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)
|
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.
|
|
|
|
|
May 23,
2017 |
By:
|
/s/Joshua
Rizack
|
|
|
|
Joshua Rizack |
|
|
|
Chief Restructuring
Officer |
|
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.
|
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.
|
|
|
|
|
|
|
|
|
GRANDPARENTS.COM,
INC.
|
|
Case No.
|
17-14711
|
|
|
|
|
Debtor
|
|
Reporting Period:
|
APRIL
14th to 30th, 2017
|
|
|
|
|
|
|
|
|
|
|
SCHEDULE OF CASH RECEIPTS AND DISBURSEMENTS
|
|
||||
|
|
|
|
|
|
|
|
|
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
|
|
|
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
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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.
|
|
|
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.
|
|
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.
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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
|
|
|
|
|
|
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
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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
|
|
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
|
|
|
|
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 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
|
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
|