Exhibit 99.2
FINANCIAL STATEMENTS WITH SUPPLEMENTARY INFORMATION
AND
REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
DECEMBER 31, 2018
(CONFIDENTIAL PURSUANT TO RULE 17a-5(e)(3)
AND CFTC REGULATION 1.10)
CONFIDENTIAL TREATMENT REQUESTED | UNITED STATES SECURITIES AND EXCHANGE COMMISSION Washington, D.C. 20549 | 0MB APPROVAL 0MB Number : 3235-0123 Expires: August 31 , 2020 Estimated average burden hours per response.......12.00 |
ANNUAL AUDITED REPORT | |||
FORM X-17A-5 | SEC FILE NUMBER 8-67787 | ||
PART Ill |
FACING PAGE
Information Required of Brokers and Dealers Pursuant to Section 17 of the
Securities Exchange Act of 1934 and Rule 17a-5 Thereunder
REPORT FOR THE PERIOD BEGINNING | 1/1/2018 | AND ENDING | 12/31/2018 |
MM/DD/YY | M/DD/YY |
A. REGISTRANT IDENTIFICATION |
NAME OF BROKER-DEALER: Weeden Prime Services, LLC | OFFICIAL USE ONLY FIRM 1.0. NO. |
145 Mason Street | ||
(No. and Street) |
Greenwich | CT | 06830 |
(City) | (State) | (Zip Code) |
NAME AND TELEPHONE NUMBER OF PERSON TO CONTACT IN REGARD TO THIS REPORT
Justyna Keilty | 203-861-7605 | |
(Area Code - Telephone Number ) |
B. ACCOUNTANT IDENTIFICATION |
INDEPENDENT PUBLIC ACCOUNTANT whose opinion is contained in this Report*
CohnReznick LLP | ||
(Name - if individual , state last. first. middle name) |
1301 Avenue of the Americas, | New York | NY | 10019 |
(Address) | (City) | (State) | (Zip Code) |
CHECK ONE:
☐ Certified Public Accountant
☑ Public Accountant
☐ Accountant not resident in United States or any of its possessions.
FOR OFFICIAL USE ONLY
*Claims for exemption from the requirement that the annual report be covered by the opinion of an independent public accountant must be supported by a statement of facls and circumstances relied on as the basis for the exemplio n. See Section 240. J7a-5( e)(2)
SEC 1410 (11-05) | Potential persons who are to respond to the collection of information contained in this form are not required to respond unless the form displays a currently valid 0MB control number. |
WEEDEN PRIME SERVICES, LLC
Facing Page | |
Report of Independent Registered Public Accounting Firm | 1 |
Financial Statements | |
Statement of Financial Condition | 2 |
Statement of Operations | 3 |
Statement of Changes in Members' Equity | 4 |
Statement of Cash Flows | 5 |
Notes to Financial Statements | 6 - 13 |
Supplementary Information | |
Schedule I - Computation of Net Capital Under Rule 15c3-1 of the Securities and Exchange Commission and Regulation 1.17 of the Commodity Futures Trading Commission | 14 |
Schedule II - Computation for Determination of Reserve Requirements and Information Relating to Possession or Control Requirements Under Rule 15c3-3 of the Securities and Exchange Commission | 15 |
CohnReznick LLP cohnreznlck.com |
Report of Independent Registered Public Accounting Firm
To the Board of Managers and Shareholders
of Weeden Prime Services, LLC
Opinion on the Financial Statements
We have audited the accompanying statement of financial condition of Weeden Prime Services, LLC as of December 31, 2018, and the related statements of operations, changes in members' equity, and cash flows for the year then ended, and the related notes and schedules (collectively referred to as the financial statements). In our opinion, the financial statements present fairly, in all material respects, the financial position of Weeden Prime Services, LLC as of December 31, 2018, and the results of its operations and its cash flows for the year then ended in conformity with accounting principles generally accepted in the United States of America.
Basis for Opinion
These financial statements are the responsibility of Weeden Prime Services, LLC's management. Our responsibility is to express an opinion on Weeden Prime Services, LLC's financial statements based on our audit. We are a public accounting firm registered with the Public Company Accounting Oversight Board (United States) (PCAOB) and are required to be independent with respect to Weeden Prime Services, LLC in accordance with the U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.
We conducted our audit in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatemen,twhether due to error or fraud. Our audit included performing procedures to assess the risks of material misstatement of the financial statements, whether due to error or fraud, and performing procedures that respond to those risks. Such procedures included examining, on a test basis, evidence regarding the amounts and disclosures in the financial statements. Our audit also included evaluating the accounting principles used and significant estimates made by management, as well as evaluating the overall presentation of the financial statements. We believe that our audit provides a reasonable basis for our opinion.
Auditor's Report. on Supplemental Information
The supplemental information contained in Schedules I and II has been subjected to audit procedures performed in conjunction with the audit of Weeden Prime Services, LLC's financial statements. The supplemental information is the responsibility of Weeden Prime Services, LLC's management. Our audit procedures included determining whether the supplemental information reconciles to the financial statements or the underlying accounting and other records, as applicable, and performing procedures to test the completeness and accuracy of the information presented in the supplemental information. In forming our opinion on the supplemental information, we evaluated whether the supplemental information, including its form and content, is presented in conformity with 17 C.F.R. §240.17a-5. In our opinion, the supplemental information is fairly stated, in all material respects, in relation to the financial statements as a whole.
We have served as Weeden Prime Services, LLC's auditor since 2012.
New York, New York
March 1, 2019
WEEDEN PRIME SERVICES, LLC
STATEMENT OF FINANCIAL CONDITION
DECEMBER 31, 2018
ASSETS
Cash | $ | 452,731 | ||
Cash segregated under Federal regulations | 189,644 | |||
Receivable from clearing brokers, net | 4,293,655 | |||
Furnishings, computers and software, net | 98,752 | |||
Other assets and security deposits | 273,346 | |||
Total | $ | 5,308,128 |
LIABILITIES AND MEMBERS' EQUITY
Liabilities :
Accounts payable, accrued expenses and other liabilities | $ | 1,714,049 | ||
Due to related parties | 22,765 | |||
Total liabilities | 1,736,814 | |||
Commitments | ||||
Members' equity | 3,571,314 | |||
Total | $ | 5,308,128 |
See Notes to Financial Statements.
2
WEEDEN PRIME SERVICES, LLC
STATEMENT OF OPERATIONS
YEAR ENDED DECEMBER 31, 2018
Revenue:
Commissions | $ | 9,869,162 | ||
Interest income | 2,610,990 | |||
Other income | 1,086,443 | |||
Gross revenue | 13,566,595 | |||
Reseach | (610,734 | ) | ||
Net Revenue | 12,955,861 |
Expenses:
Employee compensation, commissions and benefits | 5,268,793 | |||
Floor brokerage, exchange and clearing charges | 3,620,652 | |||
Professional fees | 665,073 | |||
Communications, quotation and electronic services | 531,787 | |||
Occupancy | 483,094 | |||
Referral fees | 1,548,028 | |||
Registration | 53,891 | |||
Insurance | 18,363 | |||
Legal contingency | 600,000 | |||
Depreciation and amortization | 122,183 | |||
Other | 439,021 | |||
Total expenses | 13,350,885 | |||
Net Loss | $ | (395,024 | ) |
See Notes to Financial Statements.
3
WEEDEN PRIME SERVICES, LLC
STATEMENT OF CHANGES IN MEMBERS' EQUITY
YEAR ENDED DECEMBER 31, 2018
Balance, beginning of year | $ | 3,966,338 | ||
Capital contributions | 0 | |||
Net loss | (395,024 | ) | ||
Balance, end of year | $ | 3,571,314 |
See Notes to Financial Statements.
4
WEEDEN PRIME SERVICES, LLC
STATEMENT OF CASH FLOWS
YEAR ENDED DECEMBER 31, 2018
Operating activities:
Net Loss | $ | (395,024 | ) | |
Adjustments to reconcile net loss to net cash provided by operating activities: | ||||
Depreciation and amortization | 122,183 | |||
Changes in operating assets and liabilities: | ||||
Receivable from clearing brokers, net | (304,748 | ) | ||
Other assets and security deposits | (28 ,660 | ) | ||
Accounts payable, accrued expenses and other liabilities | 931,898 | |||
Due to related parties | (98,600 | ) | ||
Net cash provided by operating activities | 227,049 |
Investing activities:
Purchases of fixed assets and capitalized software development costs | (9,161 | ) | ||
Net cash used in investing activities | (9,161 | ) | ||
Net increase in cash | 217,888 | |||
Cash and cash segregated, beginning of year | 424,487 | |||
Cash and cash segregated, end of year | $ | 642,375 |
See Notes to Financial Statements.
5
WEEDEN PRIME SERVICES, LLC
Note 1 - Organization
Weeden Prime Services, LLC (the "Company") is a Delaware limited liability company, originally organized as a corporation under the laws of the State of Florida on April 6, 2007. The Company is a registered broker-dealer with the Securities and Exchange Commission ("SEC") and Commodity Futures Trading Commission ("CFTC"), and is a member of the Financial Industry Regulatory Authority, Inc. ("FINRA"), National Futures Association ("NFA"), and Securities Investor Protection Corporation ("SIPC"). The Company's operations consist primarily of trade execution and risk management services for customers and is an introducing broker for the transactions of institutional customers.
The Company is comprised of two members, Weeden Securities Corporation ("WSC"), and Weeden Investors, L.P. ("WILP"). The Company is managed by a Board of Managers which has the authority and discretion to conduct and oversee all aspects of its business and affairs.
As of December 31, 2018 the Company has agreements with four broker-dealers ("clearing brokers") to clear transactions, carry customers' accounts on a fully disclosed basis and perform record keeping functions, and consequently operates under the exemptive provisions of SEC rule 15c3-3(k)(2)(ii).
Note 2 - Summary of significant accounting policies
Basis of Presentation
The financial statements have been prepared in conformity with accounting principles generally accepted in the United States of America ("GAAP").
These financial statements were approved by management and available for issuance on March 1, 2019 .
Subsequent events have been evaluated from the date these statements were approved by management and available for issuance.
The Company has a history of recurring losses from operations and of using cash in operating activities. For the year ended December 31, 2018, the Company's net loss was $395,024; however cash was provided by operating activities in the amount of $227,049. Revenues have increased 7% and 23% in 2017 and 2018, respectively. Cash and receivable from clearing brokers total $4,936,030 and the Company continues to meet all current obligations. Regulatory net capital at December 31, 2018 was $3,199,216. Based on its cash and receivable from clearing brokers balance at December 31, 2018, its cash usage expectations for the remainder of 2019, the availability of capital contributions from WILP and WSC as well as the ability to curtail expenses and discontinue its relationships with certain of its clearing brokers if the need arises, management believes the Company will have sufficient liquidity to fund itsoperations and meet its obligations as they become due for at least the next 12 month period from the date of issuance.
6
WEEDEN PRIME SERVICES, LLC
NOTES TO FINANCIAL STATEMENTS
Furnishings, Computers, and Software
Amortization of internally created software is provided for using the straight-line method over five years. Depreciation for all other capitalized assets is provided for over the estimated useful lives of the related assets, generally five to seven years, using the straight-line method.
The Company accounts for costs incurred in connection with the development of software in accordance with guidance on accounting for costs of computer software developed or obtained for internal use. Accordingly, all costs in the preliminary project stage are expensed as incurred. Internal and external costs incurred to develop internal use computer software during the application's development state are capitalized. Upgrades and enhancements that result in additional functionality are also capitalized.
Revenue Recognition
The Company has adopted ASU 2014-09 as defined below and all related amendments and applied is provisions using the modified retrospective method. There was no cumulative effect of retrospectively applying ASC 606 as defined below and no adjustments to members' capital as of January 1, 2018.
Commission income is earned and related clearing expenses are incurred from execution of customer's securities transactions and are recorded on a trade date basis. Interest income, which predominantly represents interest charged on debit balances in customer margin accounts, and other income, including referral fees, are recorded when incurred or in accordance with associated agreements.
In May 2014, the Financial Accounting Standards Board ("FASS") issued ASU 2014-09, Revenue from Contracts with Customers, as a new Topic, ASC 606. The new revenue recognition standard provides a five-step analysis of transactions to determine when and how revenue is recognized. The core principle is that a company should recognize revenue to depict the transfer of promised goods or services to customers in an amount that reflects the consideration to which the entity expects to be entitled in exchange for those goods or services. Revenue from contracts with customers includes commission income. Commissions and related clearing expenses are recorded on the trade date (the date that the Company fills the trade order by finding and contracting with a counterparty and confirms the trade with the customer). The Company believes that the performance obligation is satisfied on the trade date because that is when the underlying financial instrument or purchaser is identified, the pricing is agreed upon and the risks and rewards of ownership have been transferred to/from the customer. The adoption of this standard did not change the accounting for the majority of the Company's revenue arrangements except as disclosed below as it relates to soft dollar arrangements.
7
WEEDEN PRIME SERVICES, LLC
NOTES TO FINANCIAL STATEMENTS
Income Taxes
The Company is a multi-member limited liability company and files a U.S. Partnership return.
The Internal Revenue Code ("IRC") provides that any income or loss, for either a single member or multi-member limited liability company, is passed through to the members for Federal and state income tax purposes. Accordingly, the Company has not provided for Federal or state income taxes. The Company is subject to the New York City Unincorporated Business Tax ("UBT").
At December 31, 2018, management has determined that the Company had no uncertain tax positions that would require financial statement recognition . This determination will be subject to ongoing reevaluation as facts and circumstances may require. The Company remains subject to U.S. Federal and state income tax audits for all periods subsequent to 2015.
Soft Dollar Arrangements
The Company has soft dollar and commission sharing arrangements with customers that fall both within, and outside of, the safe harbor provisions of Rule 28(e) of the Securities Exchange Act of 1934 ("Rule 28(e)"), as amended, which provides for the payment of research, brokerage, quote services and other expenses.
Research services provided by the Company to customers in soft-dollar arrangements were determined to be a separate performance obligation that should be allocated a portion of the transaction price. Research services provided by a broker-dealer may be internally generated or provided by a third party and paid directly by the broker-dealer on the customer's behalf. It was determined that the Company is considered an agent as it does not control the research services before they are transferred to the customer. Therefore, fees received for research services should be recorded net of amounts paid for the soft dollar arrangement. These amounts paid by the Company were previously recorded as an expense and beginning January 1, 2018 were recorded as an offset with the associated revenue recorded. The amounts recorded as a net to revenue during 2018 were $610,734.
Amounts relating to all customers with a positive total balance are reflected in the accompanying statement of financial condition in accrued expenses. Such amounts represent the estimated third-party research services and other services to be provided to all customers from whom the Company has earned commissions for execution of brokerage transactions or revenue from direct sales. The provision for uncollectible commissions is determined under the direct write-off method, which is not materially different from the allowance method. As of December 31, 2018, no allowance for uncollectible commissions was necessary as management believes all commissions receivable and prepaid research costs will be realized.
8
WEEDEN PRIME SERVICES, LLC
NOTES TO FINANCIAL STATEMENTS
The amount of third-party research and other services that the Company will furnish to its customers is based on the amount of commissions that the Company receives or expects to receive for execution of brokerage transactions and is measured by the Company in terms of commission total balance (commissions paid less service provided). It is understood by the customers and the Company that the commission total balance is not redeemable in cash and, when redeemed, may only be used to obtain third-party research and other approved services through the Company. The accumulated commission total balance of customers is reduced when such customers request the Company to provide third-party services.
New Accounting Pronouncements
In February 2016, the FASS issued ("ASU 2016-02 ") Leases (ASC Topic 842), which establishes the principles for the recognition, measurement, presentation and disclosure of leases for both lessees and lessors. ASU 2016-02 requires lessees to recognize most leases on their balance sheets but recognize expenses in the income statement in a manner similar to current treatment. For lessees, lease classification will determine the manner lease-related expenses are recognized. ASC Topic 842 and all subsequent amendments thereto are effective for reporting periods beginning after December 15, 2019 (January 1, 2019 for the Company) for nonpublic reporting entities, with early adoption permitted. Management is currently evaluating the impact of adopting ASC Topic 842 on the Company's financial 2019 statements.
Use of Estimates
The preparation of financial statements in conformity with GAAP requires the Company's management to make estimates and assumptions that affect the amounts disclosed in the financial statements. Actual results could differ from those estimates.
Note 3 - Cash
During 2018, the Company maintained cash accounts in excess of FDIC and SIPC limits. The Company monitors the solvency of the institutions in which these cash accounts are maintained.
Note 4 - Cash segregated under Federal regulations
Cash of $189,644 has been segregated in a special reserve bank account for the benefit of customers.
9
WEEDEN PRIME SERVICES, LLC
NOTES TO FINANCIAL STATEMENTS
Note 5 - Furnishings, computers and software
Details of furnishings, computers and software at December 31, 2018 are as follows:
Furnishings | $ | 14,609 | |||
Computers | 8,588 | ||||
Software | 631,503 | ||||
Sub-total | 654,700 | ||||
Less accumulated depreciation and amortization | 555,948 | ||||
Total | $ | 98,752 |
Note 6 - Net capital requirement
The Company, as a member of FINRA, is subject to the SEC Uniform Net Capital Rule 15c3-1 . This rule requires the maintenance of minimum net capital and that the ratio of aggregate indebtedness to net capital, both as defined, shall not exceed 15 to 1 and that equity capital may not be withdrawn or cash dividends paid if the resulting net capital ratio would exceed 10 to 1. The Company is also subject to the CFTC's minimum financial requirements which require that the Company maintain net capital, as defined, equal to the greater of its requirements under Regulation 1.17 under the Commodity Exchange Act or Rule 15c3-1. At December 31, 2018, the Company's net capital was $3,199,216 which was $2,949,216 in excess of its minimum requirement of $250,000 under 15c3-1.
Note 7 - Receivable from clearing brokers
The clearing and depository operations for the Company's transactions are provided by four brokers. For financial reporting purposes, amounts due to brokers have been offset against amounts due from brokers. The total net receivable from brokers at December 31, 2018 was $4,293,655.
In addition, the receivables from the clearing brokers are subject to these clearance agreements and include required clearing deposits of $250,000, $250,000, and $1,000 ,000 , as well as an additional $750,000 minimum equity requirement to ensure the clearing brokers' obligations.
Note 8 - Off-balance-sheet risk
Pursuant to the clearance agreements, the Company introduces all of its securities transactions to clearing brokers on a fully-disclosed basis. All of the customers' money balances and long and short security positions are carried on the books of the clearing brokers. In accordance with the clearance agreements, the Company has agreed to indemnify the clearing brokers for losses, if any, which the clearing brokers may sustain from carrying securities transactions introduced by the Company. In accordance with industry practice and regulatory requirements, the Company and the clearing brokers monitor collateral on the customer's accounts.
10
WEEDEN PRIME SERVICES, LLC
NOTES TO FINANCIAL STATEMENTS
In the normal course of business, the Company's customer activities involve the execution, settlement, and financing of the various customer securities transactions. These activities may expose the Company to off-balance-sheet risk in the event the customer or other broker is unable to fulfill its contracted obligation and the Company has to purchase or sell the financial instrument underlying the contract at a loss.
Note 9 - Commitments
The Company has agreements with various third parties to share commissions and pay fees as defined in the respective agreements. Approximately $1,548,000 was expensed for the year ended December 31, 2018 under these agreements.
On June 1, 2013, the Company entered into a lease with a related party, Weeden & Co, LP (the "affiliate"). The terms of the lease were amended in March 2014, renewed on June 1, 2015 and amended again in September 2016. Provided no notice is given, the lease will continue to auto-renew for one year terms until the final auto-renewal beginning on June 1, 2026. On December 1, 2013, the Company entered into a second lease with a non-related party whose term began on February 21, 2014 and will expire on April 30, 2020. The Company has paid a security deposit of $73,081 in accordance with that lease. On June 1, 2018 the Company entered into a third lease with a non- related party whose term began on November 1, 2018 and will expire on May 31, 2019. The aggregate minimum rental commitments under these leases are as follows:
Year Ending | ||||
December 31, | Amount | |||
2019 | $ | 511,967 | ||
2020 | 267,647 | |||
2021 | 151,200 | |||
2022 | 151,200 | |||
2023 | 151,200 | |||
Thereafter | 604,800 | |||
Total | $ | 1,838,014 |
The Company has entered into two sublease agreements, one with a related party which will expire in 2019 and one with a non-related party which will also expire in 2019. For the year ended December 31, 2018, total sublease income amounted to $195,188. Future sublease income of $76,686 for calendar year 2019 is anticipated.
11
WEEDEN PRIME SERVICES, LLC
NOTES TO FINANCIAL STATEMENTS
Note 10 - Concentrations of credit risk
The Company maintains its cash balances at one financial institution. These balances are insured by the Federal Deposit Insurance Corporation up to $250,000 per institution. The Company is subject to credit risk to the extent that the financial institution with which it conducts business is unable to fulfill its contractual obligations.
During the year ended December 31, 2018, approximately 75% of the Company's commission revenues were derived from twenty customers. There was a $73,355 direct receivable due from customers as of December 31, 2018 which is included in other assets and security deposits on the statement of financial condition. All other outstanding commissions are included in receivable from clearing brokers on the statement of financial condition.
Note 11 - Related party transactions
The Company has an expense sharing agreement with the affiliate where each company may provide various accounting, technology, and administrative services. For the year ended December 31, 2018, the Company incurred expenses of approximately $279,951 for services and provided services in the amount of $47,643. In addition, the Company also capitalized approximately $9,200 of software costs related to the aforementioned expense sharing arrangement. The Company also has a cross referral agreement , whereby each company may refer clients to the other in exchange for a share of the commissions generated. The Company generated approximately $150,600 to the affiliate and received approximately $510,000. The Company also sub-leases office space from the affiliate. The Company recorded $151,200 of occupancy expense under this lease in 2018. During the year, approximately $142,000 of various miscellaneous expenses were incurred on behalf of the affiliate and $535,000 of miscellaneous expenses were provided to the Company by the affiliate. There is an outstanding balance of $22,765 due to the affiliate as of December 31, 2018.
Note 12 - Income taxes
The Company is subject to a 4% New York City UBT, with an approximate net operating loss carryforward $2.1 million (tax credit of $87,000) which will expire starting in 2033. The Company has recorded a full valuation allowance against the New York City UBT loss on the basis of management's assessment that the amount is more likely than not to be realized.
Note 13 - Soft dollar transactions
The Company entered into soft dollar and comm1ss1on sharing arrangements with certain clients which fell both within, and outside of, the provision of Rule28(e). Under this program, the Company charges additional dollars on customer trades made with the Company and uses these fees to pay market data, research related and other expenses on behalf of clients. During 2018, the Company paid client expenses totaling approximately $611,000 and has an outstanding receivable and liability of approximately $57,000 and $158,000, respectively, as of December 31, 2018.
12
WEEDEN PRIME SERVICES, LLC
NOTES TO FINANCIAL STATEMENTS
Note 14 - Legal Contingency
In the fourth quarter of 2018, a court-appointed receiver has threatened to commence FINRA arbitration against the Company in connection with an alleged fraud perpetrated by a money manager customer of the Company. In February 2019, the receiver indicated it was prepared to seek leave of court to file a claim against the Company and its affiliate (a company related through common ownership) through FINRA arbitration. The Company has engaged in settlement negotiations to determine whether a pre- dispute resolution can be achieved. The initial claims against the Company were $20 million and while the Company believes it has a meritorious defense against this claim, it has offered to settle the matter for $600,000 which is included accounts payable, accrued expenses and other liabilities on the statement of financial condition. The Company cannot predict the ultimate resolution of the matter or the amount the Company will be liable. The ultimate resolution of this matter could be materially different than the $600,000 accrued at December 31, 2018.
Note 15 - Members' equity
At December 31, 2018, members' equity is comprised of the following:
Weeden Securities Corporation | $ | 35,713 | |||
Weeden Investors, L.P. | 3,535,601 | ||||
Total | $ | 3,571,314 |
Note 16 - Subsequent event
On February 24, 2019, the Company's affiliate and Piper Jaffray Companies (NYSE: PJC), a leading investment bank and asset management firm, executed a definitive agreement whereby Piper Jaffray Companies will acquire 100% of the affiliate. The acquisition is subject to FINRA approval. Upon closing, the affiliate will convert to and operate as Piper Jaffray & Co. The acquisition is expected to close in June 2019. In conjunction with the sale, the Company's cross referral agreement with the affiliate is expected to continue with the purchaser. The Company's expense sharing agreement with the affiliate will terminate at closing which will increase rent and other expenses by an estimated $200,000 annually.
13
WEEDEN PRIME SERVICES, LLC
SCHEDULE 1- COMPUTATION OF NET CAPITAL UNDER RULE 15c3-1 OF THE SECURITIES AND
EXCHANGE COMMISSION AND REGULATION 1.17 OF THE COMMODITY FUTURES TRADING
COMMISSION
DECEMBER 31, 2018
Net capital:
Total members' equity | $ | 3,571,314 | ||
Deduct nonallowable assets: | ||||
Other assets and security deposits | 273,346 | |||
Furnishings, computers and software, net | 98,752 | |||
Total | 372,098 | |||
Net capital | $ | 3,199,216 | ||
Aggregate indebtedness | $ | 1,736,814 | ||
Computed minimum net capital required (6 2/3% of aggregate indebtedness) | $ | 115,788 | ||
Minimum net capital required (under SEC Rule 15c3-1) | $ | 250,000 | ||
Minimum net capital required (under CFTC Regulation 1.17) | $ | 250,000 | ||
Excess net capital ($3,199,216 - 250,000) | $ | 2,949,216 | ||
Percentage of aggregate indebtedness to net capital | 54 | % |
There were no material differences existing between the above computation and computation included in the Company's corresponding unaudited amended Focus X-17A-5 Part II filing submitted March 1, 2019
See Report of Independent Registered Public Accounting Firm .
14
WEEDEN PRIME SERVICES, LLC
SCHEDULE II - COMPUTATION FOR DETERMINATION OF RESERVE REQUIREMENTS AND
INFORMATION RELATING TO POSSESSION OR CONTROL REQUIREMENTS UNDER RULE
15c3-3 OF THE SECURITIES AND EXCHANGE COMMISSION
DECEMBER 31, 2018
The Company is exempt from the provisions of Rule 15c3-3 as of December 31, 2018 under the Securities and Exchange Act of 1934, in that the Company's activities are limited to those set forth in the conditions for exemption appearing in paragraph (k)(2)(ii).
See Report of Independent Registered Public Accounting Firm.
15