Attached files

file filename
8-K - FORM 8-K - LIFE PARTNERS HOLDINGS INCv444593_8k.htm
EX-99.2 - EXHIBIT 99.2 - LIFE PARTNERS HOLDINGS INCv444593_ex99-2.htm
EX-99.1 - EXHIBIT 99.1 - LIFE PARTNERS HOLDINGS INCv444593_ex99-1.htm

 

Exhibit 99.3

 

  Monthly Operating Report
  ACCRUAL BASIS

 

CASE NAME: LPI Financial Services, 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: June   2016  
  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   7/20/2016
PRINTED NAME OF RESPONSIBLE PARTY   DATE
     
PREPARER:    
     
/s/ Paula Toy   Vice-President/Controller
ORIGINAL SIGNATURE OF PREPARER   TITLE
     
Paula Toy   7/20/2016
PRINTED NAME OF PREPARER   DATE

 

 

 

 

 

Monthly Operating Report
  ACCRUAL BASIS-1

 

CASE NAME: LPI Financial Services, Inc.
   
CASE NUMBER: 15-40289 (Jointly Administered)

 

COMPARATIVE BALANCE SHEET

 

      SCHEDULE
AMOUNT
   APRIL   MAY   JUNE 
ASSETS                   
1.  UNRESTRICTED CASH  $1,744,873   $1,192,573   $1,289,326   $1,391,470 
2.  RESTRICTED CASH                    
3.  TOTAL CASH  $1,744,873   $1,192,573   $1,289,326   $1,391,470 
4.  ACCOUNTS RECEIVABLE (NET)  $2,741,107             $02
5.  INVENTORY                    
6.  NOTES RECEIVABLE                    
7.  PREPAID EXPENSES                    
8.  OTHER (ATTACH LIST)       $0   $0   $0 
9.  TOTAL CURRENT ASSETS  $4,485,981   $1,192,574   $1,289,326   $1,391,470 
10.  PROPERTY, PLANT & EQUIPMENT                    
11.  LESS: ACCUMULATED DEPRECIATION/DEPLETION                    
12.  NET PROPERTY, PLANT & EQUIPMENT  $0   $0   $0   $0 
13.  DUE FROM INSIDERS  $4,157,912               1
14.  OTHER ASSETS - NET OF AMORTIZATION (ATTACH LIST)                    
15.  OTHER (ATTACH LIST)                    
16.  TOTAL ASSETS  $8,643,892   $1,192,574   $1,289,326   $1,391,470 
POSTPETITION LIABILITIES                   
17.  ACCOUNTS PAYABLE       $5,634   $0   $2,033 
18.  TAXES PAYABLE                    
19.  NOTES PAYABLE                    
20.  PROFESSIONAL FEES       $337,530   $333,819   $379,626 
21.  SECURED DEBT                    
22.  OTHER (ATTACH LIST)       $5,463   $5,463   $5,788 
23.  TOTAL POSTPETITION LIABILITIES       $348,627   $339,282   $387,447 
PREPETITION LIABILITIES                   
24.  SECURED DEBT                    
25.  PRIORITY DEBT   unknown                
26.  UNSECURED DEBT  $9,001   $1,062   $1,062   $1,062 
27.  OTHER (ATTACH LIST)                    
28.  TOTAL PREPETITION LIABILITIES  $9,001   $1,062   $1,062   $1,062 
29.  TOTAL LIABILITIES  $9,001   $349,688   $340,343   $388,508 
EQUITY                   
30.  PREPETITION OWNERS' EQUITY        $5,901,723   $5,901,723   $5,901,723 
31.  POSTPETITION CUMULATIVE PROFIT OR (LOSS)       $2,250,083   $2,279,145   $2,320,602 
32.  DIRECT CHARGES TO EQUITY (ATTACH EXPLANATION)       $(7,308,922)  $(7,231,886)  $(7,219,364)1
33.  TOTAL EQUITY       $842,885   $948,982   $1,002,962 
34.  TOTAL LIABILITIES & OWNERS' EQUITY       $1,192,574   $1,289,326   $1,391,470 

  

1This is Intercompany Due From Life Partners, Inc. reported on Schedule B Item 16 and shown above under Item 13. Due From Insiders.
2The Debtor LPIFS records receipts on a cash basis and accordingly, does not carry receivable balances. The Schedules note a receivable balance as if receipts were recorded on an accrual basis as of the petition date.

 

 

 

 

  Monthly Operating Report
  SUPPLEMENT TO
  ACCRUAL BASIS-1

 

CASE NAME: LPI Financial Services, Inc.
   
CASE NUMBER: 15-40289 (Jointly Administered)

 

COMPARATIVE BALANCE SHEET

 

      SCHEDULE
AMOUNT
   APRIL   MAY   JUNE 
POSTPETITION LIABILITIES                   
22.  US TRUSTEE FEES       $5,463   $5,463   $5,788 
22.  TOTAL OTHER POSTPETITION LIABILITIES      $5,463   $5,463   $5,788 

 

 

 

  

  Monthly Operating Report
  ACCRUAL BASIS-2

 

CASE NAME: LPI Financial Services, Inc.
   
CASE NUMBER: 15-40289 (Jointly Administered)

 

INCOME STATEMENT  MARCH   APRIL   MAY   JUNE  
REVENUES                    
1.  GROSS REVENUES  $572,710   $583,423   $103,198   $105,988  
2.  LESS: RETURNS & DISCOUNTS                     
3.  NET REVENUE  $572,710   $583,423   $103,198   $105,988  
COST OF GOODS SOLD                    
4.  MATERIAL                     
5.  DIRECT LABOR                     
6.  DIRECT OVERHEAD                     
7.  TOTAL COST OF GOODS SOLD  $0   $0   $0   $0  
8.  GROSS PROFIT  $572,710   $583,423   $103,198   $105,988  
OPERATING EXPENSES                    
9.  OFFICER / INSIDER COMPENSATION                     
10.  SELLING & MARKETING                     
11.  GENERAL & ADMINISTRATIVE  $97   $6,295   $827   $325  
12.  RENT & LEASE                     
13.  OTHER (ATTACH LIST)                     
14.  TOTAL OPERATING EXPENSES  $97   $6,295   $827   $325  
15.  INCOME BEFORE NON-OPERATING INCOME & EXPENSE  $572,613   $577,127   $102,371   $105,663  
OTHER INCOME & EXPENSES                    
16.  NON-OPERATING INCOME (ATTACH LIST)                     
17.  NON-OPERATING EXPENSE (ATTACH LIST)                     
18.  INTEREST EXPENSE                     
19.  DEPRECIATION / DEPLETION                     
20.  AMORTIZATION                     
21.  OTHER (ATTACH LIST)                     
22.  NET OTHER INCOME & EXPENSES  $0   $0   $0   $0  
REORGANIZATION EXPENSES                    
23.  PROFESSIONAL FEES  $80,917   $81,831   $72,703   $63,439  
24.  U.S. TRUSTEE FEES  $325   $325        $325  
25.  OTHER (ATTACH LIST)  $400   $845   $606   $443 1
26.  TOTAL REORGANIZATION EXPENSES  $81,642   $83,001   $73,309   $64,207  
27.  INCOME TAX                     
28.  NET PROFIT (LOSS)  $490,971   $494,126   $29,062   $41,457  

 

1Expenses for Relativity Hosting, Privilege Log Export and Trustee Expense Reimbursement.

 

 

 

  

  Monthly Operating Report
  ACCRUAL BASIS-3

 

CASE NAME: LPI Financial Services, Inc.
   
CASE NUMBER: 15-40289 (Jointly Administered)

 

CASH RECEIPTS AND DISBURSEMENTS  APRIL   MAY   JUNE   QUARTER
ENDED 6/30/2016
 
1.  CASH - BEGINNING OF MONTH  $610,137   $1,192,573   $1,289,326       
RECEIPTS FROM OPERATIONS                    
2.  CASH SALES  $583,422   $103,198   $105,988   $792,608  
COLLECTION OF ACCOUNTS RECEIVABLE                    
3.  PREPETITION                 $0  
4.  POSTPETITION                 $0  
5.  TOTAL OPERATING RECEIPTS  $583,422   $103,198   $105,988   $792,608  
NON-OPERATING RECEIPTS                    
6.  LOANS & ADVANCES (ATTACH LIST)                 $0  
7.  SALE OF ASSETS                 $0  
8.  OTHER (ATTACH LIST)  $506   $326   $139,447   $140,278  
9.  TOTAL NON-OPERATING RECEIPTS  $506   $326   $139,447   $140,278  
10.  TOTAL RECEIPTS  $583,928   $103,524   $245,435   $932,887  
11.  TOTAL CASH AVAILABLE  $1,194,065   $1,296,097   $1,534,761       
OPERATING DISBURSEMENTS                    
12.  NET PAYROLL                 $0  
13.  PAYROLL TAXES PAID                 $0  
14.  SALES, USE & OTHER TAXES PAID                 $0  
15.  SECURED / RENTAL / LEASES                 $0  
16.  UTILITIES                 $0  
17.  INSURANCE                 $0  
18.  INVENTORY PURCHASES                 $0  
19.  VEHICLE EXPENSES                 $0  
20.  TRAVEL                 $0  
21.  ENTERTAINMENT                 $0  
22.  REPAIRS & MAINTENANCE                 $0  
23.  SUPPLIES       $5,634        $5,634  
24.  ADVERTISING                 $0  
25.  OTHER (ATTACH LIST)  $1,167   $1,138   $143,291   $145,595  
26.  TOTAL OPERATING DISBURSEMENTS  $1,167   $6,771   $143,291   $151,229  
REORGANIZATION EXPENSES                    
27.  PROFESSIONAL FEES                 $0  
28.  U.S. TRUSTEE FEES  $325             $325  
29.  OTHER (ATTACH LIST)                 $0  
30.  TOTAL REORGANIZATION EXPENSES  $325   $0   $0   $325  
31.  TOTAL DISBURSEMENTS  $1,492   $6,771   $143,291   $151,554 1
32.  NET CASH FLOW  $582,436   $96,753   $102,144   $781,333  
33.  CASH - END OF MONTH  $1,192,573   $1,289,326   $1,391,470       

  

1Total Disbursements includes the following amounts that are NOT disbursements, but are position holder receipts being forwarded to escrow accounts.

 

April 2016  $505.36 
May 2016  $325.99 
June 2016  $139,794.03 

 

 

 

 

 

Monthly Operating Report

SUPPLEMENT TO

ACCRUAL BASIS-3

 

CASE NAME: LPI Financial Services, Inc.
   
CASE NUMBER: 15-40289 (Jointly Administered)

 

   APRIL   MAY   JUNE   QUARTER 
CASH RECEIPTS AND DISBURSEMENTS              ENDED 6/30/2016 
NON-OPERATING RECEIPTS (OTHER)                    
8.  FLOW THRU PREMIUMS  $506   $326   $139,447   $140,278 
8.  PREMIUMS RETURNED                 $0 
8.  RECEIPTS TO BE FORWARDED TO LPI                 $0 
8.  TOTAL NON-OPERATING RECEIPTS  $506   $326   $139,447   $140,278 
OPERATING DISBURSEMENTS                    
25.  BANK FEES  $662   $812   $325   $1,798 
25.  OVERPAYMENTS REFUNDED            $3,172   $3,172 
25.  FLOW THRU PREMIUMS  $505   $326   $139,794   $140,625 
25.  PREMIUMS RETURNED                 $0 
25.  TRANSFER TO LPI BANK ACCOUNT                 $0 
25.  TOTAL OPERATING DISBURSEMENTS (OTHER)  $1,167   $1,138   $143,291   $145,595 

 

 

 

 

Monthly Operating Report

ACCRUAL BASIS-4

 

CASE NAME: LPI Financial Services, Inc.
   
CASE NUMBER: 15-40289 (Jointly Administered)

 

ACCOUNTS RECEIVABLE AGING  SCHEDULE
AMOUNT
   APRIL   MAY   JUNE  
                  
1.  0-30                      
2.  31-60   $803,662                 
3.  61-90                      
4.  91+   $1,937,445                 
5.  TOTAL ACCOUNTS RECEIVABLE  $2,741,107   $0   $0   $0  
6.  AMOUNT CONSIDERED UNCOLLECTIBLE                     
7.  ACCOUNTS RECEIVABLE (NET)  $2,741,107   $0   $0   $0 1

 

AGING OF POSTPETITION TAXES AND PAYABLES MONTH:  June 2016

 

      0-30   31-60   61-90   91+     
TAXES PAYABLE  DAYS   DAYS   DAYS   DAYS   TOTAL 
1.  FEDERAL                      $0 
2.  STATE                      $0 
3.  LOCAL                      $0 
4.  OTHER (ATTACH LIST)                      $0 
5.  TOTAL TAXES PAYABLE  $0   $0   $0   $0   $0 
                             
6.  ACCOUNTS PAYABLE  $0                  $0 

 

STATUS OF POSTPETITION TAXES MONTH:  June 2016

 

      BEGINNING   AMOUNT       ENDING 
      TAX   WITHHELD AND/   AMOUNT   TAX 
FEDERAL  LIABILITY   0R ACCRUED   PAID   LIABILITY 
1.  WITHHOLDING                 $0 
2.  FICA-EMPLOYEE                 $0 
3.  FICA-EMPLOYER                 $0 
4.  UNEMPLOYMENT                 $0 
5.  INCOME                 $0 
6.  OTHER (ATTACH LIST)                 $0 
7.  TOTAL FEDERAL TAXES  $0   $0   $0   $0 
STATE AND LOCAL                    
8.  WITHHOLDING                 $0 
9.  SALES                 $0 
10.  EXCISE                 $0 
11.  UNEMPLOYMENT                 $0 
12.  REAL PROPERTY                 $0 
13.  PERSONAL PROPERTY                 $0 
14.  OTHER (ATTACH LIST)                 $0 
15.  TOTAL STATE & LOCAL  $0   $0   $0   $0 
16.  TOTAL TAXES  $0   $0   $0   $0 

 

1The Debtor LPIFS records receipts on a cash basis and accordingly does not carry receivable balances. The Schedules note a receivable balance as if receipts were recorded on an accrual basis as of the petition date.

 

 

 

 

Monthly Operating Report

ACCRUAL BASIS-5

 

CASE NAME: LPI Financial Services, Inc.
   
CASE NUMBER: 15-40289 (Jointly Administered)

 

  MONTH:  June 2016

 

BANK RECONCILIATIONS

 

   Account #1   Account #2   Account #3     
A. BANK:  Bank of Texas             
B. ACCOUNT NUMBER:  4069           TOTAL 
C. PURPOSE (TYPE):  Checking             
1.  BALANCE PER BANK STATEMENT   $1,398,512             $1,398,512 
2.  ADD: TOTAL DEPOSITS NOT CREDITED   $50             $50 
3.  SUBTRACT: OUTSTANDING CHECKS   $7,092             $7,092 
4.  OTHER RECONCILING ITEMS                  $0 
5.  MONTH END BALANCE PER BOOKS   $1,391,470   $0   $0   $1,391,470 
6.  NUMBER OF LAST CHECK WRITTEN    1075                

 

INVESTMENT ACCOUNTS

 

      DATE OF   TYPE OF   PURCHASE   CURRENT 
BANK, ACCOUNT NAME & NUMBER  PURCHASE   INSTRUMENT   PRICE   VALUE 
7.                       
8.                       
9.                       
10.                       
11.   TOTAL INVESTMENTS          $0   $0 

 

CASH

 

12. CURRENCY ON HAND   $0 
         
13.  TOTAL CASH - END OF MONTH  $1,391,470 

 

 

 

 

 

Monthly Operating Report

ACCRUAL BASIS-6

 

CASE NAME: LPI Financial Services, Inc.
   
CASE NUMBER: 15-40289 (Jointly Administered)

 

  MONTH:   June 2016

 

PAYMENTS TO INSIDERS AND PROFESSIONALS

 

INSIDERS
      TYPE OF  AMOUNT   TOTAL PAID 
   NAME  PAYMENT  PAID   TO DATE 
1.  Advance Trust & Life Escrow Services  Premium Remittance  $58,374   $177,242 
2.  Purchase Escrow Services, LLC  Premium Remittance  $0   $3,803 
3.                
4.                
5.                
6.  TOTAL PAYMENTS TO INSIDERS     $58,374   $181,045 

 

PROFESSIONALS1
      DATE OF COURT              TOTAL 
      ORDER AUTHORIZING  AMOUNT   AMOUNT   TOTAL PAID   INCURRED 
   NAME  PAYMENT  APPROVED   PAID   TO DATE   & UNPAID 
1.  Asset Servicing Group  12/15/15  $1,134,925   $56,998   $1,134,925   $449,391 
2.  Bridgepoint Consulting  12/15/15  $1,125,686   $76,009   $1,125,686   $562,585 
3.  Epiq Bankruptcy Solutions  05/22/15  $3,707,788   $198,318   $3,500,271   $232,517 
4.  Forshey & Prostok, LLP  04/28/15  $154,409        $154,409   $0 
5.  Kevin Buchanan & Associates  07/01/15  $140,235        $140,235   $0 
6.  Kim Hinkle, Attorney at Law  12/15/15  $286,299   $13,236   $286,299   $92,558 
7.  MMS Advisors  03/25/16  $246,992        $246,992   $0 
8.  Munsch, Hardt, Kopf & Harr, P.C.  12/15/15  $1,989,216        $1,989,216   $1,365,978 
9.  Phillips Murrah  12/15/15  $257,940   $20,488   $257,940   $162,682 
10.  Pronske Goolsby & Kathman, P.C.  05/05/15  $128,618        $128,618   $0 
11.  Thompson & Knight, LLP  12/15/15  $9,567,162        $9,567,162   $8,597,414 
12.  Tom Moran, US Trustee  12/18/15  $11,850        $11,850   $1,003,4492
13.  Smith, Jackson, Boyer & Bovard, PLLC  12/18/15  $57,305        $57,305   $9,811 
14.  Predictive Resources  11/19/15  $361,206   $63,742   $361,206   $119,938 
15.  D3G Capital Management LLC/Lewis & Ellis Inc  12/03/15  $169,540   $17,080   $169,540   $53,385 
16.  Barbara Pope  12/15/15  $42,477        $42,477   $03
17.  Sutherland Asbill & Brennan LLP  12/15/15  $0             $39,749 
18.  TOTAL PAYMENTS TO PROFESSIONALS          $445,872   $19,174,132   $12,689,4571

  

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.              
2.                  
3.                  
4.                  
5.                  
6.  TOTAL   $0   $0   $0 

 

1Professional fee and expense allocations are estimated by each firm across the 3 debtors, and are booked accordingly in the books and records.  Payments are made based on cash availability and intercompany accounting.  The total of all aggregate unallocated fees and expenses for the 3 debtors are reflected in the schedule above.
2Total Paid To Date excludes out-of-pocket expense reimbursements on behalf of subsidiary debtors.
3Amounts shown do not include employee/contractor payments.

 

 

 

 

Monthly Operating Report

ACCRUAL BASIS-7

 

CASE NAME: LPI Financial Services, Inc.
   
CASE NUMBER: 15-40289 (Jointly Administered)

 

  MONTH:   June 2016

 

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.

 

 

 

 

 

 

 

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