Attached files
file | filename |
---|---|
8-K - FORM 8-K - MiddleBrook Pharmaceuticals, Inc. | c03672e8vk.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: June 1 June 30, 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 | ||||
Certifications |
||||||||
Schedule of Cash Receipts and Disbursements |
MOR-1 | X | ||||||
Bank Reconciliation (or copies of debtors bank
reconciliations) |
see certifications | X | ||||||
Schedule of Professional Fees Paid |
MOR-1b | X | ||||||
Copies of bank statements |
||||||||
Cash disbursements journals |
X | |||||||
Statement of Operations |
MOR-2 | X | ||||||
Balance Sheet |
MOR-3 | X | ||||||
Status of Postpetition Taxes |
see certifications | 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
|
July 21, 2010 | |||
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)
UNITED STATES BANKRUPTCY COURT
DISTRICT OF DELAWARE
DISTRICT OF DELAWARE
In re MiddleBrook Pharmaceuticals, Inc.
|
Case No. 10-11485 | |
Debtor
|
Reporting Period: June 1 June 30, 2010 |
CERTIFICATIONS
A. Bank Reconciliation Certification
The undersigned verifies that, to my knowledge, all of the Debtors June 30, 2010 bank balances
have been reconciled in an accurate and timely manner.
B. Post-petition Taxes Certification
The undersigned verifies that, to my knowledge, all post-petition tax obligations, including but
not limited to payroll, real property, income, franchise and other taxes have been paid to the
proper taxing authority when due.
/s/ David Becker
|
July 21, 2010 | |||
David Becker
|
EVP, CFO and Acting President and CEO | |||
In re: MiddleBrook Pharmaceuticals, Inc.
|
Case No. 10-11485 | |
Debtor
|
Reporting Period: June 1 30, 2010 |
MOR 1
Current Month | Cumulative Filing to Date | |||||||||||||||
Actual | Forecast | Actual | Forecast | |||||||||||||
Beginning Date |
1-Jun-10 | 1-Jun-10 | 3-May-10 | 3-May-10 | ||||||||||||
Ending Date |
30-Jun-10 | 30-Jun-10 | 30-Jun-10 | 30-Jun-10 | ||||||||||||
Cash Beginning Balance |
$ | 4,995,640 | $ | 5,020,387 | $ | 5,257,718 | $ | 5,269,539 | ||||||||
Receipts |
||||||||||||||||
Lockbox |
$ | 178,957 | $ | 100,809 | $ | 261,392 | $ | 228,359 | ||||||||
Misc Deposit |
$ | 27,001 | $ | 63,568 | ||||||||||||
Total Receipts |
$ | 205,958 | $ | 100,809 | $ | 324,961 | $ | 228,359 | ||||||||
Operating Disbursements |
||||||||||||||||
Broadpoint |
$ | 0 | $ | 0 | $ | 0 | $ | 0 | ||||||||
Cardinal Co-Pay Redemptions |
$ | 0 | $ | 0 | $ | 0 | $ | 0 | ||||||||
Dr Directory |
$ | 0 | $ | 0 | $ | 0 | $ | (49,826 | ) | |||||||
Legal & Deal fees |
$ | 0 | $ | 0 | $ | 0 | $ | 0 | ||||||||
Payroll |
$ | (215,391 | ) | $ | (363,896 | ) | $ | (476,300 | ) | $ | (620,667 | ) | ||||
Severance |
$ | 0 | $ | 0 | $ | 0 | $ | 0 | ||||||||
Vacation Payout |
$ | 0 | $ | 0 | $ | 0 | $ | 0 | ||||||||
Invoices in A/P Aging |
$ | (614,475 | ) | $ | (666,870 | ) | $ | (697,725 | ) | $ | (761,902 | ) | ||||
Misc (TX rent, Insurance, ICS) |
$ | (33,373 | ) | $ | (33,500 | ) | $ | (66,746 | ) | $ | (63,500 | ) | ||||
Other |
$ | (2,168 | ) | $ | 0 | $ | (5,716 | ) | $ | (150,000 | ) | |||||
Total Operating Disbursements |
$ | (865,406 | ) | $ | (1,064,266 | ) | $ | (1,246,487 | ) | $ | (1,645,895 | ) | ||||
Net Operating Cash Flow |
$ | (659,448 | ) | $ | (963,457 | ) | $ | (921,526 | ) | $ | (1,417,536 | ) | ||||
Non-Operating Disbursements |
||||||||||||||||
Capex |
||||||||||||||||
Professional Fees |
||||||||||||||||
Total Non-Operating Disbursements |
$ | 0 | $ | 0 | $ | 0 | $ | 0 | ||||||||
Net Operating Cash Flow Before Financing |
$ | (659,448 | ) | $ | (963,457 | ) | $ | (921,526 | ) | $ | (1,417,536 | ) | ||||
Financing Activities |
||||||||||||||||
Interest Payments |
||||||||||||||||
Financing Activities |
$ | 0 | $ | 0 | $ | 0 | $ | 0 | ||||||||
Cash Flow |
$ | (659,448 | ) | $ | (963,457 | ) | $ | (921,526 | ) | $ | (1,417,536 | ) | ||||
Ending Cash Balance (per books) |
$ | 4,336,192 | $ | 4,056,929 | $ | 4,336,192 | $ | 3,852,003 | ||||||||
DISBURSEMENTS FOR CALCULATING U.S. TRUSTEE QUARTERLY FEES: (FROM CURRENT MONTH ACTUAL COLUMN) | ||||
TOTAL DISBURSEMENTS |
$ | (865,406 | ) | |
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 |
$ | (865,406 | ) |
In re: MiddleBrook Pharmaceuticals, Inc.
|
Case No. 10-11485 | |
Debtor
|
Reporting Period: June 1 30, 2010 |
Disbursements Journal
Checks cut during period
GL Posting | Checkbook | CM Trx | ||||||||||
Date | Source Document | Amount | Number | Voided | Paid ToRcvd From | |||||||
6/1/2010 |
PMCHK | $ | 3,368.95 | 2529 | No | ExecuSuites I-270, Inc. | ||||||
6/1/2010 |
PMCHK | $ | 1,025.45 | 2530 | No | IKON Financial Services Box 650016 | ||||||
6/1/2010 |
PMCHK | $ | 39.41 | 2531 | No | Maryland | ||||||
6/1/2010 |
PMCHK | $ | 477.91 | 2532 | No | NYS EPIC PROGRAM | ||||||
6/9/2010 |
PMCHK | $ | 1,690.52 | 2533 | No | Commonwealth of PA/DRP | ||||||
6/9/2010 |
PMCHK | $ | 1,392.26 | 2534 | No | CONNECTICUT MEDICAL ASSITANCE PROGRAM | ||||||
6/9/2010 |
PMCHK | $ | 29.39 | 2535 | No | D.C. Treasurer Med Asst Admin | ||||||
6/9/2010 |
PMCHK | $ | 441.89 | 2536 | No | Georgia DCH, Dept. of Medical Assist | ||||||
6/9/2010 |
PMCHK | $ | 114.01 | 2537 | No | Department of Med Asst Srvc | ||||||
6/9/2010 |
PMCHK | $ | 105.42 | 2538 | No | DHS | ||||||
6/9/2010 |
PMCHK | $ | 280.69 | 2539 | No | The Division of Hlth Care Financing | ||||||
6/9/2010 |
PMCHK | $ | 48,532.83 | 2540 | No | Health & Human Srvc Comm. | ||||||
6/9/2010 |
PMCHK | $ | 437.94 | 2541 | No | Kentucky State Treasurer | ||||||
6/9/2010 |
PMCHK | $ | 19,212.24 | 2542 | No | Louisiana Dept of Health&Hospitals | ||||||
6/9/2010 |
PMCHK | $ | 13.72 | 2543 | No | Maryland | ||||||
6/9/2010 |
PMCHK | $ | 43.69 | 2544 | No | State of Maryland | ||||||
6/9/2010 |
PMCHK | $ | 6,404.90 | 2545 | No | North Carolina XIX Drug Rebate | ||||||
6/9/2010 |
PMCHK | $ | 45,018.51 | 2546 | No | NYS Department of Health | ||||||
6/9/2010 |
PMCHK | $ | 807.82 | 2547 | No | South Carolina Dept fo H&H Srvc. | ||||||
6/9/2010 |
PMCHK | $ | 116.25 | 2548 | No | State of Alaska Dept of Hlth&SS | ||||||
6/9/2010 |
PMCHK | $ | 39.19 | 2549 | No | State of Montana-Medicaid Rebate | ||||||
6/9/2010 |
PMCHK | $ | 40.69 | 2550 | No | State of Michigan | ||||||
6/9/2010 |
PMCHK | $ | 49.57 | 2551 | No | Treasurer,St of New Hampshire | ||||||
6/9/2010 |
PMCHK | $ | 138.73 | 2552 | No | Treasurer St of Colorado | ||||||
6/9/2010 |
PMCHK | $ | 29.39 | 2553 | No | Treasurer of the State Ohio | ||||||
6/9/2010 |
PMCHK | $ | 79.60 | 2554 | No | ADP Commercial Leasing | ||||||
6/9/2010 |
PMCHK | $ | 99.43 | 2555 | No | AT Conference | ||||||
6/9/2010 |
PMCHK | $ | 423.80 | 2557 | No | RMA Chauffeured Transportation | ||||||
6/9/2010 |
PMCHK | $ | 97,826.21 | 2558 | No | United Healthcare Insurance Co. | ||||||
6/9/2010 |
PMCHK | $ | 2,035.92 | 2559 | No | UNUM Life Insurance | ||||||
6/9/2010 |
PMCHK | $ | 2,269.45 | 2560 | No | VSP (AT) | ||||||
6/9/2010 |
PMCHK | $ | 795.72 | 2561 | No | Vista Imaging Supplies | ||||||
6/9/2010 |
PMCHK | $ | 150.00 | 2562 | No | WebEx Communications Inc. | ||||||
6/9/2010 |
PMCHK | $ | 250.76 | 2563 | No | WorldWide express | ||||||
6/9/2010 |
PMCHK | $ | 1,071.09 | 2564 | No | AT&T Mobility | ||||||
6/9/2010 |
PMCHK | $ | 500.00 | 2565 | No | Robin N. Belsaas | ||||||
6/9/2010 |
PMCHK | $ | 69.42 | 2566 | No | AT&T | ||||||
6/9/2010 |
PMCHK | $ | 318.45 | 2567 | No | Gary Herman | ||||||
6/9/2010 |
PMCHK | $ | 150.00 | 2568 | No | Ohio State Bd of Pharmacy | ||||||
6/9/2010 |
PMCHK | $ | 24,456.33 | 2569 | No | Integrated Commercialization Sol. | ||||||
6/9/2010 |
PMCHK | $ | 1,066.33 | 2570 | No | State of Mississippi Div of Medicaid | ||||||
6/9/2010 |
PMCHK | $ | 1,793.73 | 2571 | No | Indiana Medicaid Drug Rebates- | ||||||
6/9/2010 |
PMCHK | $ | 47.03 | 2572 | No | State of Wyoming | ||||||
6/9/2010 |
PMCHK | $ | 1,334.49 | 2573 | No | Oklahoma Health Care Authority | ||||||
6/9/2010 |
PMCHK | $ | 19.60 | 2574 | No | Alabama Medicaid Agency | ||||||
6/9/2010 |
PMCHK | $ | 6.67 | 2575 | No | Washington Dept of Revenue | ||||||
6/9/2010 |
PMCHK | $ | 523.91 | 2576 | No | Lynne B. Marton | ||||||
6/9/2010 |
PMCHK | $ | 951.98 | 2577 | No | ATT | ||||||
6/10/2010 |
PMCHK | $ | 50.00 | 2578 | No | NYS Sales Tax Processing | ||||||
6/10/2010 |
PMCHK | $ | 257.89 | 2579 | No | Utah State Dept of Health | ||||||
6/10/2010 |
PMCHK | $ | 74.71 | 2580 | No | Amber Tomlinson | ||||||
6/10/2010 |
PMCHK | $ | 8,119.40 | 2581 | No | Brad Cole |
GL Posting | Checkbook | CM Trx | ||||||||||
Date | Source Document | Amount | Number | Voided | Paid ToRcvd From | |||||||
6/10/2010 |
PMCHK | $ | 2,260.35 | 2582 | No | David Becker | ||||||
6/10/2010 |
PMCHK | $ | 231.02 | 2583 | No | Marcus Schestopol | ||||||
6/21/2010 |
PMCHK | $ | 1,100.00 | 2584 | No | American Stock Transfer & Trust Co | ||||||
6/21/2010 |
PMCHK | $ | 154.81 | 2585 | No | Arkansas Dept of Hlth&Human | ||||||
6/21/2010 |
PMCHK | $ | 991.17 | 2586 | No | Avaya, inc. | ||||||
6/21/2010 |
PMCHK | $ | 16.59 | 2587 | No | Broadridge | ||||||
6/21/2010 |
PMCHK | $ | 566.00 | 2588 | No | Carella, Byrne, Bain | ||||||
6/21/2010 |
PMCHK | $ | 68.94 | 2589 | No | Catalent Pharma Solutions | ||||||
6/21/2010 |
PMCHK | $ | 232.79 | 2590 | No | Corporation Service Company | ||||||
6/21/2010 |
PMCHK | $ | 30,780.00 | 2591 | No | Dakota Drug Inc. | ||||||
6/21/2010 |
PMCHK | $ | 238.75 | 2592 | No | Department of Social & Hlth Srvc | ||||||
6/21/2010 |
PMCHK | $ | 783.80 | 2593 | No | Sheila Filipponi | ||||||
6/21/2010 |
PMCHK | $ | 650.89 | 2594 | No | Missouri Healthnet Division | ||||||
6/21/2010 |
PMCHK | $ | 16,650.94 | 2595 | No | PPD Medical Communications | ||||||
6/21/2010 |
PMCHK | $ | 47,893.98 | 2596 | No | QPharma Corp | ||||||
6/21/2010 |
PMCHK | $ | 24.38 | 2597 | No | State of Rhode Island | ||||||
6/21/2010 |
PMCHK | $ | 750.00 | 2598 | No | SunTrust | ||||||
6/21/2010 |
PMCHK | $ | 234.53 | 2599 | No | TechDepot | ||||||
6/21/2010 |
PMCHK | $ | 4,033.00 | 2600 | No | Travelers | ||||||
6/21/2010 |
PMCHK | $ | 1,206.77 | 2601 | No | Dr. Donald J. Treacy | ||||||
6/21/2010 |
PMCHK | $ | 7,831.46 | 2602 | No | Wisconsin Dept of Health | ||||||
6/21/2010 |
PMCHK | $ | 181.75 | 2603 | No | WorldWide express | ||||||
6/28/2010 |
PMCHK | $ | 250.00 | 5011 | No | NH Board of Pharmacy | ||||||
6/29/2010 |
PMCHK | $ | 671.94 | 5012 | No | David Becker | ||||||
6/29/2010 |
PMCHK | $ | 999.19 | 5013 | No | Robin N. Belsaas | ||||||
6/29/2010 |
PMCHK | $ | 1,944.23 | 5014 | No | Brad Cole | ||||||
6/29/2010 |
PMCHK | $ | 1,045.53 | 5015 | No | Nicholas Garito | ||||||
6/29/2010 |
PMCHK | $ | 855.06 | 5016 | No | Gary Herman | ||||||
6/29/2010 |
PMCHK | $ | 918.40 | 5017 | No | Cynthia Tirpak | ||||||
6/29/2010 |
PMCHK | $ | 73.32 | 5018 | No | Amber Tomlinson | ||||||
6/29/2010 |
PMCHK | $ | 939.40 | 5019 | No | Dr. Donald J. Treacy | ||||||
$ | 399,172.28 | Checks Cut |
Debits to bank other than checks
Transaction | Bank | Customer | ||||||||||||||
Date | Description | Amount | Ref. # | Ref. # | Payee / Description | |||||||||||
6/1/2010 |
ACH DEBIT | 6,320.76 | 10277 | 0 | AMERICAN UNITED PENSION (401K) | |||||||||||
6/1/2010 |
WIRE TRSF DEBIT FX | 204,712.52 | 1360 | 0 | Sandoz FX 814628 EUR165692.04 1.235500 | |||||||||||
6/15/2010 |
WIRE TRANSFER DEBIT | 10,000.00 | 3881 | 0 | PPD DEVELOPMENT LP | |||||||||||
6/4/2010 |
ACH DEBIT | 341.72 | 2078 | 0 | ADP PAYROLL FEES ADP FEES | |||||||||||
6/16/2010 |
ACH DEBIT | 7,070.76 | 1028 | 0 | AMERICAN UNITED PENSIONPMT (401K) | |||||||||||
6/18/2010 |
ACH DEBIT | 766.46 | 2212 | 0 | ADP PAYROLL FEES ADP FEES | |||||||||||
6/21/2010 |
ACH DEBIT | 589.89 | 1892 | 0 | The Utility Company (IT related) | |||||||||||
6/25/2010 |
ACH DEBIT | 122.59 | 1318 | 0 | ADP PAYROLL FEES ADP FEES | |||||||||||
6/25/2010 |
ACH DEBIT | 67.65 | 2139 | 0 | ADP PAYROLL FEES ADP FEES | |||||||||||
6/28/2010 |
SERVICE CHARGE | 657.18 | 13307 | 0 | ANALYSIS SERVICE CHARGE (bank charge) | |||||||||||
6/30/2010 |
ACH DEBIT | 7,070.76 | 757 | 0 | AMERICAN UNITED PENSIONPMT (401K) | |||||||||||
6/11/2010 |
WIRE TRANSFER DEBIT | 64,520.96 | 2643 | 0 | ADP TAX SVCS INC. REV. (payroll related) | |||||||||||
6/14/2010 |
WIRE TRANSFER DEBIT | 33,029.04 | 2775 | 0 | ADP INC FUNDSMGMT (payroll-related) | |||||||||||
6/28/2010 |
WIRE TRANSFER DEBIT | 64,800.31 | 3015 | 0 | ADP TAX SVCS INC. REV. (payroll related) | |||||||||||
6/29/2010 |
WIRE TRANSFER DEBIT | 32,578.57 | 2457 | 0 | ADP INC FUNDSMGMT (payroll-related) | |||||||||||
6/28/2010 |
ACH DEBIT | 212.14 | Check stock order Capital One Bank | |||||||||||||
6/28/2010 |
WIRE TRANSFER DEBIT | 33,372.85 | W06282010 | Maguire Partners Texas rent | ||||||||||||
$ | 466,234.16 | Debits to Bank other than Checks | ||||||||||||||
$ | 865,406.44 | total disbursements | ||||||||||||||
GL Posting | Checkbook | CM Trx | ||||||||||||||
Date | Source Document | Amount | Number | Voided | Paid ToRcvd From | |||||||||||
Checks cleared by bank: | ||||||||||||||||
6/1/2010 |
DEBIT MEMO | 447.71 | 16 | 0 | CONTROL DISBURSEMENT | |||||||||||
6/2/2010 |
DEBIT MEMO | 4,935.00 | 15 | 0 | CONTROL DISBURSEMENT | |||||||||||
6/3/2010 |
DEBIT MEMO | 4,444.33 | 14 | 0 | CONTROL DISBURSEMENT | |||||||||||
6/4/2010 |
DEBIT MEMO | 383.82 | 40 | 0 | CONTROL DISBURSEMENT | |||||||||||
6/7/2010 |
DEBIT MEMO | 4,161.90 | 10 | 0 | CONTROL DISBURSEMENT | |||||||||||
6/8/2010 |
DEBIT MEMO | 1,750.40 | 24 | 0 | CONTROL DISBURSEMENT | |||||||||||
6/9/2010 |
DEBIT MEMO | 1,785.59 | 11 | 0 | CONTROL DISBURSEMENT | |||||||||||
6/10/2010 |
DEBIT MEMO | 4,046.86 | 23 | 0 | CONTROL DISBURSEMENT | |||||||||||
6/11/2010 |
DEBIT MEMO | 50 | 34 | 0 | CONTROL DISBURSEMENT | |||||||||||
6/14/2010 |
DEBIT MEMO | 114.12 | 58 | 0 | CONTROL DISBURSEMENT | |||||||||||
6/15/2010 |
DEBIT MEMO | 8,175.91 | 248 | 0 | CONTROL DISBURSEMENT | |||||||||||
6/16/2010 |
DEBIT MEMO | 29,987.62 | 33 | 0 | CONTROL DISBURSEMENT | |||||||||||
6/17/2010 |
DEBIT MEMO | 176,202.97 | 7 | 0 | CONTROL DISBURSEMENT | |||||||||||
6/18/2010 |
DEBIT MEMO | 11,468.93 | 13 | 0 | CONTROL DISBURSEMENT | |||||||||||
6/21/2010 |
DEBIT MEMO | 171.42 | 81 | 0 | CONTROL DISBURSEMENT | |||||||||||
6/23/2010 |
DEBIT MEMO | 507.54 | 17 | 0 | CONTROL DISBURSEMENT | |||||||||||
6/24/2010 |
DEBIT MEMO | 257.89 | 28 | 0 | CONTROL DISBURSEMENT | |||||||||||
6/25/2010 |
DEBIT MEMO | 45,065.54 | 57 | 0 | CONTROL DISBURSEMENT | |||||||||||
6/28/2010 |
DEBIT MEMO | 18,159.44 | 43 | 0 | CONTROL DISBURSEMENT | |||||||||||
6/29/2010 |
DEBIT MEMO | 84,498.68 | 43 | 0 | CONTROL DISBURSEMENT | |||||||||||
6/30/2010 |
DEBIT MEMO | 9,698.05 | 63 | 0 | CONTROL DISBURSEMENT | |||||||||||
$ | 406,313.72 | |||||||||||||||
In re: MiddleBrook Pharmaceuticals, Inc.
|
Case No. 10-11485 | |
Debtor
|
Reporting Period: June 1 30, 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 or June |
In re: MiddleBrook Pharmaceuticals, Inc.
|
Case No. 10-11485 | |
Debtor
|
Reporting Period: June 1 30, 2010 |
June | Cumulative | |||||||
2010 | Filing to Date | |||||||
Gross Sales |
111,938 | 365,041 | ||||||
Sales Reserves and Allowances |
471,126 | 519,052 | ||||||
Net Revenue |
583,064 | 884,093 | ||||||
Cost of Goods Sold |
581,284 | 994,268 | ||||||
Salaries, Bonus & Temp Labor |
222,773 | 465,646 | ||||||
Benefits, Payroll Taxes, Recruiting & Relocation |
79,256 | 95,426 | ||||||
Subtotal: Salaries & Benefits |
302,029 | 561,072 | ||||||
Stock-Based Compensation |
448,443 | 408,171 | ||||||
Marketing & Advertising |
1,051 | 1,897 | ||||||
Travel & Entertainment |
20,131 | 36,108 | ||||||
Facilities and Equipment Related |
58,718 | 108,644 | ||||||
Insurance |
76,623 | 160,715 | ||||||
Distribution Expense |
124,016 | 223,513 | ||||||
Office & General Lab Supplies |
3,035 | 4,235 | ||||||
Consulting & Legal Fees |
897,637 | 1,641,200 | ||||||
Patents & Licensing |
121,356 | 217,942 | ||||||
Audit, IR & Financial Fees |
7,561 | 31,248 | ||||||
Non-Income Taxes |
232 | 1,305 | ||||||
Depreciation and Amortization |
221,836 | 593,111 | ||||||
Director and SAB Fees |
16,560 | 37,476 | ||||||
Subtotal: FTE Expenses |
2,299,227 | 4,026,638 | ||||||
Marketing Costs |
85,378 | 134,548 | ||||||
Direct Project Costs |
2,867 | 117,573 | ||||||
Total Expenses |
2,968,756 | 5,273,027 | ||||||
Income (Loss) from Operations |
(2,385,693 | ) | (4,388,934 | ) | ||||
Interest Income |
0 | 199 | ||||||
Other income (expense) |
0 | 2,905 | ||||||
Net Income (Loss) Before Taxes |
(2,385,693 | ) | (4,385,830 | ) | ||||
Net Income (Loss) |
(2,385,693 | ) | (4,385,830 | ) | ||||
In re: MiddleBrook Pharmaceuticals, Inc.
|
Case No. 10-11485 | |
Debtor
|
Reporting Period: June 1 30, 2010 |
Current | Petition | |||||||
Month | Date | |||||||
Cash & Cash Equivalents |
4,336,192 | 5,257,718 | ||||||
Accounts Receivable, net |
(29,218 | ) | (490,487 | ) | ||||
Inventory |
1,764,996 | 2,213,158 | ||||||
Prepaid and Other Current Assets |
3,579,537 | 3,397,106 | ||||||
Property and Equipment |
11,108,162 | 14,341,773 | ||||||
Accumulated Depreciation |
(9,444,034 | ) | (12,460,925 | ) | ||||
Property and Equipment, net |
1,664,129 | 1,880,848 | ||||||
Deposits and Other Assets |
670,270 | 680,580 | ||||||
Intangible Assets |
11,877,529 | 11,877,529 | ||||||
Accum. Amort Intangibles |
(3,062,960 | ) | (2,643,218 | ) | ||||
Intangible Assets, net |
8,814,569 | 9,234,311 | ||||||
Total Assets |
20,800,475 | 22,173,234 | ||||||
20000 - Accounts Payable post-petition |
(524,441 | ) | | |||||
21201 - Accrued Payable to Lilly |
(6,155 | ) | | |||||
21210 - Accrued Professional Fees |
(1,294,008 | ) | | |||||
21250 - Accrued R&D Costs |
(3,047 | ) | | |||||
21275 - Accrued Keflex Copay Assistance |
(285 | ) | | |||||
21276 - Accrued Moxatag Copay Assistance |
(15,836 | ) | | |||||
21281 - Accrued Medicaid Rebates Payable |
(12,073 | ) | | |||||
21282 - Accrued Returns |
(21,902 | ) | | |||||
21290 - Other Accrued Expenses |
(203,345 | ) | | |||||
23200 - Wages Payable |
(36,440 | ) | | |||||
23650 - Employee Benefits Flex Spending |
(2,468 | ) | | |||||
Accounts Payable and Accrued Expenses Post-Petition |
(2,120,001 | ) | | |||||
20000 - Accounts Payable pre-petion |
(3,094,822 | ) | (1,214,588 | ) | ||||
21110 - Accrued Severance |
(257,343 | ) | (281,258 | ) | ||||
21201 - Accrued Payable to Lilly |
(5,252 | ) | (5,252 | ) | ||||
21210 - Accrued Professional Fees |
(29,917 | ) | (199,917 | ) | ||||
21250 - Accrued R&D Costs |
(136,067 | ) | (136,067 | ) | ||||
21275 - Accrued Keflex Copay Assistance |
(5,329 | ) | (9,276 | ) | ||||
21276 - Accrued Moxatag Copay Assistance |
(2,942,645 | ) | (3,705,035 | ) | ||||
21281 - Accrued Medicaid Rebates Payable |
(417,759 | ) | (563,001 | ) | ||||
21282 - Accrued Returns |
(1,909,382 | ) | (1,945,797 | ) | ||||
21290 - Other Accrued Expenses |
(41,460 | ) | (292,773 | ) | ||||
23200 - Wages Payable |
(306,521 | ) | (306,521 | ) | ||||
23620 - Employee Benefits Pay-401k |
| (33,339 | ) | |||||
23650 - Employee Benefits Flex Spending |
(9,372 | ) | (3,899 | ) | ||||
25000 - Other Current Liabilities |
(4,835,277 | ) | (4,810,772 | ) | ||||
Accounts Payable and Accrued Expenses Pre-Petition |
(13,991,148 | ) | (13,507,496 | ) | ||||
Deferred Contract Revenue non-current (pre-petition) |
(11,625,000 | ) | (11,625,000 | ) | ||||
Deferred Lease Expense |
(19,587 | ) | (18,340 | ) | ||||
Common Stock |
(865,119 | ) | (865,119 | ) | ||||
Additional Paid in Capital |
(312,689,529 | ) | (312,281,358 | ) | ||||
Retained Earnings |
299,240,744 | 299,240,744 | ||||||
YTD P&L |
21,269,166 | 16,883,336 | ||||||
Accumulated Deficit |
320,509,910 | 316,124,080 | ||||||
Stockholders Equity |
6,955,261 | 2,977,602 | ||||||
Liabilities & Stockholders Equity |
(20,800,475 | ) | (22,173,234 | ) |
In re: MiddleBrook Pharmaceuticals, Inc.
|
Case No. 10-11485 | |
Debtor
|
Reporting Period: June 1 30, 2010 |
Other Post-petition liabilities | ||||
Professional bankruptcy fees creditors committee cousel & FA |
594,090.74 | |||
Professional bankruptcy fees equity committee counsel |
300,000.00 | |||
Professional bankruptcy fees corporate and local counsel |
218,257.87 | |||
Professional bankruptcy fees KCC estimate |
28,500.00 | |||
Professional legal fees (May & June) |
93,468.05 | |||
DoctorDirectory (June estimate) |
44,089.26 | |||
PPD estimate |
17,000.00 | |||
Other miscellaneous May & June accruals no invoices yet |
201,946.55 | |||
$ | 1,497,352 | |||
In re: MiddleBrook Pharmaceuticals, Inc.
|
Case No. 10-11485 | |
Debtor
|
Reporting Period: June 1 30, 2010 |
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 |
198,199.76 | 5,449.58 | | | | 203,649.34 | ||||||||||||||||||
Wages Payable (401k contributions) |
| | | | | | ||||||||||||||||||
Taxes Payable (payroll-related taxes) |
| | | | | | ||||||||||||||||||
Rent/Leases-Building |
| | | | | | ||||||||||||||||||
Rent/Leases-Equipment |
| | | | | | ||||||||||||||||||
Secured Debt/Adequate Protection
Payments |
| | | | | | ||||||||||||||||||
Professional Fees |
318,481.28 | 2,310.20 | | | | 320,791.48 | ||||||||||||||||||
Amounts Due to Insiders* |
| | | | | | ||||||||||||||||||
Other:__________________________ |
| | | | | | ||||||||||||||||||
Other:__________________________ |
| | | | | | ||||||||||||||||||
Total Postpetition Debts |
516,681.04 | 7,759.78 | | | | 524,440.82 |
Explain how and when the Debtor intends to pay any past-due postpetition debts.
All amounts in 0 30 days past due were paid in early July, just beyond the due date.
* | 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: June 1 30, 2010 |
SUMMARY OF UNPAID POSTPETITION DEBTS
Voucher | Current Trx | |||||||||||||||||||||
Vendor ID | Vendor Name | Number | Document Date | Amount | Document Number | Document Type | Paid Date | |||||||||||||||
ADP001 |
ADP | 038287 | 6/11/2010 | $ | 2,894.02 | 443202 | Invoice | 7/1/2010 | ||||||||||||||
ALS002 |
Alston & Bird LLP | 038357 | 7/14/2010 | $ | 204,155.20 | May 2010 80% | Invoice | |||||||||||||||
ALS002 |
Alston & Bird LLP | 038358 | 7/14/2010 | $ | 51,038.80 | May 2010 20% | Invoice | |||||||||||||||
ALS002 |
Alston & Bird LLP | 038359 | 7/14/2010 | $ | 5,825.95 | May 2010 Exps | Invoice | |||||||||||||||
ATC003 |
AT Conference | 038335 | 6/30/2010 | $ | 16.98 | 1788830610 | Invoice | |||||||||||||||
ATT011 |
AT&T Mobility | 038344 | 6/29/2010 | $ | 832.89 | 836833917X07082010 | Invoice | |||||||||||||||
ATT013 |
A T & T 8174909174/8174908790 | 038337 | 6/27/2010 | $ | 77.52 | 8174908790 062010 | Invoice | |||||||||||||||
ATT013 |
A T & T 8174909174/8174908790 | 038340 | 6/27/2010 | $ | 354.20 | 8174909174 062010 | Invoice | |||||||||||||||
ATT013 |
A T & T 8174909174/8174908790 | 038341 | 6/27/2010 | $ | 1,043.44 | 8310001262 062010 | Invoice | |||||||||||||||
ATT013 |
A T & T 8174909174/8174908790 | 038343 | 6/29/2010 | $ | 1,290.15 | 8178371200 062010 | Invoice | |||||||||||||||
BOW001 |
Bowne of New York City | 038318 | 6/23/2010 | $ | 1,342.40 | I100641420 | Invoice | 7/1/2010 | ||||||||||||||
CSC003 |
Corporation Service Company | 038297 | 5/7/2010 | $ | 53.25 | 52938683 | Invoice | 7/1/2010 | ||||||||||||||
DCT002 |
D.C. Treasurer Med Asst Admin | 038286 | 5/31/2010 | $ | 2,500.00 | FILING FEE 2009 | Invoice | 7/1/2010 | ||||||||||||||
DEP008 |
Department of Health Services | 038300 | 6/7/2010 | $ | 37.23 | 1104220101 | Invoice | 7/1/2010 | ||||||||||||||
DOC002 |
DoctorDirectory.Com, Inc. | 038317 | 6/29/2010 | $ | 58,454.19 | 4861 | Invoice | 7/1/2010 | ||||||||||||||
EXC003 |
Excel Micro | 038342 | 7/8/2010 | $ | 120.00 | 0097746 | Invoice | |||||||||||||||
EXC003 |
Excel Micro | 038333 | 6/8/2010 | $ | 63.00 | 0094777 | Invoice | 7/7/2010 | ||||||||||||||
FLE001 |
FlexAmerica, Inc. | 038367 | 6/28/2010 | $ | 200.00 | 25707 | Invoice | |||||||||||||||
FRA007 |
Franchise Tax Board - CA | 038293 | 6/15/2010 | $ | 34.98 | 3169462 | Invoice | 7/1/2010 | ||||||||||||||
HEA012 |
Healthcare & Family Services | 037619 | 3/9/2010 | $ | (145.27 | ) | 1104220094 | Credit Memo | ||||||||||||||
ICS001 |
Integrated Commercialization Sol. | 038346 | 7/6/2010 | $ | 24,962.99 | 15110012950 | Invoice | |||||||||||||||
IKO005 |
IKON Finacial Services | 038291 | 6/15/2010 | $ | 202.18 | 82336798 | Invoice | 7/1/2010 | ||||||||||||||
IKO005 |
IKON Finacial Services | 038290 | 6/15/2010 | $ | 292.28 | 82367227 | Invoice | 7/1/2010 | ||||||||||||||
IRO001 |
Iron Mountain | 038218 | 5/31/2010 | $ | 156.12 | BYT1429 | Invoice | 7/1/2010 | ||||||||||||||
KUR001 |
Kurtzman Carson Consultants | 038282 | 6/15/2010 | $ | 57,461.33 | 05312010 | Invoice | |||||||||||||||
KUR001 |
Kurtzman Carson Consultants | 038283 | 5/25/2010 | $ | 2,310.20 | USKCC310005 | Invoice | 7/1/2010 | ||||||||||||||
MAR018 |
Lynne B. Marton | 038365 | 7/1/2010 | $ | 656.25 | MB070110 | Invoice | |||||||||||||||
MIS003 |
Mississippi State Tax Commission | 038284 | 5/25/2010 | $ | 72.45 | 287112 DEC 2008 | Invoice | 7/1/2010 | ||||||||||||||
PIC003 |
Picture This Communications, Inc. | 038320 | 6/23/2010 | $ | 885.00 | 1517 | Invoice | 7/1/2010 | ||||||||||||||
PRO011 |
Prostar Services, Inc. | 038305 | 6/24/2010 | $ | 45.36 | 348547 | Invoice | 7/1/2010 | ||||||||||||||
PUR001 |
Pure Compliance | 038131 | 5/19/2010 | $ | 3,477.00 | C01315 | Invoice | 7/1/2010 | ||||||||||||||
PUR001 |
Pure Compliance | 038298 | 6/22/2010 | $ | 765.00 | C02661 | Invoice | 7/1/2010 | ||||||||||||||
QPH001 |
QPharma Corp | 038334 | 6/30/2010 | $ | 99,052.64 | 20968 | Invoice | |||||||||||||||
RXS001 |
RX Sample Solution | 038368 | 7/12/2010 | $ | 612.50 | 54943 | Invoice | |||||||||||||||
SHR003 |
Shred-it USA, DBA Shred-it Dallas | 038261 | 6/17/2010 | $ | 50.00 | 3737505657 | Invoice | |||||||||||||||
STA011 |
State of New Jersey Div | 038296 | 5/4/2010 | $ | 881.49 | 522208264 2009 | Invoice | 7/1/2010 | ||||||||||||||
TRA006 |
Transport Solutions Inc | 038285 | 5/31/2010 | $ | 250.00 | 8100028 | Invoice | 7/1/2010 | ||||||||||||||
VER004 |
Verizon | 038312 | 6/28/2010 | $ | 903.85 | 6433957631 | Invoice | 7/1/2010 | ||||||||||||||
VER010 |
Verizon Business | 038339 | 6/26/2010 | $ | 45.93 | 148901006 | Invoice | |||||||||||||||
WEB001 |
WebEx Communications Inc. | 038338 | 6/23/2010 | $ | 150.00 | 3542277 | Invoice | |||||||||||||||
WES008 |
West Virginia State Tax Dept | 038295 | 5/4/2010 | $ | 765.39 | L1118294784 | Invoice | 7/1/2010 | ||||||||||||||
WOR005 |
WorldWide express | 038345 | 6/29/2010 | $ | 91.91 | 986788 | Invoice | |||||||||||||||
WOR005 |
WorldWide express | 038288 | 6/2/2010 | $ | 11.08 | 945924 | Invoice | 7/1/2010 | ||||||||||||||
WOR005 |
WorldWide express | 038292 | 6/15/2010 | $ | 45.56 | 959602 | Invoice | 7/1/2010 | ||||||||||||||
WOR005 |
WorldWide express | 038289 | 6/16/2010 | $ | 105.38 | 972987 | Invoice | 7/1/2010 | ||||||||||||||
$ | 524,440.82 | |||||||||||||||||||||
In re: MiddleBrook Pharmaceuticals, Inc.
|
Case No. 10-11485 | |
Debtor
|
Reporting Period: June 1 30, 2010 |
ACCOUNTS RECEIVABLE RECONCILIATION AND AGING
Accounts Receivable Reconciliation | Amount | |||||||
Total Accounts Receivable at the beginning of the reporting period |
605,932.48 | |||||||
+ Amounts billed during the period |
111,937.73 | |||||||
- Amounts collected during the period |
(178,957.37 | ) | ||||||
- Other adjustments during period |
(18,146.94 | ) | ||||||
Total Accounts Receivable at the end of the reporting period |
520,765.90 | |||||||
Accounts Receivable Aging | Amount | |||||||
0 - 30 days old |
112,029.21 | |||||||
31 - 60 days old |
169,435.18 | |||||||
61 - 90 days old |
235,261.08 | |||||||
91+ days old |
3,866.08 | |||||||
Total Accounts Receivable |
520,591.55 | |||||||
Amount considered uncollectible (Bad Debt) |
| |||||||
Accounts Receivable (Net) |
520,591.55 | 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 |
We
created new accounts at Capital One Bank in June and previously
provided the account numbers.
FORM MOR-5
(04/07)
(04/07)