Attached files
| file | filename |
|---|---|
| 8-K - FORM 8-K - LIFE PARTNERS HOLDINGS INC | v425382_8k.htm |
| EX-99.3 - EXHIBIT 99.3 - LIFE PARTNERS HOLDINGS INC | v425382_ex99-3.htm |
| EX-99.1 - EXHIBIT 99.1 - LIFE PARTNERS HOLDINGS INC | v425382_ex99-1.htm |
Exhibit 99.2
| Monthly Operating Report | |
| ACCRUAL BASIS |
| CASE NAME: | Life Partners, Inc. |
| CASE NUMBER: | 15-40289 (Jointly Administered) |
| JUDGE: | Russell Nelms |
UNITED STATES BANKRUPTCY COURT
NORTHERN & EASTERN DISTRICTS OF TEXAS
REGION 6
MONTHLY OPERATING REPORT
| MONTH ENDING: | October | 2015 | ||
| MONTH | YEAR |
IN ACCORDANCE WITH TITLE 28, SECTION 1746, OF THE UNITED STATES CODE, I DECLARE UNDER PENALTY OF PERJURY THAT I HAVE EXAMINED THE FOLLOWING MONTHLY OPERATING REPORT (ACCRUAL BASIS-1 THROUGH ACCRUAL BASIS-7) AND THE ACCOMPANYING ATTACHMENTS AND, TO THE BEST OF MY KNOWLEDGE, THESE DOCUMENTS ARE TRUE, CORRECT, AND COMPLETE. DECLARATION OF THE PREPARER (OTHER THAN RESPONSIBLE PARTY) IS BASED ON ALL INFORMATION OF WHICH PREPARER HAS ANY KNOWLEDGE.
| RESPONSIBLE PARTY: | ||
| /s/ H. Thomas Moran II | Trustee | |
| ORIGINAL SIGNATURE OF RESPONSIBLE PARTY | TITLE | |
| H. Thomas Moran II | 11/20/2015 | |
| PRINTED NAME OF RESPONSIBLE PARTY | DATE | |
| PREPARER: | ||
| /s/ Colette Pieper | CEO | |
| ORIGINAL SIGNATURE OF PREPARER | TITLE | |
| Colette Pieper | 11/20/2015 | |
| PRINTED NAME OF PREPARER | DATE |
Monthly Operating Report
ACCRUAL BASIS-1
| CASE NAME: | Life Partners, Inc. |
| CASE NUMBER: | 15-40289 (Jointly Administered) |
COMPARATIVE BALANCE SHEET
| SCHEDULE AMOUNT | AUGUST | SEPTEMBER | OCTOBER | |||||||||||||||||
| ASSETS | ||||||||||||||||||||
| 1. | UNRESTRICTED CASH | $ | 295,821 | $ | 122,481 | $ | 242,099 | $ | 228,824 | |||||||||||
| 2. | RESTRICTED CASH | $ | 101,555 | $ | 101,599 | $ | 101,613 | $ | 7 | |||||||||||
| 3. | TOTAL CASH | $ | 397,376 | $ | 224,080 | $ | 343,712 | $ | 228,831 | |||||||||||
| 4. | ACCOUNTS RECEIVABLE (NET) | $ | 143,949 | $ | 135,456 | $ | 135,456 | $ | 133,532 | |||||||||||
| 5. | INVENTORY | |||||||||||||||||||
| 6. | NOTES RECEIVABLE | $ | 8,912 | |||||||||||||||||
| 7. | PREPAID EXPENSES | $ | 343,387 | $ | 117,417 | $ | 124,649 | $ | 122,207 | |||||||||||
| 8. | OTHER (ATTACH LIST) | $ | 49,475 | $ | 58,153 | $ | 58,696 | $ | 54,434 | |||||||||||
| 9. | TOTAL CURRENT ASSETS | $ | 943,098 | $ | 535,106 | $ | 662,514 | $ | 539,004 | |||||||||||
| 10. | PROPERTY, PLANT & EQUIPMENT | $ | 2,229,987 | $ | 1,996,382 | $ | 1,996,382 | 3 | ||||||||||||
| 11. | LESS: ACCUMULATED DEPRECIATION/DEPLETION | $ | (1,923,673 | ) | $ | (1,874,992 | ) | $ | (1,881,353 | ) | 3 | |||||||||
| 12. | NET PROPERTY, PLANT & EQUIPMENT | $ | 299,672 | $ | 306,314 | $ | 121,390 | $ | 115,029 | |||||||||||
| 13. | DUE FROM INSIDERS | $ | 74,265,951 | $ | 0 | $ | 0 | $ | 0 | |||||||||||
| 14. | OTHER ASSETS - NET OF AMORTIZATION (ATTACH LIST) | $ | 662,950 | $ | 662,950 | $ | 662,950 | $ | 0 | |||||||||||
| 15. | OTHER (ATTACH LIST) | $ | 13,513,629 | $ | 13,314,901 | $ | 13,246,192 | $ | 13,917,492 | |||||||||||
| 16. | TOTAL ASSETS | $ | 89,685,300 | $ | 14,819,271 | $ | 14,693,046 | $ | 14,571,525 | |||||||||||
| POSTPETITION LIABILITIES | ||||||||||||||||||||
| 17. | ACCOUNTS PAYABLE | $ | 291,016 | $ | 1,329,537 | $ | 1,866,555 | 4 | ||||||||||||
| 18. | TAXES PAYABLE | $ | 10,568 | $ | 13,551 | $ | 90,454 | 5 | ||||||||||||
| 19. | NOTES PAYABLE | $ | 0 | $ | 0 | $ | 0 | |||||||||||||
| 20. | PROFESSIONAL FEES | $ | 2,314,197 | $ | 2,923,067 | $ | 4,942,561 | |||||||||||||
| 21. | SECURED DEBT | $ | 0 | $ | 0 | $ | 0 | |||||||||||||
| 22. | OTHER (ATTACH LIST) | $ | 5,161,945 | $ | 5,182,720 | $ | 5,179,974 | |||||||||||||
| 23. | TOTAL POSTPETITION LIABILITIES | $ | 7,777,726 | $ | 9,448,874 | $ | 12,079,543 | |||||||||||||
| PREPETITION LIABILITIES | ||||||||||||||||||||
| 24. | SECURED DEBT | undetermined | $ | 8,476 | $ | 5,976 | $ | 5,976 | 2 | |||||||||||
| 25. | PRIORITY DEBT | undetermined | $ | 90,306 | $ | 90,306 | $ | 90,306 | ||||||||||||
| 26. | UNSECURED DEBT | $ | 9,203,450 | $ | 686,751 | $ | 686,492 | $ | 686,588 | 6 | ||||||||||
| 27. | OTHER (ATTACH LIST) | $ | 0 | $ | 0 | $ | 0 | |||||||||||||
| 28. | TOTAL PREPETITION LIABILITIES | $ | 9,203,450 | $ | 785,533 | $ | 782,773 | $ | 782,869 | |||||||||||
| 29. | TOTAL LIABILITIES | $ | 9,203,450 | $ | 8,563,258 | $ | 10,231,647 | $ | 12,862,412 | |||||||||||
| EQUITY | ||||||||||||||||||||
| 30. | PREPETITION OWNERS' EQUITY | $ | 78,978,770 | $ | 78,978,770 | $ | 78,978,770 | |||||||||||||
| 31. | POSTPETITION CUMULATIVE PROFIT OR (LOSS) | $ | (4,262,686 | ) | $ | (6,440,232 | ) | $ | (9,440,896 | ) | ||||||||||
| 32. | DIRECT CHARGES TO EQUITY (ATTACH EXPLANATION) | $ | (68,460,072 | ) | $ | (68,077,139 | ) | $ | (67,828,761 | ) | 1 | |||||||||
| 33. | TOTAL EQUITY | $ | 6,256,012 | $ | 4,461,399 | $ | 1,709,113 | |||||||||||||
| 34. | TOTAL LIABILITIES & OWNERS' EQUITY | $ | 14,819,271 | $ | 14,693,046 | $ | 14,571,525 | |||||||||||||
| 1 | This includes the following intercompany amounts shown below. The Schedule Amount related to this is shown under Item 13. Due From Insiders. |
| Due from Life Partners Holdings, Inc. | $ | 74,543,319.50 | ||
| Due from LPHI Management Services | $ | 11,719.74 | ||
| Due to LPI Financial Services, Inc. | $ | (6,726,277.79 | ) | |
| $ | 67,828,761.45 |
| 2 | Item 24. Secured Debt is accrued property taxes for the prepetition period of Jan. 1, 2015 thru May 19, 2015. The reduction shown in September is the collection of property taxes at the time of the sale of airport hangar for this prepetition period. |
| 3 | The airport hangar was carried as an asset on Life Partners, Inc. books, but it was owned by Life Partners Holdings, Inc. Since this asset & the foxcart equipment have been sold, they were removed from the assets on the books of LPI. The proceeds and gain on sale of the hangar were recorded on the books of LPHI since LPHI was the owner. |
| 4 | Item 17. Accounts Payables includes $1,780,031.25 of invoices from bankruptcy professionals that would normally be included in Item 20. Professional Fees. |
| 5 | Accrued personal property taxes includes an adjustment to taxes as a result of the taxing authority changing the valuation of the airplane held on 1/1/15. |
| 6 | This figure increased due to applying a prepetition credit of $96.36 against postpetition invoices. |
Monthly Operating Report
SUPPLEMENT TO
ACCRUAL BASIS-1
| CASE NAME: | Life Partners, Inc. |
| CASE NUMBER: | 15-40289 (Jointly Administered) |
COMPARATIVE BALANCE SHEET
| SCHEDULE AMOUNT | AUGUST | SEPTEMBER | OCTOBER | |||||||||||||||||
| 8. OTHER CURRENT ASSETS | ||||||||||||||||||||
| 8. | Pardo Family Holdings Trust (Advance to Price L. Johnson, PC) | $ | 25,000 | $ | 25,000 | $ | 25,000 | $ | 25,000 | |||||||||||
| 8. | Pardo Family Holdings Trust (Advance to Kyle, Mathis & Lucas, LLP) | $ | 15,505 | $ | 15,505 | $ | 15,505 | $ | 15,505 | |||||||||||
| 8. | ESP Communications Duplicate Payment | $ | 7,500 | $ | 7,500 | $ | 7,500 | $ | 7,500 | |||||||||||
| 8. | Advance Trust & Life Escrow Services, LTA (Abandonment Premiums) | $ | 5,064 | $ | 5,064 | $ | 5,064 | |||||||||||||
| 8. | Purchase Escrow Services (Abandonment Premiums) | $ | 3,429 | $ | 3,429 | $ | - | 2 | ||||||||||||
| 8. | Employee Advances | $ | 992 | $ | 659 | $ | 0 | |||||||||||||
| 8. | Notes Receivable-Employee | $ | 477 | $ | 1,655 | $ | 1,539 | $ | 1,365 | |||||||||||
| 8 | ||||||||||||||||||||
| 8. | TOTAL - OTHER CURRENT ASSETS | $ | 49,475 | $ | 58,153 | $ | 58,696 | $ | 54,434 | |||||||||||
| 14. OTHER ASSETS - NET OF AMORTIZATION | ||||||||||||||||||||
| 14. | Woolly Mammoth & Other Prehistoric Artifacts | $ | 662,950 | $ | 662,950 | $ | 662,950 | $ | - | 1 | ||||||||||
| 14. | ||||||||||||||||||||
| 14. | ||||||||||||||||||||
| 14. | ||||||||||||||||||||
| 14. | ||||||||||||||||||||
| 14. | TOTAL - OTHER ASSETS (Net of Amort.) | $ | 662,950 | $ | 662,950 | $ | 662,950 | $ | - | |||||||||||
| 15. OTHER ASSETS | ||||||||||||||||||||
| 15. | TDL, LLC Misappropriation of Foreign Exchange Funds | $ | 257,395 | |||||||||||||||||
| 15. | Advance on Premiums paid by PES on behalf of investors | $ | 13,083,062 | $ | 13,585,166 | $ | 13,505,182 | $ | 14,029,884 | |||||||||||
| 15. | Advance on Premiums paid by ATLES on behalf of investors | $ | 136,291 | $ | 140,536 | $ | 137,006 | $ | 273,922 | |||||||||||
| 15. | Allowance for Bad Debts | $ | (5,483,317 | ) | $ | (5,483,317 | ) | $ | (5,483,317 | ) | ||||||||||
| 15. | Overpayments of Commissions Receivable | $ | 36,881 | |||||||||||||||||
| 15. | Deferred Income Tax Benefit | $ | 4,632,419 | $ | 4,632,419 | $ | 4,632,419 | |||||||||||||
| 15. | Policy Purchase | $ | 123,591 | $ | 123,591 | $ | 123,591 | |||||||||||||
| 15. | Capitalized Premiums on Policies Purchased | $ | 300,793 | $ | 315,754 | $ | 325,436 | |||||||||||||
| 15. | Deposits | $ | 15,712 | $ | 15,558 | $ | 15,558 | |||||||||||||
| 15. | TOTAL - OTHER ASSETS | $ | 13,513,629 | $ | 13,314,901 | $ | 13,246,192 | $ | 13,917,492 | |||||||||||
| POSTPETITION LIABILITIES | ||||||||||||||||||||
| 22. | Accrued Payroll | $ | 50,305 | $ | 67,803 | $ | 58,048 | |||||||||||||
| 22. | Accrued Vacation | $ | 84,125 | $ | 87,402 | $ | 89,485 | |||||||||||||
| 22. | Accrued 401K | $ | 0 | $ | 0 | $ | 4,034 | |||||||||||||
| 22. | 401K Loan | $ | 0 | $ | 0 | $ | 741 | |||||||||||||
| 22. | Child Support & PR Garnishment | $ | 0 | $ | 0 | $ | 152 | |||||||||||||
| 22. | Deferred Revenue | $ | 5,027,515 | $ | 5,027,515 | $ | 5,027,515 | |||||||||||||
| 22 | TOTAL - OTHER POSTPETITION LIABILITIES | $ | 5,161,945 | $ | 5,182,720 | $ | 5,179,974 | |||||||||||||
| 1 | Sold pursuant to court order Dkt.1053 |
| 2 | These Abandonment Premiums were collected back from PES in October. |
Monthly Operating Report
ACCRUAL BASIS-2
| CASE NAME: | Life Partners, Inc. |
| CASE NUMBER: | 15-40289 (Jointly Administered) |
| INCOME STATEMENT | May19-June30 | JULY | AUGUST | SEPTEMBER | OCTOBER | |||||||||||||||||||
| REVENUES | ||||||||||||||||||||||||
| 1. | GROSS REVENUES | |||||||||||||||||||||||
| 2. | LESS: RETURNS & DISCOUNTS | |||||||||||||||||||||||
| 3. | NET REVENUE | $ | 0 | $ | 0 | $ | 0 | $ | 0 | $ | 0 | |||||||||||||
| COST OF GOODS SOLD | ||||||||||||||||||||||||
| 4. | MATERIAL | $ | 0 | $ | 0 | $ | 0 | |||||||||||||||||
| 5. | DIRECT LABOR | $ | 0 | $ | 0 | $ | 0 | |||||||||||||||||
| 6. | DIRECT OVERHEAD | $ | 31,060 | $ | 14,937 | $ | 19,450 | $ | 17,060 | $ | 6,784 | |||||||||||||
| 7. | TOTAL COST OF GOODS SOLD | $ | 31,060 | $ | 14,937 | $ | 19,450 | $ | 17,060 | $ | 6,784 | |||||||||||||
| 8. | GROSS PROFIT | $ | (31,060 | ) | $ | (14,937 | ) | $ | (19,450 | ) | $ | (17,060 | ) | $ | (6,784 | ) | ||||||||
| OPERATING EXPENSES | ||||||||||||||||||||||||
| 9. | OFFICER / INSIDER COMPENSATION | $ | 43,877 | $ | 34,279 | $ | 28,794 | $ | 30,165 | $ | 30,165 | |||||||||||||
| 10. | SELLING & MARKETING | $ | 0 | $ | 0 | |||||||||||||||||||
| 11. | GENERAL & ADMINISTRATIVE | $ | 380,272 | $ | 265,732 | $ | 244,334 | $ | 270,143 | $ | 275,276 | |||||||||||||
| 12. | RENT & LEASE | $ | 14,240 | $ | 18,452 | $ | 17,098 | $ | 14,178 | $ | 19,571 | |||||||||||||
| 13. | OTHER (ATTACH LIST) | $ | 80,533 | $ | 139,091 | $ | 38,302 | $ | 8,558 | $ | 26,125 | |||||||||||||
| 14. | TOTAL OPERATING EXPENSES | $ | 518,922 | $ | 457,554 | $ | 328,529 | $ | 323,044 | $ | 351,138 | |||||||||||||
| 15. | INCOME BEFORE NON-OPERATING INCOME & EXPENSE | $ | (549,982 | ) | $ | (472,491 | ) | $ | (347,979 | ) | $ | (340,104 | ) | $ | (357,922 | ) | ||||||||
| OTHER INCOME & EXPENSES | ||||||||||||||||||||||||
| 16. | NON-OPERATING INCOME (ATTACH LIST) | $ | (33 | ) | $ | (56 | ) | $ | (11,490 | ) | $ | (8,929 | ) | $ | 70,816 | 1 | ||||||||
| 17. | NON-OPERATING EXPENSE (ATTACH LIST) | $ | 0 | $ | 0 | |||||||||||||||||||
| 18. | INTEREST EXPENSE | $ | 3 | $ | (3 | ) | ||||||||||||||||||
| 19. | DEPRECIATION / DEPLETION | $ | 13,960 | $ | 6,980 | $ | 6,327 | $ | 6,871 | $ | 6,361 | |||||||||||||
| 20. | AMORTIZATION | $ | 0 | $ | 0 | |||||||||||||||||||
| 21. | OTHER (ATTACH LIST) | $ | 2,300 | $ | 7,593 | $ | (1,502 | ) | $ | 4,082 | $ | (994 | ) | |||||||||||
| 22. | NET OTHER INCOME & EXPENSES | $ | 16,227 | $ | 14,517 | $ | (6,664 | ) | $ | 2,027 | $ | 76,180 | ||||||||||||
| REORGANIZATION EXPENSES | ||||||||||||||||||||||||
| 23. | PROFESSIONAL FEES | $ | 501,083 | $ | 781,528 | $ | 1,575,668 | $ | 1,832,459 | $ | 2,559,012 | |||||||||||||
| 24. | U.S. TRUSTEE FEES | $ | 4,875 | $ | 4,875 | $ | 2,956 | $ | 7,549 | |||||||||||||||
| 25. | OTHER (ATTACH LIST) | $ | 126 | $ | 0 | $ | 0 | |||||||||||||||||
| 26. | TOTAL REORGANIZATION EXPENSES | $ | 505,958 | $ | 786,403 | $ | 1,575,794 | $ | 1,835,415 | $ | 2,566,561 | |||||||||||||
| 27. | INCOME TAX | |||||||||||||||||||||||
| 28. | NET PROFIT (LOSS) | $ | (1,072,167 | ) | $ | (1,273,410 | ) | $ | (1,917,109 | ) | $ | (2,177,546 | ) | $ | (3,000,664 | ) | ||||||||
| 1 | See supplement to MOR-2. |
Monthly Operating Report
SUPPLEMENT TO
ACCRUAL BASIS-2
| CASE NAME: | Life Partners, Inc. |
| CASE NUMBER: | 15-40289 (Jointly Administered) |
| INCOME STATEMENT | JULY | AUGUST | SEPTEMBER | OCTOBER | ||||||||||||||||
| OTHER OPERATING EXPENSES | ||||||||||||||||||||
| 13. | Bad Debt Expense | $ | 120,008 | |||||||||||||||||
| 13. | Other Expense- Premium Expense | $ | 18,143 | $ | 289 | $ | 8,558 | $ | 20,546 | |||||||||||
| 13. | Other Expense- BK Premiums | $ | 941 | $ | 5,579 | |||||||||||||||
| 13. | Impairment Expense | $ | - | $ | 38,013 | $ | - | $ | - | |||||||||||
| 13. | TOTAL - OTHER OPERATING EXPENSE | $ | 139,091 | $ | 38,302 | $ | 8,558 | $ | 26,125 | |||||||||||
| NON-OPERATING INCOME | ||||||||||||||||||||
| 16. | Interest Income | $ | 15 | $ | 11,490 | $ | 3,883 | $ | 3,753 | |||||||||||
| 16. | Loss on sale of Ice Age Collection | $ | (156,067 | ) | ||||||||||||||||
| 16. | Life Assets Trust S.A. return | $ | 77,998 | 2 | ||||||||||||||||
| 16. | Gain on Sale of Egyptian Replicas | $ | 3,500 | |||||||||||||||||
| 16. | Gain on Sale of Assets | $ | 5,000 | 1 | ||||||||||||||||
| 16. | Other Income | $ | 42 | $ | 46 | $ | - | |||||||||||||
| 16. | TOTAL NON-OPERATING INCOME | $ | 56 | $ | 11,490 | $ | 8,929 | $ | (70,816 | ) | ||||||||||
| NON-OPERATING EXPENSE | ||||||||||||||||||||
| 17. | $ | - | ||||||||||||||||||
| 17. | ||||||||||||||||||||
| 17. | ||||||||||||||||||||
| 17. | ||||||||||||||||||||
| 17. | ||||||||||||||||||||
| 17. | TOTAL NON-OPERATING EXPENSE | $ | - | $ | - | $ | - | $ | - | |||||||||||
| OTHER EXPENSE | ||||||||||||||||||||
| 21. | Franchise Tax | $ | 7,593 | $ | (1,502 | ) | $ | 4,082 | $ | (994 | ) | |||||||||
| 21. | State Income Tax-Other | $ | - | $ | - | $ | - | |||||||||||||
| 21. | ||||||||||||||||||||
| 21. | ||||||||||||||||||||
| 21. | ||||||||||||||||||||
| 21. | TOTAL OTHER EXPENSE | $ | 7,593 | $ | (1,502 | ) | $ | 4,082 | $ | (994 | ) | |||||||||
| OTHER REORGANIZATION EXPENSES | ||||||||||||||||||||
| 25. | Transcription Services | $ | 126 | |||||||||||||||||
| 25. | ||||||||||||||||||||
| 25. | ||||||||||||||||||||
| 25. | ||||||||||||||||||||
| 25. | ||||||||||||||||||||
| 25. | TOTAL OTHER REORGANIZATION EXP | $ | - | $ | 126 | $ | - | $ | - | |||||||||||
| 1 | Gain on sale of foxcart equipment sold along with the airport hangar pursuant to court order. |
| 2 | This is Life Partners' portion of the settlement reached between Life Assets Trust S.A.and Portigon Ag, New York Branch, due to the bank foreclosing on the assets of Life Assets Trust SA. Life Partners owned approximately 19.91% of Life Assets Trust S.A. Compartment A. |
Monthly Operating Report
ACCRUAL BASIS-3
| CASE NAME: | Life Partners, Inc. |
| CASE NUMBER: | 15-40289 (Jointly Administered) |
| CASH RECEIPTS AND DISBURSEMENTS | AUGUST | SEPTEMBER | QUARTER | OCTOBER | ||||||||||||||||
| 1. | CASH - BEGINNING OF MONTH | $ | 151,618 | $ | 224,080 | $ | 343,712 | |||||||||||||
| RECEIPTS FROM OPERATIONS | ||||||||||||||||||||
| 2. | CASH SALES | $ | 0 | |||||||||||||||||
| COLLECTION OF ACCOUNTS RECEIVABLE | ||||||||||||||||||||
| 3. | PREPETITION | $ | 124 | $ | 161 | |||||||||||||||
| 4. | POSTPETITION | $ | 267,147 | $ | 267,147 | $ | 32,926 | |||||||||||||
| 5. | TOTAL OPERATING RECEIPTS | $ | 124 | $ | 267,147 | $ | 267,308 | $ | 32,926 | |||||||||||
| NON-OPERATING RECEIPTS | ||||||||||||||||||||
| 6. | LOANS & ADVANCES (ATTACH LIST) | $ | 0 | |||||||||||||||||
| 7. | SALE OF ASSETS | $ | 5,000 | $ | 5,000 | $ | 510,383 | 1 | ||||||||||||
| 8. | OTHER (ATTACH LIST) | $ | 713,551 | $ | 370,531 | $ | 1,899,950 | $ | 344,381 | |||||||||||
| 9. | TOTAL NON-OPERATING RECEIPTS | $ | 713,551 | $ | 375,531 | $ | 1,904,950 | $ | 854,764 | |||||||||||
| 10. | TOTAL RECEIPTS | $ | 713,675 | $ | 642,678 | $ | 2,172,258 | $ | 887,691 | |||||||||||
| 11. | TOTAL CASH AVAILABLE | $ | 865,293 | $ | 866,758 | $ | 1,231,403 | |||||||||||||
| OPERATING DISBURSEMENTS | ||||||||||||||||||||
| 12. | NET PAYROLL | $ | 112,468 | $ | 114,878 | $ | 398,029 | $ | 116,986 | |||||||||||
| 13. | PAYROLL TAXES PAID | $ | 39,049 | $ | 36,818 | $ | 135,772 | $ | 38,231 | |||||||||||
| 14. | SALES, USE & OTHER TAXES PAID | $ | 191 | $ | 191 | |||||||||||||||
| 15. | SECURED / RENTAL / LEASES | $ | 7,137 | $ | 24,583 | $ | 50,082 | $ | 19,756 | |||||||||||
| 16. | UTILITIES | $ | 10,024 | $ | 10,339 | $ | 46,426 | $ | 11,250 | |||||||||||
| 17. | INSURANCE | $ | 62,429 | $ | 27,738 | $ | 157,585 | $ | 2,596 | |||||||||||
| 18. | INVENTORY PURCHASES | $ | 0 | |||||||||||||||||
| 19. | VEHICLE EXPENSES | $ | 125 | $ | 125 | $ | 128 | |||||||||||||
| 20. | TRAVEL | $ | 1,188 | $ | 2,137 | $ | 4,983 | $ | 3,471 | |||||||||||
| 21. | ENTERTAINMENT | $ | 0 | |||||||||||||||||
| 22. | REPAIRS & MAINTENANCE | $ | 4,487 | $ | 4,312 | $ | 11,699 | $ | 2,666 | |||||||||||
| 23. | SUPPLIES | $ | 195 | $ | 2,131 | $ | 3,891 | $ | 5,099 | |||||||||||
| 24. | ADVERTISING | $ | 0 | |||||||||||||||||
| 25. | OTHER (ATTACH LIST) | $ | 129,111 | $ | 291,516 | $ | 902,274 | $ | 779,600 | |||||||||||
| 26. | TOTAL OPERATING DISBURSEMENTS | $ | 366,087 | $ | 514,768 | $ | 1,711,056 | $ | 979,785 | |||||||||||
| REORGANIZATION EXPENSES | ||||||||||||||||||||
| 27. | PROFESSIONAL FEES | $ | 275,000 | $ | 6,000 | $ | 379,992 | $ | 13,040 | |||||||||||
| 28. | U.S. TRUSTEE FEES | $ | 2,278 | $ | 2,603 | $ | 9,747 | |||||||||||||
| 29. | OTHER (ATTACH LIST) | $ | 126 | $ | 0 | $ | 126 | 2 | ||||||||||||
| 30. | TOTAL REORGANIZATION EXPENSES | $ | 275,126 | $ | 8,278 | $ | 382,722 | $ | 22,787 | |||||||||||
| 31. | TOTAL DISBURSEMENTS | $ | 641,213 | $ | 523,046 | $ | 2,093,778 | $ | 1,002,572 | |||||||||||
| 32. | NET CASH FLOW | $ | 72,462 | $ | 119,632 | $ | 78,480 | $ | (114,881 | ) | ||||||||||
| 33. | CASH - END OF MONTH | $ | 224,080 | $ | 343,712 | $ | 228,831 | |||||||||||||
| 1 | Proceeds from sale of Ice Age Collection and replicas of Egyptian Artifacts pursuant to court order. |
| 2 | Other Item 29. is transcription services. |
Monthly Operating Report
SUPPLEMENT TO
ACCRUAL BASIS-3
| CASE NAME: | Life Partners, Inc. |
| CASE NUMBER: | 15-40289 (Jointly Administered) |
| CASH RECEIPTS AND DISBURSEMENTS | AUGUST | SEPTEMBER | QUARTER | OCTOBER | ||||||||||||||
| OTHER NON-OPERATING RECEIPTS | ||||||||||||||||||
| 8. | A/R Collections-Abandonment Refunds | $ | - | $ | 6,198 | |||||||||||||
| 8. | Flow Thru Premiums | $ | - | $ | 14,627 | $ | 14,627 | $ | 5,372 | |||||||||
| 8. | Transfer From LPIFS Checking Acct# 4069 | $ | 700,000 | $ | 350,000 | $ | 1,850,000 | $ | 250,000 | |||||||||
| 8. | Interest Income | $ | 11,485 | $ | 3,879 | $ | 15,378 | $ | 3,747 | |||||||||
| 8. | Other Inc-dividends on pd out policies | $ | - | $ | 46 | $ | 87 | |||||||||||
| 8. | Other Income-Life Assets Trust S.A. Settlement | $ | - | $ | - | $ | 77,998 | |||||||||||
| 8. | Return of retainer | $ | - | $ | 15,000 | |||||||||||||
| 8. | Reimbursements & Refunds-COBRA insurance | $ | 2,029 | $ | 1,944 | $ | 4,386 | $ | 977 | |||||||||
| 8. | Reimbursements & Refunds-Employee Advance | $ | - | $ | 20 | $ | 25 | |||||||||||
| 8. | Reimbursements & Refunds-License & Fees | $ | - | $ | 9 | |||||||||||||
| 8. | Reimbursements & Refunds-Travel | $ | - | $ | 36 | $ | 406 | |||||||||||
| 8. | Reimbursements & Refunds-Utilities | $ | 30 | |||||||||||||||
| 8. | Reimbursements & Refunds-Other | $ | 37 | $ | 37 | $ | 35 | |||||||||||
| 8. | Total - Non-Operating Receipts | $ | 713,551 | $ | 370,531 | $ | 1,899,950 | $ | 344,381 | |||||||||
| OTHER OPERATING DISBURSEMENTS | ||||||||||||||||||
| 25. | Premiums Advanced | $ | 43,935 | $ | 192,190 | $ | 586,629 | $ | 715,090 | |||||||||
| 25. | Premiums-LPI Owned positions | $ | 4,803 | $ | 25,703 | |||||||||||||
| 25. | Bank Fees (Charged & Reversed) | $ | 670 | $ | 340 | $ | 1,565 | $ | 590 | |||||||||
| 25. | BK Premiums | $ | - | $ | 941 | $ | 5,579 | |||||||||||
| 25. | Courier Services | $ | - | $ | 1,011 | $ | 6,497 | $ | 3,171 | |||||||||
| 25. | Employee Relations | $ | 200 | |||||||||||||||
| 25. | Flow Thru Premiums | $ | - | $ | 10,711 | $ | 28,729 | $ | 9,287 | |||||||||
| 25. | Licenses & Fees | $ | 500 | $ | 503 | $ | 1,034 | $ | 1,894 | |||||||||
| 25. | Medical Records | $ | - | $ | 337 | $ | 337 | |||||||||||
| 25. | Medical Review Life Expectancy | $ | - | $ | 700 | |||||||||||||
| 25. | Outside Services | $ | 1,783 | $ | 1,982 | $ | 6,373 | $ | 1,669 | |||||||||
| 25. | Payroll Garnishment | $ | 304 | $ | 304 | $ | 1,063 | $ | 304 | |||||||||
| 25. | Payroll-401K deductions | $ | 9,290 | $ | 9,412 | $ | 32,498 | $ | 9,464 | |||||||||
| 25. | PES Operating Exp | $ | 29,471 | $ | 35,556 | $ | 99,261 | |||||||||||
| 25. | Software Licenses & Support | $ | 5,152 | $ | 4,497 | $ | 9,649 | $ | 4,080 | |||||||||
| 25. | Policy Administration Expense | $ | 11,465 | $ | 17,618 | $ | 29,083 | $ | 20,135 | |||||||||
| 25. | Refund Duplicate Payments | $ | 845 | |||||||||||||||
| 25. | Subscriptions | $ | 951 | $ | 213 | $ | 6,274 | $ | 507 | |||||||||
| 25. | Trust Fees/Cost Reimbursement | $ | 19,487 | $ | 16,824 | $ | 64,618 | $ | 6,784 | |||||||||
| 25. | Employee Loan & Advances | $ | 1,300 | $ | 20 | $ | 1,320 | |||||||||||
| 25. | Total - Other Operating Disbursements | $ | 129,111 | $ | 291,516 | $ | 902,274 | $ | 779,600 | |||||||||
| OTHER REORGANIZATION EXPENSES | ||||||||||||||||||
| 29. | Transcription Services | $ | 126 | $ | 126 | |||||||||||||
| 29. | $ | - | ||||||||||||||||
| 29. | $ | - | ||||||||||||||||
| 29. | Total - Other Reorganization Expenses | $ | 126 | $ | - | $ | 126 | $ | - | |||||||||
Monthly Operating Report
ACCRUAL BASIS-4
| CASE NAME: | Life Partners, Inc. |
| CASE NUMBER: | 15-40289 (Jointly Administered) |
| SCHEDULE | ||||||||||||||||||||
| ACCOUNTS RECEIVABLE AGING | AMOUNT | AUGUST | SEPTEMBER | OCTOBER | ||||||||||||||||
| 1. | 0-30 | $ | 139,890 | $ | 43,274 | $ | 32,834 | $ | 669,205 | |||||||||||
| 2. | 31-60 | $ | 279,914 | $ | 280,577 | $ | 11,534 | $ | 37,952 | |||||||||||
| 3. | 61-90 | $ | 77,762 | $ | 212,053 | $ | 195,541 | $ | 6,472 | |||||||||||
| 4. | 91+ | $ | 12,721,787 | $ | 13,189,797 | $ | 13,402,278 | $ | 13,590,176 | |||||||||||
| 5. | TOTAL ACCOUNTS RECEIVABLE | $ | 13,219,353 | $ | 13,725,702 | $ | 13,642,187 | $ | 14,303,805 | 1 | ||||||||||
| 6. | AMOUNT CONSIDERED UNCOLLECTIBLE | $ | 5,163,790 | $ | 5,483,317 | $ | 5,483,317 | $ | 5,483,317 | 1 | ||||||||||
| 7. | ACCOUNTS RECEIVABLE (NET) | $ | 8,055,563 | $ | 8,242,385 | $ | 8,158,870 | $ | 8,820,488 | 1 | ||||||||||
| AGING OF POSTPETITION TAXES AND PAYABLES | MONTH: | October 2015 | ||||||||||||||||||||
| 0-30 | 31-60 | 61-90 | 91+ | |||||||||||||||||||
| TAXES PAYABLE | DAYS | DAYS | DAYS | DAYS | TOTAL | |||||||||||||||||
| 1. | FEDERAL | $ | 18,857 | $ | 18,857 | |||||||||||||||||
| 2. | STATE | $ | 9,329 | $ | 9,329 | |||||||||||||||||
| 3. | LOCAL | $ | 62,268 | $ | 62,268 | |||||||||||||||||
| 4. | OTHER (ATTACH LIST) | $ | 0 | |||||||||||||||||||
| 5. | TOTAL TAXES PAYABLE | $ | 90,454 | $ | 0 | $ | 0 | $ | 0 | $ | 90,454 | |||||||||||
| 6. | ACCOUNTS PAYABLE | $ | 713,815 | $ | 7,825 | $ | 355,021 | $ | 789,894 | $ | 1,866,555 | |||||||||||
| STATUS OF POSTPETITION TAXES | MONTH: | October 2015 | ||||||||||||||||||
| BEGINNING | AMOUNT | ENDING | ||||||||||||||||||
| TAX | WITHHELD AND/ | AMOUNT | TAX | |||||||||||||||||
| FEDERAL | LIABILITY | 0R ACCRUED | PAID | LIABILITY | ||||||||||||||||
| 1. | WITHHOLDING | $ | 27,091 | $ | 18,067 | $ | 9,024 | |||||||||||||
| 2. | FICA-EMPLOYEE | $ | 14,876 | $ | 9,959 | $ | 4,916 | |||||||||||||
| 3. | FICA-EMPLOYER | $ | 14,876 | $ | 9,959 | $ | 4,916 | |||||||||||||
| 4. | UNEMPLOYMENT | $ | 20 | $ | 20 | $ | 0 | |||||||||||||
| 5. | INCOME | $ | 0 | |||||||||||||||||
| 6. | OTHER (ATTACH LIST) | $ | 0 | |||||||||||||||||
| 7. | TOTAL FEDERAL TAXES | $ | 0 | $ | 56,861 | $ | 38,005 | $ | 18,857 | |||||||||||
| STATE AND LOCAL | ||||||||||||||||||||
| 8. | WITHHOLDING | $ | 0 | |||||||||||||||||
| 9. | SALES | $ | 0 | |||||||||||||||||
| 10. | EXCISE | $ | 0 | |||||||||||||||||
| 11. | UNEMPLOYMENT | $ | 376 | $ | 226 | $ | 150 | |||||||||||||
| 12. | REAL PROPERTY | $ | 0 | $ | 0 | |||||||||||||||
| 13. | PERSONAL PROPERTY | $ | 3,377 | $ | 58,890 | $ | 62,268 | 2 | ||||||||||||
| 14. | OTHER (ATTACH LIST) | $ | 10,173 | $ | (994 | ) | $ | 9,179 | 3 | |||||||||||
| 15. | TOTAL STATE & LOCAL | $ | 13,551 | $ | 58,273 | $ | 226 | $ | 71,597 | |||||||||||
| 16. | TOTAL TAXES | $ | 13,551 | $ | 115,134 | $ | 38,231 | $ | 90,454 | |||||||||||
| 1 | These amounts are reported in detail on SUPPLEMENT TO MOR-1 under Item 15. Other Assets. |
| 2 | The figures shown here do not include $5975.51 accrued for the prepetition period of Jan. 1, 2015 thru May 19, 2015 and include an adjustment to the calendar year 2015 tax accrual resulting from the taxing authority changing the valuation of the aircraft held on 1/1/15. |
| 3 | Item 14. Other is accrual of Texas Franchise Tax. |
Monthly Operating Report
ACCRUAL BASIS-5
| CASE NAME: | Life Partners, Inc. |
| CASE NUMBER: | 15-40289 (Jointly Administered) |
| MONTH: | October 2015 | |||||||||||||||||||
| BANK RECONCILIATIONS | ||||||||||||||||||||
| Account #1 | Account #2 | Account #3 | ||||||||||||||||||
| A. BANK: | Bank of Texas | Bank of Texas | ||||||||||||||||||
| B. ACCOUNT NUMBER: | 4080 | 4091 | ||||||||||||||||||
| C. PURPOSE (TYPE): | Checking | Checking | TOTAL | |||||||||||||||||
| 1. | BALANCE PER BANK STATEMENT | $ | 229,386 | $ | 3,571 | $ | 232,957 | |||||||||||||
| 2. | ADD: TOTAL DEPOSITS NOT CREDITED | $ | 0 | |||||||||||||||||
| 3. | SUBTRACT: OUTSTANDING CHECKS | $ | 6,098 | $ | 6,098 | |||||||||||||||
| 4. | OTHER RECONCILING ITEMS | $ | 0 | |||||||||||||||||
| 5. | MONTH END BALANCE PER BOOKS | $ | 223,288 | $ | 3,571 | $ | 0 | $ | 226,859 | |||||||||||
| 6. | NUMBER OF LAST CHECK WRITTEN | 1360 | 1015 | |||||||||||||||||
| INVESTMENT ACCOUNTS | ||||||||||||||||||||
| DATE OF | TYPE OF | PURCHASE | CURRENT | |||||||||||||||||
| BANK, ACCOUNT NAME & NUMBER | PURCHASE | INSTRUMENT | PRICE | VALUE | ||||||||||||||||
| 7. | TD Bank, Life Partners, Inc. Acct 70-T202-01-2 | unknown | MoneyMarket | $ | 7 | |||||||||||||||
| 8. | ||||||||||||||||||||
| 9. | ||||||||||||||||||||
| 10. | ||||||||||||||||||||
| 11. | TOTAL INVESTMENTS | $ | 0 | $ | 7 | |||||||||||||||
| CASH | ||||||||||||||||||||
| 12. | CURRENCY ON HAND | $ | 1,965 | 1 | ||||||||||||||||
| 13. | TOTAL CASH - END OF MONTH | $ | 228,831 | |||||||||||||||||
| 1 | Item 12. Currency On Hand includes: |
| Petty Cash | $ | 1,000.00 | ||
| PayPal | $ | 964.67 |
Monthly Operating Report
ACCRUAL BASIS-6
| CASE NAME: | Life Partners, Inc. |
| CASE NUMBER: | 15-40289 (Jointly Administered) |
| MONTH: | October 2015 |
PAYMENTS TO INSIDERS AND PROFESSIONALS
| INSIDERS | ||||||||||||
| TYPE OF | AMOUNT | TOTAL PAID | ||||||||||
| NAME | PAYMENT | PAID | TO DATE | |||||||||
| 1. | Mark Embry | Salaries/Expense Reimbursement | $ | 13,741 | $ | 61,456 | ||||||
| 2. | Advance Trust & Life Es | Premium Remittance/Cost Reimb | $ | 152,988 | $ | 269,961 | ||||||
| 3. | Life Partners Holdings, Inc. | Rent & Return deposit in error | $ | 10,000 | $ | 111,898 | ||||||
| 4. | LPI Financial Services, Inc. | Forward Platform Fees | $ | 0 | $ | 1,938 | ||||||
| 5. | Purchase Escrow Services, LLC | Premium Remittance/Cost Reimb | $ | 579,019 | $ | 1,778,381 | ||||||
| 6. | Colette Pieper | Salaries/Expense Reimbursement | $ | 16,887 | $ | 65,983 | ||||||
| 7. | Debora J. Carr | Salaries/Expense Reimbursement | $ | 3,750 | $ | 16,875 | ||||||
| 8. | TOTAL PAYMENTS TO INSIDERS | $ | 776,384 | $ | 2,306,492 | |||||||
| PROFESSIONALS | 2 |
| DATE OF COURT | TOTAL | |||||||||||||||||||||
| ORDER AUTHORIZING | AMOUNT | AMOUNT | TOTAL PAID | INCURRED | ||||||||||||||||||
| NAME | PAYMENT | APPROVED | PAID | TO DATE | &UNPAID | |||||||||||||||||
| 1. | Asset Servicing Group | $ | 505,818 | |||||||||||||||||||
| 2. | Bridgepoint Consulting | 10/29/15 | $ | 70,372 | $ | 606,217 | ||||||||||||||||
| 3. | Epiq Bankruptcy Solutions | 05/22/15 | $ | 2,126,230 | $ | 533,773 | $ | 1,592,457 | ||||||||||||||
| 4. | Kim Hinkle, Attorney at Law | $ | 125,526 | |||||||||||||||||||
| 5. | MMS Advisors | $ | 217,600 | 3 | ||||||||||||||||||
| 6. | Munsch, Hardt, Kopf & Harr,P.C. | $ | 987,380 | |||||||||||||||||||
| 7. | Thompson & Knight LLP | $ | 3,434 | $ | 6,216,571 | |||||||||||||||||
| 8. | Tom Moran, US Trustee | $ | 9,632 | $ | 9,632 | $ | 329,338 | |||||||||||||||
| 9. | Phillips Murrah | $ | 59,316 | |||||||||||||||||||
| 10. | Smith, Jackson, Boyer & Brovard, PLLC | $ | 45,603 | |||||||||||||||||||
| 11. | Inventus, LLC | $ | 25,000 | $ | 1,405 | |||||||||||||||||
| 12. | First Advantage Litigation | $ | 6,000 | $ | 6,000 | |||||||||||||||||
| 13. | Predictive Resources | $ | 72,500 | |||||||||||||||||||
| 13. | Barbara Pope | $ | 45,651 | |||||||||||||||||||
| 14. | TOTAL PAYMENTS TO PROFESSIONALS | $ | 9,632 | $ | 577,839 | $ | 10,765,732 | |||||||||||||||
POSTPETITION STATUS OF SECURED NOTES, LEASES PAYABLE AND ADEQUATE
PROTECTION PAYMENTS
| SCHEDULED | AMOUNTS | |||||||||||||
| MONTHLY | PAID | TOTAL | ||||||||||||
| PAYMENTS | DURING | UNPAID | ||||||||||||
| NAME OF CREDITOR | DUE | MONTH | POSTPETITION | |||||||||||
| 1. Pitney Bowes Global Financial Services, LLC | $ | 5,423 | $ | 5,423 | $ | 0 | 1 | |||||||
| 2. Pitney Bowes Global Financial Services, LLC | $ | 906 | $ | 0 | $ | 0 | 1 | |||||||
| 3. Johnnies Office Systems, Inc. | $ | 1,055 | $ | 1,055 | $ | 0 | ||||||||
| 4. Great America Financial Services | $ | 2,939 | $ | 2,939 | $ | 0 | ||||||||
| 5. Life Partners Holdings, Inc. | $ | 10,000 | $ | 10,000 | $ | 0 | ||||||||
| 6. TOTAL | $ | 20,323 | $ | 19,416 | $ | 0 |
| 1 | These lease payments are quarterly, not monthly. |
| 2 | Professional fees and expenses estimated and accrued prior to May 19th are reflected only on the books of Life Partners Holdings, Inc. Thereafter, professional fees and expenses reflect the estimated aggregate, unallocated fees and expenses for all of the Debtors, and are noted on each of the Debtors MORs. |
| 3 | MMS Advisors incurred fees and expenses March 13th - May 18th in the estimated amount of $230,000.00 that are not included here since their retention has not been approved for this period of time. |
Monthly Operating Report
ACCRUAL BASIS-7
| CASE NAME: | Life Partners, Inc. |
| CASE NUMBER: | 15-40289 (Jointly Administered) |
| MONTH: | October 2015 |
QUESTIONNAIRE
| 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? | X | ||||
| 3. | ARE ANY POSTPETITION RECEIVABLES (ACCOUNTS, NOTES, OR LOANS) DUE FROM RELATED PARTIES? | X | ||||
| 4. | HAVE ANY PAYMENTS BEEN MADE ON PREPETITION LIABILITIES THIS REPORTING PERIOD? | X | ||||
| 5. | HAVE ANY POSTPETITION LOANS BEEN RECEIVED BY THE DEBTOR FROM ANY PARTY? | X | ||||
| 6. | ARE ANY POSTPETITION PAYROLL TAXES PAST DUE? | X | ||||
| 7. | ARE ANY POSTPETITION STATE OR FEDERAL INCOME TAXES PAST DUE? | X | ||||
| 8. | ARE ANY POSTPETITION REAL ESTATE TAXES PAST DUE? | X | ||||
| 9. | ARE ANY OTHER POSTPETITION TAXES PAST DUE? | X | ||||
| 10. | ARE ANY AMOUNTS OWED TO POSTPETITION CREDITORS DELINQUENT? | X | ||||
| 11. | HAVE ANY PREPETITION TAXES BEEN PAID DURING THE REPORTING PERIOD? | X | ||||
| 12. | ARE ANY WAGE PAYMENTS PAST DUE? | X |
IF THE ANSWER TO ANY OF THE ABOVE QUESTIONS IS "YES," PROVIDE A DETAILED EXPLANATION OF EACH ITEM. ATTACH ADDITIONAL SHEETS IF NECESSARY.
Item 1. The Ice Age Collection and Egyption Replicas were sold pursuant to court order (Docket 1053).
| Questionnaire Item 10. Past due amounts are mainly professional fees incurred after the filing date. |
| INSURANCE | ||||||
| YES | NO | |||||
| 1. | ARE WORKER'S COMPENSATION, GENERAL LIABILITY AND OTHER NECESSARY INSURANCE COVERAGES IN EFFECT? | X | ||||
| 2. | ARE ALL PREMIUM PAYMENTS PAID CURRENT? | X | ||||
| 3. | PLEASE ITEMIZE POLICIES BELOW. | |||||
IF THE ANSWER TO ANY OF THE ABOVE QUESTIONS IS "NO," OR IF ANY POLICIES HAVE BEEN CANCELLED OR NOT RENEWED DURING THIS REPORTING PERIOD, PROVIDE AN EXPLANATION BELOW. ATTACH ADDITIONAL SHEETS IF NECESSARY.
INSTALLMENT PAYMENTS
| TYPE OF | PAYMENT AMOUNT | |||||||
| POLICY | CARRIER | PERIOD COVERED | & FREQUENCY | |||||
| Workers Compensation | Service Lloyds Ins. Co. | 06/14/2015- 06/14/2016 | $ | 316.00 /month | ||||