Attached files
file | filename |
---|---|
8-K - CURRENT REPORT - IMAGENETIX INC /NV/ | v350060_8k.htm |
Exhibit 99.1
UNITED STATES DEPARTMENT OF JUSTICE OFFICE OF THE UNITED STATES TRUSTEE SOUTHERN DISTRICT OF CALIFORNIA |
In Re: | CHAPTER 11 (BUSINESS) | |||
IMAGENETIX, INC., | CASE NO. _____________ | 12-16423 MM11 | ||
OPERATING REPORT NO. 6 | ||||
Debtor(s). | FOR THE MONTH ENDING: | |||
5/31/2013 |
I. CASH RECEIPTS AND DISBURSEMENTS
A. (GENERAL ACCOUNT*)
1. TOTAL RECEIPTS PER ALL PRIOR GENERAL ACCOUNT REPORTS | $ | 630,286.45 | ||||||
2. LESS: TOTAL DISBURSEMENTS PER ALL PRIOR GENERAL ACCOUNT REPORTS | $ | 540,230.07 | ||||||
3. BEGINNING BALANCE | $ | 90,056.38 | ||||||
4. RECEIPTS DURING CURRENT PERIOD: | ||||||||
ACCOUNTS RECEIVABLE - PRE-FILING | $ | - | ||||||
ACCOUNTS RECEIVABLE - POST-FILING | $ | 112,916.05 | ||||||
GENERAL SALES | $ | - | ||||||
OTHER (SPECIFY) | $ | - | ||||||
OTHER ** (SPECIFY) _ADP refund | $ | 350.00 | ||||||
TOTAL RECEIPTS THIS PERIOD: | $ | 113,266.05 | ||||||
5. BALANCE: | $ | 203,322.43 | ||||||
6. LESS: TOTAL DISBURSEMENTS DURING CURRENT PERIOD | ||||||||
TRANSFERS TO OTHER DIP ACCOUNTS | $ | - | ||||||
DISBURSEMENTS | $ | 118,565.13 | ||||||
TOTAL DISBURSEMENTS THIS PERIOD***: | $ | 118,565.13 | ||||||
7. ENDING BALANCE: | $ | 84,757.30 | ||||||
8. GENERAL ACCOUNT NUMBER ____xxxxxx8451__________________________ |
DEPOSITORY NAME AND LOCATION _California Bank & Trust, 16796 Bernardo Center Dr., |
San Diego, CA 92128 |
* | All receipts must be deposited into the general account. |
** | Include receipts from the sale of any real or personal property out of the ordinary course of business; attach an exhibit specifying what was sold, to whom, terms, and date of Court Order or Report of Sale. |
*** | This amount should be the same as the total from page 2. |
IX. BALANCE SHEET
(ACCRUAL BASIS ONLY)
Current Month End | ||||||||
ASSETS | ||||||||
Current Assets: | ||||||||
Unrestricted Cash | $ | 85,057.30 | ||||||
Restricted Cash | ||||||||
Accounts Receivable | $ | 403,777.88 | ||||||
Inventory | $ | 74,264.55 | ||||||
Notes Receivable | ||||||||
Prepaid Expenses | ||||||||
Other (Itemize) | ||||||||
Total Current Assets | $ | 563,099.73 | ||||||
Property, Plant, and Equipment | $ | 254,873.45 | ||||||
Accumulated Depreciation/Depletion | $ | (250,074.08 | ) | |||||
Net Property, Plan, and Equipment | $ | 4,799.37 | ||||||
Other Assets (Net of Amortization): | ||||||||
Due from Insiders | ||||||||
Other (Itemized) See page 12 disclosure attached | $ | 58,063.90 | ||||||
Total Other Assets | $ | 58,063.90 | ||||||
TOTAL ASSETS | $ | 625,963.00 | ||||||
LIABILITIES | ||||||||
Post-Petition Liabilities: | ||||||||
Accounts Payable | $ | 99,555.89 | ||||||
Taxes Payable | ||||||||
Notes Payable | ||||||||
Professional Fees | $ | 187,002.84 | ||||||
Secured Debt | ||||||||
Other (Itemized) See page 12 disclosure attached | $ | 57,716.62 | ||||||
Total Post-Petition Liabilities | $ | 344,275.35 | ||||||
Pre-Petition Liabilities: | ||||||||
Secured Liabilities | $ | 4,366,134.23 | ||||||
Priority Liabilities | $ | 1,895.00 | ||||||
Unsecured Liabilities | $ | 949,628.01 | ||||||
Other (Itemized) See page 12 disclosure attached | $ | 21,039.60 | ||||||
Total Pre-Petition Liabilities | $ | 5,338,696.84 | ||||||
TOTAL LIABILITIES | $ | 5,682,972.19 | ||||||
EQUITY: | ||||||||
Pre-Petition Owners' Equity | $ | (5,337,578.31 | ) | |||||
Post-Petition Profit/(Loss) | $ | 280,569.12 | ||||||
Direct Charges to Equity | ||||||||
TOTAL EQUITY | $ | (5,057 ,009.19 | ) | |||||
TOTAL LIABILITIES & EQUITY | $ | 625,963.00 |
IX. PROFIT AND LOSS STATEMENT
(ACCRUAL BASIS ONLY)
Current Month | Cumulative Post-Petition | |||||||
Sales/Revenue: | ||||||||
Gross Sales/Revenue | $ | 187,702.00 | $ | 1,203,432.64 | ||||
Less: Returns/Discounts | (_____________ | ) | (_____________ | ) | ||||
Net Sales/Revenue | $ | 187,702.00 | $ | 1,203,432.64 | ||||
Cost of Goods Sold: | ||||||||
Beginning Inventory at cost | $ | 94,560.81 | $ | 22,488.00 | ||||
Purchases | $ | 50,109.12 | $ | 264,842.33 | ||||
Less: Ending Inventory at cost | $ | (74,264.55 | ) | $ | (74,264.55 | ) | ||
Cost of Goods Sold (COGS) | $ | 70,405.38 | $ | 213,065.78 | ||||
Gross Profit | $ | 117,296.62 | $ | 990,366.86 | ||||
Other Operating Income (Itemize) | ||||||||
Operating Expenses: | ||||||||
Payroll - Insiders | $ | 43,980.00 | $ | 167,863.00 | ||||
Payroll - Other Employees | $ | 21,953.88 | $ | 81,866.24 | ||||
Payroll Taxes | $ | (3,191.50 | ) | $ | 20,229.80 | |||
Other Taxes (Itemize) | ||||||||
Depreciation and Amortization | $ | 1,436.39 | $ | 23,158.52 | ||||
Rent Expense - Real Property | $ | 9,645.40 | $ | 48,227.00 | ||||
Lease Expense - Personal Property | ||||||||
Insurance | $ | 4,229.90 | $ | 32,756.06 | ||||
Real Property Taxes | $ | 60.59 | $ | 1,378.97 | ||||
Telephone and Utilities | $ | 1,892.62 | $ | 17,127.84 | ||||
Repairs and Maintenance | ||||||||
Travel and Entertainment (Itemize) business meals and parking | $ | 530.31 | $ | 3,453.05 | ||||
Miscellaneous Operating Expenses (Itemize) see attached | $ | 3,637.23 | $ | 36,121.88 | ||||
Total Operating Expenses | $ | (84,174.82 | ) | $ | (432,182.36 | ) | ||
Net Gain/(Loss) from Operations | $ | 33,121.80 | $ | 558,184.50 | ||||
Non-Operating Income: | ||||||||
Interest Income | ||||||||
Net Gain on Sale of Assets (Itemize) | ||||||||
Other (Itemize) | $ | - | $ | 42,899.00 | ||||
Total Non-Operating Income | $ | - | $ | 42,899.00 | ||||
Non-Operating Expense: | ||||||||
Interest Expense | $ | 4,626.12 | $ | 24,757.84 | ||||
Legal and Professional (Itemize) | $ | 21,520.66 | $ | 295,756.54 | ||||
Other (Itemize) | ||||||||
Total Non-Operating Expenses | $ | (26,146.78 | ) | $ | (320,514.38 | ) | ||
NET INCOME/(LOSS) | $ | 6,975.02 | $ | 280,569.12 |