Case:16-00290-jtg Doc #:680 Filed: 01/20/17 Page 1 of 17
Case:16-00290-jtg Doc #:680 Filed: 01/20/17 Page 2 of 17 OPERATING STATEMENT (P&L) NOTE: Allocation of Costs between Debtors have not been Analyzed. Current Month Total Since Filing Total Revenue / Sales 0 3,529,386 Cost of Sales 0 2,243,299 GROSS PROFIT 0 1,286,087 EXPENSES: Officer Compensation 2,000 264,905 Salary Expenses other Employees 0 823,878 Employee Benefits & Pensions 29 274,048 Payroll Taxes 0 12,207 Other Taxes 0 666 Interim Personnel and Purchased Services 43,310 500,822 Interest Expense 0 768,236 Insurance 0 44,315 Automobile and Truck Expense 0 35,781 Utilities (gas, electric, phone) 0 137,127 Depreciation 0 1,619,338 Travel and Entertainment 0 16,192 Repairs and Maintenance 0 342,377 Rent Expense 0 0 Supplies, Office Expense, etc. 0 13,454 Other: Miscellaneous Expenses 585 275,794 Other Specify 0 0 TOTAL EXPENSES 45,925 5,129,139 NET OPERATING PROFIT / (LOSS) (45,925) (3,843,052) Add: Non Operating Income: Interest Income 0 46,124 Other Income 0 0 Less: Non Operating Expenses: Professional Fees (169,988) (4,789,743) Loss on Sale of Assets and Account Changes (A) 0 (9,201,790) NET INCOME / (LOSS (215,913) (17,788,460) (A) Includes Loss on Sale of Assets and Changes to Claim and Account Balances. FORM 2
Case:16-00290-jtg Doc #:680 Filed: 01/20/17 Page 3 of 17 BALANCE SHEET Current Month Prior Month At Filing ASSETS (A): Cash 4,247,850 4,482,171 181,166 Inventory 0 0 549,055 Accounts Receivables 1,000,000 1,000,000 862,457 Insider Receivables 0 0 0 Land, Buildings, Improvements and Assets for Potential Buildout of Facilities 0 0 5,450,601 Network and Equipment 20,000 20,000 56,388,198 Accumulated Depreciation 0 0 (18,727,919) Other: Other Current Assets 223,650 224,600 2,359,474 Other: Other Long Term Assets 30,140 30,140 8,757,478 Interco Balances and Investment 8,480,136 8,477,092 10,683,528 TOTAL ASSETS 14,001,776 14,234,004 66,504,038 LIABILIITIES (A): Postpetition Liabilities: Accounts Payable 248,032 424,347 0 Rent and Lease Payable 0 0 613,638 Wages and Salaries 71,498 71,498 0 Taxes Payable 0 0 0 Other: Other Current Liabs (B) 1,598,490 1,438,490 0 Other: Deferred Revenue 0 0 10,997,032 Other: Income Taxes 283,801 283,801 2,454 TOTAL Postpetition Liab. 2,201,822 2,218,137 11,613,125 Secured Liabilities: Subject to Postpetition Collateral or Financing Order 0 0 0 All Other Secured Liab. 0 0 25,207,299 TOTAL Secured Liab. 0 0 25,207,300 Prepetition Liabilities: Taxes & Other Priority Liab. 54,692 54,692 736,310 Unsecured Liabilities 3,628,639 3,628,639 3,042,220 Other: Intercompany Balances (B) 0 0 0 TOTAL Prepetition Liab. 3,683,331 3,683,331 3,778,530 EQUITY (A): Owners Capital 15,197,000 15,197,000 15,197,000 Retained Earnings Pre Pet. 10,708,084 10,708,084 10,708,084 Retained Earnings Post Pet. (17,788,460) (17,572,548) 0 TOTAL Equity 8,116,623 8,332,536 25,905,084 TOTAL LIABILITIES AND EQUITY 14,001,776 14,234,004 66,504,038 (A) Intercompany Transactions and Allocation of Costs between Entities still to be Analyzed. (B) Other Accrued Liabilities primarily relates to retained bankruptcy professionals. FORM 3
Case:16-00290-jtg Doc #:680 Filed: 01/20/17 Page 4 of 17 SUMMARY OF OPERATIONS Schedule of Postpetition Taxes Payable Beginning Balance Accrued / Withheld Payments / Deposits Ending Accrual (Prepaid) Balance Income Taxes Withheld: Federal 0 1,108 1,108 0 State 0 213 213 0 Local 0 0 0 0 FICA Withheld 0 118 118 0 Employers FICA 0 73 73 0 Unemployment Tax: Federal 0 0 0 0 State 0 0 0 0 Property Taxes 0 0 0 0 Workers' Compensation (0) 0 0 (0) Other 0 0 0 0 TOTALS 0 1,510 1,510 0 AGING OF ACCOUNTS RECEIVABLE AND POSTPETITION ACCOUNTS PAYABLE Age in Days 0 30 30 60 Over 60 Post Petition Accounts Payable 248,032 0 0 Accounts Receivable 0 0 1,000,000 Accounts Payable represent primarily amounts due the various restructuring professionals. Describe events or factors occurring during this reporting period materially affecting operations and formulation of a Plan of Reorganization: FORM 4
Case:16-00290-jtg Doc #:680 Filed: 01/20/17 Page 5 of 17 MONTHLY CASH STATEMENT Cash Activity Analysis (Book Basis Ties to G/L): Comerica Checking Account Money Market Account Bank of America Checking Bank of America Minimum Creditors Return Bank of America Professional Fee Account Bank of America Potential Secured Claims A. Beginning Balance 2,056,739 110 581,787 500,000 1,150,000 193,536 B. Receipts 950 (Attach separate schedule) C. Transfers In (from other accounts) D. Balance Available 2,056,739 110 582,737 500,000 1,150,000 193,536 (A + B + C) E. Less Disbursements (5,960) (229,312) (Attach separate schedule) F. Transfers Out (to other accounts) G. ENDING BALANCE 2,050,779 110 353,426 500,000 1,150,000 193,536 (D E F) (PLEASE ATTACH COPIES OF MOST RECENT RECONCILED BANK STATEMENTS FROM EACH ACCOUNT) Comerica Bank Accounts: 1. Depository Name & Location Comerica Bank, 2615 Lake Lansing Rd, East Lansing, MI 2. Checking Account Number xxxx 8520 3. Creditors Minimum Return A/C # xxxx 8538 Bank of America Bank Accounts: 1. Depository Name & Location Bank of America, 1390 Lake Lansing Rd, East Lansing, MI 2. Checking Account Number xxxx 6158 3. Creditors Minimum Return A/C # xxxx 2473 4. Professional Fees A/C # xxxx 2512 5. Potential Secured Claims A/C # xxxx 2431 Other monies on hand (specify type and location) i.e., CD's, bonds, etc.): None Date: January 19, 2016 Great Lakes Comnet, Inc. Debtor In Possession FORM 5
Case:16-00290-jtg Doc #:680 Filed: 01/20/17 Page 6 of 17 BANK RECONCILIATION Cash Activity Analysis (Book Basis Ties to G/L): Comerica Checking Account Money Market Account Bank of America Checking A. Ending Balance per Book 2,050,779 110 353,426 B. Outstanding Checks 6,190 9,368 C. Deposits in Transit D. Ending Balance per Bank 2,056,969 110 362,794 Bank of America Minimum Creditors Return Bank of America Professional Fee Account Bank of America Potential Secured Claims A. Ending Balance per Book 500,000 1,150,000 193,536 B. Outstanding Checks C. Deposits in Transit D. Ending Balance per Bank 500,000 1,150,000 193,536 NOTE: Bank Statement Information Available Upon Request. SUMMARY OF ENDING BALANCES IN ALL GLC AND COMLINK CASH ACCOUNTS: GLC Cash: Comerica Checking Account 2,050,779 Money Market Account 110 Bank of America Checking 353,426 Bank of America Minimum Creditors Return 500,000 Bank of America Professional Fee Account 1,150,000 Bank of America Potential Secured Claims 193,536 Total GLC Cash 4,247,850 Comlink Cash: Comerica Checking Account 1,561,104 Bank of America Checking 32,818 1,593,922 Total GLC and Comlink Cash 5,841,772
Case:16-00290-jtg Doc #:680 Filed: 01/20/17 Page 7 of 17 Comerica Account: Cash Book Basis Disbursements and Receipts Cash Activity Analysis (Book Basis Ties to G/L): Date Vendor/Customer Code Journal Source Amount Disbursements: 12/6/2016 Healthequity Inc BR-000137 G/L 199.01 12/13/2016 Healthequity Inc BR-000138 G/L 4.83 12/13/2016 Service Fee BR-000138 G/L 229.32 12/14/2016 Healthequity Inc BR-000139 G/L 38.05 12/22/2016 Healthequity Inc BR-000140 G/L 30.32 12/28/2016 Healthequity Inc BR-000141 G/L 157.76 12/30/2016 Healthequity Inc BR-000142 G/L 44.52 12/30/2016 To Record Payroll PPE 12/30/20 PR-000630 P/R 3,562.05 12/30/2016 To Record Payroll Tax Deposits PR-000631 P/R 1,510.45 12/30/2016 To Record Paychex Fees PPE 12/ PR-000632 P/R 183.77 Total Disbursements 5,960.08
Case:16-00290-jtg Doc #:680 Filed: 01/20/17 Page 8 of 17 Bank of America Checking Account: Cash Book Basis Disbursements and Receipts Cash Activity Analysis (Book Basis Ties to G/L): Date Vendor/Customer Code Journal Source Amount Disbursements: 12/8/2016 DAVE FOX 042287 CD-000628 A/P 400.00 12/8/2016 GEORGE J ORPHAN 042288 CD-000628 A/P 400.00 12/8/2016 JANET BEILFUSS 042289 CD-000628 A/P 400.00 12/8/2016 RANDY K FLETCHER 042290 CD-000628 A/P 400.00 12/8/2016 JOHN C. SUMMERSETT 042291 CD-000628 A/P 400.00 12/8/2016 SIDNEY S. SHANK 042292 CD-000628 A/P 400.00 12/8/2016 TODD R ROESLER 042293 CD-000628 A/P 400.00 12/14/2016 COOLEY LLP 042294 CD-000629 A/P 59,443.80 12/14/2016 JAFFE RAITT HEUER & WEISS P.C. CD-000629 A/P 18,094.11 12/14/2016 KURTZMAN CARSON CONSULTANTS LL CD-000629 A/P 1,498.01 12/14/2016 MILLER CANFIELD PADDOCK AND ST CD-000629 A/P 44,823.68 12/22/2016 MILLER CANFIELD PADDOCK AND ST CD-000630 A/P 62,497.90 12/22/2016 MOSS ADAMS LLP 042299 CD-000631 A/P 40,154.00 Total Disbursements 229,311.50 Receipts: 12/14/2016 Consumers Energy CHK: 209 BATC CR-001169 CR 476.49 12/14/2016 Consumers Energy CHK: 210 BATC CR-001169 CR 52.03 12/14/2016 Consumers Energy CHK: 372 BATC CR-001169 CR 112.65 12/14/2016 Consumers Energy CHK: 373 BATC CR-001169 CR 7.57 12/14/2016 Consumers Energy CHK: 374 BATC CR-001169 CR 300.90 Total Receipts 949.64
Case:16-00290-jtg Doc #:680 Filed: 01/20/17 Page 9 of 17 MONTHLY STATEMENT OF INSIDER COMPENSATION / PAYMENTS The following information is to be provided for each shareholder, officer, director, manager, insider or owner that is employed by the debtor in possession. Attach additional pages if necessary. Name: John C. Summersett Shareholder X Officer X Director Insider Detailed Description of Duties: CEO Current Compensation Paid: Weekly or Monthly (A) 5,000 Current Benefits Paid: Health Insurance Life Insurance Retirement Company Vehicle Entertainment Travel Other Benefits Total Benefits Current Other Payments Paid: Rent Paid Loans Other (Fees for Directors' Meetings) 400 Other Other Total Other Payments 400 CURRENT TOAL OF ALL PAYMENTS Weekly or Monthly 5,400 Date: January 19, 2016 (A) Represents total of all payments during current month. FORM 6
Case:16-00290-jtg Doc #:680 Filed: 01/20/17 Page 10 of 17 MONTHLY STATEMENT OF INSIDER COMPENSATION / PAYMENTS The following information is to be provided for each shareholder, officer, director, manager, insider or owner that is employed by the debtor in possession. Attach additional pages if necessary. Name: Schreur Financial Advisory Services, LLC Shareholder Officer Director X Insider Detailed Description of Duties: Provider of Interim CFO Services Current Compensation Paid: Weekly or Monthly (A) Current Benefits Paid: Health Insurance Life Insurance Retirement Company Vehicle Entertainment Travel Other Benefits Total Benefits Current Other Payments Paid: Rent Paid Loans Other (Weekly Fees) Other Total Other Payments CURRENT TOAL OF ALL PAYMENTS Weekly or Monthly Date: January 19, 2016 FORM 6 (A) Represents total of all payments during current month.
Case:16-00290-jtg Doc #:680 Filed: 01/20/17 Page 11 of 17 MONTHLY STATEMENT OF INSIDER COMPENSATION / PAYMENTS The following information is to be provided for each shareholder, officer, director, manager, insider or owner that is employed by the debtor in possession. Attach additional pages if necessary. Name: Randy K. Fletcher Shareholder Officer X Director Insider Detailed Description of Duties: Director, Chairman of Board Current Compensation Paid: Weekly or Monthly (A) Current Benefits Paid: Health Insurance Life Insurance Retirement Company Vehicle Entertainment Travel Other Benefits Total Benefits Current Other Payments Paid: Rent Paid Loans Other (Fees for Directors' Meetings) 400 Total Other Payments 400 CURRENT TOAL OF ALL PAYMENTS Weekly or Monthly 400 Date: January 19, 2016 FORM 6 (A) Represents total of all payments during current month.
Case:16-00290-jtg Doc #:680 Filed: 01/20/17 Page 12 of 17 MONTHLY STATEMENT OF INSIDER COMPENSATION / PAYMENTS The following information is to be provided for each shareholder, officer, director, manager, insider or owner that is employed by the debtor in possession. Attach additional pages if necessary. Name: Janet Beilfuss Shareholder Officer X Director Insider Detailed Description of Duties: Director, Secretary Current Compensation Paid: Weekly or Monthly (A) Current Benefits Paid: Health Insurance Life Insurance Retirement Company Vehicle Entertainment Travel Other Benefits Total Benefits Current Other Payments Paid: Rent Paid Loans Other (Fees for Directors' Meetings) 400 Total Other Payments 400 CURRENT TOAL OF ALL PAYMENTS Weekly or Monthly 400 Date: January 19, 2016 FORM 6 (A) Represents total of all payments during current month.
Case:16-00290-jtg Doc #:680 Filed: 01/20/17 Page 13 of 17 MONTHLY STATEMENT OF INSIDER COMPENSATION / PAYMENTS The following information is to be provided for each shareholder, officer, director, manager, insider or owner that is employed by the debtor in possession. Attach additional pages if necessary. Name: Todd R. Roesler Shareholder Officer X Director Insider Detailed Description of Duties: Director, Treasurer Current Compensation Paid: Weekly or Monthly (A) Current Benefits Paid: Health Insurance Life Insurance Retirement Company Vehicle Entertainment Travel Other Benefits Total Benefits Current Other Payments Paid: Rent Paid Loans Other (Fees for Directors' Meetings) 400 Total Other Payments 400 CURRENT TOAL OF ALL PAYMENTS Weekly or Monthly 400 Date: January 19, 2016 FORM 6 (A) Represents total of all payments during current month.
Case:16-00290-jtg Doc #:680 Filed: 01/20/17 Page 14 of 17 MONTHLY STATEMENT OF INSIDER COMPENSATION / PAYMENTS The following information is to be provided for each shareholder, officer, director, manager, insider or owner that is employed by the debtor in possession. Attach additional pages if necessary. Name: Sidney S. Shank Shareholder Officer X Director Insider Detailed Description of Duties: Director Current Compensation Paid: Weekly or Monthly (A) Current Benefits Paid: Health Insurance Life Insurance Retirement Company Vehicle Entertainment Travel Other Benefits Total Benefits Current Other Payments Paid: Rent Paid Loans Other (Fees for Directors' Meetings) 400 Total Other Payments 400 CURRENT TOAL OF ALL PAYMENTS Weekly or Monthly 400 Date: January 19, 2016 FORM 6 (A) Represents total of all payments during current month.
Case:16-00290-jtg Doc #:680 Filed: 01/20/17 Page 15 of 17 MONTHLY STATEMENT OF INSIDER COMPENSATION / PAYMENTS The following information is to be provided for each shareholder, officer, director, manager, insider or owner that is employed by the debtor in possession. Attach additional pages if necessary. Name: George J. Orphan Shareholder Officer X Director Insider Detailed Description of Duties: Director Current Compensation Paid: Weekly or Monthly (A) Current Benefits Paid: Health Insurance Life Insurance Retirement Company Vehicle Entertainment Travel Other Benefits Total Benefits Current Other Payments Paid: Rent Paid Loans Other (Fees for Directors' Meetings) 400 Total Other Payments 400 CURRENT TOAL OF ALL PAYMENTS Weekly or Monthly 400 Date: January 19, 2016 FORM 6 (A) Represents total of all payments during current month.
Case:16-00290-jtg Doc #:680 Filed: 01/20/17 Page 16 of 17 MONTHLY STATEMENT OF INSIDER COMPENSATION / PAYMENTS The following information is to be provided for each shareholder, officer, director, manager, insider or owner that is employed by the debtor in possession. Attach additional pages if necessary. Name: David Fox Shareholder Officer X Director Insider Detailed Description of Duties: Director Current Compensation Paid: Weekly or Monthly (A) Current Benefits Paid: Health Insurance Life Insurance Retirement Company Vehicle Entertainment Travel Other Benefits Total Benefits Current Other Payments Paid: Rent Paid Loans Other (Fees for Directors' Meetings) 400 Total Other Payments 400 CURRENT TOAL OF ALL PAYMENTS Weekly or Monthly 400 Date: January 19, 2016 FORM 6 (A) Represents total of all payments during current month.
Case:16-00290-jtg Doc #:680 Filed: 01/20/17 Page 17 of 17 SCHEDULE OF IN FORCE INSURANCE INSURANCE TYPE CARRIER EXPIRATION DATE Commercial Umbrella Insurance Directors, Officers and Managers Insurance All Risk Blanket Insurance Workers Comp Insurance Federated Rural Electric Insurance Exchange Federated Rural Electric Insurance Exchange Federated Rural Electric Insurance Exchange Federated Rural Electric Insurance Exchange November 18, 2016 November 18, 2016 November 18, 2016 November 18, 2016 NOTE: Federated Rural Electric Insurance Exchange elected not to renew policies. As minimal assets exist, the only insurance that was purchased is a 3 month reporting tail on the D&O policy. FORM 7