Form 10-Q - Quarterly report [Sections 13 or 15(d)]

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 10-Q

☒ QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE

SECURITIES EXCHANGE ACT OF 1934

For The Quarterly Period Ended April 30, 2024

☐ TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE

SECURITIES EXCHANGE ACT OF 1934

MULTI SOLUTIONS II, INC.

(Exact name of registrant as specified in its charter)


Florida	000-12162	22-2418056
(State or other jurisdiction of incorporation	Commission File Number	(I.R.S. Employer Identification No.)
incorporation or organization)

4400 Biscayne Boulevard, 10th Floor

Miami, Florida 33137

305/579-8000

(Address, including zip code and telephone number, including area code,

of the principal executive offices)

Securities Registered Pursuant to 12(b) of the Act:


Title of each class:	Trading symbol(s):	Name of exchange on which registered:
Common Stock, par value $.001 per share	MUSS	None

Indicate by check mark whether the Registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), during the preceding 12 months (or for such shorter period that the Registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.

☒ Yes ☐ No

Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files). ☒ Yes ☐ No

Indicate by check mark whether the Registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, smaller reporting company, or an emerging growth company. See definition of “large accelerated filer”, “accelerated filer” , “smaller reporting company,” and "emerging growth company" in Rule 12b-2 of the Exchange Act.

☐

Large accelerated filer

☐

Accelerated filer

☐

Emerging growth company

☒

Smaller reporting company

☒

Non-accelerated filer

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. o

Indicate by check mark whether the Registrant is a shell company as defined in Rule 12b-2 of the Exchange Act.

☒ Yes ☐ No

At June 5, 2024, Multi Solutions II, Inc. had 1,899,575 shares of common stock outstanding.

MULTI SOLUTIONS II, INC.

QUARTERLY REPORT ON FORM 10-Q

FOR THE QUARTERLY PERIOD ENDED APRIL 30, 2024

TABLE OF CONTENTS


		Pages
PART I. FINANCIAL INFORMATION

Item 1.	Condensed Financial Statements (Unaudited)

	Condensed Balance Sheets as of April 30, 2024 and January 31, 2024	3

	Condensed Statements of Operations for the three months ended April 30, 2024 and 2023	4

	Condensed Statements of Shareholders' Deficiency for the three months ended April 30, 2024 and 2023	5

	Condensed Statements of Cash Flows for the three months ended April 30, 2024 and 2023	6

	Notes to Condensed Financial Statements	7

Item 2.	Management's Discussion and Analysis of Financial Condition and Results of Operations	10

Item 3.	Quantitative and Qualitative Disclosures About Market Risk	14

Item 4.	Controls and Procedures	14

PART II. OTHER INFORMATION

Item 1.	Legal Proceedings	15

Item 6.	Exhibits	15

SIGNATURES		16

PART I. FINANCIAL INFORMATION

ITEM 1. Financial Statements

Multi Solutions II, Inc.

Condensed Balance Sheets


	April 30, 2024		January 31, 2024
	(Unaudited)
ASSETS

Current assets:
Cash	$	12,342	$	2,381
Prepaid assets	6,124		1,323
Total assets	$	18,466	$	3,704

LIABILITIES AND SHAREHOLDERS' DEFICIENCY

Current liabilities:
Accounts payable and accrued expenses	$	18,300	$	19,105

Total current liabilities	18,300		19,105

Due to shareholder	1,180,465		1,138,201

Total liabilities	1,198,765		1,157,306

Shareholders' deficiency:
Preferred stock, 50,000,000 shares authorized, $0.001 par value; no shares issued or outstanding	—		—
Common stock, 200,000,000 shares authorized; $0.001 par value; 1,899,575 shares issued and outstanding	1,900		1,900
Additional paid-in capital	8,418,684		8,418,684
Accumulated deficit	(9,600,883)		(9,574,186)
Total shareholders' deficiency	(1,180,299)		(1,153,602)
Total liabilities and shareholders' deficiency	$	18,466	$	3,704

See accompanying notes to condensed unaudited financial statements.

Multi Solutions II, Inc.

Condensed Statements of Operations

(Unaudited)


	Three Months Ended
	April 30, 2024		April 30, 2023

REVENUE	$	—	$	—

OPERATING EXPENSES:
General and administrative expenses	8,933		8,249
Total operating expenses	8,933		8,249

LOSS FROM OPERATIONS	(8,933)		(8,249)

OTHER EXPENSE
Interest expense	(17,764)		(16,464)
Total other expense	(17,764)		(16,464)

LOSS BEFORE TAXES	(26,697)		(24,713)

Income tax provision	—		—

NET LOSS	$	(26,697)	$	(24,713)





BASIC AND DILUTED LOSS PER SHARE	$	(0.01)	$	(0.01)

BASIC AND DILUTED WEIGHTED AVERAGE NUMBER OF SHARES OUTSTANDING	1,899,575		1,899,575

See accompanying notes to condensed unaudited financial statements.

Multi Solutions II, Inc.

Condensed Statements of Shareholders' Deficiency

(Unaudited)


	Common Stock			Additional Paid-in		Accumulated
	Number	Amount		Capital		Deficit		Total

Balances - February 1, 2024	1,899,575	$	1,900	$	8,418,684	$	(9,574,186)	$	(1,153,602)

Net loss	—	—		—		(26,697)		(26,697)



Balances - April 30, 2024	1,899,575	$	1,900	$	8,418,684	$	(9,600,883)	$	(1,180,299)


	Common Stock			Additional Paid-in		Accumulated
	Number	Amount		Capital		Deficit		Total

Balances - February 1, 2023	1,899,575	$	1,900	$	8,418,684	$	(9,455,713)	$	(1,035,129)

Net loss	—	—		—		(24,713)		(24,713)



Balances - April 30, 2023	1,899,575	$	1,900	$	8,418,684	$	(9,480,426)	$	(1,059,842)

See accompanying notes to condensed unaudited financial statements.

Multi Solutions II, Inc.

Condensed Statements of Cash Flows

(Unaudited)


	Three Months Ended
	April 30, 2024		April 30, 2023

CASH FLOWS FROM OPERATING ACTIVITIES:
Net loss	$	(26,697)	$	(24,713)
Adjustments to reconcile net loss to net cash used in operating activities:

Increase in accrued interest on due to shareholder	17,764		16,464
Changes in operating assets and liabilities:
Increase in prepaid expenses	(4,801)		—
Decrease in accounts payable and accrued expenses	(805)		(7,232)
Net cash used in operating activities	(14,539)		(15,481)

CASH FLOWS FROM FINANCING ACTIVITIES:
Proceeds from debt issuance	24,500		19,000
Net cash provided by financing activities	24,500		19,000

NET INCREASE IN CASH	9,961		3,519







CASH AT BEGINNING OF PERIOD	2,381		13,182

CASH AT END OF PERIOD	$	12,342	$	16,701

SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:

Interest paid	$	—	$	—
Income taxes paid	$	—	$	—

See accompanying notes to condensed unaudited financial statements.

MULTI SOLUTIONS II, INC.

NOTES TO CONDENSED FINANCIAL STATEMENTS

Unaudited

NOTE 1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES AND ORGANIZATION

(A) Organization, Basis of Presentation and liquidity

Multi Solutions II, Inc.'s (the "Company") business purpose is to investigate and, if such investigation warrants, acquire a target company or business seeking the perceived advantages of being a publicly held corporation. The Company's business objective for the next 12 months and beyond will be to achieve long-term growth potential through a combination with a business, rather than immediate, short-term earnings. The Company's search for a business opportunity will not be limited to any particular geographical area or industry, including both domestic and international companies.

The Company does not have any revenues from operations and, absent a merger or other combination with an operating company, or a public or private sale of the Company's equity or debt securities, the occurrence of either of which cannot be assured, the Company will be dependent upon future loans or equity investments from the Company's present shareholders or management, for which there is no existing commitment except as disclosed in Note 2. Although the Company has no present commitment from any such parties to provide funding, except as disclosed in Note 2, if the Company reaches the point where the Company needs funds to remain in operation, the Company will attempt to raise funds from the Company's present shareholders or management in the form of equity or debt. If, in such situation, the Company is unable to raise funds from those parties, it is likely that the Company's business would cease operations. As disclosed in Note 2, the Company increased its borrowing capacity on the credit facility to $800,000. As of April 30, 2024, the Company believes it has adequate cash and available borrowing capacity under the credit facility to sustain operations for the next twelve months from the issuance date of this report.

The unaudited interim condensed financial statements of the Company as of April 30, 2024 and for the three months ended April 30, 2024 and 2023 included herein have been prepared in accordance with generally accepted accounting principles for interim financial information, the instructions for Form 10-Q and Article 8 of Regulation S-X. Certain information and note disclosures normally included in complete financial statements prepared in accordance with generally accepted accounting principles have been condensed or omitted pursuant to such rules and regulations relating to interim condensed financial statements. In the opinion of management, the accompanying unaudited interim condensed financial statements reflect all adjustments, consisting only of normal recurring adjustments, necessary to present fairly the financial position of the Company at April 30, 2024, the results of its operations for the three months ended April 30, 2024 and 2023, and the results of its cash flows for the three months ended April 30, 2024 and 2023. The results of operations and cash flows for such periods are not necessarily indicative of results expected for the full year or for any future period. These condensed financial statements should be read in conjunction with the financial statements and the notes thereto included in the Company's Annual Report on Form 10-K for the year ended January 31, 2024 filed with the Securities and Exchange Commission ("SEC").

(B) Financial Instruments

The carrying amounts of cash and accounts payable and credit facility approximate their fair values due to their short term nature and that they are receivable or payable upon demand. However, considerable judgment is involved in making fair value determinations and current estimates of fair value may differ significantly from amounts presented herein.

MULTI SOLUTIONS II, INC.

NOTES TO CONDENSED FINANCIAL STATEMENTS

Unaudited

In preparing financial statements in conformity with generally accepted accounting principles, management is required to make estimates and assumptions that affect the reported amounts of assets and liabilities and the disclosure of contingent assets and liabilities at the date of the financial statements and expenses during the reported period. Actual results could differ from those estimates.

(D) Cash Equivalents

The Company considers all highly liquid investments with an original maturity of three months or less to be cash equivalents.

(E) Loss Per Share

Basic and diluted loss per share is calculated based on loss available to common shareholders and the weighted-average number of shares outstanding during the reporting period. There are no outstanding options or warrants.

(F) New Accounting Pronouncements

Accounting Standards Updates to be adopted in the future

Management does not believe that recently issued, but not effective, accounting standards, if currently adopted,

would have a material effect on the Company's financial statements.

SEC Proposed Rules

On March 6, 2024, the SEC passed rule changes that will require registrants to provide certain climate-related information in their registration statements and annual reports. The rules require information about a registrant's climate-related risks that are reasonably likely to have a material impact on its business, results of operations, or financial condition. The required information about climate-related risks will also include disclosure of a registrant's greenhouse gas emissions. In addition, the rules will require registrants to present certain climate-related financial metrics in their audited financial statements. On April 4, 2024, the SEC voluntarily stayed the rules pending the resolution of certain legal challenges. The Company is currently evaluating the impact of the rule changes.

(G) Subsequent Events:

The Company has evaluated subsequent events through June 13, 2024, the date the financial statements were issued.

MULTI SOLUTIONS II, INC.

NOTES TO CONDENSED FINANCIAL STATEMENTS

Unaudited

NOTE 2. DUE TO SHAREHOLDER

The Company has a credit facility with its majority shareholder Vector Group Ltd., whereby, the credit facility provides the principal amount up to $800,000, as amended as of April 26, 2024, of financing to the Company for working capital purposes. Amounts outstanding under the credit facility accrue interest at an annual rate of 11% and mature in December 2027. As of April 30, 2024 and January 31, 2024, respectively, principal and interest outstanding under the credit facility totaled $1,180,465 and $1,138,201, including principal of $659,299 and $634,799, respectively, and accrued interest of $521,166 and $503,402, respectively. Interest expense related to the credit facility was $17,764 and $16,464 for the three months ended April 30, 2024 and 2023, respectively.

MULTI SOLUTIONS II, INC.

Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations

The following discussion should be read in conjunction with Multi Solutions II, Inc.'s audited financial statements as of and for the year ended January 31, 2024 and Notes thereto, included in our Annual Report on Form 10-K for the year ended January 31, 2024, and our Condensed Financial Statements and the related Notes contained elsewhere in this quarterly report on Form 10-Q. All statements in the following discussion that are not reports of historical information or descriptions of current accounting policy are forward-looking statements. Please consider our forward-looking statements in light of the factors that may affect operating results set forth herein.

Overview

Our principal business objective for the next twelve months and beyond will be to achieve long-term growth potential through a combination with a business, rather than immediate, short-term earnings. Our search for a business opportunity will not be limited to any particular geographical area or industry, including both domestic and international companies.

We have negative shareholders' equity and have not earned any revenues from operations since 2005. However, we have issued an 11% revolving credit promissory note in favor of Vector Group Ltd. ("Vector") in the principal amount of up to $800,000, maturing in December 2027, as amended as of April 26, 2024, which we believe provides us with access to sufficient capital for the next twelve months from the issuance date of this report. We are currently devoting our efforts to locating merger candidates. Our ability to continue as a going concern is dependent upon our ability to develop additional sources of capital, locate and complete a merger with another company, and ultimately, achieve profitable operations. Our historical operating results disclosed in this Form 10-Q are not meaningful to our future results.

We do not currently engage in any business activities that provide cash flow. During the next twelve months we anticipate incurring costs associated with being a publicly traded company, including the filing of Exchange Act reports, and we could incur expenses and expenditures related to: (i) investigating and analyzing business combinations, and (ii) consummating an acquisition. We believe we will be able to finance these expenses and expenditures through amounts, as needed, to be lent by or invested in us by our shareholders, management or other investors.

We may consider acquiring a business which has recently commenced operations, a developing company in need of additional funds for expansion into new products or markets, a company seeking to develop a new product or service or an established business that may be experiencing financial or operating difficulties and is in need of additional capital. In the alternative, a business combination may involve the acquisition of, or merger with, a company that does not need substantial additional capital, but desires to establish a public trading market for its shares, while avoiding, among other things, the time delays, significant expense, and loss of voting control which may occur in a public offering.

Our management has not had any meaningful discussions with any representative of any other entity regarding a business combination with us. Any target business that is selected may be a financially unstable company or an entity in its early stages of development or growth, including entities without established records of sales or earnings. In that event, we will be subject to numerous risks inherent in the business and operations of financially unstable and early stage or potential emerging growth companies. In addition, we may effect a business combination with an entity in an industry characterized by a high level of risk, and, although our management will endeavor to evaluate the risks inherent in a particular target business, there can be no assurance that we will properly ascertain or assess all significant risks.

MULTI SOLUTIONS II, INC.

Our management anticipates that we will likely be able to effect only one business combination, due primarily to our limited financing and the dilution of interest for present and prospective shareholders, which is likely to occur as a result of our management's plan to offer a controlling interest to a target business in order to achieve a tax-free reorganization. This lack of diversification should be considered a substantial risk in investing in us, because it will not permit us to offset potential losses from one venture against gains from another.

We anticipate that the selection of a business combination will be complex and extremely risky. Because of general economic conditions, rapid technological advances being made in some industries and shortages of available capital, our management believes that there are firms seeking the perceived benefits of becoming a publicly traded corporation. Such perceived benefits of becoming a publicly traded corporation include, among other things, facilitating or improving the terms on which additional equity financing may be obtained, providing liquidity for the principals of and investors in a business, creating a means for providing incentive stock options or similar benefits to key employees, and offering greater flexibility in structuring acquisitions, joint ventures and the like through the issuance of stock. Potentially available business combinations may occur in many different industries and at various stages of development, all of which will make the task of comparative investigation and analysis of such business opportunities extremely difficult and complex.

In order to minimize potential conflicts of interest which may arise because our directors and officers also serve as the directors and officers of Multi Soft II, Inc., an entity under common control, each of our officers and directors has entered into an agreement with us and Multi Soft II, Inc. whereby they have each agreed that Multi Soft II, Inc. shall not analyze or consider any possible business combination opportunities until we have agreed to consummate a business combination.

If we consummate a business combination, we will use our best efforts to have our stock quoted on the OTC Bulletin Board (the “OTCBB”), and anticipate that our common stock will be eligible to trade on the OTCBB subsequent to such business combination. In addition, subsequent to such business combination, we may seek the listing of our common stock on any of the several NASDAQ markets or the NYSE American, either immediately after such business combination or sometime in the future. However, in 2011, the NASDAQ, NYSE, and NYSE American adopted a “seasoning” requirement for the listing of former reverse merger companies, which includes trading in another market for an adequate period of time at certain minimum price levels, with an adequate number of round lot shareholders and completing SEC filings during this time, although there is an exception to this requirement for firmly underwritten public offerings which generate net proceeds of at least $40 million. We may be unable to comply with seasoning requirements for listing prior to the listing deadline and we may be unable to qualify for the $40 million exception, which could adversely impact our ability to access U.S. stock exchanges. There can be no assurance that after we consummate a business combination we will be quoted on the OTCBB or be able to meet the initial listing standards of any stock exchange or quotation service, or that we will be able to maintain a listing of our common stock on any of those or any other stock exchange or quotation service. If an active trading market for our shares does not develop, the value and liquidity of our shares will be materially and adversely affected.

MULTI SOLUTIONS II, INC.

Comparison of Three Months Ended April 30, 2024 and 2023

Revenues. We did not generate revenues for the three months ended April 30, 2024 and 2023, respectively.

General and Administrative Expenses. General and administrative expenses for the three months ended April 30, 2024 and 2023 were $8,933 and $8,249, respectively. During the three months ended April 30, 2024 and 2023, such expenses consisted primarily of professional fees associated with various matters associated with being a publicly traded corporation. These general and administrative expenses are subject to inflationary increases as well as changes in the regulatory environment and may increase in the future. In addition, if we effectuate a merger or other business combination with an operating business, we believe the level of expenses necessary to operate a publicly traded company will increase.

Other Expense. Other expense was $17,764 and $16,464 for the three months ended April 30, 2024 and 2023, respectively. Other expense for the three months ended April 30, 2024 and 2023 related to interest expense on the outstanding balance of the 11% revolving credit facility due December 2027.

Net Loss. Our net loss for the three months ended April 30, 2024 and 2023 was $26,697 and $24,713, respectively.

Liquidity and Capital Resources

We do not have any revenues from operations and, absent a merger or other combination with an operating company, or a public or private sale of our equity or debt securities, the occurrence of either of which cannot be assured, we will be dependent upon future loans or equity investments from our present shareholders or management, for which there is no existing commitment. Although we have no present commitment from any such parties to provide funding aside from the credit facility, if we reach the point where we need funds to remain in operation, we will attempt to raise funds from our present shareholders or management in the form of equity or debt. If, in such situation, we are unable to raise funds from those parties, it is likely that our business would cease operations. As of April 30, 2024, we had a cash balance of $12,342, total liabilities of $1,198,765 and a positive working capital balance of approximately $200. We believe our available borrowing capacity under the credit facility provides us with sufficient capital for the next twelve months from the issuance date of this report.

In April 2012 we entered into an 11% revolving credit promissory note in favor of Vector in the principal amount of up to $800,000, maturing in December 2027, as amended as of April 26, 2024. The outstanding principal and interest owed to Vector as of April 30, 2024 was $1,180,465, which included principal of $659,299 and accrued interest of $521,166. We believe this revolving credit facility provides us with access to sufficient capital for the next twelve months from the issuance date of this filing. If we later determine that our capital reserves are insufficient, we will either cease operations or we will need to raise additional capital through the issuance of additional shares or through debt. There is no existing commitment to provide additional capital. In such situation, there can be no assurance that we shall be able to receive additional financing, and if we are unable to receive sufficient additional financing upon acceptable terms, it is likely that our business would cease operations.

Discussion of Cash Flows

For the three months ended April 30, 2024, net cash and cash equivalents increased by $9,961. Net cash used in operations was $14,539, compared to $15,481 for the three months ended April 30, 2023.

For the three months ended April 30, 2024 and 2023, no cash was provided by investing activities.

For the three months ended April 30, 2024,and 2023 cash provided by financing activities was $24,500 and $19,000, respectively, and was associated with borrowing under the revolving credit facility.

MULTI SOLUTIONS II, INC.

Off Balance Sheet Arrangements

We do not have any off balance sheet arrangements.

Critical Accounting Policies

Management has not identified any critical accounting policies

Critical Accounting Estimates

Our condensed financial statements have been prepared in accordance with accounting principles generally accepted in the United States. The preparation of these condensed financial statements requires us to make significant estimates and judgments that affect the reported amounts of assets, liabilities, and expenses and related disclosures of contingent assets and liabilities. On an ongoing basis, we evaluate our estimates, including those related to income taxes, and contingencies and litigation. We base our estimates on historical experience and on various other assumptions that are believed to be reasonable under the circumstances, the results of which form the basis for making judgments about the carrying values of assets and liabilities that are not readily apparent from other sources. Actual results may differ from these estimates under different assumptions or conditions.

Our significant accounting estimates are described in more detail in Note 1 to our financial statements included in the annual report on Form 10-K for the year ended January 31, 2024.

MULTI SOLUTIONS II, INC.

SPECIAL NOTE REGARDING FORWARD-LOOKING STATEMENTS

Some of the statements contained in this quarterly report on Form 10-Q discuss future expectations, contain projections of our plan of operation or financial condition or state other forward-looking information. In this quarterly report on Form 10-Q, forward-looking statements are generally identified by the words such as “anticipate”, “believe”, “continue”, "could", “estimate”, “expect,” “intend”, “may be,” “objective”, “opportunistically”, “plan”, “potential”, “predict”, “project”, “prospects”, “seek” or “will be” and similar words or phrases or their negatives. Forward-looking statements involve future risks and uncertainties, there are factors that could cause actual results or plans to differ materially from those expressed or implied. These statements are subject to known and unknown risks, uncertainties, and other factors that could cause the actual results to differ materially from those contemplated by the statements. The forward-looking information is based on various factors and is derived using numerous assumptions. A reader deciding whether to invest in our securities or not, should not place undue reliance on these forward-looking statements, which apply only as of the date of this quarterly report on Form 10-Q. Important factors that may cause actual results to differ from projections include, for example:

•the success or failure of our efforts to implement our plan of operation;

•our ability to obtain financing to implement our plan of operation, including an acquisition or merger, on terms we consider favorable;

•our ability to fund our operating expenses;

•our ability to compete with other companies that have a similar plan of operation;

•the effect of changing economic conditions, including the impact of inflation or an economic recession impacting our plan of operation;

•our ability to meet the other risks as may be described in future filings with the SEC.

Readers are cautioned not to place undue reliance on the forward-looking statements contained herein, which speak only as of the date hereof. We believe the information contained in this quarterly report on Form 10-Q to be accurate as of the date hereof. Changes may occur after that date. We will not update that information except as required by law in the normal course of our public disclosure practices.

Additionally, the discussion regarding our financial condition and results of operations should be read in conjunction with the condensed financial statements and related notes.

Item 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

As a smaller reporting company as defined Rule 12b-2 of the Exchange Act and in Item 10(f)(1) of Regulation S-K, we are electing scaled disclosure reporting obligations and therefore are not required to provide the information requested by this section.

Item 4. CONTROLS AND PROCEDURES

Under the supervision and with the participation of our management, including our principal executive officer and principal financial officer, we have evaluated the effectiveness of our disclosure controls and procedures as of the end of the period covered by this report, and, based on their evaluation, our principal executive officer and principal financial officer have concluded that these controls and procedures are effective.

During the quarter covered by this report, we have not made any change to our internal control over financial reporting that has materially affected, or is reasonably likely to materially affect, our internal control over financial reporting.

MULTI SOLUTIONS II, INC.

PART II. OTHER INFORMATION

ITEM 1. LEGAL PROCEEDINGS

There are no material pending legal proceedings of which we or any of our property is the subject as of the date of this filing.

ITEM 6. EXHIBITS


No.		Description









31.1		Certification of Chief Executive Officer, Pursuant to Exchange Act Rule 13a-14(a), as Adopted Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.

31.2		Certification of Chief Financial Officer, Pursuant to Exchange Act Rule 13a-14(a), as Adopted Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.

32.1		Certification of Chief Executive Officer and Chief Financial Officer, Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.



101.INS	***	XBRL Instance Document

101.SCH	***	XBRL Taxonomy Extension Schema

101.CAL	***	XBRL Taxonomy Extension Calculation Linkbase

101.DEF	***	XBRL Taxonomy Extension Definition Linkbase

101.LAB	***	XBRL Taxonomy Extension Label Linkbase

101.PRE	***	XBRL Taxonomy Extension Presentation Linkbase

*		Incorporated by reference
***		Pursuant to Rule 406T of SEC Regulations S-T, these interactive data files are deemed not filed or part of a registration statement or prospectus for purposes of Sections 11 or 12 of the Securities Act of 1933 or Section 18 of the Securities Act of 1934 and otherwise are not subject to liability under these sections.

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.

Dated:

June 13, 2024

MULTI SOLUTIONS II, INC.

By:

/s/ J. Bryant Kirkland III

Name:

J. Bryant Kirkland III

Title:

President and Chief Executive Officer

By:

/s/ Deborah A. Fasanelli

Name:

Deborah A. Fasanelli

Title:

Chief Financial Officer, Secretary and Treasurer

EXHIBIT 31.1

RULE 13a-14(a) CERTIFICATION OF CHIEF EXECUTIVE OFFICER

I, J. Bryant Kirkland III, certify that:

1.I have reviewed this quarterly report on Form 10-Q of Multi Solutions II, Inc.;

2.Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;

3.Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;

4.The registrant's other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:

a.designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, is made known to us by others within those entities, particularly during the period in which this report is being prepared;

b.designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;

c.evaluated the effectiveness of the registrant's disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and

d.disclosed in this report any change in the registrant's internal control over financial reporting that occurred during the registrant's most recent fiscal quarter (the registrant's fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant's internal control over financial reporting;

5.The registrant's other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant's auditors and the audit committee of the registrant's board of directors (or persons performing the equivalent functions):

a.all significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant's ability to record, process, summarize and report financial information; and

b.any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant's internal control over financial reporting.


Date: June 13, 2024			/s/ J. Bryant Kirkland III
			J. Bryant Kirkland III
			President and Chief Executive Officer

EXHIBIT 31.2

RULE 13a-14(a) CERTIFICATION OF CHIEF FINANCIAL OFFICER

I, Deborah A. Fasanelli, certify that:

1.I have reviewed this quarterly report on Form 10-Q of Multi Solutions II, Inc.;

(a)designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;

(b)designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;

(c)evaluated the effectiveness of the registrant's disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and

(d)disclosed in this report any change in the registrant's internal control over financial reporting that occurred during the registrant's most recent fiscal quarter (the registrant's fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant's internal control over financial reporting; and

5.The registrant's other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant's auditors and the audit committee of registrant's board of directors (or persons performing the equivalent functions):

(a)all significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant's ability to record, process, summarize and report financial information; and

(b)any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant's internal control over financial reporting.


Date: June 13, 2024			/s/ Deborah A. Fasanelli
			Deborah A. Fasanelli
			Chief Financial Officer, Secretary and Treasurer

EXHIBIT 32.1

SECTION 1350 CERTIFICATION OF CHIEF EXECUTIVE OFFICER

In connection with the Quarterly Report of Multi Solutions II, Inc. (the “Company”) on Form 10-Q for the quarter ended April 30, 2024 as filed with the Securities and Exchange Commission on the date hereof (the “Report”), I, J. Bryant Kirkland III, Chief Executive Officer of the Company, certify, pursuant to 18 U.S.C. section 1350, as adopted pursuant to section 906 of the Sarbanes-Oxley Act of 2002, that, to my knowledge:

1.The Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934; and

2.The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.


Date: June 13, 2024			/s/ J. Bryant Kirkland III
			J. Bryant Kirkland III
			President and Chief Executive Officer

In connection with the Quarterly Report of Multi Solutions II, Inc. (the “Company”) on Form 10-Q for the quarter ended April 30, 2024 as filed with the Securities and Exchange Commission on the date hereof (the “Report”), I, Deborah A. Fasanelli, Chief Financial Officer of the Company, certify, pursuant to 18 U.S.C. section 1350, as adopted pursuant to section 906 of the Sarbanes-Oxley Act of 2002, that, to my knowledge:

1.The Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934; and

2.The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.


Date: June 13, 2024			/s/ Deborah A. Fasanelli
			Deborah A. Fasanelli
			Chief Financial Officer, Secretary and Treasurer

Cover - shares	3 Months Ended
Cover - shares	Apr. 30, 2024	Jun. 05, 2024
Cover [Abstract]
Document Type	10-Q
Document Quarterly Report	true
Document Period End Date	Apr. 30, 2024
Document Transition Report	false
Entity Registrant Name	MULTI SOLUTIONS II, INC
Entity Incorporation, State or Country Code	FL
Entity File Number	000-12162
Entity Tax Identification Number	22-2418056
Entity Address, Address Line One	4400 Biscayne Boulevard, 10th Floor
Entity Address, City or Town	Miami
Entity Address, State or Province	FL
Entity Address, Postal Zip Code	33137
City Area Code	305
Local Phone Number	579-8000
Title of 12(b) Security	Common Stock, par value $.001 per share
Trading Symbol	MUSS
Entity Current Reporting Status	Yes
Entity Interactive Data Current	Yes
Entity Emerging Growth Company	false
Entity Small Business	true
Entity Filer Category	Non-accelerated Filer
Entity Shell Company	true
Entity Common Stock, Shares Outstanding (in shares)		1,899,575
Entity Central Index Key	0000723733
Current Fiscal Year End Date	--01-31
Document Fiscal Year Focus	2024
Document Fiscal Period Focus	Q1
Amendment Flag	false

Condensed Balance Sheets - USD ($)	Apr. 30, 2024	Jan. 31, 2024
Current assets:
Cash	$ 12,342	$ 2,381
Prepaid assets	6,124	1,323
Total assets	18,466	3,704
Current liabilities:
Accounts payable and accrued expenses	18,300	19,105
Total current liabilities	18,300	19,105
Due to shareholder	1,180,465	1,138,201
Total liabilities	1,198,765	1,157,306
Shareholders' deficiency:
Preferred stock, 50,000,000 shares authorized, $0.001 par value; no shares issued or outstanding	0	0
Common stock, 200,000,000 shares authorized; $0.001 par value; 1,899,575 shares issued and outstanding	1,900	1,900
Additional paid-in capital	8,418,684	8,418,684
Accumulated deficit	(9,600,883)	(9,574,186)
Total shareholders' deficiency	(1,180,299)	(1,153,602)
Total liabilities and shareholders' deficiency	$ 18,466	$ 3,704

Condensed Balance Sheets (Parenthetical) - $ / shares	Apr. 30, 2024	Jan. 31, 2024
Statement of Financial Position [Abstract]
Preferred stock, shares authorized (in shares)	50,000,000	50,000,000
Preferred stock, par value (in dollars per share)	$ 0.001	$ 0.001
Preferred stock, shares issued (in shares)	0	0
Preferred stock, shares outstanding (in shares)	0	0
Common stock, shares authorized (in shares)	200,000,000	200,000,000
Common stock, par value (in dollars per share)	$ 0.001	$ 0.001
Common stock, shares issued (in shares)	1,899,575	1,899,575
Common stock, shares outstanding (in shares)	1,899,575	1,899,575

Condensed Statements of Operations - USD ($)	3 Months Ended
Condensed Statements of Operations - USD ($)	Apr. 30, 2024	Apr. 30, 2023
Income Statement [Abstract]
REVENUE	$ 0	$ 0
OPERATING EXPENSES:
General and administrative expenses	8,933	8,249
Total operating expenses	8,933	8,249
LOSS FROM OPERATIONS	(8,933)	(8,249)
OTHER EXPENSE
Interest expense	(17,764)	(16,464)
Total other expense	(17,764)	(16,464)
LOSS BEFORE TAXES	(26,697)	(24,713)
Income tax provision	0	0
NET LOSS	$ (26,697)	$ (24,713)
BASIC LOSS PER SHARE (in dollars per share)	$ (0.01)	$ (0.01)
DILUTED LOSS PER SHARE (in dollars per share)	$ (0.01)	$ (0.01)
BASIC WEIGHTED AVERAGE NUMBER OF SHARES OUTSTANDING (in shares)	1,899,575	1,899,575
DILUTED WEIGHTED AVERAGE NUMBER OF SHARES OUTSTANDING (in shares)	1,899,575	1,899,575

Condensed Statements of Shareholders' Deficiency - USD ($)	3 Months Ended
	Apr. 30, 2024	Apr. 30, 2023
Increase (Decrease) in Shareholders' Equity [Roll Forward]
Beginning balance (in shares)	1,899,575
Beginning balance	$ (1,153,602)	$ (1,035,129)
Net loss	$ (26,697)	(24,713)
Ending balance (in shares)	1,899,575
Ending balance	$ (1,180,299)	$ (1,059,842)
Common Stock
Increase (Decrease) in Shareholders' Equity [Roll Forward]
Beginning balance (in shares)	1,899,575	1,899,575
Beginning balance	$ 1,900	$ 1,900
Ending balance (in shares)	1,899,575	1,899,575
Ending balance	$ 1,900	$ 1,900
Additional Paid-in Capital
Increase (Decrease) in Shareholders' Equity [Roll Forward]
Beginning balance	8,418,684	8,418,684
Ending balance	8,418,684	8,418,684
Accumulated Deficit
Increase (Decrease) in Shareholders' Equity [Roll Forward]
Beginning balance	(9,574,186)	(9,455,713)
Net loss	(26,697)	(24,713)
Ending balance	$ (9,600,883)	$ (9,480,426)

Condensed Statements of Cash Flows - USD ($)	3 Months Ended
Condensed Statements of Cash Flows - USD ($)	Apr. 30, 2024	Apr. 30, 2023
CASH FLOWS FROM OPERATING ACTIVITIES:
Net loss	$ (26,697)	$ (24,713)
Adjustments to reconcile net loss to net cash used in operating activities:
Increase in accrued interest on due to shareholder	17,764	16,464
Changes in operating assets and liabilities:
Increase in prepaid expenses	(4,801)	0
Decrease in accounts payable and accrued expenses	(805)	(7,232)
Net cash used in operating activities	(14,539)	(15,481)
CASH FLOWS FROM FINANCING ACTIVITIES:
Proceeds from debt issuance	24,500	19,000
Net cash provided by financing activities	24,500	19,000
NET INCREASE IN CASH	9,961	3,519
CASH AT BEGINNING OF PERIOD	2,381	13,182
CASH AT END OF PERIOD	12,342	16,701
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:
Interest paid	0	0
Income taxes paid	$ 0	$ 0

SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES AND ORGANIZATION	3 Months Ended
	Apr. 30, 2024
Accounting Policies [Abstract]
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES AND ORGANIZATION	SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES AND ORGANIZATION (A) Organization, Basis of Presentation and liquidity Multi Solutions II, Inc.'s (the "Company") business purpose is to investigate and, if such investigation warrants, acquire a target company or business seeking the perceived advantages of being a publicly held corporation. The Company's business objective for the next 12 months and beyond will be to achieve long-term growth potential through a combination with a business, rather than immediate, short-term earnings. The Company's search for a business opportunity will not be limited to any particular geographical area or industry, including both domestic and international companies. The Company does not have any revenues from operations and, absent a merger or other combination with an operating company, or a public or private sale of the Company's equity or debt securities, the occurrence of either of which cannot be assured, the Company will be dependent upon future loans or equity investments from the Company's present shareholders or management, for which there is no existing commitment except as disclosed in Note 2. Although the Company has no present commitment from any such parties to provide funding, except as disclosed in Note 2, if the Company reaches the point where the Company needs funds to remain in operation, the Company will attempt to raise funds from the Company's present shareholders or management in the form of equity or debt. If, in such situation, the Company is unable to raise funds from those parties, it is likely that the Company's business would cease operations. As disclosed in Note 2, the Company increased its borrowing capacity on the credit facility to $800,000. As of April 30, 2024, the Company believes it has adequate cash and available borrowing capacity under the credit facility to sustain operations for the next twelve months from the issuance date of this report. The unaudited interim condensed financial statements of the Company as of April 30, 2024 and for the three months ended April 30, 2024 and 2023 included herein have been prepared in accordance with generally accepted accounting principles for interim financial information, the instructions for Form 10-Q and Article 8 of Regulation S-X. Certain information and note disclosures normally included in complete financial statements prepared in accordance with generally accepted accounting principles have been condensed or omitted pursuant to such rules and regulations relating to interim condensed financial statements. In the opinion of management, the accompanying unaudited interim condensed financial statements reflect all adjustments, consisting only of normal recurring adjustments, necessary to present fairly the financial position of the Company at April 30, 2024, the results of its operations for the three months ended April 30, 2024 and 2023, and the results of its cash flows for the three months ended April 30, 2024 and 2023. The results of operations and cash flows for such periods are not necessarily indicative of results expected for the full year or for any future period. These condensed financial statements should be read in conjunction with the financial statements and the notes thereto included in the Company's Annual Report on Form 10-K for the year ended January 31, 2024 filed with the Securities and Exchange Commission ("SEC"). (B) Financial Instruments The carrying amounts of cash and accounts payable and credit facility approximate their fair values due to their short term nature and that they are receivable or payable upon demand. However, considerable judgment is involved in making fair value determinations and current estimates of fair value may differ significantly from amounts presented herein. (C) Use of Estimates In preparing financial statements in conformity with generally accepted accounting principles, management is required to make estimates and assumptions that affect the reported amounts of assets and liabilities and the disclosure of contingent assets and liabilities at the date of the financial statements and expenses during the reported period. Actual results could differ from those estimates. (D) Cash Equivalents The Company considers all highly liquid investments with an original maturity of three months or less to be cash equivalents. (E) Loss Per Share Basic and diluted loss per share is calculated based on loss available to common shareholders and the weighted-average number of shares outstanding during the reporting period. There are no outstanding options or warrants. (F) New Accounting Pronouncements Accounting Standards Updates to be adopted in the future Management does not believe that recently issued, but not effective, accounting standards, if currently adopted, would have a material effect on the Company's financial statements. SEC Proposed Rules On March 6, 2024, the SEC passed rule changes that will require registrants to provide certain climate-related information in their registration statements and annual reports. The rules require information about a registrant's climate-related risks that are reasonably likely to have a material impact on its business, results of operations, or financial condition. The required information about climate-related risks will also include disclosure of a registrant's greenhouse gas emissions. In addition, the rules will require registrants to present certain climate-related financial metrics in their audited financial statements. On April 4, 2024, the SEC voluntarily stayed the rules pending the resolution of certain legal challenges. The Company is currently evaluating the impact of the rule changes. (G) Subsequent Events: The Company has evaluated subsequent events through June 13, 2024, the date the financial statements were issued.

DUE TO SHAREHOLDER	3 Months Ended
DUE TO SHAREHOLDER	Apr. 30, 2024
Related Party Transactions [Abstract]
DUE TO SHAREHOLDER	DUE TO SHAREHOLDER The Company has a credit facility with its majority shareholder Vector Group Ltd., whereby, the credit facility provides the principal amount up to $800,000, as amended as of April 26, 2024, of financing to the Company for working capital purposes. Amounts outstanding under the credit facility accrue interest at an annual rate of 11% and mature in December 2027. As of April 30, 2024 and January 31, 2024, respectively, principal and interest outstanding under the credit facility totaled $1,180,465 and $1,138,201, including principal of $659,299 and $634,799, respectively, and accrued interest of $521,166 and $503,402, respectively. Interest expense related to the credit facility was $17,764 and $16,464 for the three months ended April 30, 2024 and 2023, respectively.

SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES AND ORGANIZATION (Policies)	3 Months Ended
	Apr. 30, 2024
Accounting Policies [Abstract]
Organization, Basis of Presentation and liquidity	Organization, Basis of Presentation and liquidity Multi Solutions II, Inc.'s (the "Company") business purpose is to investigate and, if such investigation warrants, acquire a target company or business seeking the perceived advantages of being a publicly held corporation. The Company's business objective for the next 12 months and beyond will be to achieve long-term growth potential through a combination with a business, rather than immediate, short-term earnings. The Company's search for a business opportunity will not be limited to any particular geographical area or industry, including both domestic and international companies. The Company does not have any revenues from operations and, absent a merger or other combination with an operating company, or a public or private sale of the Company's equity or debt securities, the occurrence of either of which cannot be assured, the Company will be dependent upon future loans or equity investments from the Company's present shareholders or management, for which there is no existing commitment except as disclosed in Note 2. Although the Company has no present commitment from any such parties to provide funding, except as disclosed in Note 2, if the Company reaches the point where the Company needs funds to remain in operation, the Company will attempt to raise funds from the Company's present shareholders or management in the form of equity or debt. If, in such situation, the Company is unable to raise funds from those parties, it is likely that the Company's business would cease operations. As disclosed in Note 2, the Company increased its borrowing capacity on the credit facility to $800,000. As of April 30, 2024, the Company believes it has adequate cash and available borrowing capacity under the credit facility to sustain operations for the next twelve months from the issuance date of this report. The unaudited interim condensed financial statements of the Company as of April 30, 2024 and for the three months ended April 30, 2024 and 2023 included herein have been prepared in accordance with generally accepted accounting principles for interim financial information, the instructions for Form 10-Q and Article 8 of Regulation S-X. Certain information and note disclosures normally included in complete financial statements prepared in accordance with generally accepted accounting principles have been condensed or omitted pursuant to such rules and regulations relating to interim condensed financial statements. In the opinion of management, the accompanying unaudited interim condensed financial statements reflect all adjustments, consisting only of normal recurring adjustments, necessary to present fairly the financial position of the Company at April 30, 2024, the results of its operations for the three months ended April 30, 2024 and 2023, and the results of its cash flows for the three months ended April 30, 2024 and 2023. The results of operations and cash flows for such periods are not necessarily indicative of results expected for the full year or for any future period. These condensed financial statements should be read in conjunction with the financial statements and the notes thereto included in the Company's Annual Report on Form 10-K for the year ended January 31, 2024 filed with the Securities and Exchange Commission ("SEC").
Financial Instruments	Financial Instruments The carrying amounts of cash and accounts payable and credit facility approximate their fair values due to their short term nature and that they are receivable or payable upon demand. However, considerable judgment is involved in making fair value determinations and current estimates of fair value may differ significantly from amounts presented herein.
Use of Estimates	Use of Estimates In preparing financial statements in conformity with generally accepted accounting principles, management is required to make estimates and assumptions that affect the reported amounts of assets and liabilities and the disclosure of contingent assets and liabilities at the date of the financial statements and expenses during the reported period. Actual results could differ from those estimates.
Cash Equivalents	Cash EquivalentsThe Company considers all highly liquid investments with an original maturity of three months or less to be cash equivalents.
Loss Per Share	Loss Per Share Basic and diluted loss per share is calculated based on loss available to common shareholders and the weighted-average number of shares outstanding during the reporting period.
New Accounting Pronouncements	New Accounting Pronouncements Accounting Standards Updates to be adopted in the future Management does not believe that recently issued, but not effective, accounting standards, if currently adopted, would have a material effect on the Company's financial statements. SEC Proposed Rules On March 6, 2024, the SEC passed rule changes that will require registrants to provide certain climate-related information in their registration statements and annual reports. The rules require information about a registrant's climate-related risks that are reasonably likely to have a material impact on its business, results of operations, or financial condition. The required information about climate-related risks will also include disclosure of a registrant's greenhouse gas emissions. In addition, the rules will require registrants to present certain climate-related financial metrics in their audited financial statements. On April 4, 2024, the SEC voluntarily stayed the rules pending the resolution of certain legal challenges. The Company is currently evaluating the impact of the rule changes.
Subsequent Events	Subsequent Events: The Company has evaluated subsequent events through June 13, 2024, the date the financial statements were issued.

SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES AND ORGANIZATION (Details)	Apr. 26, 2024 USD ($)
Majority shareholder \| Majority shareholder \| Credit Facility
Related Party Transaction [Line Items]
Maximum credit facility	$ 800,000

DUE TO SHAREHOLDER (Details) - USD ($)		3 Months Ended
DUE TO SHAREHOLDER (Details) - USD ($)	Apr. 26, 2024	Apr. 30, 2024	Apr. 30, 2023	Jan. 31, 2024
Related Party Transaction [Line Items]
Due to shareholder		$ 1,180,465		$ 1,138,201
Majority shareholder \| Majority shareholder \| Credit Facility
Related Party Transaction [Line Items]
Maximum credit facility	$ 800,000
Annual rate of interest	11.00%
Due to shareholder		1,180,465		1,138,201
Debt instrument, face amount		659,299		634,799
Accrued interest		521,166		$ 503,402
Interest expense		$ 17,764	$ 16,464