Attached files
file | filename |
---|---|
8-K - FORM 8-K - VALENCE TECHNOLOGY INC | val_8k-112012.htm |
EX-99.3 - EXHIBIT 99.3 - VALENCE TECHNOLOGY INC | ex99-3.htm |
EX-99.1 - EXHIBIT 99.1 - VALENCE TECHNOLOGY INC | ex99-1.htm |
Exhibit 99.2
MOR-1
|
UNITED STATES BANKRUPTCY COURT
|
||||||||
CASE NAME:
|
In re Valence Technology, Inc.
|
PETITION DATE:
|
7/12/2012
|
||||||
CASE NUMBER: | 12-11580 | DISTRICT OF TEXAS: | Western District | ||||||
PROPOSED PLAN DATE:
|
DIVISION:
|
MONTHLY OPERATING REPORT SUMMARY FOR MONTH
MONTH
|
07/13/2012 -07/31/2012
|
08/01/2012 - 8/31/2012
|
09/01/2012 - 09/30/2012
|
10/1/2012 - 10/31/2012
|
11/01/2012 - 11/30/2012
|
12/01/2012 - 12/31/2012
|
||||||||||||||||||
REVENUES (MOR-6)
|
1,316,272.06 | 3,134,148.00 | 3,968,190.16 | 2,227,053.10 | 2,320,495.73 | |||||||||||||||||||
INCOME BEFORE INT; DEPREC./TAX (MOR-6)
|
87,284.86 | (380,729.74 | ) | (181,026.71 | ) | (497,600.02 | ) | (697,907.84 | ) | |||||||||||||||
NET INCOME (LOSS) (MOR-6)
|
75,905.59 | (391,926.48 | ) | (192,018.70 | ) | (516,270.95 | ) | (727,704.11 | ) | |||||||||||||||
PAYMENTS TO INSIDERS (MOR-9)
|
53,600.03 | 97,225.58 | 84,425.83 | 84,959.95 | 192,118.39 | |||||||||||||||||||
PAYMENTS TO PROFESSIONALS (MOR-9)
|
45,000.00 | 40,795.00 | 246,429.39 | 58,616.42 | 187,551.30 | |||||||||||||||||||
TOTAL DISBURSEMENTS (MOR-7)
|
$ | 1,301,597.76 | $ | 5,137,790.77 | $ | 4,513,176.38 | $ | 5,480,489.14 | $ | 7,037,864.37 |
***The original of this document must be filed with the United States Bankruptcy Court and a copy must be sent to the United States Trustee***
CIRCLE ONE | ||||||
REQUIRED INSURANCE MAINTAINED
|
Are all accounts receivable being collected within terms?
|
Yes (No)
|
||||
AS OF SIGNATURE DATE
|
EXP.
DATE
|
Are all post-petition liabilities, including taxes, being paid within terms?
|
(Yes) No
|
|||
Have any pre-petition liabilities been paid?
|
Yes (No)
|
|||||
CASUALTY YES (X ) NO ( )
|
September 30, 2013
|
If so, describe
|
||||
LIABILITY YES (X ) NO ( )
|
September 30, 2013
|
Are all funds received being deposited into DIP bank accounts?
|
(Yes) No
|
|||
VEHICLE YES (X ) NO ( )
|
September 30, 2013
|
Were any assets disposed of outside the normal course of business?
|
Yes (No)
|
|||
WORKER'S YES (X ) NO ( )
|
September 30, 2013
|
If so, describe
|
||||
OTHER YES (X ) NO ( )
|
September 30, 2013
|
Are all U.S. Trustee Quarterly Fee Payments current?
|
(Yes) No
|
|||
What is the status of your Plan of Reorganization?
|
In process; formulating the plan of reorganization.
|
ATTORNEY NAME:
|
Sabrina Streusand
|
I certify under penalty of perjury that the following complete
|
||||||
FIRM NAME:
|
Streusand, Landon & Ozburn LLP
|
Monthly Operating Report (MOR), consisting of MOR-1 through
|
||||||
ADDRESS:
|
811 Barton Springs Road
|
MOR-9 plus attachments, is true and correct.
|
||||||
Suite 811
|
||||||||
CITY, STATE, ZIP:
|
Austin, TX 78704
|
SIGNED X _/S/ Donald E. Gottschalk TITLE: Acting Chief Financial Officer
|
||||||
TELEPHONE/FAX:
|
512-236-9900
|
(ORIGINAL SIGNATURE)
|
||||||
Donald E. Gottschalk
|
December 20, 2012
|
|||||||
MOR-1 | (PRINT NAME OF SIGNATORY) DATE |
CASE NAME: | In re Valence Technology, Inc. | |||||
CASE NUMBER:
|
12-11580
|
COMPARATIVE BALANCE SHEETS
ASSETS
|
FILING DATE*
|
MONTH
|
MONTH
|
MONTH
|
MONTH
|
MONTH
|
MONTH
|
|||||||||||||||||||||
7/12/2012
|
07/13/2012 -07/31/2012
|
08/01/2012 - 8/31/2012
|
09/01/2012 - 09/30/2012
|
10/1/2012 - 10/31/2012
|
11/01/2012 - 11/30/2012
|
12/01/2012 - 12/31/2012
|
||||||||||||||||||||||
CURRENT ASSETS
|
||||||||||||||||||||||||||||
Cash
|
722,092.00 | 1,623,815.79 | 830,972.01 | 617,097.14 | 985,993.98 | 815,642.86 | ||||||||||||||||||||||
Accounts Receivable, Net
|
10,111,771.00 | 9,121,999.44 | 9,437,761.48 | 9,759,880.73 | 9,894,927.46 | 8,264,898.71 | ||||||||||||||||||||||
Inventory: Lower of Cost or Market
|
6,887,264.00 | 8,325,057.66 | 8,047,808.68 | 6,836,157.63 | 6,257,683.38 | 7,093,935.19 | ||||||||||||||||||||||
Prepaid Expenses
|
105,063.00 | 343,780.00 | 223,129.10 | 189,004.37 | 561,467.77 | 550,241.95 | ||||||||||||||||||||||
Investments
|
||||||||||||||||||||||||||||
Cure Payments**
|
40,000.00 | 140,000.00 | 384,730.84 | |||||||||||||||||||||||||
Other
|
28,079.00 | 28,078.58 | 28,078.58 | 306,499.65 | 270,000.00 | |||||||||||||||||||||||
TOTAL CURRENT ASSETS
|
17,854,269.00 | 19,442,731.47 | 18,567,749.85 | 17,748,639.52 | 18,110,072.59 | 17,109,449.55 | ||||||||||||||||||||||
PROPERTY, PLANT & EQUIP. @ COST
|
2,228,373.00 | 2,228,373.45 | 2,228,373.45 | 2,228,373.45 | 2,228,373.45 | 2,228,373.45 | ||||||||||||||||||||||
Less Accumulated Depreciation
|
(1,997,313.00 | ) | (2,009,339.96 | ) | (2,019,310.26 | ) | (2,027,902.74 | ) | (2,036,458.18 | ) | (2,044,917.76 | ) | ||||||||||||||||
NET BOOK VALUE OF PP & E
|
231,060.00 | 219,033.49 | 209,063.19 | 200,470.71 | 191,915.27 | 183,455.69 | ||||||||||||||||||||||
OTHER ASSETS
|
||||||||||||||||||||||||||||
1. Tax Deposits
|
143,157.00 | 143,157.00 | 143,157.00 | 143,157.00 | 143,157.00 | 143,157.00 | ||||||||||||||||||||||
2. Investments in Subsidiaries
|
6,532,959.00 | 7,012,289.94 | 6,587,703.61 | 7,464,349.89 | 8,888,550.66 | 7,407,992.94 | ||||||||||||||||||||||
3. Electric/Utility Deposit
|
37,176.70 | 42,536.81 | 44,372.16 | 44,372.16 | 44,372.16 | |||||||||||||||||||||||
4. Security deposits & Other Personal Property Not Already Listed
|
96,880.00 | 95,564.71 | 95,564.71 | 148,636.42 | 148,636.42 | 148,636.42 | ||||||||||||||||||||||
TOTAL ASSETS
|
$ | 24,858,325.00 | $ | 26,949,953.31 | $ | 25,645,775.17 | $ | 25,749,625.70 | $ | 27,526,704.10 | $ | 25,037,063.76 |
* Per Schedules and Statement of Affairs
|
|||||||||
** See Exhibit C: Court-approved weekly cure payments totaling $95,802.25 to Kuehne + Nagel Logistics, NV and $88,928.59 Kuehne + Nagel, Inc.
|
|||||||||
and Court-approved monthly cure payments totaling $200,000 to Tianjin Lishen Battery
|
|||||||||
MOR-2
|
Revised 07/01/98 |
CASE NAME: | In re Valence Technology, Inc. | |||||
CASE NUMBER:
|
12-11580
|
COMPARATIVE BALANCE SHEETS
LIABILITIES & OWNER'S
|
FILING DATE*
|
MONTH
|
MONTH
|
MONTH
|
MONTH
|
MONTH
|
MONTH
|
|||||||||||||||||||||
EQUITY
|
7/12/2012
|
07/13/2012 -07/31/2012
|
08/01/2012 - 8/31/2012
|
09/01/2012 - 09/30/2012
|
10/1/2012 - 10/31/2012
|
11/01/2012 - 11/30/2012
|
12/01/2012 - 12/31/2012
|
|||||||||||||||||||||
LIABILITIES
|
||||||||||||||||||||||||||||
POST-PETITION LIABILITIES(MOR-4) | 3,256,488.40 | 3,093,183.93 | 639,974.02 | 3,188,797.64 | 1,724,125.33 | |||||||||||||||||||||||
PRE-PETITION LIABILITIES
|
||||||||||||||||||||||||||||
Notes Payable - Secured
|
69,101,830.00 | 69,101,830.00 | 69,101,830.00 | 69,101,829.80 | 69,101,829.80 | 69,101,829.80 | ||||||||||||||||||||||
Priority Debt*
|
10,833.00 | 10,833.00 | 10,833.00 | |||||||||||||||||||||||||
Federal Income Tax
|
||||||||||||||||||||||||||||
FICA/Withholding
|
||||||||||||||||||||||||||||
Unsecured Debt
|
9,204,733.61 | 9,204,733.61 | 9,204,733.61 | 9,225,833.26 | 9,226,196.96 | 9,226,196.96 | ||||||||||||||||||||||
Warranty Reserve**
|
1,124,919.97 | |||||||||||||||||||||||||||
Dividends Payable**
|
1,168,601.14 | |||||||||||||||||||||||||||
Other***
|
2,923,030.75 | 2,923,030.75 | 635,171.01 | |||||||||||||||||||||||||
TOTAL PRE-PETITION LIABILITIES
|
78,317,396.61 | 78,317,396.61 | 78,317,396.61 | 81,250,693.81 | 81,251,057.51 | 81,256,718.88 | ||||||||||||||||||||||
TOTAL LIABILITIES
|
78,317,396.61 | 81,573,885.01 | 81,410,580.54 | 81,890,667.83 | 84,439,855.15 | 82,980,844.21 | ||||||||||||||||||||||
OWNER'S EQUITY (DEFICIT)
|
||||||||||||||||||||||||||||
PREFERRED STOCK
|
8,609,999.72 | 8,609,999.72 | 8,609,999.72 | 8,609,999.72 | 8,609,999.72 | 8,609,999.72 | ||||||||||||||||||||||
COMMON STOCK
|
171,779.77 | 171,792.59 | 171,792.59 | 171,792.59 | 171,792.59 | 171,792.59 | ||||||||||||||||||||||
ADDITIONAL PAID-IN CAPITAL
|
549,886,180.17 | 549,922,620.70 | 549,991,928.45 | 550,028,573.30 | 550,055,604.04 | 550,081,572.09 | ||||||||||||||||||||||
RETAINED EARNINGS: Filing Date
|
(612,127,031.27 | ) | (612,127,031.27 | ) | (612,127,031.27 | ) | (612,127,031.27 | ) | (612,127,031.27 | ) | (612,127,031.27 | ) | ||||||||||||||||
RETAINED EARNINGS: Post Filing Date
|
75,905.59 | (316,020.89 | ) | (508,039.59 | ) | (1,024,310.54 | ) | (1,752,014.65 | ) | |||||||||||||||||||
RETAINED EARNINGS: Adjustment for intercompany receivables, payables & investment in foreign subsidiary elimination
|
(1,277,219.03 | ) | (2,095,473.98 | ) | (2,316,336.88 | ) | (2,599,205.59 | ) | (2,928,098.93 | ) | ||||||||||||||||||
TOTAL OWNER'S EQUITY (NET WORTH)
|
(53,459,071.61 | ) | (54,623,931.70 | ) | (55,764,805.38 | ) | (56,141,042.13 | ) | (56,913,151.05 | ) | (57,943,780.45 | ) | ||||||||||||||||
Total LIABILITIES & OWNERS EQUITY
|
$ | 24,858,325.00 | $ | 26,949,953.31 | $ | 25,645,775.16 | $ | 25,749,625.70 | $ | 27,526,704.10 | $ | 25,037,063.76 |
* Per Schedules and Statement of Affairs
|
|||||||||
**Warranty Reserve and Dividends Payable included in "Other" in previous months
|
|||||||||
***Pre-petition general ledger accrued expenses
|
|||||||||
MOR-3
|
Revised 07/01/98 |
CASE NAME: | In re Valence Technology, Inc. | |||||
CASE NUMBER:
|
12-11580
|
SCHEDULE OF POST-PETITION LIABILITIES
MONTH
|
MONTH
|
MONTH
|
MONTH
|
MONTH
|
MONTH
|
|||||||||||||||||||
07/13/2012 -07/31/2012
|
08/01/2012 - 8/31/2012
|
09/01/2012-09/30/2012
|
10/1/2012 - 10/31/2012
|
11/01/2012 - 11/30/2012
|
12/01/2012 - 12/31/2012
|
|||||||||||||||||||
TRADE ACCOUNTS PAYABLE
|
107,476.70 | 70,198.59 | 107,579.38 | 300,514.04 | 174,154.00 | |||||||||||||||||||
TAX PAYABLE
|
||||||||||||||||||||||||
Federal Payroll Taxes
|
28,458.65 | 39,681.67 | 45,224.65 | 44,977.67 | 19,659.09 | |||||||||||||||||||
State Payroll Taxes
|
1,682.04 | 2,275.13 | 2,568.07 | 2,556.27 | 1,227.28 | |||||||||||||||||||
Ad Valorem Taxes
|
146.74 | 146.74 | ||||||||||||||||||||||
Other Taxes
|
1,543.19 | 701.16 | 684.04 | 2,175.05 | 684.04 | |||||||||||||||||||
TOTAL TAXES PAYABLE
|
31,830.62 | 42,804.70 | 48,476.76 | 49,708.99 | 21,570.41 | |||||||||||||||||||
Debtor-in-Possession Financing
|
N/A | N/A | 2,532,996.57 | 970,365.36 | ||||||||||||||||||||
ACCRUED INTEREST PAYABLE
|
N/A | N/A | 1,701.90 | 7,755.44 | 21,230.37 | |||||||||||||||||||
ACCRUED PROFESSIONAL FEES*
|
172,759.99 | 122,497.50 | 10,354.50 | 111,347.29 | 350,616.74 | |||||||||||||||||||
OTHER ACCRUED LIABILITIES
|
||||||||||||||||||||||||
1. See attached Exhibit A **
|
2,944,421.09 | 2,857,683.14 | 471,861.48 | 186,475.31 | 186,188.45 | |||||||||||||||||||
2.
|
||||||||||||||||||||||||
3.
|
||||||||||||||||||||||||
TOTAL POST-PETITION LIABILITIES (MOR-3)
|
$ | 3,256,488.40 | $ | 3,093,183.93 | $ | 639,974.02 | $ | 3,188,797.64 | $ | 1,724,125.33 |
*
|
Amount restricted to court-approved professionals
|
||||||||
MOR-4
|
Revised 07/01/98 |
CASE NAME: | In re Valence Technology, Inc. | |||||
CASE NUMBER:
|
12-11580
|
AGING OF POST-PETITION LIABILITIES
|
|||||||||||||||||||||||||
MONTH
|
November 30, 2012
|
||||||||||||||||||||||||
DAYS
|
TOTAL
|
TRADE
|
FEDERAL
|
STATE
|
AD VALOREM,
|
OTHER
|
|||||||||||||||||||
ACCOUNTS
|
TAXES
|
TAXES
|
OTHER TAXES
|
||||||||||||||||||||||
0-30 | 1,708,671.30 | 158,699.97 | 19,659.09 | 1,227.28 | 684.04 | 1,528,400.92 | |||||||||||||||||||
31-60 | 15,454.03 | 15,454.03 | |||||||||||||||||||||||
61-90 | |||||||||||||||||||||||||
91+ | |||||||||||||||||||||||||
TOTAL
|
$ | 1,724,125.33 | $ | 174,154.00 | $ | 19,659.09 | $ | 1,227.28 | $ | 684.04 | $ | 1,528,400.92 |
AGING OF ACCOUNTS RECEIVABLE
MONTH
|
07/13/2012 -
07/31/2012
|
08/01/2012 -
8/31/2012
|
09/01/2012 -
09/30/2012
|
10/1/2012 -
10/31/2012
|
11/01/2012 -
11/30/2012
|
12/01/2012 -
12/31/2012
|
|||||||||||||||||||
0-30 DAYS
|
1,178,943.84 | 3,033,959.88 | 3,963,069.92 | 2,182,852.01 | 2,082,261.80 | ||||||||||||||||||||
31-60 DAYS
|
4,033,882.35 | 975,630.13 | 1,819,159.45 | 3,691,032.60 | 2,241,548.72 | ||||||||||||||||||||
61-90 DAYS
|
11,189.95 | 1,745,351.79 | 345,975.35 | 736,391.84 | |||||||||||||||||||||
91+ DAYS
|
3,897,983.30 | 3,682,819.68 | 3,977,651.36 | 3,675,067.50 | 3,204,696.35 | ||||||||||||||||||||
TOTAL
|
$ | 9,121,999.44 | $ | 9,437,761.48 | $ | 9,759,880.73 | $ | 9,894,927.46 | $ | 8,264,898.71 |
MOR-5
|
Revised 07/01/98 |
CASE NAME: | In re Valence Technology, Inc. | |||||
CASE NUMBER:
|
12-11580
|
STATEMENT OF INCOME (LOSS)
MONTH
|
MONTH
|
MONTH
|
MONTH
|
MONTH
|
MONTH
|
FILING TO
|
||||||||||||||||||||||
07/13/2012 -07/31/2012
|
08/01/2012 - 8/31/2012
|
09/01/2012 - 09/30/2012
|
10/1/2012 - 10/31/2012
|
11/01/2012 - 11/30/2012
|
12/01/2012 - 12/31/2012
|
DATE
|
||||||||||||||||||||||
REVENUES (MOR-1)
|
1,316,272.06 | 3,134,148.00 | 3,968,190.16 | 2,227,053.10 | 2,320,495.73 | 12,966,159.05 | ||||||||||||||||||||||
TOTAL COST OF REVENUES
|
796,930.61 | 2,465,606.87 | 3,083,624.26 | 1,927,556.07 | 2,077,770.41 | 10,351,488.22 | ||||||||||||||||||||||
GROSS PROFIT
|
519,341.45 | 668,541.13 | 884,565.90 | 299,497.03 | 242,725.32 | 2,614,670.83 | ||||||||||||||||||||||
OPERATING EXPENSES:
|
||||||||||||||||||||||||||||
Selling & Marketing
|
70,901.36 | 164,235.20 | 98,979.44 | 75,719.14 | 106,720.98 | 516,556.12 | ||||||||||||||||||||||
General & Administrative
|
236,481.17 | 637,456.99 | 503,881.76 | 514,486.74 | 349,646.29 | 2,241,952.95 | ||||||||||||||||||||||
Insiders Compensation
|
53,600.03 | 97,225.58 | 84,425.83 | 84,959.95 | 192,118.39 | 512,329.77 | ||||||||||||||||||||||
Professional Fees
|
45,000.00 | 40,795.00 | 246,429.39 | 58,616.42 | 187,551.30 | 578,392.11 | ||||||||||||||||||||||
Research & Development
|
26,074.03 | 109,558.10 | 131,876.19 | 63,314.80 | 104,596.20 | 435,419.32 | ||||||||||||||||||||||
Other
|
||||||||||||||||||||||||||||
TOTAL OPERATING EXPENSES
|
432,056.59 | 1,049,270.87 | 1,065,592.61 | 797,097.05 | 940,633.16 | 4,284,650.28 | ||||||||||||||||||||||
INCOME BEFORE INT, DEPR/TAX (MOR-1)
|
87,284.86 | (380,729.74 | ) | (181,026.71 | ) | (497,600.02 | ) | (697,907.84 | ) | (1,669,979.45 | ) | |||||||||||||||||
INTEREST EXPENSE REVERSAL
|
(4,286.00 | ) | (4,286.00 | ) | ||||||||||||||||||||||||
DEPRECIATION
|
6,359.24 | 9,970.30 | 8,592.48 | 8,555.44 | 8,459.58 | 41,937.04 | ||||||||||||||||||||||
OTHER (INCOME) EXPENSE*
|
(204.04 | ) | (31.10 | ) | (10.67 | ) | 7,745.13 | 21,219.71 | 28,719.03 | |||||||||||||||||||
OTHER ITEMS**
|
5,224.06 | 1,257.54 | 6,696.18 | 2,370.36 | 116.98 | 15,665.12 | ||||||||||||||||||||||
TOTAL INT, DEPR & OTHER ITEMS
|
11,379.27 | 11,196.74 | 10,991.99 | 18,670.93 | 29,796.27 | 82,035.20 | ||||||||||||||||||||||
NET INCOME BEFORE TAXES
|
75,905.59 | (391,926.48 | ) | (192,018.70 | ) | (516,270.95 | ) | (727,704.11 | ) | (1,752,014.65 | ) | |||||||||||||||||
FEDERAL INCOME TAXES
|
||||||||||||||||||||||||||||
NET INCOME (LOSS) (MOR-1)
|
$ | 75,905.59 | $ | (391,926.48 | ) | $ | (192,018.70 | ) | $ | (516,270.95 | ) | $ | (727,704.11 | ) | $ | (1,752,014.65 | ) |
Accrual Accounting Required, Otherwise Footnote with Explanation.
|
||||||||
* Includes interest income and DIP Loan Associated Fees
|
||||||||
** Includes realized and unrealized gains and losses on foreign currency transactions
|
||||||||
MOR-6
|
Revised 07/01/98 |
CASE NAME: | In re Valence Technology, Inc. | |||||
CASE NUMBER:
|
12-11580
|
CASH RECEIPTS AND
|
MONTH
|
MONTH
|
MONTH
|
MONTH
|
MONTH
|
MONTH
|
FILING TO
|
|||||||||||||||||||||
DISBURSEMENTS
|
07/13/2012 -07/31/2012
|
08/01/2012 - 8/31/2012
|
09/01/2012 - 09/30/2012
|
10/1/2012 - 10/31/2012
|
11/01/2012 - 11/30/2012
|
12/01/2012 - 12/31/2012
|
DATE
|
|||||||||||||||||||||
1. CASH-BEGINNING OF MONTH
|
$ | 722,091.73 | $ | 1,623,815.79 | $ | 830,972.01 | $ | 617,097.14 | $ | 985,993.98 | $ | 722,091.73 | ||||||||||||||||
RECEIPTS:
|
||||||||||||||||||||||||||||
2. CASH SALES
|
39,815.65 | 118,975.84 | 23,175.26 | 14,377.09 | 15,360.04 | 211,703.88 | ||||||||||||||||||||||
3. COLLECTION OF ACCOUNTS RECEIVABLE
|
2,163,506.17 | 2,718,765.49 | 3,647,415.37 | 2,082,817.80 | 4,059,800.11 | 14,672,304.94 | ||||||||||||||||||||||
4. LOANS & ADVANCES ***
|
600,000.00 | 3,600,000.00 | 2,500,000.00 | 6,700,000.00 | ||||||||||||||||||||||||
5. SALE OF ASSETS
|
||||||||||||||||||||||||||||
6. OTHER (attach list) - See Attached Exhibit B
|
1,507,205.66 | 28,710.88 | 152,191.09 | 550,198.21 | 2,238,305.84 | |||||||||||||||||||||||
TOTAL RECEIPTS**
|
2,203,321.82 | 4,344,946.99 | 4,299,301.51 | 5,849,385.98 | 7,125,358.36 | 23,822,314.66 | ||||||||||||||||||||||
(Withdrawal) Contribution by Individual Debtor MFR-2*
|
||||||||||||||||||||||||||||
DISBURSEMENTS:
|
||||||||||||||||||||||||||||
7. NET PAYROLL
|
128,863.59 | 278,656.12 | 261,685.45 | 360,776.76 | 313,842.70 | 1,343,824.62 | ||||||||||||||||||||||
8. PAYROLL TAXES PAID
|
44,629.25 | 89,926.43 | 92,187.34 | 85,353.48 | 145,783.03 | 457,879.53 | ||||||||||||||||||||||
9. SALES, USE & OTHER TAXES PAID
|
7,017.49 | 17.07 | 655.42 | 6,261.93 | 13,951.91 | |||||||||||||||||||||||
10. SECURED/RENTAL/LEASES
|
35,427.06 | 35,427.06 | 35,427.06 | 33,983.00 | 35,427.06 | 175,691.24 | ||||||||||||||||||||||
11. UTILITIES & TELEPHONE
|
28,612.95 | 22,670.79 | 22,097.51 | 26,753.99 | 18,351.58 | 118,486.82 | ||||||||||||||||||||||
12. INSURANCE
|
55,288.02 | 56,918.68 | 55,592.95 | 401,621.87 | 49,129.60 | 618,551.12 | ||||||||||||||||||||||
13. INVENTORY PURCHASES
|
322,744.40 | 1,188,050.64 | 1,080,000.00 | 1,620,000.00 | 810,000.00 | 5,020,795.04 | ||||||||||||||||||||||
14. VEHICLE EXPENSES
|
||||||||||||||||||||||||||||
15. TRAVEL & ENTERTAINMENT
|
24,686.76 | 2,415.85 | 10,683.34 | 10,805.06 | 48,591.01 | |||||||||||||||||||||||
16. REPAIRS, MAINTENANCE & SUPPLIES
|
5,342.36 | 19,401.72 | 7,218.17 | 48,407.84 | 115,335.46 | 195,705.55 | ||||||||||||||||||||||
17. ADMINISTRATIVE & SELLING
|
74,240.35 | 142,771.07 | 117,683.95 | 180,450.97 | 134,027.15 | 649,173.49 | ||||||||||||||||||||||
18. OTHER (attach list) - See Attached Exhibit C
|
557,316.78 | 3,122,657.01 | 2,467,025.59 | 2,528,570.17 | 5,398,900.80 | 14,074,470.35 | ||||||||||||||||||||||
TOTAL DISBURSEMENTS FROM OPERATIONS
|
1,252,464.76 | 4,988,183.77 | 4,141,350.94 | 5,297,256.84 | 7,037,864.37 | 22,717,120.68 | ||||||||||||||||||||||
19. PROFESSIONAL FEES
|
49,133.00 | 89,607.00 | 246,429.39 | 58,616.42 | 187,551.30 | 631,337.11 | ||||||||||||||||||||||
20. U.S. TRUSTEE FEES
|
13,000.00 | 13,000.00 | ||||||||||||||||||||||||||
21. OTHER REORGANIZATION EXPENSES (attach list) *Exhibit D
|
60,000.00 | 125,396.05 | 111,615.88 | 70,293.81 | 367,305.74 | |||||||||||||||||||||||
TOTAL DISBURSEMENTS**
|
1,301,597.76 | 5,137,790.77 | 4,513,176.38 | 5,480,489.14 | 7,295,709.48 | 23,728,763.53 | ||||||||||||||||||||||
22. NET CASH FLOW
|
901,724.06 | (792,843.78 | ) | (213,874.87 | ) | 368,896.84 | (170,351.12 | ) | 93,551.13 | |||||||||||||||||||
23. CASH - END OF MONTH (MOR-2)
|
$ | 1,623,815.79 | $ | 830,972.01 | $ | 617,097.14 | $ | 985,993.98 | $ | 815,642.86 | $ | 815,642.86 |
* Applies to Individual debtors only
|
|||||||||
MOR-7
|
**Numbers for the current month should balance (match)
|
Revised 07/01/98 | |||||||
RECEIPTS and CHECKS/OTHER DISBURSEMENTS lines on MOR-8
|
|||||||||
***Total Advances from GemCap
|
CASE NAME: | In re Valence Technology, Inc. | |||||
CASE NUMBER:
|
12-11580
|
CASH ACCOUNT RECONCILIATION
|
||||||||||||||||||||
MONTH OF
|
November, 2012
|
|||||||||||||||||||
BANK NAME
|
||||||||||||||||||||
ACCOUNT NUMBER
|
#0351049270 | #3300298835 | # |
#486-02092-14 RR ZGQ
|
||||||||||||||||
ACCOUNT TYPE
|
OPERATING
|
PAYROLL**
|
TAX
|
OTHER FUNDS***
|
TOTAL
|
|||||||||||||||
BANK BALANCE
|
669,122.16 | 4,034.83 | 0 | 244,905.79 | 918,062.78 | |||||||||||||||
DEPOSITS IN TRANSIT
|
||||||||||||||||||||
OUTSTANDING CHECKS
|
102,419.92 | 102,419.92 | ||||||||||||||||||
ADJUSTED BANK BALANCE
|
$ | 566,702.24 | $ | 4,034.83 | $ | 244,905.79 | $ | 815,642.86 | ||||||||||||
BEGINNING CASH - PER BOOKS
|
799,111.03 | 4,612.81 | 182,270.14 | 985,993.98 | ||||||||||||||||
RECEIPTS*
|
7,062,716.27 | 62,642.09 | 7,125,358.36 | |||||||||||||||||
TRANSFERS BETWEEN ACCOUNTS
|
||||||||||||||||||||
WITHDRAWAL OR CONTRIBUTION BY INDIVIDUAL DEBTOR MFR-2
|
||||||||||||||||||||
CHECKS/OTHER DISBURSEMENTS*
|
7,295,125.06 | 577.98 | 6.44 | 7,295,709.48 | ||||||||||||||||
ENDING CASH - PER BOOKS
|
$ | 566,702.24 | $ | 4,034.83 | $ | 244,905.79 | $ | 815,642.86 |
MOR-8
|
*Numbers should balance (match) TOTAL RECEIPTS and
|
Revised 07/01/98 | ||||
TOTAL DISBURSEMENTS lines on MOR-7
|
||||||
** Employee Funded Health Savings Account
|
||||||
***Petty Cash, Credit Card Holding Accounts, Investment Account Silicon Valley Bank Securities, Fortis Bank VAT Refund Account, SVB Creditors Committee Deposit, and Foreign Bank Monthly Foreign Exchange
|
CASE NAME: | In re Valence Technology, Inc. | |||||
CASE NUMBER:
|
12-11580
|
PAYMENTS TO INSIDERS AND PROFESSIONALS
Of the total disbursements shown for the month, list the amount paid to insiders (as defined in Section 101(31)(A)-(F) of the U.S. Bankruptcy Code) and the professionals.
Also, for insiders, identify the type of compensation paid (e.g., salary, commission, bonus, etc.) (Attach additional pages as necessary).
MONTH
|
MONTH
|
MONTH
|
MONTH
|
MONTH
|
MONTH
|
|||||||||||||||||||
INSIDERS: NAME/COMP TYPE
|
07/13/2012 -
07/31/2012
|
08/01/2012 -
8/31/2012
|
09/01/2012 -
09/30/2012
|
10/1/2012 -
10/31/2012
|
11/01/2012 -
11/30/2012
|
12/01/2012 -
12/31/2012
|
||||||||||||||||||
1. Adleman, Randall - Wages
|
10,666.68 | 16,666.68 | 16,666.68 | 16,666.68 | 16,666.68 | |||||||||||||||||||
2. Gottschalk, Donald - Wages
|
8,266.67 | 12,916.67 | 12,916.67 | 12,916.67 | 12,916.67 | |||||||||||||||||||
3. Kanode, Robert - Wages *
|
13,333.33 | 20,833.33 | 20,833.33 | 20,833.33 | 128,422.91 | |||||||||||||||||||
4. Lim, Khoon Cheng - Wages
|
10,666.68 | 16,666.68 | 16,666.68 | 16,666.68 | 16,666.68 | |||||||||||||||||||
5. Williams, Roger A. - Wages
|
10,666.68 | 16,666.68 | 16,666.68 | 16,666.68 | 16,666.68 | |||||||||||||||||||
6. Adleman, Randall - Contracted Bonus
|
8,122.10 | |||||||||||||||||||||||
7. Adleman, Randall - Expense Reimbursement
|
2,199.25 | 387.41 | 374.22 | 277.41 | ||||||||||||||||||||
8. Gottschalk, Donald - Expense Reimbursement
|
1,670.83 | 207.22 | 401.97 | |||||||||||||||||||||
9. Kanode, Robert - Expense Reimbursement
|
68.00 | 81.16 | ||||||||||||||||||||||
10. Williams, Roger A. - Expense Reimbursement
|
1,415.36 | 433.72 | 501.36 | |||||||||||||||||||||
TOTAL INSIDERS (MOR-1)
|
$ | 53,600.03 | $ | 97,225.58 | $ | 84,425.83 | $ | 84,959.95 | $ | 192,118.39 |
MONTH
|
MONTH
|
MONTH
|
MONTH
|
MONTH
|
MONTH
|
|||||||||||||||||||
PROFESSIONALS
|
07/13/2012 -
07/31/2012
|
08/01/2012 -
8/31/2012
|
09/01/2012 -
09/30/2012
|
10/1/2012 -
10/31/2012
|
11/01/2012 -
11/30/2012
|
12/01/2012 -
12/31/2012
|
||||||||||||||||||
1. Bridgepoint Consulting LLC
|
40,000.00 | 37,873.58 | ||||||||||||||||||||||
2. PMB Helin Donovan, LLP
|
45,000.00 | |||||||||||||||||||||||
3. Lung Tin Int'l Patent & Trademark
|
5,098.30 | 9,364.53 | 2,610.10 | |||||||||||||||||||||
4. McFadden, Fincham
|
795.00 | 4,574.70 | 4,637.00 | |||||||||||||||||||||
5. Streusand, Landon & Ozburn LLP
|
184,590.86 | 134,526.80 | ||||||||||||||||||||||
6. Virtual CFO
|
16,432.93 | |||||||||||||||||||||||
7. VMW Accountants
|
2,433.72 | 940.36 | 738.42 | |||||||||||||||||||||
8. KIM & CHANG
|
1,587.24 | 11,543.99 | ||||||||||||||||||||||
9. KRAUS & WEISERT
|
10,232.85 | |||||||||||||||||||||||
10. MIURA & ASSOCIATES
|
5,691.74 | |||||||||||||||||||||||
11. WELLS, ST. JOHN PS
|
1,225.00 | 275.00 | ||||||||||||||||||||||
12. Wilson Sonsini Goodrich & Rosati
|
25,000.00 | 25,000.00 | ||||||||||||||||||||||
13. Pope, Shamsie & Dooley, LLP
|
7,524.00 | |||||||||||||||||||||||
14. DIMOCK STRATTON LLP
|
695.99 | |||||||||||||||||||||||
TOTAL PROFESSIONALS (MOR-1)
|
$ | 45,000.00 | $ | 40,795.00 | $ | 246,429.39 | $ | 58,616.42 | $ | 187,551.30 |
MOR-9
|
Revised 07/01/98 | ||||||||
* Robert Kanode's pay includes 4 months pay per resignation agreement and applicable vacation pay
|
EXHIBIT A - Other Accrued Expenses as of November 30, 2012
|
|||
CREDITOR’S NAME, MAILING ADDRESS INCLUDING ZIP CODE AND AN
ACCOUNT NUMBER
|
DESCRIPTION OF LIABILITY
|
Post Petition Liability
|
|
AT&T
PO BOX 6463
CAROL STREAM , IL 60197
Account # 4776758
|
Telecommunication
|
3,131.77
|
|
GemCap Lending I, LLC
24955 Pacific Coast Highway 3 A202
Malibu, CA 90265
Account # NA
|
DIP Financing - Accrued fees
|
3,934.61
|
|
JOHN R. AMES, CTA
DALLAS COUNTY TAX OFFICE
P.O. BOX 139066
DALLAS, TX 75313
Account # 99100503135000000
|
Property tax
|
3,510.31
|
|
MARY MCGUFFEY
CITY OF COPPELL
P.O. BOX 9478
COPPELL, TX 75019
Account #99100503135000000
|
Property tax
|
933.72
|
|
METAL CONVERSION TECH. LLC
1 E.PORTER STREET
CARTERSVILLE, GA 30120
Account # NA
|
Disposal of hazardous material
|
12,300.00
|
|
MICHELE W. SHAFE
12500 S. GRAND CENTRAL PARKWAY, 2ND FLOOR
LAS VEGAS, NV 89155
Account # 03177499
|
Property tax
|
6,366.62
|
|
Office of the US Trustee
903 San Jacinto Blvd #230
Austin , TX 78701
Case # 12-11580
|
Bankruptcy administration
|
13,333.33
|
|
ROUND ROCK TAX OFFICE TAX ASSESSOR COLLECTOR
1311 ROUND ROCK AVENUE
ROUND ROCK, TX 78681
Account # P1947040393823
|
Property tax
|
15,298.02
|
|
KUEHNE & NAGEL, INC.
P.O. BOX 894095
LOS ANGELES, CA 90189
Account # 6700981
|
Freight
|
5,066.99
|
|
TAMCO CAPITAL CORPORATION
P.O. BOX 956591
SAINT LOUIS, MO 63195
Account # 1114914
|
Office phone system rental
|
2,292.86
|
|
SHAREHOLDER.COM
P.O. BOX 8500
PHILADELPHIA, PA 19178
|
Investor Relations
|
3,345.00
|
|
WILLIAMSON COUNTY TAX OFFICE
904 SOUTH MAIN STREET
GEORGETOWN, TX 78626
Account # P468793
|
Property tax
|
13,288.75
|
|
Tianjin Lishen Battery Joint-
6 Lanyuan Road
Huayuan Hi-Tech Industry Park,
Tianjin 300384, PR China
Account # Valence Energy
|
Legal fees due 7/31/2014
|
7,000.00
|
|
Total
|
89,801.98
|
||
EXHIBIT A - Received but not Invoiced as of November 30, 2012
|
|||
CREDITOR’S NAME, MAILING ADDRESS INCLUDING ZIP CODE AND
ACCOUNT NUMBER
|
DESCRIPTION OF LIABILITY
|
Post-Petition
|
Pre-Petition
|
BROOKSIDE TECHNOLOGY PARTNERS
15500 ROOSEVELT BLVD , SUITE 101
CLEARWATER, FL 33760
Account # NA
|
Telecommunication
|
4,871.25
|
|
OFFICE DEPOT
P.O. BOX 70001
LOS ANGELES, CA 90074
Account # 89434936
|
Office supplies
|
313.06
|
|
Digikey
701 BROOKS AVENUE SOUTH
THIEF RIVER FALLS, MN 56701
Customer # 2841974
|
Components and Parts
|
380.00
|
|
AIRGAS USA, LLC
3560 LOSEE ROAD
N LAS VEGAS, NV 89030
Account # 1686369
|
Chemicals
|
491.32
|
|
EVRAZ STRATCOR, INC.
OMEGA CORPORATE CENTER
1180 OMEGA DRIVE
PITTSBURG. PA 15205
|
Components and Parts
|
810.00
|
|
VALENCE (SIP)
Bldg #48, Dongjing Industrial Area
Loufeng Eastern District, SIP
Suzhou, China 215123
|
Segway Gen II in transit
at month end
|
46,280.00
|
|
INSIGHT DIRECT
P.O. BOX 731069
DALLAS, TX 75373
Account # 10261758
|
Computer equipments &
supplies
|
1,330.30
|
|
LONGHORN OFFICE PRODUCTS
12303 TECHNOLOGY BLVD.
SUITE 940
AUSTIN, TX 78727
|
Office supplies
|
764.15
|
|
ULINE
2200 S LAKESIDE DRIVE
WAUKEGAN, IL 60085
Customer # 569258
|
Shipping supplies
|
212.76
|
|
MOUSER ELECTRONICS
P.O. BOX 99319
FORT WORTH, TX 76199
Account # 1709746
|
Conn, DB9 Female
|
400.08
|
|
XEROX CORPORATION
5500 PEARL ST
ROSEMONT, IL 60018
Customer # 688732254
|
Repairs and maintenance
|
500.00
|
|
Total
|
56,352.92
|
General Ledger Accruals for Estimated Expenses as of November 30, 2012
|
|||
Ledger account
|
Account name
|
Post-Petition
|
Pre-Petition
|
12012
|
Current portion - Deferred rent
|
1,884.00
|
40,056.00
|
12101
|
Garnishments payable
|
0.00
|
0.00
|
12102
|
Payroll clearing
|
104,218.23
|
(58,794.88)
|
12103
|
Accrued vacation
|
(15,052.79)
|
261,094.31
|
12105
|
Medical insurance payable
|
1,425.72
|
-535.96
|
12107
|
401(k) payable
|
14,624.16
|
2,641.10
|
12108
|
Bonus payable
|
25,533.33
|
141,960.03
|
12109
|
SAR liability
|
0.00
|
0.00
|
12211
|
Extended warranty reserve
|
(3,288.60)
|
6,577.40
|
12303
|
Customer deposits
|
29,235.34
|
17,945.01
|
12310
|
Reserve for customer rebates
|
(40,425.00)
|
203,275.00
|
12706
|
Deferred rent
|
(17,475.00)
|
20,953.00
|
Total
|
$100,679.39
|
$635,171.01
|
|
12210
|
Warranty Reserve
|
($60,645.84)
|
$1,124,919.97
|
12221
|
Dividends Payable
|
$0.00
|
$1,168,601.14
|
Grand Total
|
$186,188.45
|
MOR-7
EXHIBIT B - Other Cash Receipts November 2012
|
|||
Date
|
Subsidiary/Company
|
Description
|
Amount
|
Receipts From Subsidiaries:
|
|||
11/14/2012
|
VALENCE (SIP) - VET
|
Wire Transfer received from Foreign Subsidiary (VET) for purchase of production materials
|
500,000.00
|
Interest Earned:
|
|||
11/8/2012
|
Silicon Valley Bank
|
Interest earned on CD deposit account held at Silicon Valley Bank
|
10.62
|
11/1/2012
|
Silicon Valley Bank
|
Interest paid on Silicon Valley Bank Investment account
|
0.04
|
Other Receipts:
|
|||
11/16/2012
|
Silicon Valley Bank
|
Creditor's Committee Deposit
|
50,000.00
|
Foreign Exchange Adjustment
|
|||
11/30/2012
|
Fortis Bank, Belgium
|
End of Month Foreign Exchange Adjustment
|
187.55
|
$550,198.21
|
MOR-7
EXHIBIT C - Other Cash Disbursements November 2012
|
|||
Payments to Subsidiaries or Payments on Behalf of Subsidiaries
|
|||
Date
|
Subsidiary/Company
|
Description
|
Amount
|
11/15/2012
|
VALENCE (SIP) - VET
|
Wire Transfer sent to Valence VET for purchase of finished goods
|
500,000.00
|
11/28/2012
|
VALENCE (SIP) - VET
|
Wire Transfer sent to Valence VET for purchase of finished goods
|
500,000.00
|
11/19/2012
|
Pay Check Limited
|
Transfer to Pay Check LTD, foreign payroll processing company for payment of foreign subsidiary (Valence Technology Cayman Islands, Inc) employee wages & taxes
|
43,763.75
|
11/14/2012
|
VALENCE CAYMAN INC.
|
Transfer to UK Subsidiary for Operational Expenses
|
47,775.00
|
$1,091,538.75
|
|||
Customer Payments Remitted to GemCap for Payment on Loan
|
|||
Date
|
Subsidiary/Company
|
Description
|
Amount
|
11/30/2012
|
GemCap Lending I, LLC
|
Accounts Receivable payments transferred to GemCap DIP Lender
|
4,062,631.21
|
$4,062,631.21
|
|||
Cure Payments Remitted
|
|||
Date
|
Subsidiary/Company
|
Description
|
Amount
|
9/17/2012
|
Kuehne+Nagel Logistics, NV
|
1st Weekly Cure Payment
|
10,000.00
|
9/25/2012
|
Kuehne+Nagel Logistics, NV
|
2nd Weekly Cure Payment
|
10,000.00
|
9/17/2012
|
Kuehne + Nagel, Inc.
|
1st Weekly Cure Payment
|
10,000.00
|
9/26/2012
|
Kuehne + Nagel, Inc.
|
2nd Weekly Cure Payment
|
10,000.00
|
Total September Payments:
|
40,000.00
|
||
10/5/2012
|
KUEHNE & NAGEL LOGISTICS NV
|
3rd Weekly Cure Payment
|
10,000.00
|
10/12/2012
|
KUEHNE & NAGEL LOGISTICS NV
|
4th Weekly Cure Payment
|
10,000.00
|
10/22/2012
|
KUEHNE & NAGEL LOGISTICS NV
|
5th Weekly Cure Payment
|
10,000.00
|
10/25/2012
|
KUEHNE & NAGEL LOGISTICS NV
|
6th Weekly Cure Payment
|
10,000.00
|
10/31/2012
|
KUEHNE & NAGEL LOGISTICS NV
|
7th Weekly Cure Payment
|
10,000.00
|
10/5/2012
|
KUEHNE & NAGEL, INC.
|
3rd Weekly Cure Payment
|
10,000.00
|
10/12/2012
|
KUEHNE & NAGEL, INC.
|
4th Weekly Cure Payment
|
10,000.00
|
10/22/2012
|
KUEHNE & NAGEL, INC.
|
5th Weekly Cure Payment
|
10,000.00
|
10/25/2012
|
KUEHNE & NAGEL, INC.
|
6th Weekly Cure Payment
|
10,000.00
|
10/31/2012
|
KUEHNE & NAGEL, INC.
|
7th Weekly Cure Payment
|
10,000.00
|
Total October Payments:
|
$100,000.00
|
||
11/8/2012
|
KUEHNE & NAGEL LOGISTICS NV
|
8th Weekly Cure Payment
|
10,000.00
|
11/16/2012
|
KUEHNE & NAGEL LOGISTICS NV
|
9th Weekly Cure Payment
|
10,000.00
|
11/20/2012
|
KUEHNE & NAGEL LOGISTICS NV
|
10th Weekly Cure Payment-Final
|
5,802.25
|
11/8/2012
|
KUEHNE & NAGEL, INC.
|
8th Weekly Cure Payment
|
10,000.00
|
11/16/2012
|
KUEHNE & NAGEL, INC.
|
9th Weekly Cure Payment-Final
|
8,928.59
|
11/13/2012
|
TIANJIN LISHEN BATTERY
|
1st-3rd Monthly Cure Payment
|
150,000.00
|
11/29/2012
|
TIANJIN LISHEN BATTERY
|
4th Monthly Cure Payment
|
50,000.00
|
Total November Payments:
|
$244,730.84
|
||
Total Other Payments
|
$5,398,900.80
|
MOR-7
EXHIBIT D - Other Reorganization Expenses November 2012
|
|||
Date
|
Vendor
|
Description
|
Amount
|
11/7/2012
|
GemCap Lending I, LLC
|
Interest and Fees
|
12,350.37
|
11/28/2012
|
GemCap Lending I, LLC
|
Reimbursement to GemCap for legal fees
|
7,943.44
|
11/16/2012
|
SVB Deposit
|
Accrued Fees for Creditor Committee Counsel
|
50,000.00
|
$70,293.81
|