD property tax - received letter for adjusted amount due | ||||||||||||||||||||||||
Other: |
0 | 0 | ||||||||||||||||||||||||||
Total State and Local |
0 | 0 | 808.47 | 0 | 0 | 0 | ||||||||||||||||||||||
Total Taxes |
0 | 0 | 808.47 | 0 | 0 | 0 |
** | ADP payroll report provided to the United States Trustee and not filed with the Bankruptcy Court. |
SUMMARY OF UNPAID POSTPETITION DEBTS
Attach aged listing of accounts payable.
Number of Days Past Due | ||||||||||||||||||||||||
Current | 0-30 | 31-60 | 61-90 | Over 90 | Total | |||||||||||||||||||
Accounts Payable |
177,651.21 | 932.83 | | | | $ | 178,584.04 | |||||||||||||||||
Wages Payable (401k contributions) |
6,320.76 | | | | | $ | 6,320.76 | |||||||||||||||||
Taxes Payable (payroll-related taxes) |
| | | | | | ||||||||||||||||||
Rent/Leases-Building |
| | | | | | ||||||||||||||||||
Rent/Leases-Equipment |
| | | | | | ||||||||||||||||||
Secured Debt/Adequate Protection Payments |
| | | | | | ||||||||||||||||||
Professional Fees |
| | | | | | ||||||||||||||||||
Amounts Due to Insiders* |
| | | | | | ||||||||||||||||||
Other: |
| | | | | | ||||||||||||||||||
Other: |
| | | | | | ||||||||||||||||||
Total Postpetition Debts |
183,971.97 | 932.83 | | | | $ | 184,904.80 |
Explain how and when the Debtor intends to pay any past-due postpetition debts.
The $932.83 in the 0-30 days past due category was paid at the beginning of June and is no longer
outstanding.
* | Insider is defined in 11 U.S.C. Section 101(31). |
FORM
MOR-4
(04/07)
(04/07)
In re: MiddleBrook Pharmaceuticals, Inc.
|
Case No. 10-11485 | |
Debtor
|
Reporting Period: May 1 31, 2010 |
ACCOUNTS RECEIVABLE RECONCILIATION AND AGING
Accounts Receivable Reconciliation | Amount | |||||||
Total Accounts Receivable at the beginning of the reporting period |
$ | 437,031.42 | ||||||
+ Amounts billed during the period |
253,103.16 | |||||||
- Amounts collected during the period |
(82,435.11 | ) | ||||||
- Other adjustments during period |
(1,766.99 | ) | ||||||
Total Accounts Receivable at the end of the reporting period |
$ | 605,932.48 |
Accounts Receivable Aging | Amount | |||||||
0 - 30 days old |
$ | 284,528.44 | ||||||
31 - 60 days old |
309,995.67 | |||||||
61 - 90 days old |
10,000.86 | |||||||
91+ days old |
1,233.16 | |||||||
Total Accounts Receivable |
605,758.13 | |||||||
Amount considered uncollectible (Bad Debt) |
| |||||||
Accounts Receivable (Net) |
$ | 605,758.13 | 174.35 reconciling item |
DEBTOR QUESTIONNAIRE
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 | new account opened in June |
We created new accounts at Capital One Bank in June and provided the account numbers under separate cover.
We are still in the process of establishing the lockbox account at Capital One Bank.
FORM MOR-5
(04/07)
(04/07)