EFTA00591022.pdf

Sachs Diaz & Diaz, PL. Certified Publ ic Accountants October 20, 2015 Joe Titone, Esq. 621 South East 5th Street Pompano Beach, FL 33060 Re: MO Model Management **CONFIDENTIAL** Dear Mr. Titone: Our office has compiled the information provided by Mc2 Model Management for the years 2006-April 2015, we have concluded that the lost profits total the sum of ($28,355,959) Twenty Eight Million Three Hundred Fifty Five Thousand Nine Hundred Fifty Nine based on the schedules attached, summarized below: IMIEs -__F_ 2006 $710,491 2007 $688,081 2008 $784,876 2009 $1,494,414 2010 $1,810,851 2011 $2,335,069 2012 $4,608,779 2013 $4,972,676 2014 $7,131,156 As of 2015 $3,819,566 TOTAL LOST PROFIT (Actual NI - Projected NI) $28,355,959 Please be advised that these loses are based on additional information provided by our client. This is the most reasonable information we can provide at this point. Should you have any questions, please feel free to contact our office. 7 7 Members of American and Florida Institutes of Certified Public Accountants 3675 SW 24"" Street Florida 33145 Telephone Facsimile EFTA00591022  Representation Letter October 20, 2015 Mc2 Model Management, LLC Miami, Florida Re: REVISED INFORMATION BASED ON NEW ASSUMPTIONS To Sachs Diaz & Diaz, P.L.: We are providing this letter in connection with the additional work necessary for the preparation of the revised Statements of Revenues and Expenses — Income Tax Basis (Actual vs. Projected) for the years ended December 31, 2006, 2007, 2008, 2009, 2010, 2011, 2012, 2013, 2014 and for the four months ended April 30, 2015. We confirm, to the best of our knowledge and belief, the following representations made to you during your preparation of the revised statements. I. We revised our assumptions in regards to the company's Projected Revenue and Expenses for the aforementioned periods. 2. Our assumption to decrease the Projected Revenues by 25% was suggested by our legal counsel in an attempt to arrange for settlement. 3. We believe that the decrease in Projected Revenues including the projected model expenses is reasonable and appropriate. r c2 Model Management, LLC EFTA00591023  EFTA00591024 MC2 Models Management, LLC Summary of Lost Revenues and Profits - REVISED (Schedule 1) Ell DE ?&SS 2922 2010 ELL As or Aiwa 2015 ELI EU Ell Total Actual Revenues 6.042.173 7,565,369 9798,289 6,720.406 8.058,725 8.955,483 9.511,911 10.482.009 10,732,969 1013 711 79,881.065 Actual Operating Expenses 6.815.060 8.295.415 8,906,606 6.988.554 7,504.089 8.556.333 8695.274 10.405.264 10.500.716 2.916.137 79.583.450 Actual Net Income (Loss) (772.887) (730.048) (108:119) (268,148) 554,838 399,150 815,637 76,745 232.273 97,574 . 297,616 Projected Revenues 9.000.000 10,800.000 12,960,000 15,552.000 18.662.400 22.394.880 26.873,856 32.248.827 38.698.352 15.479.341 202.669.456 Projected Operating Expenses 9.062.396 10,841.965 12,283,443 14.325.734 16.296,913 19 660 661 21 448 440 27 99 208 31 334 923 11.562,201 174.015,882 Projected Net Incomee(Loss) (62,396) (41.965) 676,557 1,226,268 2,365.487 2,734.219 5.425,418 5,049.421 7,363,429 3917,140 28,653,574 Lost Profits (Actual NI - Projected NI) 710.491 688 081 784.876 1,494.414 1 810,851 2.335.069 4.608.779 4.972.676 7.131.155 3.819,566 28.355.959 Total Lost Profits: 28,355,959  MC2 Model Management, LLC Statement of Revenues and Expenses - Income Tax Basis (Actual vs. Projected) - REVISED For the Year Ended December 31, 2006 Actual Projected Variance Revenues Fees $ 6,040,065 $ 9.000.000 2,959,935 Other income 2,108 (2,108) Total revenues 6.042,173 9.000,000 2,957,827 Operating expenses Accounting 13,762 16,514 2,752 Advertising and public relations 3,184 6,368 3,184 Automobile 57,666 57,666 Bank charges 17,741 21,289 3,548 Commissions 125,527 186,976 61,449 Delivery and freight 1,782 2,138 356 Depreciation 41,153 41,153 Dues and subscriptions 4,910 5,892 982 Insurance 85,729 84,722 (1,007) Interest 42,747 (42,747) licenses and taxes 88,816 87,773 (1,043) Meals and entertainment 11,543 13,852 2,309 Model expense 4,189,918 6,241,010 2,051,092 Office supplies and expenses 98,762 118,514 19,752 Outside services 63,715 76,458 12,743 Payroll services 6,184 6,184 Postage 3,314 3,314 Professional services 76,121 91,345 15,224 Rent 327,293 435,293 108,000 Repairs and maintenance 92,796 92,796 Salaries and wages 1,092,687 1,079,854 (12,833) Scouting 111,811 111,811 Telephone 73,552 88,262 14,710 Travel 157,489 157,489 Utilities 26,858 35 721 8,863 Total operating expenses 6 815 060 9,062,396 2,247,336 Net Profit/(Loss) (772,8871 (62,3% .1 S 710,491 Mention is directed to independent accountants' compilation report EFTA00591025  MC2 Model Management, LLC Statement of Revenues and Expenses - Income Tax Basis (Actual vs. Projected) - REVISED For the Year Ended December 31, 2007 Actual Projected Variance Revenues Fees $ 7,565,369 $ 10,800.000 3,234,631 Other income Total revenues 7,565,369 10,800,000 3,234,631 Operating expenses Advertising and public relations 10,283 20,566 10,283 Bank charges 17,262 20,714 3,452 Commissions 8,034 11,469 3,435 Delivery and freight 7,436 8,923 1,487 Depreciation 32,459 32,459 Dues and subscriptions 6,458 7,750 1,292 Insurance 130,043 140,525 10,482 Interest 75,467 (75,467) Licenses and taxes 99,042 107,026 7,984 Meals and entertainment 44,332 53,198 8,866 Model expense 5,435,614 7,759,652 2,324,038 Office supplies and expenses 55,970 67,164 11,194 Payroll services 4,765 5,718 953 Postage 5,837 5,837 Printing 235 235 Professional services 51,225 61,470 10,245 Rent 486,585 594,585 108,000 Repairs and maintenance 84,587 84,587 Salaries and wages 1,176,739 1,271,593 94,854 Scouting 42,380 42,380 Supplies 40,342 40,342 Telephone 123,749 148,499 24,750 Travel 353,408 353,408 Utilities 3 163 3 865 702 Total operating expenses 8,295,415 10,841,965 2,546,550 Net Profit/(Loss) $ (730.046) $ (41.965) $ 688.081 Attention is directed to independent accountants compilation report. EFTA00591026  MC2 Model Management, LLC Statement of Revenues and Expenses Income Tax Basis (Actual vs. Projected) - REVISED For the Year Ended December 31, 2008 Actual Projected Variance Revenues Fees S 8,798,289 S 12,960,000 4,161,711 Other income Total revenues 8,798,289 12,960,000 4,161,711 Operating expenses Advertising and public relations 11,173 22,346 11,173 Bank charges 11,586 13,903 2,317 Delivery and freight 7,325 8,790 1,465 Depreciation 33,322 33,322 Dues and subscriptions 4,535 5,442 907 Insurance 214,513 176,267 38,246 Interest 55,252 (55,252) Licenses and taxes 98,098 119,383 21,285 Meals and entertainment 27,864 33,437 5,573 Model expense 6,202,284 9,136,049 2,933,765 Office supplies and expenses 104,937 125,924 20,987 Outside services 15,690 18,828 3,138 Payroll services 6,212 7,454 1,242 Postage 5,944 5,944 Printing 3,725 3,725 Professional services 47,806 57,367 9,561 Rent 465,083 573,083 108,000 Repairs and maintenance 71,729 71,729 Salaries and wages 1,144,236 1,392,511 248,275 Scouting 61,450 61,450 Supplies 2,745 2,745 Telephone 101,627 121,952 20,325 Travel 222,629 222,629 Utilities 25,089 30 915 5,826 Total operating expenses 8 906 608 12,283,443 3,376,835 Net Profit/(Loss) (108,319) 676.557 S 784,876 Attention is directed to independent accountants' compilation report. EFTA00591027  MC2 Model Management, LLC Statement of Revenues and Expenses - Income Tax Basis (Actual vs. Projected) - REVISED For the Year Ended December 31, 2009 Actual Projected Variance Revenues Fees S 6,720,406 S 15,552,000 8,831,594 Other income Total revenues 6,720,406 15,552,000 8.831,594 Operating expenses Advertising and public relations 6,080 12,160 6,080 Bank charges 9,443 11,332 1,889 Computer and interne' expenses 10,099 12,119 2,020 Depreciation 18,553 18,553 Dues and subscriptions 561 673 112 Employee benefit programs 80,857 142,737 61,880 Insurance 44,434 44,434 Interest 26,709 (26,709) Licenses and taxes 71,072 125,463 54,391 Meals and entertainment 25,689 30,827 5,138 Model expense 4,910,718 11,364,118 6,453,400 Office supplies and expenses 131,895 158,274 26,379 Outside services 137,462 164,954 27,492 Payroll services 5,710 6,852 1,142 Postage 7,509 7,509 Printing 2,821 2,821 Professional services 33,745 40,494 6,749 Rent 355,777 463,777 108,000 Repairs and maintenance 55,362 55,362 Salaries and wages 773,927 1,366,213 592,286 Telephone 61,692 74,030 12,338 Travel 203,310 203,310 Utilities 15 129 19 722 4,593 Total operating expenses 6,988,554 14,325,734 7,337,180 Net Proflt/(Luss) S (268,148) $ 1,226,266 S 1,494,414 Attention is directed to independent accountants' compilation report. EFTA00591028  MC2 Model Management, LLC Statement of Revenues and Expenses - Income Tax Basis (Actual vs. Projected) - REVISED For the Year Ended December 31, 2010 Actual Projected Variance Revenues Fees S 8,058,725 S 18,662,400 10,603,675 Other income Total revenues 8,058,725 18,662,400 10,603,675 Operating expenses Advertising and public relations 5,173 10,346 5,173 Bank charges 13,348 16,018 2,670 Computer and interne( expenses 48,666 58,399 9,733 Depreciation 11,800 11,800 - Dues and subscriptions 1,654 1,985 331 Insurance 85,135 200,757 115,622 Interest 27,690 (27,690) Licenses and taxes 60,685 143,101 82,416 Meals and entertainment 36,258 43,510 7,252 Model expense 5,691,493 13,180,363 7,488,870 Office supplies and expenses 92,381 110,857 18,476 Outside services 60,517 72,620 12,103 Postage 18,693 18,693 Printing 7,362 7,362 - Professional services 109,775 131,730 21,955 Rent 235,987 343,987 108,000 Repairs and maintenance 67,557 67,557 - Salaries and wages 675,797 1,593,598 917,801 Supplies 35,256 42,307 7,051 Telephone 52,598 63,118 10,520 Travel 138,860 138,860 Utilities 27 404 39,946 12,542 Total operating expenses 7,504,089 16,296,913 8,792,824 Net Profitnoss) S 554.636 $ 2,365,487 $ 1.8101.52. Attention is directed to independent accountants' compilation report. EFTA00591029  MC2 Model Management, I.LC Statement of Revenues and Expenses - Income Tax Basis (Actual vs. Projected) - REVISED For the Year Ended December 31, 2011 Actual Projected Variance Revenues Fees S 8,955,483 S 22,394,880 13,439,397 Other income Total revenues 8,955,483 22,394,880 13,439,397 Operating expenses Advertising and public relations Bank charges 6,195 12,390 6,195 Computer and internet expenses 11,398 13,678 2,280 43,250 51,900 8,650 Depreciation 34,129 34,129 Dues and subscriptions 17,424 20,909 3,485 Insurance Interest 100,405 215,601 115,196 25,020 (25,020) licenses and taxes Meals and entertainment 75,460 162,036 86,576 32,213 38,656 6,443 Model expense 6,446,023 16,119,500 9,673,477 Office supplies and expenses 52,153 62,584 10,431 Outside services 33,567 40,280 6,713 Payroll services 6,173 7,408 1,235 Postage 9,525 9,525 Printing 8,166 8,166 Professional services 84,869 101,843 16,974 Rent 239,286 347,286 108,000 Repairs and maintenance 63,627 63,627 Salaries and wages 932,161 2,001,642 1,069,481 Scouting 173,372 173,372 Telephone 55,883 67,060 11,177 Travel 99,307 99,307 Utilities 6 727 9 763 3 036 Total operating expenses 8,556,333 19,660,661 11,104,328 Net Protii/(Loss) $ 399,150 $ 2.734,219 $ 2.335,069 Attention is directed to independent accountants' compilation report EFTA00591030  MC2 Model Management, LLC Statement of Revenues and Expenses - Income Tax Basis (Actual vs. Projected) - REVISED For the Year Ended December 31, 2012 Actual Projected Variance Revenues Fees S 9,511,911 S 26,873,856 17,361,945 Other income Total revenues 9,511,911 26,873,856 17,361,945 Operating expenses Accounting 43,782 52,538 8,756 Advertising and public relations 14,905 29,810 14,905 Automobile 4,122 4,122 Bank charges 10,526 12,631 2,105 Computer and Internet expenses 65,143 78,172 13,029 Delivery and freight 4,163 4,996 833 Depreciation 2,063 2,063 Dues and subscriptions 35,430 42,516 7,086 Insurance 104,442 211,341 106,899 Interest 18,016 (18,016) Licenses and taxes 89,593 181,294 91,701 Meals and entertainment 36,525 43,830 7,305 Model expense 6,194,705 17,501,805 11,307,100 Mother agency expense 56,533 67,840 11,307 Moving 2,086 2,086 Office supplies and expenses 58,458 70,150 11,692 Outside services 83,208 99,850 16,642 Payroll services 6,207 7,448 1,241 Postage 34,363 34,363 Printing 13,182 13,182 Professional services 12,806 15,367 2,561 Rent 286,002 394,002 108,000 Repairs and maintenance 68,578 68,578 Salaries and wages 1,021,527 2,067,086 1,045,559 Scouting 291,907 291,907 Software licenses and expenses 8,298 8,298 Telephone 51,113 61,336 10,223 Travel 66,363 66,363 Utilities 11,228 15,468 4,240 Total operating expenses 8,695,274 21,448,440 12,753,166 Net Prof1U(Loss) $ 816,637 S 5A25,416 $ 4,608,779 Attention is directed to independent accountants compilation report. EFTA00591031  MC2 Model Management, LLC Statement of Revenues and Expenses - Income Tax Basis (Actual vs. Projected) - REVISED For the Year Ended December 31, 2013 Actual Projected Variance Revenues Fees S 10,482,009 S 32,248,627 21,766,618 Other income Total revenues 10,482,009 32,248.627 21,766,618 Operating expenses Accounting 134,977 161,972 26,995 Advertising and public relations 16,534 33,068 16,534 Automobile 2,908 2,908 - Bank charges 11,112 13,334 2,222 Computer and intemet expenses 63,934 76,721 12,787 Credit card fees 952 952 - Delivery and freight 14,576 17,491 2,915 Depreciation 16,161 16,161 - Dues and subscriptions 26,948 32,338 5,390 Insurance 113,716 223,871 110,155 Interest 21,679 (21,679) Licenses and taxes 91,085 179,318 88,233 Meals and entertainment 33,254 39,905 6,651 Model expense 7,353,787 22,624,435 15,270,648 Mother agency expense 219,763 263,716 43,953 Moving expense 925 925 - Office supplies and expenses 64,435 77,322 12,887 Outside services 42,328 50,794 8,466 Payroll services 12,015 14,418 2,403 Postage 8,663 8,663 - Printing 5,683 5,683 Professional services 37,922 45,506 7,584 Rent 290,393 398,393 108,000 Repairs and maintenance 54,371 54,371 Salaries and wages 1,113,581 2,192,292 1,078,711 Scouting 529,933 529,933 - Software licenses and expenses 15,767 15,767 Telephone 43,013 51,616 8,603 Travel 58,168 58,168 Utilities 6 681 9 166 2,485 Total operating expenses 10405,264 27 199 206 16 793,942 Net Profit/(Loss) 76,745 $ 5,049.421 S 4,972,676 Attention is directed to independent accountants' compilation report EFTA00591032  MC2 Model Management, LLC Statement of Revenues and Expenses - Income Tax Basis (Actual vs. Projected) - REVISED For the Year Ended December 31, 2014 Actual Projected Variance Revenues Fees $ 10,732,989 38,698,352 S 27,965,363 Other income Total revenues 10,732,989 38,698,352 27,965,363 Operating expenses Accounting 37,350 44,820 7,470 Advertising and public relations 10,343 20,686 10,343 Automobile 3,359 3,359 Bank charges 12,463 14,956 2,493 Computer and Internet expense 73,644 88,373 14,729 Delivery and freight 3,904 4,685 781 Depreciation 15,716 15,716 Dues and subscriptions 16,262 19,514 3,252 Equipment rental 154 154 Insurance 141,517 276,363 134,846 Interest 23,260 (23,260) Legal settlement 5,829 5,829 Licenses and taxes 99,322 193,962 94,640 Meals and entertainment 15,810 18,972 3,162 Model expense 7,419,919 26,752,905 19,332,986 Mother agency expense 209,994 251,993 41,999 Office supplies and expenses 40,814 48,977 8,163 Outside services 22,709 27,251 4,542 Payroll services 26,275 31,530 5,255 Postage 17,624 17,624 Printing 2,998 2,998 Production expense 197,262 197,262 Professional services 73,314 87,977 14,663 Rent 303,881 411,881 108,000 Repairs and maintenance 52,419 52,419 Salaries and wages 1,111,204 2,170,023 1,058,819 Scouting 474,192 474,192 Software licenses and expenses 6,000 6,000 Telephone 31,725 38,070 6,345 Travel 37,439 37,439 Utilities 14 014 18 995 4 981 Total operating expenses 10,500,716 31,334923 20,834,207 Net Profitaoss) S 232.273 S 7,363.429 S 7.131.156 Attention is directed to independent accountants' compilation report. EFTA00591033  MC2 Model Management, LLC Statement of Revenues and Expenses - Incom e Tax Basis (Actual vs. Projected) - REVISED For the Four Months Ended April 30, 2015 Actual Projected Variance Revenues Fees $ 2,807,633 S 15,479,341 12,671,708 Other income 206,078 (206,078) Total revenues 3,013,711 15,479,341 12,465,630 Operating expenses Accounting Advertising and public relations 14,250 17,100 2,850 Bank charges 8,001 16,002 8,001 Computer and intemet expense 2,144 2,573 429 Delivery and freight 25,602 30,722 5,120 Depreciation 611 733 122 Insurance 41,832 97,874 56,042 Interest Licenses and taxes - - Meals and entertainment 34,393 80,468 46,075 Model expense 26,366 31,639 5,273 1,917,914 9,850,991 7,933,077 Mother agency expense 132,773 159,328 26,555 Office supplies and expenses 70,088 84,106 14,018 Outside services 150 180 30 Payroll services 10,921 13,105 2,184 Postage 3,507 3,507 0 Printing 1,071 1,071 (0) Professional services 24,467 29,360 4,893 Rent 68,075 104,075 36,000 Repairs and maintenance 27,572 27,572 - Salaries and wages 373,227 873,227 500,000 Scouting 98,783 98,783 (0) Software licenses and expenses 1,223 1,223 0 Telephone 6,834 8,201 1,367 Travel 18,719 18,719 0 Utilities 7 615 11,642 4 027 Total operating expenses 2,916,137 11,562,201 8,646.064 Net Profit/(Lom) $ 97.574 S 3,917,140 $ 3.819,566 Attention is directed to independent accountants' compilation report. EFTA00591034