Exhibit 99.3
UNITED STATES BANKRUPTCY COURT
DISTRICT OF DELAWARE
| | |
In re: Vermillion, Inc. | | Case No. 09-11091 (CSS) |
| | Reporting Period: October 01, 2009 - October 31, 2009 |
MONTHLY OPERATING REPORT
File with Court and submit copy to United States Trustee within 20 days after end of month.
Submit copy of report to any official committee appointed in the case.
| | | | | | | | | | | | | | | | | | |
|
| | | | | | | Document | | | Explanation | | | Affidavit/Supplement | |
| REQUIRED DOCUMENTS | | | Form No. | | | Attached | | | Attached | | | Attached | |
| Schedule of Cash Receipts and Disbursements | | | MOR-1 | | | | | | | | | | | | | | |
| Bank Reconciliation (or copies of debtor’s bank reconciliations) | | | MOR-1a | | | exhibit 1, 1a &2 | | | | | | | | | | | |
| Schedule of Professional Fees Paid | | | MOR-1b | | | | | | | | | | | | | | |
| Copies of bank statements | | | | | | X | | | | | | | | | | | |
| Cash disbursements journals | | | | | | exhibit 3 | | | | | | | | | | | |
| Statement of Operations | | | MOR-2 | | | exhibit 4 | | | | | | | | | | | |
| Balance Sheet | | | MOR-3 | | | exhibit 5 | | | | | | | | | | | |
| Status of Postpetition Taxes | | | MOR-4 | | | exhibit 6 | | | | | | | | | | | |
| Copies of IRS Form 6123 or payment receipt | | | | | | | | | | | | | | | | | |
| Copies of tax returns filed during reporting period | | | | | | | | | | | | | | | | | |
| Summary of Unpaid Postpetition Debts | | | MOR-4 | | | | | | | | | | | | | | |
| Listing of aged accounts payable | | | MOR-4 | | | exhibit 7 | | | | | | | | | | | |
| Accounts Receivable Reconciliation and Aging | | | MOR-5 | | | N/A | | | | | | | | | | | |
| Debtor Questionnaire | | | MOR-5 | | | 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 Joint Debtor | | Date | | |
| | 12/14/2009 | | |
| | | | |
Signature of Authorized Individual* | | Date | | |
| | | | |
Gail S. Page | | Executive Chairman | | |
| | | | |
| | | | |
Printed Name of Authorized Individual | | Title of Authorized Individual | | |
| | |
* | | 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. |
MOR
(04/07)
| | | | |
In re: Vermillion, Inc. | | | | Case No. 09-11091 (CSS) |
| | Debtor | | Reporting Period: October 01, 2009 - October 31, 2009 |
SCHEDULE OF CASH RECEIPTS AND DISBURSEMENTS
Amounts reported should be per the debtor’s books, 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. The amounts reported in the “PROJECTED” columns should be taken from the SMALL BUSINESS INITIAL REPORT (FORM IR-1) . 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 | | | | | | | | | CURRENT MONTH | | | | | | | | CUMULATIVE FILING TO DATE | | |
| | | | OPER. | | | PAYROLL | | | | TAX | | | | OTHER | | | | | | | | ACTUAL | | | PROJECTED | | | | | | | | | ACTUAL | | | PROJECTED | | |
| CASH BEGINNING OF MONTH | | | | 515,714.34 | | | | 825139.85 | | | | | | | | | | | | | | | | | | | 1,340,854.19 | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| RECEIPTS | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| CASH SALES | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00 | | | | | | | | | | | | | | | | | | | | | |
| ACCOUNTS RECEIVABLE | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00 | | | | | | | | | | | | | | | | | | | | | |
| LOANS AND ADVANCES | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00 | | | | | | | | | | | | | | | | | | | | | |
| SALE OF ASSETS | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00 | | | | | | | | | | | | | | | | | | | | | |
| OTHER (ATTACH LIST) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00 | | | | | | | | | | | | | | | | | | | | | |
| Funds from warrant exercises | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,377,753.75 | | | | | | | | | | | | | | | | | | | | | |
| DIP loan from Quest | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 400,000.00 | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| TRANSFERS (FROM DIP ACCTS) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00 | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| TOTAL RECEIPTS | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,777,753.75 | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| DISBURSEMENTS | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| NET PAYROLL | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10,547.93 | | | | | | | | | | | | | | | | | | | | | |
| PAYROLL TAXES | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5,200.36 | | | | | | | | | | | | | | | | | | | | | |
| SALES, USE, & OTHER TAXES | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13,499.26 | | | | | | | | | | | | | | | | | | | | | �� |
| INVENTORY PURCHASES | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00 | | | | | | | | | | | | | | | | | | | | | |
| SECURED/RENTAL/LEASES | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9,700.56 | | | | | | | | | | | | | | | | | | | | | |
| INSURANCE — medical & D & O insurance | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 32,216.00 | | | | | | | | | | | | | | | | | | | | | |
| ADMINISTRATIVE | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 168,287.21 | | | | | | | | | | | | | | | | | | | | | |
| SELLING | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| OTHER (ATTACH LIST) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Bank charge | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 681.83 | | | | | | | | | | | | | | | | | | | | | |
| ADP payroll processing fee | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 563.00 | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| OWNER DRAW * | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| TRANSFERS (TO DIP ACCTS) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| PROFESSIONAL FEES | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| U.S. TRUSTEE QUARTERLY FEES | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| COURT COSTS | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| TOTAL DISBURSEMENTS | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 240,696.15 | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| NET CASH FLOW | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,537,057.60 | | | | | | | | | | | | | | | | | | | | | |
| (RECEIPTS LESS DISBURSEMENTS) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| CASH — END OF MONTH | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,877,911.79 | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | |
* | | 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 | | | | 240,696.15 | |
| LESS: TRANSFERS TO DEBTOR IN POSSESSION ACCOUNTS | | | $ | 0.00 | |
| PLUS: ESTATE DISBURSEMENTS MADE BY OUTSIDE SOURCES (i.e. from escrow accounts) | | | $ | 0.00 | |
| TOTAL DISBURSEMENTS FOR CALCULATING U.S. TRUSTEE QUARTERLY FEES | | | $ | 240,696.15 | |
|
FORM MOR-1
(04/07)
| | | | |
In re: Vermillion, Inc. | | | | Case No. 09-11091 (CSS) |
| | Debtor | | Reporting Period: October 01, 2009 — October 31, 2009 |
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.
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
| | | | | | | | | Operating | | | Payroll | | | Tax | | | Other | |
| | | | | | | | | | #3300661—8 | | | | | | | | #3300661—2 | | | | | | | # | | | | | | # | | | | | | | | |
| BALANCE PER BOOKS | | | | | | | | See exhibit 1&1a | | | See exhibit 2 | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| BANK BALANCE | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| (+) DEPOSITS IN TRANSIT (ATTACH LIST) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| (-) OUTSTANDING CHECKS (ATTACH LIST) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| OTHER (ATTACH EXPLANATION) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| ADJUSTED BANK BALANCE * | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| * Adjusted bank balance must equal | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| balance per books | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| DEPOSITS IN TRANSIT | | | | | | | | Date | | | Amount | | | Date | | | Amount | | | Date | | | Amount | | | Date | | | Amount | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| CHECKS OUTSTANDING | | | | | | | | Ck. # | | | Amount | | | Ch. # | | | Amount | | | Ck. # | | | Amount | | | Ck. # | | | Amount | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| OTHER | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
FORM MOR-1a
(04/07)
| | |
VERMILLION INC. | | MOR 1 — Exhibit 1 |
Silicon Valley Bank — Checking Account 3300661008 | | |
As of October 31, 2009 | | |
| | | | | | | | | | | | |
Closing Ledger Per Statement | | | 3,938,188.08 | | | | 1 | | | | | |
Sweep In Transit Per Statement | | | 0.00 | | | | 2 | | | | | |
| | | | | | | | | | | | |
Checks outstanding | | | (61,624.04 | ) | | | | | | Exhibit 1a
|
Checks held | | | 0.00 | | | | | | | | | |
Deposit in transit | | | 0.00 | | | | | | | | | |
| | | | | | | | | | | | |
| | | | | | | | | | | |
| | | 3,876,564.04 | | | | | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | | | |
| | | | | | | | | | | |
Balance per general ledger:Account 1010 | | | 3,876,564.04 | | | | | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | | | |
Variance | | | — | | | | | | | | | |
Vermillion Inc.
Outstanding AP checks as of 10/31/2009
| | | | | | | | | | | | |
NUMBER | | DATES | | RC | | REFERENCE | | PAYEE NAME | | AMOUNT | | CLR |
| | | | | | | | | | | | |
2173 | | 10/13/2009 | | AP | | 00CERTI02 | | CERTIFIED COMPLIANCE DONALD R. WHITE, | | 10,000.00 | | N |
2175 | | 10/19/2009 | | AP | | 00ALAME02 | | TAX COLLECTO | | 13,404.04 | | N |
2191 | | 10/19/2009 | | AP | | 00PAGEA00 | | PAGE, GAIL | | 38,220.00 | | N |
| | | | | | | | | | | |
| | | | | | | | | | 61,624.04 | | |
| | | | | | | | | | | |
MOR 1 — Exhibit 2
VERMILLION, INC
Silicon Valley Bank Payroll Account 3300661012 — GL Account #1016
As Of October 31, 2009
| | | | |
Balance per bank statement: | | | 1,347.75 | |
| | | | | | | | | | | | |
Less outstanding checks: | | | | |
ck # | | Check Date | | Name | | | | |
| | | | | | | | | | | |
| | | | | | | | | | | 1,347.75 | |
| | | | | | | | | | | |
| | | | | | | | | | | | |
GL balance | | | | | | | | | | | 1,347.75 | |
| | | | | | | | | | | | |
| | | | | | | | | | | |
Balance per general ledger:Account 1016 | | | 1,347.75 | |
| | | | | | | | | | | |
| | | | | | | | | | | | |
Variance | | | | | | | | | | | — | |
| | | | | | |
In re: Vermillion, Inc. | | | | | | Case No.09-11091 (CSS) |
| Debtor | | | | Reporting Period: October 01, 2009 — October 31, 2009 |
SCHEDULE OF PROFESSIONAL FEES AND EXPENSES PAID
This schedule is to include all retained professional payments from case inception to current month.
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
| | | | | | | | | | | | | | | | | | | Check | | | | Amount Paid | | | | Year-To-Date | | |
| Payee | | | Period Covered | | | | Amount Approved | | | | Payor | | | | Number | | | | Date | | | | Fees | | | | Expenses | | | | Fees | | | | Expenses | | |
| BMC Group, Inc. | | | Retainer fee | | | | 10,000.00 | | | | | | | | | | 301471 | | | | | 04/09/09 | | | | | 10,000.00 | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
FORM MOR-1b
(04/07)
| | |
| | Statement of Account |
| PAGE 1 |
THIS STATEMENT DATE 10-31-09
LAST STATEMENT DATE 9-30-09
ACCOUNT NUMBER 3300661008
ENCLOSURE DEBITS 39
VERMILLION INC
OPERATING DEBTOR IN POSSESION
47350 FREMONT BLVD
FREMONT CA 94538
3300661008 ANALYSIS CHECKING
| | | | | | | | |
PREVIOUS BALANCE | | | 9-30-09 | | | | 515,714.34 | |
+DEPOSITS/CREDITS | | | 34 | | | | 3,602,594.75 | |
-CHECKS/DEBITS | | | 44 | | | | 180,121.01 | |
-SERVICE CHARGE | | | | | | | .00 | |
CURRENT BALANCE | | | | | | | 3,938,188.08 | |
*DESCRIPTIVE TRANSACTIONS*
| | | | | | | | | | | | |
DATE | | | TRACER | | | DESCRIPTION | | AMOUNT | |
| 10-01 | | | | 438620 | | | Wire fr Fort Mason Partners930 | | | 16095.00 | |
| | | | | | | | FROM ACCOUNT 3300661012 | | | | |
| 10-01 | | | | 438621 | | | wire fr Iroquois MasterFund930 | | | 88097.00 | |
| | | | | | | | FROM ACCOUNT 3300661012 | | | | |
| 10-01 | | | | 438626 | | | wire fr Phronesis Partners-1 | | | 100000.00 | |
| | | | | | | | FROM ACCOUNT 3300661012 | | | | |
| 10-01 | | | | 438629 | | | wire fr Phronesis Partners-2 | | | 100000.00 | |
| | | | | | | | FROM ACCOUNT 3300661012 | | | | |
| 10-01 | | | | 438632 | | | wire fr Phronesis Partners-3 | | | 100000.00 | |
| | | | | | | | FROM ACCOUNT 3300661012 | | | | |
| 10-01 | | | | 438633 | | | wire fr Phronesis Partners-4 | | | 100000.00 | |
| | | | | | | | FROM ACCOUNT 3300661012 | | | | |
| 10-01 | | | | 438634 | | | wire fr Phronesis Partners-5 | | | 100000.00 | |
| | | | | | | | FROM ACCOUNT 3300661012 | | | | |
| 10-01 | | | | 438637 | | | wire fr Phronesis Partners-6 | | | 100000.00 | |
| | | | | | | | FROM ACCOUNT 3300661012 | | | | |
| 10-01 | | | | 438638 | | | wire fr Phronesis Partners-7 | | | 100000.00 | |
| | | | | | | | FROM ACCOUNT 3300661012 | | | | |
| 10-01 | | | | 438641 | | | wire fr Phronesis Partners-8 | | | 20649.00 | |
| | | | | | | | FROM ACCOUNT 3300661012 | | | | |
| 10-06 | | | | 439729 | | | Warrant-Vasilios M Kofitsas | | | 812.00 | |
| | | | | | | | FROM ACCOUNT 3300661012 | | | | |
| 10-06 | | | | 439730 | | | Warrant ��� James Irvine | | | 6363.50 | |
| | | | | | | | FROM ACCOUNT 3300661012 | | | | |
| 10-06 | | | | 439731 | | | Warrant — Edward B Newman | | | 6363.50 | |
| | | | | | | | FROM ACCOUNT 3300661012 | | | | |
| 10-06 | | | | 439732 | | | Warrant — Oppenheimer&Co. | | | 89473.75 | |
| | | | | | | | FROM ACCOUNT 3300661012 | | | | |
| 10-06 | | | | 439733 | | | Warrant — Henry William | | | 9992.75 | |
| | | | | | | | FROM ACCOUNT 3300661012 | | | | |
| 10-06 | | | | 439735 | | | Warrant — Henry William | | | 8494.50 | |
| | | | | | | | FROM ACCOUNT 3300661012 | | | | |
| 10-06 | | | | 439734 | | | Warrant — Serena Puerta | | | 2303.50 | |
| | | | | | | | FROM ACCOUNT 3300661012 | | | | |
| 10-06 | | | | 439742 | | | Warrant — Frank Kee Colen | | | 72892.00 | |
| | | | | | | | FROM ACCOUNT 3300661012 | | | | |
| 10-06 | | | | 439744 | | | Warrant — Sun Jen Yung | | | 1641.50 | |
| | | | | | | | FROM ACCOUNT 3300661012 | | | | |
| 10-06 | | | | 439743 | | | Warrant-Christopher Todd Hagar | | | 1044.00 | |
| | | | | | | | FROM ACCOUNT 3300661012 | | | | |
| 10-06 | | | | 439745 | | | Warrant — Stuart Barich | | | 13504.25 | |
| | | | | | | | FROM ACCOUNT 3300661012 | | | | |
| 10-06 | | | | 439746 | | | Warrant — Andrew F Kaminsky | | | 2303.50 | |
| | | | | | | | FROM ACCOUNT 3300661012 | | | | |
| 10-06 | | | | 439810 | | | Warrant — Rida Wong | | | 812.00 | |
| | | | | | | | FROM ACCOUNT 3300661012 | | | | |
| 10-06 | | | | 439866 | | | Warrant — Stanley B Stern | | | 12989.25 | |
| | | | | | | | FROM ACCOUNT 3300661012 | | | | |
| 10-06 | | | | 439867 | | | Warrant — Michael P O’Hare | | | 911.50 | |
| | | | | | | | FROM ACCOUNT 3300661012 | | | | |
| 10-07 | | | | 29 | | | WIRE IN 091007B1QGC07C004932 | | | 220242.00 | |
| | | | | | | | 200928003955;ORG ROCKMORE INVST MASTER FUND LTD;OBI ROCKMORE | | | | |
CONTINUED ON NEXT PAGE
| | |
| | Statement of Account
PAGE 2 |
THIS STATEMENT DATE 10-31-09
LAST STATEMENT DATE 9-30-09
ACCOUNT NUMBER 3300661008
VERMILLION INC
| | | | | | | | | | | | |
| 10-08 | | | | 440357 | | | Warrant — Chris A Hieb | | | 679.00 | |
| | | | | | | | FROM ACCOUNT 3300661012 | | | | |
| 10-09 | | | | 440735 | | | Fund ADP fees | | | 500.00- | |
| | | | | | | | TO ACCOUNT 3300661012 | | | | |
| 10-13 | | | | 441159 | | | To fund 10/15/09 payroll | | | 8845.02- | |
| | | | | | | | TO ACCOUNT 3300661012 | | | | |
| 10-16 | | | | 442744 | | | Warrant — Fort Mason1 | | | 100000.00 | |
| | | | | | | | FROM ACCOUNT 3300661012 | | | | |
| 10-16 | | | | 442746 | | | Warrant — Fort Mason | | | 48196.00 | |
| | | | | | | | FROM ACCOUNT 3300661012 | | | | |
| 10-16 | | | | 442745 | | | Warrant — Fort Mason 2 | | | 100000.00 | |
| | | | | | | | FROM ACCOUNT 3300661012 | | | | |
| 10-26 | | | | 28 | | | WIRE IN 091026E6B7361C000175 | | | 5573.00 | |
| | | | | | | | 200929901429;ORG ZUBIN R MORY & | | | | |
| 10-26 | | | | 13 | | | ANALYSIS SERVICE CHARGE | | | 681.83- | |
| 10-27 | | | | 27 | | | WIRE IN 091027B1Q8152C004538 | | | 400000.00 | |
| | | | | | | | 200930004086;ORG QUEST DIAGNOSTICS INC;OBI FIRST DISBURSEMEN | | | | |
| 10-28 | | | | 445486 | | | to fund direct deposit | | | 4515.17- | |
| | | | | | | | TO ACCOUNT 3300661012 | | | | |
| 10-28 | | | | 445701 | | | to fund payroll taxes | | | 3500.00- | |
| | | | | | | | TO ACCOUNT 3300661012 | | | | |
| 10-29 | | | | 29 | | | WIRE IN 091029B1Q8021C029624 | | | 1607095.00 | |
| | | | | | | | 200930205814;ORG OPPENHEIMER GLOBAL OPP FD;OBI VERMILLION IN | | | | |
| 10-30 | | | | 34 | | | WIRE IN 091030B1Q8152C006525 | | | 66067.25 | |
| | | | | | | | 200930304678;ORG DAVID I WANG; OBI REF- BY ORDER OF DAVID WAN | | | | |
*CHECKS PAID*
| | | | | | | | | | | | | | | | | | | | |
SERIAL # | | DATE | | | AMOUNT | | | SERIAL # | | | DATE | | | AMOUNT | |
2155 | | | 10-15 | | | | 9.84 | | | | 2177 | | | | 10-27 | | | | 499.65 | |
2156 | | | 10-09 | | | | 305.96 | | | | 2178 | | | | 10-26 | | | | 304.33 | |
2157 | | | 10-14 | | | | 5466.00 | | | | 2179 | | | | 10-23 | | | | 983.00 | |
2158 | | | 10-13 | | | | 900.00 | | | | 2180 | | | | 10-26 | | | | 5040.00 | |
2159 | | | 10-14 | | | | 1645.00 | | | | 2181 | | | | 10-27 | | | | 1182.07 | |
2160 | | | 10-16 | | | | 270.00 | | | | 2182 | | | | 10-23 | | | | 4083.00 | |
2161 | | | 10-13 | | | | 26750.00 | | | | 2183 | | | | 10-26 | | | | 165.00 | |
2162 | | | 10-14 | | | | 1143.06 | | | | 2184 | | | | 10-28 | | | | 605.00 | |
2163 | | | 10-09 | | | | 54.98 | | | | 2185 | | | | 10-26 | | | | 10355.54 | |
2164 | | | 10-26 | | | | 7280.00 | | | | 2186 | | | | 10-27 | | | | 30.00 | |
2165 | | | 10-13 | | | | 1785.05 | | | | 2187 | | | | 10-27 | | | | 17937.07 | |
2166 | | | 10-09 | | | | 9440.56 | | | | 2188 | | | | 10-27 | | | | 483.61 | |
2167 | | | 10-13 | | | | 260.00 | | | | 2189 | | | | 10-28 | | | | 354.29 | |
2168 | | | 10-15 | | | | 13375.00 | | | | 2190 | | | | 10-26 | | | | 446.56 | |
2169 | | | 10-15 | | | | 127.38 | | | | 2192 | | | | *10-28 | | | | 1060.50 | |
2170 | | | 10-15 | | | | 3406.18 | | | | 2193 | | | | 10-28 | | | | 524.64 | |
2171 | | | 10-14 | | | | 472.50 | | | | 2194 | | | | 10-26 | | | | 170.42 | |
2172 | | | 10-19 | | | | 41052.28 | | | | 2195 | | | | 10-23 | | | | 1496.00 | |
2174* | | | 10-30 | | | | 95.22 | | | | 2196 | | | | 10-26 | | | | 2415.00 | |
2176* | | | 10-27 | | | | 104.30 | | | | | | | | | | | | | |
*DAILY BALANCE SUMMARY*
| | | | | | | | | | | | | | | | | | | | |
DATE | | BALANCE | | | DATE | | | BALANCE | | | DATE | | | BALANCE | |
9-30 | | | 515714.34 | | | | 10-01 | | | | 1340555.34 | | | | 10-06 | | | | 1570456.84 | |
10-07 | | | 1790698.84 | | | | 10-08 | | | | 1791377.84 | | | | 10-09 | | | | 1781076.34 | |
10-13 | | | 1742536.27 | | | | 10-14 | | | | 1733809.71 | | | | 10-15 | | | | 1716891.31 | |
10-16 | | | 1964817.31 | | | | 10-19 | | | | 1923765.03 | | | | 10-23 | | | | 1917203.03 | |
10-26 | | | 1895917.35 | | | | 10-27 | | | | 2275680.65 | | | | 10-28 | | | | 2265121.05 | |
10-29 | | | 3872216.05 | | | | 10-30 | | | | 3938188.08 | | | | | | | | | |
ALL SVB AUDIT CONFIRMATION REQUESTS SHOULD BE
SUBMITTED TO CAPITAL CONFIRMATION WWW.CONFIRMATION.COM
| | |
| | Statement of Account |
| |
| | PAGE 1 |
| | THIS STATEMENT DATE 10-31-09 |
| | LAST STATEMENT DATE 9-30-09 |
| | ACCOUNT NUMBER 3300661012 |
| | |
| | ENCLOSURE DEBITS |
VERMILLION INC
PAYROLL DEBTOR IN POSSESSION
47350 FREMONT BLVD
FREMONT CA 94538
| | | | | | | | |
3300661012 | | ANALYSIS CHECKING | | | | |
| | | | | | | | |
PREVIOUS BALANCE | | | 9-30-09 | | | | 825,139.85 | |
+DEPOSITS/CREDITS | | | 21 | | | | 496,136.69 | |
-CHECKS/DEBITS | | | 35 | | | | 1,319,928.79 | |
-SERVICE CHARGE | | | | | | | .00 | |
CURRENT BALANCE | | | | | | | 1,347.75 | |
*DESCRIPTIVE TRANSACTIONS*
| | | | | | | | | | | | |
DATE | | TRACER | | DESCRIPTION | | AMOUNT |
| 10-01 | | | | 438620 | | | Wire fr Fort Mason Partners930 TO ACCOUNT 3300661008 | | | 16095.00 | - |
| 10-01 | | | | 438621 | | | wire fr Iroquois MasterFund930 TO ACCOUNT 3300661008 | | | 88097.00 | - |
| 10-01 | | | | 438626 | | | wire fr Phronesis Partners-1 TO ACCOUNT 3300661008 | | | 100000.00 | - |
| 10-01 | | | | 438629 | | | wire fr Phronesis Partners-2 TO ACCOUNT 3300661008 | | | 100000.00 | - |
| 10-01 | | | | 438632 | | | wire fr Phronesis Partners-3 TO ACCOUNT 3300661008 | | | 100000.00 | - |
| 10-01 | | | | 438633 | | | wire fr Phronesis Partners-4 TO ACCOUNT 3300661008 | | | 100000.00 | - |
| 10-01 | | | | 438634 | | | wire fr Phronesis Partners-5 TO ACCOUNT 3300661008 | | | 100000.00 | - |
| 10-01 | | | | 438637 | | | wire fr Phronesis Partners-6 TO ACCOUNT 3300661008 | | | 100000.00 | - |
| 10-01 | | | | 438638 | | | wire fr Phronesis Partners-7 TO ACCOUNT 3300661008 | | | 100000.00 | - |
| 10-01 | | | | 438641 | | | wire fr Phronesis Partners-8 TO ACCOUNT 3300661008 | | | 20649.00 | - |
| 10-05 | | | | 31 | | | WIRE IN 091005B6B7HU2R004305 200927801688;ORG VASILIOS M KOFITSAS;REF 37713944 | | | 812.00 | |
| 10-05 | | | | 31 | | | WIRE IN 091005B1QGC04C006560 200927803512; ORG CHRISTOPHER TODD HAGAR;OBI PAYROLL DEBTOR I | | | 1044.00 | |
| 10-05 | | | | 31 | | | WIRE IN 091005B6B7HU2R009462 200927803488; ORG VICTOR YUNG T TEE SUN JEN YUNG TTEE; REF P309 | | | 1641.50 | |
| 10-05 | | | | 31 | | | WIRE IN 091005B1QGC06C005950 200927802437; ORG SERENA PUERTA; REF DCD OF 09/10/05 | | | 2303.50 | |
| 10-05 | | | | 31 | | | WIRE IN 091005B1Q8153C002277 200927801605; ORG JAMES IRVINE | | | 6363.50 | |
| 10-05 | | | | 31 | | | WIRE IN 091005B1Q8153C002274 200927801607; ORG EDWARD B NEWMAN | | | 6363.50 | |
| 10-05 | | | | 31 | | | WIRE IN 091005B1Q8153C004397 200927802916;ORG OPPENHEIMER & CO INC;OBI FBO HENRY WILLIAM | | | 8494.50 | |
| 10-05 | | | | 31 | | | WIRE IN 091005B1Q8154C004118 200927802409; ORG OPPENHEIMER & CO INC;OBI HENRY WILLIAM | | | 9992.75 | |
| 10-05 | | | | 31 | | | WIRE IN 091005B1Q8154C005003 200927803118; ORG STUART BARICH | | | 13504.25 | |
| 10-05 | | | | 31 | | | WIRE IN 091005B1Q8151C005167 200927803421; ORG FRANK KEE COL | | | 72892.00 | |
| 10-05 | | | | 31 | | | WIRE IN 091005B1Q8151C003667 200927802276; ORG OPPENHEIMER & CO INC | | | 89473.75 | |
| 10-06 | | | | 439729 | | | Warrant-Vasilios M Kofitsas TO ACCOUNT 3300661008 | | | 812.00- | |
CONTINUED ON NEXT PAGE
| | |
| | Statement of Account |
| | |
| | PAGE 2 |
| | THIS STATEMENT DATE 10-31-09 |
| | LAST STATEMENT DATE 9-30-09 |
| | ACCOUNT NUMBER 3300661012 |
VERMILLION INC
| | | | | | | | | | | | |
DATE | | TRACER | | DESCRIPTION | | AMOUNT |
| 10-06 | | | | 439730 | | | Warrant — James Irvine TO ACCOUNT 3300661008 | | | 6363.50 | - |
| 10-06 | | | | 439731 | | | Warrant — Edward B Newman TO ACCOUNT 3300661008 | | | 6363.50 | - |
| 10-06 | | | | 439732 | | | Warrant — Oppenheimer&Co. TO ACCOUNT 3300661008 | | | 89473.75 | - |
| 10-06 | | | | 439733 | | | Warrant — Henry William TO ACCOUNT 3300661008 | | | 9992.75 | - |
| 10-06 | | | | 439735 | | | Warrant — Henry William TO ACCOUNT 3300661008 | | | 8494.50 | - |
| 10-06 | | | | 439734 | | | Warrant — Serena Puerta TO ACCOUNT 3300661008 | | | 2303.50 | - |
| 10-06 | | | | 439742 | | | Warrant — Frank Kee Colen TO ACCOUNT 3300661008 | | | 72892.00 | - |
| 10-06 | | | | 439744 | | | Warrant — Sun Jen Yung TO ACCOUNT 3300661008 | | | 1641.50 | - |
| 10-06 | | | | 439743 | | | Warrant-Christopher Todd Hagar TO ACCOUNT 3300661008 | | | 1044.00 | - |
| 10-06 | | | | 439745 | | | Warrant — Stuart Barich TO ACCOUNT 3300661008 | | | 13504.25 | - |
| 10-06 | | | | 439746 | | | Warrant — Andrew F Kaminsky TO ACCOUNT 3300661008 | | | 2303.50 | - |
| 10-06 | | | | 439810 | | | Warrant — Rida Wong TO ACCOUNT 3300661008 | | | 812.00 | - |
| 10-06 | | | | 439866 | | | Warrant — Stanley B Stern TO ACCOUNT 3300661008 | | | 12989.25 | - |
| 10-06 | | | | 439867 | | | Warrant — Michael P O’Hare TO ACCOUNT 3300661008 | | | 911.50 | - |
| 10-06 | | | | 29 | | | WIRE IN 091006B1Q8152C003938 200927902498; ORG RIDA WONG;OBI RE-RIDA WONG | | | 812.00 | |
| 10-06 | | | | 29 | | | WIRE IN 091006B1QGC04C004247 200927903041; ORG MICHAEL P O’HARE SIMONA;OBI FOR CREDIT OF: | | | 911.50 | |
| 10-06 | | | | 29 | | | WIRE IN 091006B1QGC05C003448 200927901494; ORG ANDREW F KAMI NSKY; REF SWF OF 09/10/06 | | | 2303.50 | |
| 10-06 | | | | 29 | | | WIRE IN 091006B1Q8154C004194 200927902863; ORG STANLEY B STERN; OBI PAYMENT FOR 2 WARRANT E | | | 12989.25 | |
| 10-07 | | | | 29 | | | WIRE IN 091007L1B7811R000527 200928002362; ORG CHRIS A HIEB; OBI FOR CREDIT OF: VERMILLIONP | | | 679.00 | |
| 10-08 | | | | 440357 | | | Warrant — Chris A Hieb TO ACCOUNT 3300661008 | | | 679.00 | - |
| 10-09 | | | | 440735 | | | Fund ADP fees FROM ACCOUNT 3300661008 | | | 500.00 | |
| 10-13 | | | | 441159 | | | To fund 10/15/09 payroll FROM ACCOUNT 3300661008 | | | 8845.02 | |
| 10-13 | | | | 31 | | | WIRE OUT 091013L1B77D1C001151 200928603132; BNF ADP TAX SERVICES INC WIRE IMPOUND;OBI ID# 5 | | | 6032.76 | - |
| 10-14 | | | | 30 | | | WIRE OUT 091014L1B77D1C000222 200928701150;BNF ADP INC FUNDS MGMT;OBI ID# 04Q1V 5449925W; | | | 2812.26 | - |
| 10-15 | | | | 31 | | | WIRE IN 091015B1Q8021C023098 200928804737;ORG FORT MASON MASTER, LP | | | 248196.00 | |
| 10-16 | | | | 442744 | | | Warrant — Fort Mason1 TO ACCOUNT 3300661008 | | | 100000.00 | - |
| 10-16 | | | | 442746 | | | Warrant — Fort Mason TO ACCOUNT 3300661008 | | | 48196.00 | - |
| 10-16 | | | | 442745 | | | Warrant — Fort Mason 2 TO ACCOUNT 3300661008 | | | 100000.00 | - |
| 10-28 | | | | 445486 | | | to fund direct deposit FROM ACCOUNT 3300661008 | | | 4515.17 | |
| 10-28 | | | | 445701 | | | to fund payroll taxes FROM ACCOUNT 3300661008 | | | 3500.00 | |
CONTINUED ON NEXT PAGE
| | |
| | Statement of Account |
| | |
| | PAGE 3 |
| | THIS STATEMENT DATE 10-31-09 |
| | LAST STATEMENT DATE 9-30-09 |
| | ACCOUNT NUMBER 3300661012 |
VERMILLION INC
| | | | | | | | | | | | |
| 10-28 | | | | 28 | | | WIRE OUT 091028L1B77D1C000880 200930101354;BNF ADP TAX SERVICES INC WIRE IMPOUND;OBI ID# 4 | | | 4515.17 | - |
| 10-29 | | | | 29 | | | WIRE OUT 091029L1B77D1C000300 200930201528;BNF ADP INC FUNDS MGMT;OBI ID# 04Q1V 5558665VV; | | | 2388.10 | - |
*EFT ACTIVITY*
| | | | | | | | | | | | |
DATE | | TRACER | | DESCRIPTION | | AMOUNT |
| 10-09 | | | | 2282 | | | ADP PAYROLL FEES ADP — FEES CIPHERGEN BIOSYSTEMS I | | | 291.45 | - |
| 10-23 | | | | 2296 | | | ADP PAYROLL FEES ADP — FEES CIPHERGEN BIOSYSTEMS I | | | 271.55 | - |
*DAILY BALANCE SUMMARY*
| | | | | | | | | | | | | | | | | | | | |
DATE | | BALANCE | | DATE | | BALANCE | | DATE | | BALANCE |
9-30 | | | 825139.85 | | | | 10-01 | | | | 298.85 | | | | 10-05 | | | | 213184.10 | |
10-06 | | | 298.85 | | | | 10-07 | | | | 977.85 | | | | 10-08 | | | | 298.85 | |
10-09 | | | 507.40 | | | | 10-13 | | | | 3319.66 | | | | 10-14 | | | | 507.40 | |
10-15 | | | 248703.40 | | | | 10-16 | | | | 507.40 | | | | 10-23 | | | | 235.85 | |
10-28 | | | 3735.85 | | | | 10-29 | | | | 1347.75 | | | | | | | | | |
ALL SVB AUDIT CONFIRMATION REQUESTS SHOULD BE
SUBMITTED TO CAPITAL CONFIRMATION WWW.CONFIRMATION.COM
MOR — Exhibit 3
| | |
| | |
CHECK HISTORY REPORT | | VERMILLION, INC. |
| | |
| | SORTED BY CHECK NUMBER |
ACTIVITY FROM: 10/01/09 TO: 10/31/09
BANK CODE: A SILICON VALLEY BANK CHECKING
| | | | | | | | | | |
CHECK | | CHECK | | VENDOR | | | | CHECK | |
NUMBER | | DATE | | NUMBER | | NAME | | AMOUNT | |
|
002155 | | 10/05/09 | | ATTL00 | | AT&T LONG DISTANCE | | | 9.84 | |
002156 | | 10/05/09 | | ATTT1 | | AT&T | | | 305.96 | |
002157 | | 10/05/09 | | BLUEC04 | | ANTHEM BLUE CROSS | | | 5,466.00 | |
002158 | | 10/05/09 | | BOWNE00 | | BOWNE OF LOS ANGELES, INC. | | | 900.00 | |
002159 | | 10/05/09 | | CARRU01 | | CARRUTHERS, SUSAN D | | | 1,645.00 | |
002160 | | 10/05/09 | | CTCOR00 | | CT CORPORATION | | | 270.00 | |
002161 | | 10/05/09 | | FIRST02 | | FIRST INSURANCE FUNDING CORP. | | | 26,750.00 | |
002162 | | 10/05/09 | | FREMO03 | | FREMONT, CITY OF | | | 1,143.06 | |
002163 | | 10/05/09 | | PACIF00 | | AT&T | | | 54.98 | |
002164 | | 10/05/09 | | PAGEA00 | | PAGE, GAIL | | | 7,280.00 | |
002165 | | 10/05/09 | | PGE00 | | P G & E | | | 1,785.05 | |
002166 | | 10/05/09 | | PROLO00 | | PROLOGIS LIMITED PARTNERSHIP-I | | | 9,440.56 | |
002167 | | 10/05/09 | | PUBLI00 | | PUBLIC STORAGE, INC. | | | 260.00 | |
002168 | | 10/05/09 | | TOTEN00 | | THE TOTENBERG GROUP | | | 13,375.00 | |
002169 | | 10/05/09 | | UPS00 | | UNITED PARCEL SERVICE | | | 127.38 | |
002170 | | 10/05/09 | | WELLS00 | | WELLS FARGO SHAREOWNER SERVICE | | | 3,406.18 | |
002171 | | 10/05/09 | | ZHOUT01 | | ZHOU, QUN | | | 472.50 | |
002172 | | 10/13/09 | | APPLI11 | | APPLIED CLINICAL INTELLIGENCE | | | 41,052.28 | |
002173 | | 10/13/09 | | CERTI02 | | CERTIFIED COMPLIANCE | | | 10,000.00 | |
002174 | | 10/19/09 | | ALAME02 | | DONALD R. WHITE, TAX COLLECTOR | | | 95.22 | |
002175 | | 10/19/09 | | ALAME02 | | DONALD R. WHITE, TAX COLLECTOR | | | 13,404.04 | |
002176 | | 10/19/09 | | ALLIE03 | | ALLIED WASTE SERVICES #916 | | | 104.30 | |
002177 | | 10/19/09 | | ATT06 | | AT&T | | | 499.65 | |
002178 | | 10/19/09 | | ATTT1 | | AT&T | | | 304.33 | |
002179 | | 10/19/09 | | BOWNE00 | | BOWNE OF LOS ANGELES, INC. | | | 983.00 | |
002180 | | 10/19/09 | | CARRU01 | | CARRUTHERS, SUSAN D | | | 5,040.00 | |
002181 | | 10/19/09 | | CINGU05 | | AT & T MOBILITY | | | 1,182.07 | |
002182 | | 10/19/09 | | ENDSI00 | | ENDSIGHT | | | 4,083.00 | |
002183 | | 10/19/09 | | FACIL01 | | FACILITIES MAINTENANCE SVCS | | | 165.00 | |
002184 | | 10/19/09 | | FIDEL03 | | FIDELITY INVESTMENTS | | | 605.00 | |
002185 | | 10/19/09 | | FIRST02 | | FIRST INSURANCE FUNDING CORP. | | | 10,355.54 | |
002186 | | 10/19/09 | | FREMO03 | | FREMONT, CITY OF | | | 30.00 | |
002187 | | 10/19/09 | | FUNGE01 | | FUNG, ERIC | | | 17,937.07 | |
002188 | | 10/19/09 | | GLOBA06 | | GLOBAL CROSSING CONFERENCING | | | 483.61 | |
002189 | | 10/19/09 | | IRONM00 | | IRON MOUNTAIN | | | 354.29 | |
002190 | | 10/19/09 | | PACIF00 | | AT&T | | | 446.56 | |
002191 | | 10/19/09 | | PAGEA00 | | PAGE, GAIL | | | 38,220.00 | |
002192 | | 10/19/09 | | PRNEW00 | | PR NEWSWIRE | | | 1,060.50 | |
002193 | | 10/19/09 | | STERI00 | | STERICYCLE INC. | | | 524.64 | |
002194 | | 10/19/09 | | UPS00 | | UNITED PARCEL SERVICE | | | 170.42 | |
002195 | | 10/19/09 | | YIPCH01 | | YIP, CHRISTINE | | | 1,496.00 | |
002196 | | 10/19/09 | | ZHOUT01 | | ZHOU, QUN | | | 2,415.00 | |
| | | | | | | | | |
| | | | | | BANK A TOTAL: | | | 223,703.03 | |
| | |
| | |
System Date: 11/20/2009 / 1:33 pm | | Page: 1 |
Application Date: 11/20/2009 | | User: SGA / Vivian Kwan |
| | | | | | |
In re: Vermillion, Inc. | | | | | | Case No. 09-11091 (CSS) |
| Debtor | | | | Reporting Period: October 01, 2009 — October 31, 2009 |
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.
| | | | | | | | | | | | | | | | | |
|
| | | | | | | | | | | | | | Cumulative | | |
| REVENUES | | | | | | | | Month | | | | Filing to Date | | |
| Gross Revenues | | | | | | | | $ | 0.00 | | | | $ | | | |
| Less: Returns and Allowances | | | | | | | | | | | | | | | | |
| Net Revenue | | | | | | | | $ | 0.00 | | | | $ | | | |
| 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 | | | | | | | | $ | 0.00 | | | | | | | |
| OPERATING EXPENSES | | | | See Exhibit 4 | | | | | | |
| Advertising | | | | | | | | | | | | | | | | |
| Auto and Truck Expense | | | | | | | | | | | | | | | | |
| Bad Debts | | | | | | | | | | | | | | | | |
| Contributions | | | | | | | | | | | | | | | | |
| Employee Benefits Programs | | | | | | | | | | | | | | | | |
| 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 | | | | | | | | | | | | | | | | |
| Depreciation/Depletion/Amortization | | | | | | | | | | | | | | | | |
| Net Profit (Loss) Before Other Income & Expenses | | | | | | | | | | | | | | | | |
| OTHER INCOME AND EXPENSES | | | See Exhibit 4 | | | | | | | | | |
| Other Income (attach schedule) | | | | | | | | | | | | | | | | |
| Interest Expense | | | | | | | | | | | | | | | | |
| Other Expense (attach schedule) | | | | | | | | | | | | | | | | |
| Net Profit (Loss) Before Reorganization Items | | | | | | | | | | | | | | | | |
| REORGANIZATION ITEMS | | | See Exhibit 4 | | | | | | | | | |
| 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 | | | | | | | | | | | | | | | | |
| Income Taxes | | | | | | | | | | | | | | | | |
| Net Profit (Loss) | | | | | | | | | (602,614.33 | ) | | | $ | | | |
|
| | |
* | | “Insider” is defined in 11 U.S.C. Section 101(31). |
FORM MOR-2
(04/07)
| | |
VERMILLION INC. MOR 2 — INCOME STATEMENT — OCTOBER 31, 2009 | | Case No. 09-11091 (CSS) MOR 2 — Exhibit 4 |
| | | | | | | |
GL ACCT | | DESCRIPTION | | | AMT | |
| | | | | | | | | |
REVENUE | | | 0.00 | |
| | | | | | | | | |
COST OF REVENUE | | | 0.00 | |
| | | | | | | | | |
OPERATING EXPENSES | | | | |
| 8110 | | SAMPLE ACQUISITION COSTS | | | 17089.44 | |
| 8210 | | SALARIES | | | 737.77 | |
| 8212 | | PAYROLL TAXES: F&A | | | 1163.24 | |
| 8220 | | PAID TIME OFF | | | 177.42 | |
| 8240 | | WORKERS’ COMPINS.: F&A | | | 3685 | |
| 8310 | | HEALTH INSURANCE: F&A | | | 120199.93 | |
| 8311 | | CONSULTING FEES | | | 24532.82 | |
| 8320 | | LEGAL FEES — GENERAL | | | 106000 | |
| 8321 | | LEGAL FEES — INTELLECTUAL PROP | | | 12500 | |
| 8323 | | LEGAL FEES — COUNSEL OPINIONS | | | 761.25 | |
| 8330 | | ACCOUNTING FEES: F&A | | | 563 | |
| 8360 | | COLLABORATION COSTS | | | 106057.03 | |
| 8375 | | ROYALTY/LICENSE FEES: LGL-UNSP | | | 5916.56 | |
| 8437 | | EQUIPMENT RENTALS: FAC-UNSP | | | 339.79 | |
| 8452 | | DEPRECIATION: FAC-UNSP | | | 25604.55 | |
| 8610 | | AIRFARE | | | 3382.6 | |
| 8620 | | HOTELS / LODGING | | | 3818.85 | |
| 8630 | | BUSINESS MEALS & ENTERTAINMENT | | | 1702.81 | |
| 8640 | | GROUND TRANSPORTATION | | | 1131.26 | |
| 8650 | | OTHER TRAVEL | | | 161.25 | |
| 8710 | | OFFICE AND COMPUTER SUPPLIES | | | 80.58 | |
| 8716 | | INSURANCE — D&O | | | 9349.05 | |
| 8720 | | COMPUTER MAINTENANCE/SUPPORT | | | 126.94 | |
| 8731 | | SOFTWARE LICENSES & MAINT. | | | 704.5 | |
| 8740 | | CELL PHONES AND PAGERS | | | 2569.83 | |
| 8742 | | ISDN/WEB ACCESS CHARGES: IT-UN | | | 502.3 | |
| 8750 | | BANK CHARGES AND FEES: F&A | | | 681.83 | |
| 8765 | | FEES, PERMITS | | | 3,223.06 | |
| 8775 | | POSTAGE AND SHIPPING: F&A | | | 450.08 | |
| 8810 | | OFFICE RENT | | | 9237.51 | |
| 8812 | | STORAGE | | | 260 | |
| 8813 | | PROPERTY TAXES | | | 1230.76 | |
| 8815 | | BUSINESS INSURANCE | | | 266.45 | |
| 8820 | | UTILITIES | | | 2339.11 | |
| 8825 | | OFFICE MAINTENANCE AND REPAIRS | | | 165 | |
| 8830 | | OFFICE TELEPHONE AND FAX | | | 1952.18 | |
| | | | | | | | | |
| | | TOTAL OPERATING EXPENSES | | | (468,663.75 | ) |
| | | | | | | | | |
| 9110 | | INTEREST INCOME-MONEY MARKET | | | (2,147.96 | ) |
| 9230 | | INTEREST EXPENSE — CONVERTS | | | 102,125.00 | |
| 9250 | | INTEREST EXPENSE-OTHER | | | 32054.79 | |
| 9360 | | FRANCHISE TAXES | | | 1,918.75 | |
| | | | | | | | | |
| | | TOTAL OTHER INCOME AND EXPENSES | | | 133,950.58 | |
| | | | | | | | | |
| | | | | | | | |
| NET PROFIT (LOSS) | | | | (602,614.33 | ) |
| | | | | | | | |
| | | | |
In re: Vermillion, Inc. | | | | Case No. 09-11091 (CSS) |
Debtor | | | | Reporting Period: October 01, 2009 — October 31, 2009 |
STATEMENT OF OPERATIONS — continuation sheet
| | | | | | | | | | |
|
| | | | | | | Cumulative | | | |
| BREAKDOWN OF “OTHER” CATEGORY | | | Month | | | Filing to Date | | | |
| | | | | | | | | | |
| 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: Vermillion, Inc. | | | | Case No. 09-11091 (CSS) |
Debtor | | | | Reporting Period: October 01, 2009 — October 31, 2009 |
BALANCE SHEET
The Balance Sheet is to be completed on an accrual basis only. Pre-petition liabilities must be classified separately from postpetition obligations.
| | | | | | | | | | | | | | |
| | | | BOOK VALUE AT END OF | | | BOOK VALUE ON | | | |
| ASSETS | | | CURRENT REPORTING MONTH | | | PETITION DATE | | | |
| CURRENT ASSETS | |
| Unrestricted Cash and Equivalents | | See exhibit 5 | | | | | | | | |
| Restricted Cash and Cash Equivalents (see continuation sheet) | | | | | | | | | | | | | |
| Accounts Receivable (Net) | | | | | | | | | | | | | |
| Notes Receivable | | | | | | | | | | | | | |
| Inventories | | | | | | | | | | | | | |
| Prepaid Expenses | | | | | | | | | | | | | |
| Professional Retainers | | | | | | | | | | | | | |
| Other Current Assets (attach schedule) | | | | | | | | | | | | | |
| TOTAL CURRENT ASSETS | | $ | | $ | | | |
| PROPERTY AND EQUIPMENT | |
| Real Property and Improvements | | | | | | | | | | | | | |
| Machinery and Equipment | | | | | | | | | | | | | |
| Furniture, Fixtures and Office Equipment | | | | | | | | | | | | | |
| Leasehold Improvements Vehicles | | | | | | | | | | | | | |
| Less Accumulated Depreciation | | | | | | | | | | | | | |
| TOTAL PROPERTY & EQUIPMENT | | $ | | $ | | | |
| OTHER ASSETS | |
| Loans to Insiders* | | | | | | | | | | | | | |
| Other Assets (attach schedule) | | | | | | | | | | | | | |
| TOTAL OTHER ASSETS | | $ | | $ | | | |
| TOTAL ASSETS | | $ | 13,304,459.29 | | $ | | | | | | |
|
|
|
| LIABILITIES AND OWNER EQUITY | | | BOOK VALUE AT END OF | | | BOOK VALUE ON | | | |
| LIABILITIES NOT SUBJECT TO COMPROMISE (Postpetition) | | | CURRENT REPORTING MONTH | | | PETITION DATE | | | |
| Accounts Payable | | | | | | | | | | | | | |
| 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* | | | | | | | | | | | | | |
| Other Postpetition Liabilities (attach schedule) | | | | | | | | | | | | | |
| TOTAL POSTPETITION LIABILITIES | | | | $ 2,923,184.21 | | $ | | | | |
| LIABILITIES SUBJECT TO COMPROMISE (Pre-Petition) | | | | $ 30,220,703.59 | | | | | | | | |
| Secured Debt | | | | | | | | | | | | | |
| Priority Debt | | | | | | | | | | | | | |
| Unsecured Debt | | | | | | | | | | | | | |
| TOTAL PRE-PETITION LIABILITIES | | $ | | | $ | | | | |
| TOTAL LIABILITIES | | | | $ 33,143,887.80 | | $ | | | | |
| OWNER EQUITY | |
| Capital Stock | | | | | | | | | | | | | |
| Additional Paid-In Capital | | | | | | | | | | | | | |
| Partners’ Capital Account | | | | | | | | | | | | | |
| Owner’s Equity Account | | | | | | | | | | | | | |
| Retained Earnings — Pre-Petition | | | | | | | | | | | | | |
| Retained Earnings — Postpetition | | | | | | | | | | | | | |
| Adjustments to Owner Equity (attach schedule) | | | | | | | | | | | | | |
| Postpetition Contributions (Distributions) (Draws) (attach schedule) | | | | | | | | | | | | | |
| NET OWNER EQUITY | | $ | | | | | $ | | | | |
| TOTAL LIABILITIES AND OWNERS’ EQUITY | | $ 13,304,459.30 | | $ | | | | | | |
|
| | |
* | | “Insider” is defined in 11 U.S.C. Section 101(31). |
| | | | |
| | Vermillion Inc. | | Case No. 09-11091 (CSS) |
| | Balance Sheet | | MOR 3 — Exhibit 5 |
| | For the Eight Months Ending October 31, 2009 | | |
| | | | | | | | | | | | |
| | Pre-petition | | | Post-petition | | | Total | |
Assets: | | | | | | | | | | | | |
Cash and cash equivalents | | | | | | | | | | $ | 3,882,376.12 | |
Employee receivables | | | | | | | | | | | | |
Prepaids and other | | | | | | | | | | | 673,282.94 | |
Intercompany — IllumeSys | | | | | | | | | | | 222,159.97 | |
Intercompany — CTI | | | | | | | | | | | 10,318.48 | |
Intercompany — Denmark | | | | | | | | | | | 354,966.56 | |
Intercompany — Germany | | | | | | | | | | | (370,347.39 | ) |
Intercompany — UK | | | | | | | | | | | 20,465.35 | |
Intercompany — France | | | | | | | | | | | (128,360.30 | ) |
Intercompany — Ciphergen Int’l | | | | | | | | | | | 2,507,898.82 | |
Intercompany — Japan | | | | | | | | | | | 1,261,994.85 | |
Intercompany — Italy | | | | | | | | | | | 10,504.77 | |
Intercompany — China | | | | | | | | | | | (527,039.97 | ) |
Fixed assets | | | | | | | | | | | 2,880,951.86 | |
Accumulated depreciation | | | | | | | | | | | (2,565,115.73 | ) |
Investment in IllumeSys | | | | | | | | | | | 1,699,988.35 | |
Investment in UK | | | | | | | | | | | 17,569.28 | |
Investment in Denmark | | | | | | | | | | | 65,413.35 | |
Investment in China | | | | | | | | | | | 618,339.92 | |
Investment in Germany | | | | | | | | | | | 266,480.00 | |
Investment in Japan | | | | | | | | | | | (1,008,058.87 | ) |
Investment in Italy | | | | | | | | | | | 9,112.44 | |
Investment in France | | | | | | | | | | | 9,314.25 | |
Other long-term assets | | | | | | | | | | | 3,392,244.24 | |
| | | | | | | | | | | |
Total assets | | | | | | | | | | | 13,304,459.29 | |
Liabilities: | | | | | | | | | | | | |
Accounts payable | | | 2,359,563.10 | | | | 319,204.77 | | | | 2,678,767.87 | |
| | | | | | | | | | | | |
| | Pre-petition | | | Post-petition | | | Total | |
| | | | | | | | | | | | |
Accrued liabilities | | | 772,277.44 | | | | 2,187,079.52 | | | | 2,959,356.96 | |
Accrued payroll and related Intercompany accounts | | | 88,863.21 | | | | 15,275.64 | | | | 104,138.85 | |
Deferred rent — current | | | | | | | 1,624.28 | | | | 1,624.28 | |
Other current liabilities, net of discount | | | 2,500,000.00 | | | | | | | | 2,500,000.00 | |
Convertible senior notes, net of discounts | | | 14,500,000.00 | | | | | | | | 14,500,000.00 | |
Long-term debt to related party | | | 9,999,999.84 | | | | 400,000.00 | | | | 10,399,999.84 | |
| | | | | | | | | |
Total liabilities | | | 30,220,703.59 | | | | 2,923,184.21 | | | | 33,143,887.80 | |
| | | | | | | | | | | | |
Stockholders’ equity: | | | | | | | | | | | | |
Common stock | | | | | | | | | | | 7,370.58 | |
Additional paid in capital | | | | | | | | | | | 231,081,041.92 | |
Deferred stock-based compensation | | | | | | | | | | | 3,152,300.93 | |
Accum. comprehensive income | | | | | | | | | | | | |
Retained earnings — prior | | | | | | | | | | | (248,699,448.32 | ) |
Retained earnings — current | | | | | | | | | | | (5,380,693.61 | ) |
| | | | | | | | | | | |
Total stockholders’ equity | | | | | | | | | | | (19,839,428.50 | ) |
| | | | | | | | | | | |
Total liabilities and equity | | | | | | | | | | | 13,304,459.30 | |
| | | | |
In re: Vermillion, Inc. | | | | Case No. 09-11091 (CSS) |
Debtor | | | | Reporting Period: October 01, 2009 — October 31, 2009 |
BALANCE SHEET — continuation sheet
| | | | | | | | | | | | | |
| | | | | | | BOOK VALUE AT END OF | | | BOOK VALUE ON | |
| | | | ASSETS | | | CURRENT REPORTING MONTH | | | PETITION DATE | |
| Other Current Assets | |
| | | | | | | | | | | | | |
| | | | | | | | | | | | | |
| | | | | | | | | | | | | |
| | | | | | | | | | | | | |
| | | | | | | | | | | | | |
| | | | | | | | | | | | | |
| Other Assets | |
| | | | | | | | | | | | | |
| | | | | | | | | | | | | |
| | | | | | | | | | | | | |
| | | | | | | | | | | | | |
| | | | | | | | | | | | | |
| | | | | | | | | | | | | |
|
| | | | | | | | | | | | | |
| | | | | | | BOOK VALUE AT END OF | | | BOOK VALUE ON | |
| | | | LIABILITIES AND OWNER EQUITY | | | CURRENT REPORTING MONTH | | | PETITION DATE | |
| Other Postpetition Liabilities | |
| | | | | | | | | | | | | |
| | | | | | | | | | | | | |
| | | | | | | | | | | | | |
| | | | | | | | | | | | | |
| | | | | | | | | | | | | |
| | | | | | | | | | | | | |
| Adjustments to Owner Equity | |
| | | | | | | | | | | | | |
| | | | | | | | | | | | | |
| | | | | | | | | | | | | |
| | | | | | | | | | | | | |
| | | | | | | | | | | | | |
| | | | | | | | | | | | | |
| Postpetition Contributions (Distributions) (Draws) | |
| | | | | | | | | | | | | |
| | | | | | | | | | | | | |
| | | | | | | | | | | | | |
| | | | | | | | | | | | | |
| | | | | | | | | | | | | |
| | | | | | | | | | | | | |
| | | | | | | | | | | | | |
| | | | | | | | | | | | | |
| | | | | | | | | | | | | |
| | | | | | | | | | | | | |
| | | | | | | | | | | | | |
| | | | | | | | | | | | | |
| | | | | | | | | | | | | |
| | | | | | | | | | | | | |
| | | | | | | | | | | | | |
| | | | | | | | | | | | | |
| | | | | | | | | | | | | |
| | | | | | | | | | | | | |
| | | | | | | | | | | | | |
| | | | | | | | | | | | | |
| | | | | | | | | | | | | |
| | | | | | | | | | | | | |
| | | | | | | | | | | | | |
| | | | | | | | | | | | | |
|
Restricted Cash is 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: Vermillion, Inc. | | | | Case No. 09-11091 (CSS) |
Debtor | | | | Reporting Period: October 01, 2009 — October 31, 2009 |
STATUS OF POSTPETITION 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.
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
| | | | Beginning | | | Amount | | | | | | | | | | | | | | | | | | Ending | |
| | | | Tax | | | Withheld or | | | Amount | | | Date | | | Check No. | | | Tax | |
| | | | Liability | | | Accrued | | | Paid | | | Paid | | | or EFT | | | Liability | |
| Federal | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Withholding | | | | | | | | | | | | | | 2,928.85 | | | | | | | | | | | | | | | | | |
| FICA-Employee | | | | | | | | | | | | | | 633.07 | | | | | | | | | | | | | | | | | |
| FICA-Employer | | | | | | | | | | | | | | 633.06 | | | | | | | | | | | | | | | | | |
| Unemployment | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Income | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Other: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Total Federal Taxes | | | | | | | | | | | | | | 4,194.98 | | | | | | | | | | | | | | | | | |
| State and Local | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Withholding | | | | | | | | | | | | | | 950.39 | | | | | | | | | | | | | | | | | |
| Sales | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Excise | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Unemployment | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Real Property | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Personal Property | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Other: State disability insurance | | | | | | | | | | | | | | 54.99 | | | | | | | | | | | | | | | | | |
| Total State and Local | | | | | | | | | | | | | | 1,005.38 | | | | | | | | | | | | | | | | | |
| Total Taxes | | | | | | | | | | | | | | 5,200.36 | | | | | | | | | | | | | | | | | |
|
MOR — Exhibit 6
| | | | | | | | | | | | | | | | | | | | |
| |
Liability Recap | | Taxes Debited | | Federal Income Tax | | | 1,570.81 | | | | | | | | | | | | | |
| | | | | |
| | | | Earned Income Credit Advances | | | .00 | | | | | | | | | | | | | |
| | | | | |
| | | | Social Security — EE | | | 235.36 | | | | | | | | | | | | | |
| | | | | |
| | | | Social Security — ER | | | 235.36 | | | | | | | | | | | | | |
| | | | | |
| | | | Social Security Adj — EE | | | .00 | | | | | | | | | | | | | |
| | | | | |
| | | | Medicare — EE | | | 121.37 | | | | | | | | | | | | | |
| | | | | |
| | | | Medicare — ER | | | 121.36 | | | | | | | | | | | | | |
| | | | | |
| | | | Medicare Adj — EE | | | .00 | | | | | | | | | | | | | |
| | | | | |
| | | | COBRA Premium Assistance Payments | | | .00 | | | | | | | | | | | | | |
| | | | | |
| | | | Federal Unemployment Tax | | | .00 | | | | | | | | | | | | | |
| | | | | |
| | | | State Income Tax | | | 500.51 | | | | | | | | | | | | | |
| | | | | |
| | | | State Unemployment Insurance — EE | | | .00 | | | | | | | | | | | | | |
| | | | | |
| | | | State Unemployment/Disability Ins — ER | | | .00 | | | | | | | | | | | | | |
| | | | | |
| | | | State Unemployment Insurance Adj — EE | | | .00 | | | | | | | | | | | | | |
| | | | | |
| | | | State Disability Insurance — EE | | | 27.49 | | | | | | | | | | | | | |
| | | | | |
| | | | State Disability Insurance Adj — EE | | | .00 | | | | | | | | | | | | | |
| | | | | |
| | | | Workers’ Benefit Fund Assessment — EE | | | .00 | | | | | | | | | | | | | |
| | | | | |
| | | | Workers’ Benefit Fund Assessment — ER | | | .00 | | | | | | | | | | | | | |
| | | | | |
| | | | Local Income Tax | | | .00 | | | | | | | | | | | | | |
| | | | | |
| | | | School District Tax | | | .00 | | | | | | | | | | | | | |
| | | | | |
| | | | Total Taxes DebitedAcct. No.XXXXXX1012 | | Tran/ABAXXXXXXXXX | | | 2,812.26 | | | | | | | | | |
| | | |
| | Other Transfers | | ADP Direct Deposit Acct. No.XXXXXX1012 | | Tran/ABAXXXXXXXXX | | | 6,032.76 | | | | | | | Total Liability | |
| | | | | | | |
| | | | Total Amount Debited From Your Account | | | | | | | | | | | 8,845.02 | | | | 8,845.02 | |
| | | | | | | | | |
| | Bank Debits and Other Liability | | Checks | | | | | | | .00 | | | | | | | | 8,845.02 | |
| | | | | | | | | | | |
| | | | Adjustments/ Prepay/ Voids | | | | | | | .00 | | | | | | | | 8,845.02 | |
| | | | | | | | | |
| | Taxes — Your Responsibility | | None This Payroll | | | | | | | | | | | | | | | | |
| | | | | | | | | |
| | | | | | | | | | | | | | | | | | | 8,845.02 | |
| | | | | | | | | | | | |
|
| | VERMILLION INC Company Code:Q1V Region Name: SANTA CLARA REGION | | Batch: Quarter Number: Service Center: | | 0319 4 075 | | Period Ending: Pay Date : Current Date : | | 10/15/2009 10/15/2009 10/12/2009 | | Week 42 Page 1 |
|
| | | | | | | | | | | | | | | | | | | | |
| |
Liability Recap | | Taxes Debited | | Federal Income Tax | | | 1,358.04 | | | | | | | | | | | | | |
| | | | | |
| | | | Earned Income Credit Advances | | | .00 | | | | | | | | | | | | | |
| | | | | |
| | | | Social Security — EE | | | 154.98 | | | | | | | | | | | | | |
| | | | | |
| | | | Social Security — ER | | | 154.98 | | | | | | | | | | | | | |
| | | | | |
| | | | Social Security Adj — EE | | | .00 | | | | | | | | | | | | | |
| | | | | |
| | | | Medicare — EE | | | 121.36 | | | | | | | | | | | | | |
| | | | | |
| | | | Medicare — ER | | | 121.36 | | | | | | | | | | | | | |
| | | | | |
| | | | Medicare Adj — EE | | | .00 | | | | | | | | | | | | | |
| | | | | |
| | | | COBRA Premium Assistance Payments | | | .00 | | | | | | | | | | | | | |
| | | | | |
| | | | Federal Unemployment Tax | | | .00 | | | | | | | | | | | | | |
| | | | | |
| | | | State Income Tax | | | 449.88 | | | | | | | | | | | | | |
| | | | | |
| | | | State Unemployment Insurance — EE | | | .00 | | | | | | | | | | | | | |
| | | | | |
| | | | State Unemployment/Disability Ins — ER | | | .00 | | | | | | | | | | | | | |
| | | | | |
| | | | State Unemployment Insurance Adj — EE | | | .00 | | | | | | | | | | | | | |
| | | | | |
| | | | State Disability Insurance — EE | | | 27.50 | | | | | | | | | | | | | |
| | | | | |
| | | | State Disability Insurance Adj — EE | | | .00 | | | | | | | | | | | | | |
| | | | | |
| | | | Workers’ Benefit Fund Assessment — EE | | | .00 | | | | | | | | | | | | | |
| | | | | |
| | | | Workers’ Benefit Fund Assessment — ER | | | .00 | | | | | | | | | | | | | |
| | | | | |
| | | | Local Income Tax | | | .00 | | | | | | | | | | | | | |
| | | | | |
| | | | School District Tax | | | .00 | | | | | | | | | | | | | |
| | | | | |
| | | | Total Taxes DebitedAcct. No.XXXXXX1012 | | Tran/ABAXXXXXXXXX | | | 2,388.10 | | | | | | | | | |
| | | |
| | Other Transfers | | ADP Direct Deposit Acct. No.XXXXXX1012 | | Tran/ABAXXXXXXXXX | | | 4,515.17 | | | | | | | Total Liability | |
| | | | | | | |
| | | | Total Amount Debited From Your Account | | | | | | | | | | | 6,903.27 | | | | 6,903.27 | |
| | | | | | | | | |
| | Bank Debits and Other Liability | | Checks | | | | | | | .00 | | | | | | | | 6,903.27 | |
| | | | | | | | | | | |
| | | | Adjustments/ Prepay/ Voids | | | | | | | .00 | | | | | | | | 6,903.27 | |
| | | | | | | | | |
| | Taxes — Your Responsibility | | None This Payroll | | | | | | | | | | | | | | | | |
| | | | | | | | | |
| | | | | | | | | | | | | | | | | | | 6,903.27 | |
| | | | | | | | | | | | |
|
| | VERMILLION INC Company Code:Q1V Region Name: SANTA CLARA REGION | | Batch: Quarter Number: Service Center: | | 3674 4 075 | | Period Ending: Pay Date : Current Date : | | 10/31/2009 10/30/2009 10/27/2009 | | Week 44 Page 1 |
|
SUMMARY OF UNPAID POSTPETITION DEBTS
Attach aged listing of accounts payable. See exhibit 7
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
| | | | Number of Days Past Due | |
| | | | Current | | | 0-30 | | | 31-60 | | | 61-90 | | | Over 90 | | | Total | |
| Accounts Payable | | | | 138,606.75 | | | | | 19,660.05 | | | | | 4,455.07 | | | | | 6,842.30 | | | | | 149,640.60 | | | | | 319,204.77 | | |
| Wages Payable | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Taxes Payable | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Rent/Leases-Building | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Rent/Leases-Equipment | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Secured Debt/Adequate Protection Payments | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Professional Fees | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Amounts Due to Insiders* | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Other: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Other: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Total Postpetition Debts | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Explain how and when the Debtor intends to pay any past-due postpetition debts.
| | |
* | | “Insider” is defined in 11 U.S.C. Section 101(31). |
FORM MOR-4
(04/07)
| | | | |
| | VERMILLION, INC | | Case No. 09-11091 |
| | ACCOUNTS PAYABLE AGING REPORT | | Exhibit 7 |
| | ALL OPEN INVOICE AGED BY INVOICE DATE | | |
| | | | | | | | | | | | | | | | | | | | |
VENDOR/ ______ DATES _______ | | | | | | | | | | |
INVOICE NO. INVOICE DUE DSCNT | | CURRENT | | 30 DAYS | | DAYS | | DAYS | | 120 DAYS |
| | | | | | | | | | | | | | | | | | | | |
ALLIE03 ALLIED WASTE SERVICES | | | | | | | | | | | | | | | | | | | | |
0916000743 10/28/09 11/12 | | | 73.72 | | | | | | | | | | | | | | | | | |
ATT06 AT&T | | | | | | | | | | | | | | | | | | | | |
9428578003 10/19/09 10/19 | | | 502.3 | | | | | | | | | | | | | | | | | |
ATTL00 AT&T LONG DISTANCE | | | | | | | | | | | | | | | | | | | | |
101209 10/12/09 10/12 | | | 36.06 | | | | | | | | | | | | | | | | | |
BAYAL01 BAY ALARM COMPANY | | | | | | | | | | | | | | | | | | | | |
2263122091 10/15/09 10/15 | | | 351 | | | | | | | | | | | | | | | | | |
BIOPC01 BioPC LLC | | | | | | | | | | | | | | | | | | | | |
00001 10/19/09 10/19 | | | 6,645.00 | | | | | | | | | | | | | | | | | |
BOWNE00 BOWNE OF LOS ANGELES, | | | | | | | | | | | | | | | | | | | | |
I-09092466 09/16/09 09/16 | | | | | | | 426 | | | | | | | | | | | | | |
I-09094588 10/02/09 10/02 | | | | | | | 844 | | | | | | | | | | | | | |
I-09101234 10/06/09 10/06 | | | | | | | 682 | | | | | | | | | | | | | |
I-09101520 10/08/09 10/08 | | | | | | | 543 | | | | | | | | | | | | | |
I-09101971 10/13/09 10/13 | | | 776 | | | | | | | | | | | | | | | | | |
I-09103005 10/21/09 10/21 | | | 2,885.00 | | | | | | | | | | | | | | | | | |
I-09103689 10/27/09 10/27 | | | 413 | | | | | | | | | | | | | | | | | |
|
I090641410 06/17/09 06/17 | | | | | | | | | | | | | | | | | | | 3,986.00 | |
CARRU01 CARRUTHERS, SUSAN D | | | | | | | | | | | | | | | | | | | | |
100809 10/08/09 10/08 | | | | | | | 406.14 | | | | | | | | | | | | | |
102809 10/28/09 10/28 | | | 4,480.00 | | | | | | | | | | | | | | | | | |
CINGU05 AT & T MOBILITY | | | | | | | | | | | | | | | | | | | | |
4609250 11/01/09 11/01 | | | 874.87 | | | | | | | | | | | | | | | | | |
CINTA00 CINTAS CORPORATION #0 | | | | | | | | | | | | | | | | | | | | |
DG38044465 04/08/09 05/08 | | | | | | | | | | | | | | | | | | | 109.95 | |
DG38046395 05/14/09 06/13 | | | | | | | | | | | | | | | | | | | 70 | |
CITTE00 CIT TECHNOLOGY FIN SE | | | | | | | | | | | | | | | | | | | | |
15483639 10/25/09 10/25 | | | 339.79 | | | | | | | | | | | | | | | | | |
CONEX00 CONEXIS | | | | | | | | | | | | | | | | | | | | |
0809-OR770 09/02/09 09/02 | | | | | | | | | | | 40 | | | | | | | | | |
CREEC00 CREECH, WILLIAM B. | | | | | | | | | | | | | | | | | | | | |
102409 10/24/09 10/24 | | | 1,500.00 | | | | | | | | | | | | | | | | | |
102409A 10/24/09 10/24 | | | 1,095.48 | | | | | | | | | | | | | | | | | |
CTCOR00 CT CORPORATION | | | | | | | | | | | | | | | | | | | | |
042909 04/29/09 05/29 | | | | | | | | | | | | | | | | | | | 12,900.00 | |
ETRAD00 E*TRADE FINANCIAL | | | | | | | | | | | | | | | | | | | | |
110495 04/29/09 05/29 | | | | | | | | | | | | | | | | | | | 2,083.33 | |
110651 05/28/09 06/27 | | | | | | | | | | | | | | | | | | | 2,083.33 | |
110833 06/29/09 07/29 | | | | | | | | | | | | | | | | | | | 2,083.33 | |
| | | | | | | | | | | | | | | | | | | | |
VENDOR/ ______ DATES _______ | | | | | | | | | | |
INVOICE NO. INVOICE DUE DSCNT | | CURRENT | | 30 DAYS | | DAYS | | DAYS | | 120 DAYS |
110997 07/29/09 08/28 | | | | | | | | | | | | | | | 2,083.33 | | | | | |
111154 08/27/09 09/26 | | | | | | | | | | | 2,083.33 | | | | | | | | | |
FACIL01 FACILITIES MAINTENANC | | | | | | | | | | | | | | | | | | | | |
28336 05/15/09 06/14 | | | | | | | | | | | | | | | | | | | 329 | |
29002 10/15/09 11/14 | | | 165 | | | | | | | | | | | | | | | | | |
FEDEX03 FEDEX ERS | | | | | | | | | | | | | | | | | | | | |
896770490 04/06/09 04/21 | | | | | | | | | | | | | | | | | | | 316.13 | |
FIRST02 FIRST INSURANCE FUNDI | | | | | | | | | | | | | | | | | | | | |
07315-0001 10/21/09 10/21 | | | 72,488.78 | | | | | | | | | | | | | | | | | |
FOLEY01 FOLEY & LARDNER | | | | | | | | | | | | | | | | | | | | |
31040144 05/18/09 05/18 | | | | | | | | | | | | | | | | | | | 592.5 | |
31053420 06/18/09 06/18 | | | | | | | | | | | | | | | | | | | 194.5 | |
FUNGE01 FUNG, ERIC | | | | | | | | | | | | | | | | | | | | |
10/23/09 10/23/09 10/23 | | | 2,195.27 | | | | | | | | | | | | | | | | | |
10/31/09 10/31/09 10/31 | | | 11,000.00 | | | | | | | | | | | | | | | | | |
GLOBA06 GLOBAL CROSSING CONFE | | | | | | | | | | | | | | | | | | | | |
9032315794 10/24/09 11/23 | | | 468.41 | | | | | | | | | | | | | | | | | |
HARPE03 HARPER, MARIBETH | | | | | | | | | | | | | | | | | | | | |
16 10/31/09 10/31 | | | 761.25 | | | | | | | | | | | | | | | | | |
HYMAN00 HYMAN, PHELPS & MCNAM | | | | | | | | | | | | | | | | | | | | |
88192 06/19/09 06/19 | | | | | | | | | | | | | | | | | | | 840 | |
89020 08/06/09 08/06 | | | | | | | | | | | | | | | 1,120.00 | | | | | |
89819 09/16/09 09/16 | | | | | | | 2,520.65 | | | | | | | | | | | | | |
IRONM00 IRON MOUNTAIN | | | | | | | | | | | | | | | | | | | | |
102476677 08/31/09 09/30 | | | | | | | | | | | 377.02 | | | | | | | | | |
ASS5108 08/31/09 09/30 | | | | | | | | | | | 349.92 | | | | | | | | | |
AWV3620 09/30/09 10/30 | | | | | | | 354.29 | | | | | | | | | | | | | |
JOHNS00 JOHNS HOPKINS UNIVERS | | | | | | | | | | | | | | | | | | | | |
80001780 07/27/09 07/27 | | | | | | | | | | | | | | | 3,610.00 | | | | | |
OHIOS00 THE OHIO STATE UNIVER | | | | | | | | | | | | | | | | | | | | |
1747A 05/18/09 06/17 | | | | | | | | | | | | | | | | | | | 3,500.00 | |
1747B 05/18/09 06/17 | | | | | | | | | | | | | | | | | | | 875 | |
1747C 05/18/09 06/17 | | | | | | | | | | | | | | | | | | | 2,625.00 | |
PACIF00 AT&T | | | | | | | | | | | | | | | | | | | | |
101309 10/13/09 10/13 | | | 237.99 | | | | | | | | | | | | | | | | | |
102509 10/25/09 10/25 | | | 458.83 | | | | | | | | | | | | | | | | | |
PAGEA00 PAGE, GAIL | | | | | | | | | | | | | | | | | | | | |
100809 10/08/09 10/08 | | | | | | | 771.38 | | | | | | | | | | | | | |
101509 10/15/09 10/15 | | | 11,830.00 | | | | | | | | | | | | | | | | | |
PALLI00 PALLIS, KATHERINE C. | | | | | | | | | | | | | | | | | | | | |
63 09/07/09 10/07 | | | | | | | | | | | 1,575.00 | | | | | | | | | |
PRAXA00 PRAXAIR DISTRIBUTION, | | | | | | | | | | | | | | | | | | | | |
32874091 04/20/09 05/20 | | | | | | | | | | | | | | | | | | | 29.8 | |
33739360 07/20/09 08/19 | | | | | | | | | | | | | | | 28.97 | | | | | |
34035089 08/20/09 09/19 | | | | | | | | | | | 29.8 | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
VENDOR/ ______ DATES _______ | | | | | | | | | | |
INVOICE NO. INVOICE DUE DSCNT | | CURRENT | | 30 DAYS | | DAYS | | DAYS | | 120 DAYS |
PRECI09 PRECISIONMED INC. | | | | | | | | | | | | | | | | | | | | |
709 06/04/09 06/04 | | | | | | | | | | | | | | | | | | | 5,000.00 | |
733 09/28/09 09/28 | | | | | | | 10,000.00 | | | | | | | | | | | | | |
PROLO00 PROLOGIS LIMITED PART | | | | | | | | | | | | | | | | | | | | |
1031009 10/31/09 10/31 | | | 9,440.56 | | | | | | | | | | | | | | | | | |
PUBLI00 PUBLIC STORAGE, INC. | | | | | | | | | | | | | | | | | | | | |
103109 10/31/09 10/31 | | | 260 | | | | | | | | | | | | | | | | | |
QUALI00 QUALITY REPROGRAPHICS | | | | | | | | | | | | | | | | | | | | |
539136 10/12/09 11/11 | | | 160 | | | | | | | | | | | | | | | | | |
QUINN00 QUINN EMANUEL URQUHAR | | | | | | | | | | | | | | | | | | | | |
1142178 05/15/09 05/15 | | | | | | | | | | | | | | | | | | | 5,559.97 | |
SPECIAL Speciality Laboratori | | | | | | | | | | | | | | | | | | | | |
3669449 04/30/09 04/30 | | | | | | | | | | | | | | | | | | | 7,160.00 | |
THOMS05 THOMSON FINANCIAL LLC | | | | | | | | | | | | | | | | | | | | |
1396660 06/01/09 06/01 | | | | | | | | | | | | | | | | | | | 2,949.00 | |
TOWNS00 TOWNSEND & TOWNSEND E | | | | | | | | | | | | | | | | | | | | |
722016 05/27/09 05/27 | | | | | | | | | | | | | | | | | | | 1,237.33 | |
722107 05/27/09 05/27 | | | | | | | | | | | | | | | | | | | 1,110.10 | |
UPS00�� UNITED PARCEL SERVICE | | | | | | | | | | | | | | | | | | | | |
FW9028429 10/17/09 10/17 | | | 159.21 | | | | | | | | | | | | | | | | | |
FW9028439 10/24/09 10/24 | | | 73.49 | | | | | | | | | | | | | | | | | |
USTRUST US Trustee | | | | | | | | | | | | | | | | | | | | |
100509 10/05/09 10/05 | | | | | | | 1,625.00 | | | | | | | | | | | | | |
WELLS00 WELLS FARGO SHAREOWNE | | | | | | | | | | | | | | | | | | | | |
53982 09/23/09 10/23 | | | | | | | 1,487.59 | | | | | | | | | | | | | |
54506 10/26/09 11/25 | | | 1,563.74 | | | | | | | | | | | | | | | | | |
WOMBLE Womble Carlyle Sandri | | | | | | | | | | | | | | | | | | | | |
1812262 05/13/09 05/13 | | | | | | | | | | | | | | | | | | | 49,402.14 | |
1819389 06/02/09 06/02 | | | | | | | | | | | | | | | | | | | 19,361.68 | |
1821903 07/01/09 07/01 | | | | | | | | | | | | | | | | | | | 194.4 | |
1821986 07/01/09 07/01 | | | | | | | | | | | | | | | | | | | 25,048.11 | |
YIPCH01 YIP, CHRISTINE | | | | | | | | | | | | | | | | | | | | |
2 11/06/09 11/06 | | | 2,244.00 | | | | | | | | | | | | | | | | | |
3 11/06/09 11/06 | | | 1,768.00 | | | | | | | | | | | | | | | | | |
ZHOUT01 ZHOU, QUN | | | | | | | | | | | | | | | | | | | | |
102609 10/26/09 10/26 | | | 3,360.00 | | | | | | | | | | | | | | | | | |
| | |
REPORT TOTALS: | | | 138,606.75 | | | | 19,660.05 | | | | 4,455.07 | | | | 6,842.30 | | | | 149,640.60 | |
| | |
| | | | |
In re: Vermillion, Inc. | | | | |
Debtor | | | | |
ACCOUNTS RECEIVABLE RECONCILIATION AND AGING
N/A
| | | | | | | | | | | | |
|
| Accounts Receivable Reconciliation | | | Amount | |
| Total Accounts Receivable at the beginning of the reporting period | | | | 0 | | | | | | | |
| + Amounts billed during the period | | | | 0 | | | | | | | |
| - Amounts collected during the period | | | | 0 | | | | | | | |
| Total Accounts Receivable at the end of the reporting period | | | | 0 | | | | | | | |
|
| Accounts Receivable Aging | | | Amount | |
| 0 - 30 days old | | | | 0 | | | | | | | |
| 31 - 60 days old | | | | 0 | | | | | | | |
| 61 - 90 days old | | | | 0 | | | | | | | |
| 91+ days old | | | | 0 | | | | | | | |
| Total Accounts Receivable | | | | 0 | | | | | | | |
| Amount considered uncollectible (Bad Debt) | | | | 0 | | | | | | | |
| Accounts Receivable (Net) | | | | 0 | | | | | | | |
|
DEBTOR QUESTIONNAIRE
| | | | | | | | |
|
| Must be completed each month | | | Yes | | | No | |
| 1. Have any assets been sold or transferred outside the normal course of business this reporting period? If yes, provide an explanation below. | | | | | | X | |
| 2. Have any funds been disbursed from any account other than a debtor in possession account this reporting period? If yes, provide an explanation below. | | | | | | X | |
| 3. Have all postpetition tax returns been timely filed? If no, provide an explanation below. | | | X | | | | |
| 4. Are workers compensation, general liability and other necessary insurance coverages in effect? If no, provide an explanation below. | | | X | | | | |
| 5. Has any bank account been opened during the reporting period? If yes, provide documentation identifying the opened account(s). If an investment account has been opened provide the required documentation pursuant to the Delaware Local Rule 4001-3. | | | | | | X | |
|
FORM MOR-5
(04/07)