0001654954-17-005031.txt : 20170523 0001654954-17-005031.hdr.sgml : 20170523 20170523172602 ACCESSION NUMBER: 0001654954-17-005031 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 4 CONFORMED PERIOD OF REPORT: 20170520 ITEM INFORMATION: Regulation FD Disclosure ITEM INFORMATION: Other Events ITEM INFORMATION: Financial Statements and Exhibits FILED AS OF DATE: 20170523 DATE AS OF CHANGE: 20170523 FILER: COMPANY DATA: COMPANY CONFORMED NAME: GRANDPARENTS.COM, INC. CENTRAL INDEX KEY: 0001020475 STANDARD INDUSTRIAL CLASSIFICATION: SERVICES-COMPUTER PROCESSING & DATA PREPARATION [7374] IRS NUMBER: 931211114 STATE OF INCORPORATION: DE FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 8-K SEC ACT: 1934 Act SEC FILE NUMBER: 000-21537 FILM NUMBER: 17864763 BUSINESS ADDRESS: STREET 1: 589 EIGHTH AVENUE, 6TH FLOOR CITY: NEW YORK STATE: NY ZIP: 10018 BUSINESS PHONE: 646-839-8800 MAIL ADDRESS: STREET 1: 589 EIGHTH AVENUE, 6TH FLOOR CITY: NEW YORK STATE: NY ZIP: 10018 FORMER COMPANY: FORMER CONFORMED NAME: NorWesTech, Inc. DATE OF NAME CHANGE: 20110913 FORMER COMPANY: FORMER CONFORMED NAME: Pacific Biomarkers, Inc. DATE OF NAME CHANGE: 20100212 FORMER COMPANY: FORMER CONFORMED NAME: PACIFIC BIOMETRICS INC DATE OF NAME CHANGE: 19960813 8-K 1 gpcm_8k.htm CURRENT REPORT Blueprint
 
 

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, DC 20549
 

FORM 8-K
 

 
CURRENT REPORT
Pursuant to Section 13 or 15(d) of the
Securities Exchange Act of 1934

Date of report (Date of earliest event reported): May 20, 2017
 

 
 GRANDPARENTS.COM, INC.
(Exact Name of Registrant as Specified in Its Charter)
 
Delaware
 
000-21537
 
93-1211114
(State or other Jurisdiction of Incorporation)
 
(Commission File Number)
 
(IRS Employer Identification No.)
 
 589 Eighth Avenue, 6th Floor
 
 
 New York, NY
 
 10018
 (Address of Principle Executive Offices)
 
 (Zip Code)
 
Registrant’s Telephone Number, Including Area Code    (646) 839-8800
 
Not Applicable
(Former Name or Former Address, if Changed Since Last Report)
 
 
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):
 
Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
 
Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (17 CFR §230.405) or Rule 12b-2 of the Securities Exchange Act of 1934 (17 CFR §240.12b-2).
 
Emerging growth company
 
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.
 


 
 
Item 7.01. Regulation FD Disclosure.
 
As previously disclosed, on April 14, 2017, Grandparents.com, Inc. (the “Company”) and its wholly-owned subsidiary Grand Card, LLC ("Grand Card") each filed a voluntary petition for relief under Chapter 11 of Title 11 of the United States Bankruptcy Code (the “Bankruptcy Code”) in the United States Bankruptcy Court for the Southern District of Florida (Miami Division) (the “Bankruptcy Court”), In re: Grandparents.com, Inc., Case No. 17-14711 (the “Chapter 11 Filing”). On May 23, 2017, the Company and Grand Card each filed a monthly operating report for the period from April 14, 2017 through April 30, 2017 (the “Operating Reports”) with the Bankruptcy Court. The Operating Reports, including an addendum to the Company's operating report, are attached hereto as Exhibits 99.1, 99.2, and 99.3 and are furnished pursuant to this Item 7.01.
 
The Operating Reports are limited in scope, cover a limited time period, and have been prepared solely for the purpose of complying with reporting requirements of the Bankruptcy Court and the Bankruptcy Code, 11 U.S.C. §§ 101-1532. The financial information contained in the Operating Reports is preliminary and unaudited and does not purport to show the financial statements of the Company or Grand Card in accordance with accounting principles generally accepted in the United States of America (“GAAP”) and, therefore, may exclude items required by GAAP, such as certain reclassifications, eliminations, accruals, and disclosure items. The Company cautions readers not to place undue reliance on the Operating Reports. The Operating Reports may be subject to revision. The Operating Reports are in a format required by the Bankruptcy Court and the Bankruptcy Code and should not be used for investment purposes. The information in the Operating Reports should not be viewed as indicative of future results.
 
Limitation on Incorporation by Reference
 
The Operating Reports are being furnished for informational purposes only and shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended, or otherwise subject to the liabilities of that section, nor shall the Operating Reports be deemed incorporated by reference in any filing under the Securities Act of 1933, as amended. Registration statements or other documents filed with the U.S. Securities and Exchange Commission shall not incorporate the Operating Reports or any other information set forth in this Current Report on Form 8-K by reference, except as otherwise expressly stated in such filing. This Current Report on Form 8-K will not be deemed an admission as to the materiality of any information in the report that is disclosed.
 
Item 8.01. Other Events.
 
As previously disclosed, the Company terminated Riaz Latifullah as its Chief Financial Officer on December 11, 2015. Mr. Latifullah filed a complaint with the Occupational Safety and Health Administration ("OSHA") on December 28, 2015 and with the American Arbitration Association ("AAA") on November 17, 2016 alleging retaliatory employment practices in violation of the whistleblower provisions of the Sarbanes-Oxley Act and breach of employment contract seeking. Mr. Latifullah sought $10 million in damages in his AAA complaint and $5 million in damages in his OSHA complaint, each of which the Company contested.
 
On March 20, 2017, the Company and Mr. Latifullah settled the AAA matter for $40,000, and in connection with the AAA settlement, the Company requested that the OSHA matter be terminated. The Company received a letter from OSHA dated May 16, 2017 notifying it that OSHA had closed its investigation into the complaint filed by Mr. Latifullah against the Company.
 
Forward-looking statements
 
Any statements in this Current Report on Form 8-K that are not historical facts are forward-looking statements within the meaning of Section 21E of the Securities Exchange Act of 1934, as amended. Readers are advised that such forward-looking statements are subject to risks and uncertainties that could significantly affect actual results from those expressed in any such statements. Readers are directed to the Company’s Current Report on Form 8-K filed on April 22, 2017 for a discussion of such risks and uncertainties. Such risks and uncertainties include, among other things, our ability to reach an agreement with respect to any restructuring, our ability to meet our liquidity needs, the impact of the Chapter 11 Filings on our financial results, whether we will be able to obtain confirmation of a Chapter 11 plan of liquidation, whether we will be able to exit bankruptcy, and whether our cases will be converted to Chapter 7 cases. Statements included in this Current Report on Form 8-K are based upon information known to the Company as of the date of this report, and the Company assumes no obligation to update or revise the forward-looking statements contained in this report, except as required by law.
 
Item 9.01.    Financial Statement and Exhibits.
 
(d) Exhibits
 
 
Exhibit No.
 
Description
 
 
 
 
Monthly Operating Report of Grandparents.com, Inc. for the period from April 14, 2017 through April 30, 2017.
 
 
 
 
Monthly Operating Report of Grand Card, LLC for the period from April 14, 2017 through April 30, 2017.
 
 
 
 
Addendum to Grandparents.com, Inc. Monthly Operating Report.
 
 

2
 
 
SIGNATURES
 
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
 
 
 
 
 
 
May 23, 2017 
By:  
/s/Joshua Rizack
 
 
 
Joshua Rizack
 
 
 
Chief Restructuring Officer
 
 
 
 
3
 
 
  EXHIBIT INDEX
 
 
Exhibit No.
 
Description
 
 
 
 
Monthly Operating Report of Grandparents.com, Inc. for the period from April 14, 2017 through April 30, 2017.
 
 
 
 
Monthly Operating Report of Grand Card, LLC for the period from April 14, 2017 through April 30, 2017.
 
 
 
 
Addendum to Grandparents.com, Inc. Monthly Operating Report.
 
 
 

4
EX-99.1 2 gpcm_ex991.htm MONTHLY OPERATING REPORT OF GRANDPARENTS.COM, INC. FOR THE PERIOD FROM APRIL 14, 2017 THROUGH APRIL 30, 2017 Blueprint
 
Exhibit 99.1
 
UNITED STATES BANKRUPTCY COURT
SOUTHERN DISTRICT OF FLORIDA (MIAMI)
 
In re
GRANDPARENTS.COM, INC.
Case No .
17-14711
 
 
 Debtor
Reporting Period :
APRIL 14th to 30th, 2017
 
 
 
 
 
 
 
Federal Tax I.D. #  
93 - XXXX114
 
 
 
 
 
 
CORPORATE MONTHLY OPERATING REPORT
 
 
 
 
 
 
File with the Court and submit a copy to the United States Trustee within 20 days after the end of the month and
 
submit a copy of the report to any official committee appointed in the case.
 
 
 
(Reports for Rochester and Buffalo Divisions of Western District of New York are due 15 days after the end of
 
the month, as are the reports for Southern District of New York.)
 
 
 
 
 
REQUIRED DOCUMENTS
Form No.
Document Attached
Explanation Attached
 
Schedule of Cash Receipts and Disbursements
MOR-1
x
 
 
Bank Reconciliation (or copies of debtor's bank reconciliations)
MOR-1 (CON'T)
x
 
 
     Copies of bank statements
 
 
 
 
     Cash disbursements journals
 
 
 
 
Statement of Operations
MOR-2
x
 
 
Balance Sheet
MOR-3
x
 
 
Status of Post-petition Taxes
MOR-4
x
 
 
     Copies of IRS Form 6123 or payment receipt
 
 
 
 
     Copies of tax returns filed during reporting period
 
 
 
 
Summary of Unpaid Post-petition Debts
MOR-4
x
 
 
     Listing of Aged Accounts Payable
 
 
 
 
Accounts Receivable Reconciliation and Aging
MOR-5
x
 
 
Taxes Reconciliation and Aging
MOR-5
x
 
 
Payments to Insiders and Professional
MOR-6
x
 
 
Post Petition Status of Secured Notes, Leases Payable
MOR-6
x
 
 
Debtor Questionnaire
MOR-7
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.
 
 
 
 
 
 
 
 
 
Signature of Debtor
 
Date
 
 
 
 
 
Signature of Authorized Individual* /s/ Joshua Rizack
 
Date
5/22/2017
 
 
 
 
Joshua Rizack, in his sole capacity as Chief Restructuring Officer
 
 
 
 
 
 
 
*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.
 
 
 
 
 
 
 
 
 
 
1
 
 
 
In re
GRANDPARENTS.COM, INC.
 
Case No.
17-14711
 
 
 
 Debtor
 
Reporting Period:
APRIL 14th to 30th, 2017
 
 
 
 
 
 
 
 
 
SCHEDULE OF CASH RECEIPTS AND DISBURSEMENTS
 
 
 
 
 
 
 
 
 
Amounts reported should be from the debtor’s books and not the bank statement. The beginning cash should be the ending cash from the prior month or, if this is the first report, the amount should be the balance on the date the petition was filed. The amounts reported in the "CURRENT MONTH - ACTUAL” column must equal the sum of the four bank account columns. Attach copies of the bank statements and the cash disbursements journal. The total disbursements listed in the disbursements journal must equal the total disbursements reported on this page. A bank reconciliation must be attached for each account. [See MOR-1 (CON’T)]
 
 
 
BANK ACCOUNTS
 
ACCOUNT NUMBER (LAST 4)
OPERATING CHASE A/C XXXX5150
D I P TD BANK A/C XXXX7160
TAX
OTHER
CURRENT MONTH ACTUAL (TOTAL OF ALL ACCOUNTS)
 
CASH BEGINNING APRIL 14TH
52067
0
 
 
52067
 
RECEIPTS
 
 
 
 
 
 
CASH SALES
 
 
 
 
 
 
REVERSAL DUPLICATE PAYMENT ADP & AND PAY TO MAILCHIMP
19880
 
 
 
19880
 
ACCOUNTS RECEIVABLE
 
3209
 
 
3209
 
LOANS AND ADVANCES
 
 
 
 
 
 
SALE OF ASSETS
 
 
 
 
 
 
OTHER (ATTACH LIST)
 
 
 
 
0
 
TRANSFERS (FROM DIP ACCTS)
 
48753
 
 
48753
 
    TOTAL RECEIPTS
19880
51962
 
 
71842
 
DISBURSEMENTS
 
 
 
 
 
 
NET PAYROLL ADP
 
16538
 
 
16538
 
PAYROLL TAXES ADP
 
9841
 
 
9841
 
SALES, USE, & OTHER TAXES
 
 
 
 
 
 
INVENTORY PURCHASES
 
 
 
 
 
 
SECURED/ RENTAL/ LEASES
214
 
 
 
214
 
INSURANCE
 
 
 
 
 
 
ADMINISTRATIVE
363
50
 
 
413
 
SELLING
 
 
 
 
 
 
OTHER DUPLICATED PAYMENTS
19880
 
 
 
19880
 
OWNER DRAW *
 
 
 
 
 
 
TRANSFERS (TO DIP ACCTS)
48753
 
 
 
48753
 
PROFESSIONAL FEES
 
 
 
 
 
 
U.S. TRUSTEE QUARTERLY FEES
 
 
 
 
 
 
COURT COSTS
 
 
 
 
 
 
TOTAL DISBURSEMENTS
69210
26429
 
 
95639
 
 
 
 
 
 
 
 
NET CASH FLOW
-49330
25533
 
 
-23797
 
(RECEIPTS LESS DISBURSEMENTS)
 
 
 
 
 
 
 
 
CASH – END OF MONTH
2737
25533
 
 
28270
 
* COMPENSATION TO SOLE PROPRIETORS FOR SERVICES RENDERED TO BANKRUPTCY ESTATE    
 
 
THE FOLLOWING SECTION MUST BE COMPLETED
 
 
DISBURSEMENTS FOR CALCULATING U.S. TRUSTEE QUARTERLY FEES: (FROM CURRENT MONTH ACTUAL COLUMN)
 
TOTAL DISBURSEMENTS
95639
 
 
 
    LESS: TRANSFERS TO OTHER DEBTOR IN POSSESSION ACCOUNTS and REVERSALS
-68633
 
 
 
    PLUS: ESTATE DISBURSEMENTS MADE BY OUTSIDE SOURCES (i.e. from escrow accounts)
 
 
 
 
TOTAL DISBURSEMENTS FOR CALCULATING U.S. TRUSTEE QUARTERLY FEES
27006
 
 
 
 
2
 
 
 
In re
GRANDPARENTS.COM, INC.
Case No.
17-14711
 
 
 Debtor
 
Reporting Period:
APRIL 14th to 30th, 2017
 
 
 
 
 
 
 
BANK RECONCILIATIONS
 
Continuation Sheet for MOR-1
 
 
 
 
A bank reconciliation must be included for each bank account. The debtor's bank reconciliation may be substituted for this page.
 
(Bank account numbers may be redacted to last four numbers.)
 
 
 
 
 
Operating
DIP
Tax
Other
 
CHASE 5150
TD 7160
#
#
 
BALANCE PER BOOKS
2737
25533
 
 
 
 
 
 
 
 
 
BANK BALANCE
2737
25533
 
 
 
(+) DEPOSITS IN TRANSIT (ATTACH LIST)
 
 
 
 
 
(-) OUTSTANDING CHECKS (ATTACH LIST):
 
 
 
 
 
OTHER (ATTACH EXPLANATION)
 
 
 
 
 
 
 
 
 
 
 
ADJUSTED BANK BALANCE *
2737
25533
 
 
 
*"Adjusted Bank Balance" must equal "Balance per Books"
 
 
 
 
 
 
 
 
 
DEPOSITS IN TRANSIT
Date
Amount
Date
Amount
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
CHECKS OUTSTANDING
Ck. #
Amount
Ck. #
Amount
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
OTHER
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
3
 
 
 
In re
GRANDPARENTS.COM, INC.
Case No.
17-14711
 
 Debtor
Reporting Period:
April 14 - 30, 2017
 
 
 
 
 
STATEMENT OF OPERATIONS (Income Statement)
 
The Statement of Operations is to be prepared on an accrual basis. The accrual basis of accounting recognizes revenue
 
when it is realized and expenses when they are incurred, regardless of when cash is actually received or paid.
 
 
REVENUES
  MONTH OF APRIL
CUMULATIVE -FILING TO DATE
 
Gross Revenues
3315
3315
 
Less: Returns and Allowances
 
 
 
Net Revenue
3315
3315
 
COST OF GOODS SOLD
 
 
 
Beginning Inventory
 
 
 
Add: Purchases
 
 
 
Add: Cost of Labor
 
 
 
Add: Other Costs (attach schedule)
 
 
 
Less: Ending Inventory
 
 
 
Cost of Goods Sold
0
0
 
Gross Profit
3315
3315
 
OPERATING EXPENSES
 
 
 
Advertising
 
 
 
Auto and Truck Expense
 
 
 
Bad Debts
 
 
 
Bank & Merchant fFees
246
246
 
Employee Benefits Programs
 
 
 
Executive Salaries - Gross
17133
17133
 
Insurance
20803
20803
 
Management Fees/Bonuses
 
 
 
Office Expense
659
659
 
Pension & Profit-Sharing Plans
 
 
 
Repairs and Maintenance
 
 
 
Rent and Lease Expense
 
 
 
Staff Salaries - Gross
7312
7312
 
Supplies
 
 
 
Taxes - Payroll
4776
4776
 
Taxes - Real Estate
 
 
 
Taxes - Other
 
 
 
Travel and Entertainment
 
 
 
Utilities
 
 
 
Other (attach schedule)
 
 
 
Total Operating Expenses Before Depreciation
50929
50929
 
Depreciation/Depletion/Amortization
0
0
 
Net Profit (Loss) Before Other Income & Expenses
-47614
-47614
 
OTHER INCOME AND EXPENSES
 
 
 
Other Income (attach schedule)
 
 
 
Interest Expense
1250
1250
 
Other Expense (attach schedule)
 
 
 
Net Profit (Loss) Before Reorganization Items
-48864
-48864
 
REORGANIZATION ITEMS
 
 
 
Professional Fees
177479
177479
 
U. S. Trustee Quarterly Fees
 
 
 
Interest Earned on Accumulated Cash from Chapter 11 (see continuation sheet)
 
 
 
Gain (Loss) from Sale of Equipment
 
 
 
Other Reorganization Expenses (attach schedule)
 
 
 
Total Reorganization Expenses
177479
177479
 
Income Taxes
 
 
 
Net Profit (Loss)
-226343
-226343
 
*"Insider" is defined in 11 U.S.C. Section 101(31).
 
 
 
 
 
 
 
 
BREAKDOWN OF “OTHER” CATEGORY
 
 
 
 
 
 
 
OTHER COSTS
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
OTHER OPERATIONAL EXPENSES
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
OTHER INCOME
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
OTHER EXPENSES
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
OTHER REORGANIZATION EXPENSES
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Reorganization Items - Interest Earned on Accumulated Cash from Chapter 11:
 
 
Interest earned on cash accumulated during the chapter 11 case, which would not have been earned but for the
 
bankruptcy proceeding, should be reported as a reorganization item.
 
 
 
 
4
 
 
In re
GRANDPARENTS.COM, INC.
 
Case No.
17-14711
 
 Debtor
 
Reporting Period:
April 14 - 30, 2017
 
 
 
 
 
 
BALANCE SHEET
 
The Balance Sheet is to be completed on an accrual basis only. Pre-petition liabilities must be classified separately from post-petition obligations.
 
 
ASSETS
BOOK VALUE AT END OF CURRENT REPORTING MONTH
BOOK VALUE AT END OF PRIOR REPORTING MONTH
BOOK VALUE ON PETITION DATE OR SCHEDULED
 
CURRENT ASSETS
 
 
 
 
Unrestricted Cash and Equivalents
28270
 
52067
 
Restricted Cash and Cash Equivalents (see continuation sheet)  

 
 
 
Accounts Receivable (Net)
106
 
3500
 
Intercompany Receivable e
 
 
 
 
Deposits
76500
 
76500
 
Prepaid Expenses
 
 
 
 
Professional Retainers
150974
 
150974
 
Other Current Assets (attach schedule)
 
 
 
 
TOTAL CURRENT ASSETS
255850
0
283041
 
PROPERTY & EQUIPMENT
 
 
 
 
Real Property and Improvements
 
 
 
 
Computer equpment and Software
3937
 
3937
 
Furniture, Fixtures and Office Equipment
3224
 
3224
 
Internet Domain & Website
450000
 
450000
 
Other tax refund
137
 
137
 
Less: Accumulated Depreciation
 
 
 
 
TOTAL PROPERTY & EQUIPMENT
457298
0
457298
 
OTHER ASSETS
 
 
 
 
Amounts due from Insiders*
1511765
 
1511765
 
Other Assets NOLs
1338667
 
1338667
 
TOTAL OTHER ASSETS
2850432
0
2850432
 
TOTAL ASSETS
3563580
0
3590771
 
 
 
 
 
 
LIABILITIES AND OWNER EQUITY
BOOK VALUE AT END OF CURRENT REPORTING MONTH
BOOK VALUE AT END OF PRIOR REPORTING MONTH
BOOK VALUE ON PETITION DATE
 
LIABILITIES NOT SUBJECT TO COMPROMISE (Postpetition)
 
 
 
Accounts Payable and accruals
21673
 
0
 
Taxes Payable (refer to FORM MOR-4)
 
 
 
 
Wages Payable
 
 
 
 
Notes Payable
 
 
 
 
Rent / Leases - Building/Equipment
 
 
 
 
Secured Debt / Adequate Protection Payments
 
 
 
 
Professional Fees
177479
 
 
 
Amounts Due to Insiders*
 
 
 
 
Other Post-petition Liabilities (attach schedule)
 
 
 
 
TOTAL POST-PETITION LIABILITIES
199152
0
0
 
LIABILITIES SUBJECT TO COMPROMISE (Pre-Petition)  

 
 
 
Secured Debt VB Funding
9827622
 
9827622
 
Priority Debt
0
 
0
 
Unsecured Debt
3650445
 
3650445
 
TOTAL PRE-PETITION LIABILITIES
13478067
0
13478067
 
TOTAL LIABILITIES
13677219
0
13478067
 
OWNERS' EQUITY
 
 
 
 
Capital Stock
 
 
 
 
Additional Paid-In Capital
 
 
 
 
Partners' Capital Account
 
 
 
 
Owner's Equity Account
 
 
 
 
Retained Earnings - Pre-Petition
-9887296
 
-9887296
 
Retained Earnings - Post-petition
-226343
 
 
 
Adjustments to Owner Equity (attach schedule)
 
 
 
 
Post-petition Contributions (attach schedule)
 
 
 
 
NET OWNERS’ EQUITY
-10113639
0
-9887296
 
TOTAL LIABILITIES AND OWNERS' EQUITY
3563580
0
3590771
 
*"Insider" is defined in 11 U.S.C. Section 101(31).
 
 
 
 
 
 
 
 
 
BALANCE SHEET - continuation section
 
 
 
 
ASSETS
BOOK VALUE AT END OF CURRENT REPORTING MONTH
BOOK VALUE AT END OF PRIOR REPORTING MONTH
BOOK VALUE ON PETITION DATE
 
Other Current Assets
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Other Assets
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
LIABILITIES AND OWNER EQUITY
BOOK VALUE AT END OF CURRENT REPORTING MONTH
 
BOOK VALUE ON PETITION DATE
 
Other Post-petition Liabilities
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Adjustments to Owner’s Equity
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Post-Petition Contributions
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Restricted Cash: Cash that is restricted for a specific use and not available to fund operations.
 
 
Typically, restricted cash is segregated into a separate account, such as an escrow account.
 
 
 
5
 
 
In re
GRANDPARENTS.COM, INC.
 
 
Case No.
17-14711
 
 Debtor
 
 
 
Reporting Period:
April 14 - 30, 2017
 
 
 
 
 
 
 
 
 
STATUS OF POST-PETITION 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.
 
 
 
 
 
Federal
Beginning Tax
Amount Withheld and/or Accrued
Amount Paid
Date Paid
Check # or EFT
Ending Tax
 
Withholding
 
 
 
 
 
 
 
FICA-Employee
 
 
 
 
 
 
 
FICA-Employer
 
 
 
 
 
 
 
Unemployment
 
 
 
 
 
 
 
Income
 
 
 
 
 
 
 
Other:_____________
 
 
 
 
 
 
 
   Total Federal Taxes
 
 
 
 
 
 
 
State and Local
 
 
 
 
 
 
 
Withholding
 
 
 
 
 
 
 
Sales
 
 
 
 
 
 
 
Excise
 
 
 
 
 
 
 
Unemployment
 
 
 
 
 
 
 
Real Property
 
 
 
 
 
 
 
Personal Property
 
 
 
 
 
 
 
Other:_____________
 
 
 
 
 
 
 
   Total State and Local
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total Taxes
 
 
 
 
 
 
 
 
SUMMARY OF UNPAID POST-PETITION DEBTS
 
 
 
 
 
 
 
 
 
Attach aged listing of accounts payable.
 
 
 
 
 
 
 
 
Number of Days Past Due
 
 
 
Current
0-30
31-60
61-90
Over 91
Total
 
Accounts Payable & accruals
21673
 
 
 
 
21673
 
Wages Payable
 
 
 
 
 
0
 
Taxes Payable
 
 
 
 
 
0
 
Rent/Leases-Building
 
 
 
 
 
0
 
Rent/Leases-Equipment
 
 
 
 
 
0
 
Professional Fees
43739
 
 
 
 
43739
 
Professional Fees
133740
 
 
 
 
133740
 
Amounts Due to Insiders
 
 
 
 
 
0
 
Other:______________
 
 
 
 
 
0
 
Other:______________
 
 
 
 
 
0
 
Total Post-petition Debts
199152
0
0
0
0
199152
 
 
 
 
 
 
 
 
 
Explain how and when the Debtor intends to pay any past due post-petition debts.
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
6
 
 
 
In re
GRANDPARENTS.COM, INC.
 
 
Case No.
17-14711
 
 
 Debtor
 
 
Reporting Period:
APRIL 14th to 30th, 2017
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
ACCOUNTS RECEIVABLE RECONCILIATION AND AGING
 
 
 
 
 
 
 
 
Accounts Receivable Reconciliation
Amount
 
 
 
 
Total Accounts Receivable at the beginning of the reporting period
 
 
 
 
 
Plus: Amounts billed during the period
 
 
 
 
 
Less: Amounts collected during the period
 
 
 
 
 
Total Accounts Receivable at the end of the reporting period
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Accounts Receivable Aging
0-30 Days
31-60 Days
61-90 Days
91+ Days
Total
 
0 - 30 days old
 
 
 
 
 
 
31 - 60 days old
 
 
 
 
 
 
61 - 90 days old
 
 
 
 
 
 
91+ days old
 
 
 
 
 
 
Total Accounts Receivable
 
 
 
 
 
 
 
 
 
 
 
 
 
Less: Bad Debts (Amount considered uncollectible)
 
 
 
 
 
 
 
 
 
 
 
 
 
Net Accounts Receivable
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
TAXES RECONCILIATION AND AGING
 
 
 
 
 
 
 
 
Taxes Payable
0-30 Days
31-60 Days
61-90 Days
91+ Days
Total
 
0 - 30 days old
 
 
 
 
 
 
31 - 60 days old
 
 
 
 
 
 
61 - 90 days old
 
 
 
 
 
 
91+ days old
 
 
 
 
 
 
Total Taxes Payable
 
 
 
 
 
 
Total Accounts Payable
 
 
 
 
 
 
 
 
7
 
 
 
In re
GRANDPARENTS.COM, INC.
 
Case No.
17-14711
 
 
 Debtor
 
 
Reporting Period:
APRIL 14th to 30th, 2017
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
PAYMENTS TO INSIDERS AND PROFESSIONALS
 
 
 
 
 
 
 
 
Of the total disbursements shown on the Cash Receipts and Disbursements Report (MOR-1) list the amount paid to insiders (as defined in Section 101(31) (A)-(F) of the U.S. Bankruptcy Code) and to professionals. For payments to insiders, identify the type of compensation paid (e.g. Salary, Bonus, Commissions, Insurance, Housing Allowance, Travel, Car Allowance, Etc.). Attach additional sheets if necessary.
 
 
 
 
 
 
 
 
INSIDERS
 
 
 
NAME
TYPE OF PAYMENT
AMOUNT PAID
TOTAL PAID TO DATE
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
TOTAL PAYMENTS TO INSIDERS
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
PROFESSIONALS
 
NAME
DATE OF COURT ORDER AUTHORIZING PAYMENT
AMOUNT APPROVED
AMOUNT PAID
TOTAL PAID TO DATE
TOTAL INCURRED & UNPAID*
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
TOTAL PAYMENTS TO PROFESSIONALS
 
 
 
 
 
* INCLUDE ALL FEES INCURRED, BOTH APPROVED AND UNAPPROVED
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
POST-PETITION STATUS OF SECURED NOTES, LEASES PAYABLE
 
 
 
AND ADEQUATE PROTECTION PAYMENTS
 
 
 
 
 
 
 
 
 
 
NAME OF CREDITOR
SCHEDULED MONTHLY PAYMENT DUE
AMOUNT PAID DURING MONTH
TOTAL UNPAID POST-PETITION
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
TOTAL PAYMENTS
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
8
 
 
 
In re
GRANDPARENTS.COM, INC.
Case No.
17-14711
 
 Debtor
Reporting Period:
April 14 - 30, 2017
 
 
 
 
 
 
 
 
 
DEBTOR QUESTIONNAIRE
 
 
Must be completed each month. If the answer to any of the questions is “Yes”, provide a detailed explanation of each item. Attach additional sheets if necessary.
Yes
No
1
Have any assets been sold or transferred outside the normal course of business this reporting period?
 
X
2
Have any funds been disbursed from any account other than a debtor in possession account this reporting period?
 
X
3
Is the Debtor delinquent in the timely filing of any post-petition tax returns?
 
X
4
Are workers compensation, general liability or other necessary insurance coverages expired or cancelled, or has the debtor received notice of expiration or cancellation of such policies?
 
X
5
Is the Debtor delinquent in paying any insurance premium payment?
 
X
6
Have any payments been made on pre-petition liabilities this reporting period?
 
X
7
Are any post petition receivables (accounts, notes or loans) due from related parties?
 
X
8
Are any post petition payroll taxes past due?
 
X
9
Are any post petition State or Federal income taxes past due?
 
X
10
Are any post petition real estate taxes past due?
 
X
11
Are any other post petition taxes past due?
 
X
12
Have any pre-petition taxes been paid during this reporting period?
 
X
13
Are any amounts owed to post petition creditors delinquent?
 
X
14
Are any wage payments past due?
 
X
15
Have any post petition loans been been received by the Debtor from any party?
 
X
16
Is the Debtor delinquent in paying any U.S. Trustee fees?
 
X
17
Is the Debtor delinquent with any court ordered payments to attorneys or other professionals?
 
X
18
Have the owners or shareholders received any compensation outside of the normal course of business?
 
X
 
 
 
9
EX-99.2 3 gpcm_ex992.htm MONTHLY OPERATING REPORT OF GRAND CARD, LLC FOR THE PERIOD FROM APRIL 14, 2017 THROUGH APRIL 30, 2017 Blueprint
 
Exhibit 99.2
 
 
UNITED STATES BANKRUPTCY COURT
 
SOUTHERN DISTRICT OF FLORIDA (MIAMI)
 
 
 
 
 
 
 
 
 
 
In re
GRAND CARD LLC
Case No.
17-14704
 
 
 Debtor
Reporting Period:
APRIL 14th to 30th, 2017
 
 
 
 
 
 
 
Federal Tax I.D. #
46 - XXXX030
 
 
 
 
 
 
CORPORATE MONTHLY OPERATING REPORT
 
 
 
 
 
 
File with the Court and submit a copy to the United States Trustee within 20 days after the end of the month and
 
submit a copy of the report to any official committee appointed in the case.
 
 
 
(Reports for Rochester and Buffalo Divisions of Western District of New York are due 15 days after the end of
 
the month, as are the reports for Southern District of New York.)
 
 
 
 
 
REQUIRED DOCUMENTS
Form No.
Document Attached
Explanation Attached
 
Schedule of Cash Receipts and Disbursements
MOR-1
x
 
 
Bank Reconciliation (or copies of debtor's bank reconciliations)
MOR-1 (CON'T)
x
 
 
     Copies of bank statements
 
 
 
 
     Cash disbursements journals
 
 
 
 
Statement of Operations
MOR-2
x
 
 
Balance Sheet
MOR-3
x
 
 
Status of Post-petition Taxes
MOR-4
x
 
 
     Copies of IRS Form 6123 or payment receipt
 
 
 
 
     Copies of tax returns filed during reporting period
 
 
 
 
Summary of Unpaid Post-petition Debts
MOR-4
x
 
 
     Listing of Aged Accounts Payable
 
 
 
 
Accounts Receivable Reconciliation and Aging
MOR-5
x
 
 
Taxes Reconciliation and Aging
MOR-5
x
 
 
Payments to Insiders and Professional
MOR-6
x
 
 
Post Petition Status of Secured Notes, Leases Payable
MOR-6
x
 
 
Debtor Questionnaire
MOR-7
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.
 
 
 
 
 
 
 
 
 
Signature of Debtor
 
Date
 
 
 
 
 
Signature of Authorized Individual*
 
Date
 
 
 
 
 
Joshua Rizack, in his sole capacity as Chief Restructuring Officer
 
Date
 
 
 
 
 
 
 
*Authorized individual must be an officer, director or shareholder if debtor is a corporation; a partner if debtor is a
 
partnership; a manager or member if debtor is a limited liability company.
 
 
 
 
 
 
 
 
In re
GRAND CARD LLC
 
Case No.
17-14704
 
 
 
 Debtor
 
Reporting Period:
APRIL 14th to 30th, 2017
 
 
 
 
 
 
 
 
 
SCHEDULE OF CASH RECEIPTS AND DISBURSEMENTS
 
 
 
 
 
 
 
 
 
Amounts reported should be from the debtor’s books and not the bank statement. The beginning cash should be the ending cash from the prior month or, if this is the first report, the amount should be the balance on the date the petition was filed. The amounts reported in the "CURRENT MONTH - ACTUAL” column must equal the sum of the four bank account columns. Attach copies of the bank statements and the cash disbursements journal. The total disbursements listed in the disbursements journal must equal the total disbursements reported on this page. A bank reconciliation must be attached for each account. [See MOR-1 (CON’T)]
 
 
 
BANK ACCOUNTS
 
ACCOUNT NUMBER (LAST 4)
OPERATING CHASE A/C XXXX8598
D I P TD BANK A/C XXXX7227
TAX
OTHER
CURRENT MONTH ACTUAL (TOTAL OF ALL ACCOUNTS)
 
CASH BEGINNING APRIL 14TH
1841
0
 
 
1841
 
RECEIPTS
 
 
 
 
 
 
CASH SALES
 
 
 
 
 
 
ACCOUNTS RECEIVABLE - PREPETITION
 
 
 
 
 
 
ACCOUNTS RECEIVABLE - POSTPETITION
 
 
 
 
 
 
LOANS AND ADVANCES
 
 
 
 
 
 
SALE OF ASSETS
 
 
 
 
 
 
OTHER (ATTACH LIST)
 
 
 
 
 
 
TRANSFERS (FROM DIP ACCTS)
 
1841
 
 
1841
 
    TOTAL RECEIPTS
0
1841
 
 
1841
 
DISBURSEMENTS
 
 
 
 
 
 
NET PAYROLL
 
 
 
 
 
 
PAYROLL TAXES
 
 
 
 
 
 
SALES, USE, & OTHER TAXES
 
 
 
 
 
 
INVENTORY PURCHASES
 
 
 
 
 
 
SECURED/ RENTAL/ LEASES
 
 
 
 
 
 
INSURANCE
 
 
 
 
 
 
ADMINISTRATIVE
 
 
 
 
 
 
SELLING
 
 
 
 
 
 
OTHER (ATTACH LIST)
 
 
 
 
 
 
OWNER DRAW *
 
 
 
 
 
 
TRANSFERS (TO DIP ACCTS)
1841
 
 
 
1841
 
PROFESSIONAL FEES
 
 
 
 
 
 
U.S. TRUSTEE QUARTERLY FEES
 
 
 
 
 
 
COURT COSTS
 
 
 
 
 
 
TOTAL DISBURSEMENTS
1841
0
 
 
1841
 
 
 
 
 
 
 
 
NET CASH FLOW
-1841
1841
 
 
0
 
(RECEIPTS LESS DISBURSEMENTS)
 
 
 
 
 
 
 
 
CASH – END OF MONTH
0
1841
 
 
1841
 
* COMPENSATION TO SOLE PROPRIETORS FOR SERVICES RENDERED TO BANKRUPTCY ESTATE    
 
 
 
 
 
 
 
 
 
THE FOLLOWING SECTION MUST BE COMPLETED
 
 
DISBURSEMENTS FOR CALCULATING U.S. TRUSTEE QUARTERLY FEES: (FROM CURRENT MONTH ACTUAL COLUMN)
 
TOTAL DISBURSEMENTS
 
 
 
 
    LESS: TRANSFERS TO OTHER DEBTOR IN POSSESSION ACCOUNTS
 
 
 
 
    PLUS: ESTATE DISBURSEMENTS MADE BY OUTSIDE SOURCES (i.e. from escrow accounts)
 
 
 
 
TOTAL DISBURSEMENTS FOR CALCULATING U.S. TRUSTEE QUARTERLY FEES
 
 
 
 
 
 
 
 
 
In re
GRAND CARD LLC
 
Case No.
17-14704
 
 
 Debtor
 
Reporting Period:
APRIL 14th to 30th, 2017
 
 
 
 
 
 
 
BANK RECONCILIATIONS
 
Continuation Sheet for MOR-1
 
 
 
 
A bank reconciliation must be included for each bank account. The debtor's bank reconciliation may be substituted for this page.
 
(Bank account numbers may be redacted to last four numbers.)
 
 
 
 
 
Operating
DIP
Tax
Other
 
CHASE 8598
TD 7227
#
#
 
BALANCE PER BOOKS
0
1841
 
 
 
 
 
 
 
 
 
BANK BALANCE
0
1841
 
 
 
(+) DEPOSITS IN TRANSIT (ATTACH LIST)
 
 
 
 
 
(-) OUTSTANDING CHECKS (ATTACH LIST):
 
 
 
 
 
OTHER (ATTACH EXPLANATION)
 
 
 
 
 
 
 
 
 
 
 
ADJUSTED BANK BALANCE *
0
1841
 
 
 
*"Adjusted Bank Balance" must equal "Balance per Books"
 
 
 
 
 
 
 
 
 
DEPOSITS IN TRANSIT
Date
Amount
Date
Amount
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
CHECKS OUTSTANDING
Ck. #
Amount
Ck. #
Amount
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
OTHER
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
In re
GRAND CARD LLC
Case No.
17-14704
 
 Debtor
Reporting Period:
April 14 - 30, 2017
 
 
 
 
 
 
 
 
 
STATEMENT OF OPERATIONS (Income Statement)
 
The Statement of Operations is to be prepared on an accrual basis. The accrual basis of accounting recognizes revenue
 
when it is realized and expenses when they are incurred, regardless of when cash is actually received or paid.
 
 
REVENUES
  MONTH OF APRIL
CUMULATIVE -FILING TO DATE
 
Gross Revenues
0
0
 
Less: Returns and Allowances
 
 
 
Net Revenue
0
0
 
COST OF GOODS SOLD
 
 
 
Beginning Inventory
 
 
 
Add: Purchases
 
 
 
Add: Cost of Labor
 
 
 
Add: Other Costs (attach schedule)
 
 
 
Less: Ending Inventory
 
 
 
Cost of Goods Sold
0
0
 
Gross Profit
0
0
 
OPERATING EXPENSES
 
 
 
Advertising
65
65
 
Auto and Truck Expense
 
 
 
Bad Debts
 
 
 
Contributions
 
 
 
Employee Benefits Programs
 
 
 
Officer/Insider Compensation*
 
 
 
Insurance
 
 
 
Management Fees/Bonuses
 
 
 
Office Expense
 
 
 
Pension & Profit-Sharing Plans
 
 
 
Repairs and Maintenance
 
 
 
Rent and Lease Expense
 
 
 
Salaries/Commissions/Fees
 
 
 
Supplies
 
 
 
Taxes - Payroll
 
 
 
Taxes - Real Estate
 
 
 
Taxes - Other
 
 
 
Travel and Entertainment
 
 
 
Utilities
 
 
 
Other (attach schedule)
 
 
 
Total Operating Expenses Before Depreciation
65
65
 
Depreciation/Depletion/Amortization
0
0
 
Net Profit (Loss) Before Other Income & Expenses
-65
-65
 
OTHER INCOME AND EXPENSES
 
 
 
Other Income (attach schedule)
 
 
 
Interest Expense
 
 
 
Other Expense (attach schedule)
 
 
 
Net Profit (Loss) Before Reorganization Items
-65
-65
 
REORGANIZATION ITEMS
 
 
 
Professional Fees
 
 
 
U. S. Trustee Quarterly Fees
 
 
 
Interest Earned on Accumulated Cash from Chapter 11 (see continuation sheet)
 
 
 
Gain (Loss) from Sale of Equipment
 
 
 
Other Reorganization Expenses (attach schedule)
 
 
 
Total Reorganization Expenses
0
0
 
Income Taxes
 
 
 
Net Profit (Loss)
-65
-65
 
*"Insider" is defined in 11 U.S.C. Section 101(31).
 
 
 
 
 
 
 
 
BREAKDOWN OF “OTHER” CATEGORY
 
 
 
 
 
 
 
OTHER COSTS
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
OTHER OPERATIONAL EXPENSES
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
OTHER INCOME
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
OTHER EXPENSES
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
OTHER REORGANIZATION EXPENSES
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Reorganization Items - Interest Earned on Accumulated Cash from Chapter 11:
 
 
Interest earned on cash accumulated during the chapter 11 case, which would not have been earned but for the
 
bankruptcy proceeding, should be reported as a reorganization item.
 
 
 
 
 
 
 
In re 
GRAND CARD LLC
 
Case No.
17-14704
 
 Debtor
 
Reporting Period:
April 14 - 30, 2017
 
 
 
 
 
 
BALANCE SHEET
 
The Balance Sheet is to be completed on an accrual basis only. Pre-petition liabilities must be classified separately from post-petition obligations.
 
 
ASSETS
BOOK VALUE AT END OF CURRENT REPORTING MONTH
BOOK VALUE AT END OF PRIOR REPORTING MONTH
BOOK VALUE ON PETITION DATE OR SCHEDULED
 
CURRENT ASSETS
 
 
 
 
Unrestricted Cash and Equivalents
1841
 
1841
 
Restricted Cash and Cash Equivalents (see continuation sheet)  
 
 
 
Accounts Receivable (Net)
 
 
 
 
Intercompany Receivable GP Insurance
2000
 
2000
 
Deposits
10000
 
10000
 
Prepaid Expenses
360073
 
360073
 
Professional Retainers
 
 
 
 
Other Current Assets (attach schedule)
 
 
 
 
TOTAL CURRENT ASSETS
373914
0
373914
 
PROPERTY & EQUIPMENT
 
 
 
 
Real Property and Improvements
 
 
 
 
Machinery and Equipment
 
 
 
 
Furniture, Fixtures and Office Equipment
 
 
 
 
Leasehold Improvements
 
 
 
 
Other
 
 
 
 
Less: Accumulated Depreciation
 
 
 
 
TOTAL PROPERTY & EQUIPMENT
0
0
0
 
OTHER ASSETS
 
 
 
 
Amounts due from Insiders*
 
 
 
 
Other Assets
 
 
 
 
TOTAL OTHER ASSETS
0
0
0
 
TOTAL ASSETS
373914
0
373914
 
 
 
 
 
 
LIABILITIES AND OWNER EQUITY
BOOK VALUE AT END OF CURRENT REPORTING MONTH
BOOK VALUE AT END OF PRIOR REPORTING MONTH
BOOK VALUE ON PETITION DATE
 
LIABILITIES NOT SUBJECT TO COMPROMISE (Postpetition)
 
 
 
Accounts Payable
65
 
0
 
Taxes Payable (refer to FORM MOR-4)
 
 
 
 
Wages Payable
 
 
 
 
Notes Payable
 
 
 
 
Rent / Leases - Building/Equipment
 
 
 
 
Secured Debt / Adequate Protection Payments
 
 
 
 
Professional Fees
 
 
 
 
Amounts Due to Insiders*
992448
 
992448
 
Other Post-petition Liabilities (attach schedule)
 
 
 
 
TOTAL POST-PETITION LIABILITIES
992513
0
992448
 
LIABILITIES SUBJECT TO COMPROMISE (Pre-Petition)  
 
 
 
Secured Debt
 
 
0
 
Priority Debt
 
 
0
 
Unsecured Debt
11263357
 
11263357
 
TOTAL PRE-PETITION LIABILITIES
11263357
0
11263357
 
TOTAL LIABILITIES
12255870
0
12255805
 
OWNERS' EQUITY
 
 
 
 
Capital Stock
 
 
 
 
Additional Paid-In Capital
 
 
 
 
Partners' Capital Account
 
 
 
 
Owner's Equity Account
 
 
 
 
Retained Earnings - Pre-Petition
-11881891
 
-11881891
 
Retained Earnings - Post-petition
-65
 
 
 
Adjustments to Owner Equity (attach schedule)
 
 
 
 
Post-petition Contributions (attach schedule)
 
 
 
 
NET OWNERS’ EQUITY
-11881956
0
 
 
TOTAL LIABILITIES AND OWNERS' EQUITY
373914
0
373914
 
*"Insider" is defined in 11 U.S.C. Section 101(31).
 
 
 
 
 
 
 
 
 
 
 
 
 
BALANCE SHEET - continuation section
 
 
 
 
ASSETS
BOOK VALUE AT END OF CURRENT REPORTING MONTH
BOOK VALUE AT END OF PRIOR REPORTING MONTH
BOOK VALUE ON PETITION DATE
 
Other Current Assets
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Other Assets
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
LIABILITIES AND OWNER EQUITY
BOOK VALUE AT END OF CURRENT REPORTING MONTH
 
BOOK VALUE ON PETITION DATE
 
Other Post-petition Liabilities
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Adjustments to Owner’s Equity
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Post-Petition Contributions
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Restricted Cash: Cash that is restricted for a specific use and not available to fund operations.
 
 
Typically, restricted cash is segregated into a separate account, such as an escrow account.
 
 
 
 
 
 
 
In re
GRAND CARD LLC
 
 
 
Case No.
17-14704
 
 Debtor
 
 
 
Reporting Period:
April 14 - 30, 2017
 
 
 
 
 
 
 
 
 
STATUS OF POST-PETITION 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.
 
 
 
 
 
Federal
Beginning Tax
Amount Withheld and/or Accrued
Amount Paid
Date Paid
Check # or EFT
Ending Tax
 
Withholding
 
 
 
 
 
 
 
FICA-Employee
 
 
 
 
 
 
 
FICA-Employer
 
 
 
 
 
 
 
Unemployment
 
 
 
 
 
 
 
Income
 
 
 
 
 
 
 
Other:_____________
 
 
 
 
 
 
 
   Total Federal Taxes
 
 
 
 
 
 
 
State and Local
 
 
 
 
 
 
 
Withholding
 
 
 
 
 
 
 
Sales
 
 
 
 
 
 
 
Excise
 
 
 
 
 
 
 
Unemployment
 
 
 
 
 
 
 
Real Property
 
 
 
 
 
 
 
Personal Property
 
 
 
 
 
 
 
Other:_____________
 
 
 
 
 
 
 
   Total State and Local
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total Taxes
 
 
 
 
 
 
 
 
SUMMARY OF UNPAID POST-PETITION DEBTS
 
 
 
 
 
 
 
 
 
Attach aged listing of accounts payable.
 
 
 
 
 
 
 
 
Number of Days Past Due
 
 
 
 
Current
0-30
31-60
61-90
Over 91
Total
 
Accounts Payable
65
 
 
 
 
65
 
Wages Payable
 
 
 
 
 
0
 
Taxes Payable
 
 
 
 
 
0
 
Rent/Leases-Building
 
 
 
 
 
0
 
Rent/Leases-Equipment
 
 
 
 
 
0
 
Secured Debt/Adequate Protection Payments
 
 
 
 
 
0
 
Professional Fees
 
 
 
 
 
0
 
Amounts Due to Insiders
 
 
 
 
 
0
 
Other:______________
 
 
 
 
 
0
 
Other:______________
 
 
 
 
 
0
 
Total Post-petition Debts
65
0
0
0
0
65
 
 
 
 
 
 
 
 
 
Explain how and when the Debtor intends to pay any past due post-petition debts.
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
In re
GRAND CARD LLC
 
 
Case No.
17-14704
 
 
 Debtor
 
  Reporting Period:
APRIL 14th to 30th, 2017
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
ACCOUNTS RECEIVABLE RECONCILIATION AND AGING
 
 
 
 
 
 
 
 
Accounts Receivable Reconciliation
Amount
 
 
 
 
Total Accounts Receivable at the beginning of the reporting period
 
 
 
 
 
Plus: Amounts billed during the period
 
 
 
 
 
Less: Amounts collected during the period
 
 
 
 
 
Total Accounts Receivable at the end of the reporting period
 
 
 
 
 
 
 
 
 
 
 
 
 
Accounts Receivable Aging
0-30 Days
31-60 Days
61-90 Days
91+ Days
Total
 
0 - 30 days old
 
 
 
 
 
 
31 - 60 days old
 
 
 
 
 
 
61 - 90 days old
 
 
 
 
 
 
91+ days old
 
 
 
 
 
 
Total Accounts Receivable
 
 
 
 
 
 
 
 
 
 
 
 
 
Less: Bad Debts (Amount considered uncollectible)
 
 
 
 
 
 
 
 
 
 
 
 
 
Net Accounts Receivable
 
 
 
 
 
 
TAXES RECONCILIATION AND AGING
 
 
Taxes Payable
0-30 Days
31-60 Days
61-90 Days
91+ Days
Total
 
0 - 30 days old
 
 
 
 
 
 
31 - 60 days old
 
 
 
 
 
 
61 - 90 days old
 
 
 
 
 
 
91+ days old
 
 
 
 
 
 
Total Taxes Payable
 
 
 
 
 
 
Total Accounts Payable
 
 
 
 
 
 
 
 
 
 
 
In re
GRAND CARD LLC
 
 
Case No.
17-14704
 
 
 Debtor
 
 
Reporting Period:
APRIL 14th to 30th, 2017
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
PAYMENTS TO INSIDERS AND PROFESSIONALS
 
 
 
 
 
 
 
 
Of the total disbursements shown on the Cash Receipts and Disbursements Report (MOR-1) list the amount paid to insiders (as defined in Section 101(31) (A)-(F) of the U.S. Bankruptcy Code) and to professionals. For payments to insiders, identify the type of compensation paid (e.g. Salary, Bonus, Commissions, Insurance, Housing Allowance, Travel, Car Allowance, Etc.). Attach additional sheets if necessary.
 
 
INSIDERS
 
 
 
NAME
TYPE OF PAYMENT
AMOUNT PAID
TOTAL PAID TO DATE
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
TOTAL PAYMENTS TO INSIDERS
 
 
 
 
 
 
 
PROFESSIONALS
 
NAME
DATE OF COURT ORDER AUTHORIZING PAYMENT
AMOUNT APPROVED
AMOUNT PAID
TOTAL PAID TO DATE
TOTAL INCURRED & UNPAID*
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
TOTAL PAYMENTS TO PROFESSIONALS
 
 
 
 
 
* INCLUDE ALL FEES INCURRED, BOTH APPROVED AND UNAPPROVED
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
POST-PETITION STATUS OF SECURED NOTES, LEASES PAYABLE
 
 
 
AND ADEQUATE PROTECTION PAYMENTS
 
 
 
 
NAME OF CREDITOR
SCHEDULED MONTHLY PAYMENT DUE
AMOUNT PAID DURING MONTH
TOTAL UNPAID POST-PETITION
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
TOTAL PAYMENTS
 
 
 
 
 
 
 
 
 
 
In re
GRAND CARD LLC
Case No.
17-14704
 
 Debtor
Reporting Period:
April 14 - 30, 2017
 
 
 
 
 
 
 
 
 
DEBTOR QUESTIONNAIRE
 
 
Must be completed each month. If the answer to any of the questions is “Yes”, provide a detailed explanation of each item. Attach additional sheets if necessary.
Yes
No
1
Have any assets been sold or transferred outside the normal course of business this reporting period?
 
X
2
Have any funds been disbursed from any account other than a debtor in possession account this reporting period?
 
X
3
Is the Debtor delinquent in the timely filing of any post-petition tax returns?
 
X
4
Are workers compensation, general liability or other necessary insurance coverages expired or cancelled, or has the debtor received notice of expiration or cancellation of such policies?
 
X
5
Is the Debtor delinquent in paying any insurance premium payment?
 
X
6
Have any payments been made on pre-petition liabilities this reporting period?
 
X
7
Are any post petition receivables (accounts, notes or loans) due from related parties?
 
X
8
Are any post petition payroll taxes past due?
 
X
9
Are any post petition State or Federal income taxes past due?
 
X
10
Are any post petition real estate taxes past due?
 
X
11
Are any other post petition taxes past due?
 
X
12
Have any pre-petition taxes been paid during this reporting period?
 
X
13
Are any amounts owed to post petition creditors delinquent?
 
X
14
Are any wage payments past due?
 
X
15
Have any post petition loans been been received by the Debtor from any party?
 
X
16
Is the Debtor delinquent in paying any U.S. Trustee fees?
 
X
17
Is the Debtor delinquent with any court ordered payments to attorneys or other professionals?
 
X
18
Have the owners or shareholders received any compensation outside of the normal course of business?
 
X
 
 
EX-99.3 4 gpcm_ex993.htm ADDENDUM TO GRANDPARENTS.COM, INC. MONTHLY OPERATING REPORT Blueprint
 
Exhibit 99.3
 
In re
GRANDPARENTS.COM, INC.
 
Case No.
17-14711
 
 
 
 Debtor
 
Reporting Period:
APRIL 14th to 30th, 2017
 
 
 
 
 
 
 
 
 
ADDENDUM 1
 
SCHEDULE OF CASH RECEIPTS AND DISBURSEMENTS FOR THE NON-DEBTORS
 
 AMERICAN GRANDPARENTS ASSOCIATION LLC (APA) and GRANDPARENTS INSURANCE SOLUTIONS LLC (GPIS)
 
 
 
 
 
 
 
 
 
 
BANK ACCOUNTS
 
ACCOUNT NUMBER (LAST 4)
APA CHASE BANK A/C XXXX5251
 
GPIS CHASE BANK A/C XXXX1381
 
CURRENT MONTH ACTUAL (TOTAL OF ALL ACCOUNTS)
 
CASH BEGINNING APRIL 14TH
975
 
40000
 
40975
 
RECEIPTS
 
 
 
 
 
 
MEMBERSHIP REVENUE
570
 
 
 
 
 
MEDICARE
 
 
119
 
119
 
AETNA LIFE INSURANCE
 
 
1486
 
1486
 
LOANS AND ADVANCES
 
 
 
 
 
 
SALE OF ASSETS
 
 
 
 
 
 
OTHER (ATTACH LIST)
 
 
 
 
 
 
TRANSFERS (FROM DIP ACCTS)
 
 
 
 
 
 
    TOTAL RECEIPTS
570
 
1605
 
1605
 
DISBURSEMENTS
 
 
 
 
 
 
NET PAYROLL ADP
 
 
 
 
 
 
PAYROLL TAXES ADP
 
 
 
 
 
 
SALES, USE, & OTHER TAXES
 
 
 
 
 
 
INVENTORY PURCHASES
 
 
 
 
 
 
SECURED/ RENTAL/ LEASES
 
 
 
 
 
 
INSURANCE
 
 
1117
 
1117
 
ADMINISTRATIVE
10
 
63
 
73
 
SELLING
 
 
 
 
 
 
OTHER DUPLICATED PAYMENTS
 
 
 
 
 
 
OWNER DRAW *
 
 
 
 
 
 
TRANSFERS (TO DIP ACCTS)
 
 
 
 
 
 
PROFESSIONAL FEES
 
 
 
 
 
 
U.S. TRUSTEE QUARTERLY FEES
 
 
 
 
 
 
COURT COSTS
 
 
 
 
 
 
TOTAL DISBURSEMENTS
10
 
1180
 
1190
 
 
 
 
 
 
 
 
NET CASH FLOW
560
 
425
 
985
 
(RECEIPTS LESS DISBURSEMENTS)
 
 
 
 
 
 
 
 
CASH – END OF MONTH
1535
 
40425
 
41960
 
 
BALANCE PER BANK
1535
 
40473
 
 
 
LESS: OUTSTANDING CHECKS
0
 
48
 
 
 
BALANCE PER B00K
1535
 
40425
 
 
 
 
 
 
In re
GRANDPARENTS.COM, INC.
Case No.
17-14711
 
 Debtor
Reporting Period:
April 14 - 30, 2017
 
 
 
 
 
ADDENDUM 2
 
STATEMENT OF OPERATIONS (Income Statement)
 
GRANDPARENTS INSURANCE SOLUTIONS LLC
 
 
 
 
 
The Statement of Operations is to be prepared on an accrual basis. The accrual basis of accounting recognizes revenue
 
when it is realized and expenses when they are incurred, regardless of when cash is actually received or paid.
 
 
REVENUES
APRIL 14-30
CUMULATIVE -FILING TO DATE
 
Gross Revenues
1605
1605
 
Less: Returns and Allowances
 
 
 
Net Revenue
1605
1605
 
COST OF GOODS SOLD
 
 
 
Beginning Inventory
 
 
 
Add: Purchases
 
 
 
Add: Cost of Labor
 
 
 
Add: Other Costs (attach schedule)
 
 
 
Less: Ending Inventory
 
 
 
Cost of Goods Sold
 
 
 
Gross Profit
1605
1605
 
OPERATING EXPENSES
 
 
 
Consultant Preferred Empoyers LLC
4167
4167
 
Auto and Truck Expense
 
 
 
Bad Debts
 
 
 
Bank & Merchant Fees
15
15
 
Employee Benefits Programs
 
 
 
Executive Salaries - Gross
 
 
 
Insurance
1105
1105
 
Management Fees/Bonuses
 
 
 
Office Expense
 
 
 
Pension & Profit-Sharing Plans
 
 
 
Repairs and Maintenance
 
 
 
Rent and Lease Expense
 
 
 
Staff Salaries - Gross
 
 
 
Supplies
 
 
 
Taxes - Payroll
 
 
 
Taxes - Real Estate
 
 
 
Taxes - Other
 
 
 
Travel and Entertainment
 
 
 
Utilities
 
 
 
Other (attach schedule)
 
 
 
Total Operating Expenses Before Depreciation
5287
5287
 
Depreciation/Depletion/Amortization
0
0
 
Net Profit (Loss) Before Other Income & Expenses
-3682
-3682
 
 
 
 
In re
GRANDPARENTS.COM, INC.
Case No.
17-14711
 
 Debtor
Reporting Period:
April 14 - 30, 2017
 
 
 
 
 
ADDENDUM 3
 
STATEMENT OF OPERATIONS (Income Statement)
 
AMERICAN GRANDPARENTS ASSOCIATION LLC
 
 
 
 
 
The Statement of Operations is to be prepared on an accrual basis. The accrual basis of accounting recognizes revenue
 
when it is realized and expenses when they are incurred, regardless of when cash is actually received or paid.
 
 
REVENUES
APRIL 14-30
CUMULATIVE -FILING TO DATE
 
Gross Revenues
570
570
 
Less: Returns and Allowances
 
 
 
Net Revenue
570
570
 
COST OF GOODS SOLD
 
 
 
Beginning Inventory
 
 
 
Add: Purchases
 
 
 
Add: Cost of Labor
 
 
 
Add: Other Costs (attach schedule)
 
 
 
Less: Ending Inventory
 
 
 
Cost of Goods Sold
 
 
 
Gross Profit
570
570
 
OPERATING EXPENSES
 
 
 
Consultant Preferred Empoyers LLC
 
 
 
Auto and Truck Expense
 
 
 
Bad Debts
 
 
 
Bank & Merchant Fees
10
10
 
Employee Benefits Programs
 
 
 
Executive Salaries - Gross
 
 
 
Insurance
 
 
 
Management Fees/Bonuses
 
 
 
Office Expense
 
 
 
Pension & Profit-Sharing Plans
 
 
 
Repairs and Maintenance
 
 
 
Rent and Lease Expense
 
 
 
Staff Salaries - Gross
 
 
 
Supplies
 
 
 
Taxes - Payroll
 
 
 
Taxes - Real Estate
 
 
 
Taxes - Other
 
 
 
Travel and Entertainment
 
 
 
Utilities
 
 
 
Other (attach schedule)
 
 
 
Total Operating Expenses Before Depreciation
10
10
 
Depreciation/Depletion/Amortization
0
0
 
Net Profit (Loss) Before Other Income & Expenses
560
560
 
 
 
 
In re
GRANDPARENTS.COM, INC.
Case No.
17-14711
 
 Debtor
Reporting Period:
April 14 - 30, 2017
 
 
 
 
 
ADDENDUM 4
 
BALANCE SHEET
 
GRANDPARENTS INSURANCE SOLUTIONS LLC
 
 
 
The Balance Sheet is to be completed on an accrual basis only.
 
 
 
 
ASSETS
BOOK VALUE AT END OF CURRENT REPORTING MONTH
BOOK VALUE AT END OF PRIOR REPORTING MONTH
 
CURRENT ASSETS
 
 
 
Unrestricted Cash and Equivalents
40425
 
 
Restricted Cash and Cash Equivalents (see continuation sheet)
 
 
 
Accounts Receivable (Net)
4250
 
 
Intercompany Receivable e
 
 
 
Deposits
 
 
 
Prepaid Expenses
1117
 
 
Professional Retainers
 
 
 
Other Current Assets (attach schedule)
 
 
 
TOTAL CURRENT ASSETS
45792
0
 
PROPERTY & EQUIPMENT
 
 
 
Real Property and Improvements
 
 
 
Computer equpment and Software
 
 
 
Furniture, Fixtures and Office Equipment
 
 
 
Internet Domain & Website
 
 
 
Other tax refund
 
 
 
Less: Accumulated Depreciation
 
 
 
TOTAL PROPERTY & EQUIPMENT
0
0
 
OTHER ASSETS
 
 
 
Amounts due from Insiders*
 
 
 
Other Assets NOLs
 
 
 
TOTAL OTHER ASSETS
0
0
 
TOTAL ASSETS
45792
0
 
 
 
 
 
LIABILITIES AND OWNER EQUITY
BOOK VALUE AT END OF CURRENT REPORTING MONTH
BOOK VALUE AT END OF PRIOR REPORTING MONTH
 
LIABILITIES NOT SUBJECT TO COMPROMISE (Postpetition)
 
 
Accounts Payable and accruals
10275
 
 
Taxes Payable (refer to FORM MOR-4)
 
 
 
Wages Payable
 
 
 
Notes Payable
 
 
 
Rent / Leases - Building/Equipment
 
 
 
Secured Debt / Adequate Protection Payments
 
 
 
Professional Fees
 
 
 
Amounts Due to Insiders*
528245
 
 
Other Post-petition Liabilities (attach schedule)
 
 
 
TOTAL POST-PETITION LIABILITIES
538520
0
 
LIABILITIES SUBJECT TO COMPROMISE (Pre-Petition)
 
 
 
Secured Debt VB Funding
 
 
 
Priority Debt
0
 
 
Unsecured Debt
 
 
 
TOTAL PRE-PETITION LIABILITIES
0
0
 
TOTAL LIABILITIES
538520
0
 
OWNERS' EQUITY
 
 
 
Capital Stock
 
 
 
Additional Paid-In Capital
 
 
 
Partners' Capital Account
 
 
 
Owner's Equity Account
 
 
 
Retained Earnings
-492728
 
 
Adjustments to Owner Equity (attach schedule)
 
 
 
Post-petition Contributions (attach schedule)
 
 
 
NET OWNERS’ EQUITY
-492728
0
 
TOTAL LIABILITIES AND OWNERS' EQUITY
45792
0
 
 
 
 
In re
GRANDPARENTS.COM, INC.
Case No.
17-14711
 
 Debtor
Reporting Period:
April 14 - 30, 2017
 
 
 
 
 
ADDENDUM 5
 
BALANCE SHEET
 
AMERICAN GRANDPARENTS ASSOCIATION LLC
 
 
 
The Balance Sheet is to be completed on an accrual basis only.
 
 
 
 
ASSETS
BOOK VALUE AT END OF CURRENT REPORTING MONTH
BOOK VALUE AT END OF PRIOR REPORTING MONTH
 
CURRENT ASSETS
 
 
 
Unrestricted Cash and Equivalents
1535
 
 
Restricted Cash and Cash Equivalents (see continuation sheet)
 
 
 
Accounts Receivable (Net)
 
 
 
Intercompany Receivable e
 
 
 
Deposits
 
 
 
Prepaid Expenses
 
 
 
Professional Retainers
 
 
 
Other Current Assets (attach schedule)
 
 
 
TOTAL CURRENT ASSETS
1535
0
 
PROPERTY & EQUIPMENT
 
 
 
Real Property and Improvements
 
 
 
Computer equpment and Software
 
 
 
Furniture, Fixtures and Office Equipment
 
 
 
Internet Domain & Website
 
 
 
Other tax refund
 
 
 
Less: Accumulated Depreciation
 
 
 
TOTAL PROPERTY & EQUIPMENT
0
0
 
OTHER ASSETS
 
 
 
Amounts due from Insiders*
 
 
 
Other Assets NOLs
 
 
 
TOTAL OTHER ASSETS
0
0
 
TOTAL ASSETS
1535
0
 
 
 
 
 
LIABILITIES AND OWNER EQUITY
BOOK VALUE AT END OF CURRENT REPORTING MONTH
BOOK VALUE AT END OF PRIOR REPORTING MONTH
 
LIABILITIES NOT SUBJECT TO COMPROMISE (Postpetition)
 
 
Accounts Payable
1250
 
 
Prepaid Memberships
9871
 
 
Wages Payable
 
 
 
Notes Payable
 
 
 
Rent / Leases - Building/Equipment
 
 
 
Secured Debt / Adequate Protection Payments
 
 
 
Professional Fees
 
 
 
Amounts Due to Insiders*
18174
 
 
Other Post-petition Liabilities (attach schedule)
 
 
 
TOTAL POST-PETITION LIABILITIES
29295
0
 
LIABILITIES SUBJECT TO COMPROMISE (Pre-Petition)
 
 
 
Secured Debt VB Funding
 
 
 
Priority Debt
0
 
 
Unsecured Debt
 
 
 
TOTAL PRE-PETITION LIABILITIES
0
0
 
TOTAL LIABILITIES
29295
0
 
OWNERS' EQUITY
 
 
 
Capital Stock
 
 
 
Additional Paid-In Capital
 
 
 
Partners' Capital Account
 
 
 
Owner's Equity Account
 
 
 
Retained Earnings
-27760
 
 
Adjustments to Owner Equity (attach schedule)
 
 
 
Post-petition Contributions (attach schedule)
 
 
 
NET OWNERS’ EQUITY
-27760
0
 
TOTAL LIABILITIES AND OWNERS' EQUITY
1535
0