EX-99.1 2 ex_178663.htm EXHIBIT 99.1 ex_178663.htm

Exhibit 99.1

 

 

 

 

 

 

 

 

Monthly Operating Report

 

           

ACCRUAL BASIS

 

 

CASE  NAME:

Nuvectra Corporation

       

 

 

 

 

 

 

       

 

 

CASE  NUMBER:

19-43090

   

 

 

 

 

 

 

 

 

       

 

 

JUDGE:

Honorable Brenda T. Rhoades

       

 

 

               

 

 

 

 

   

       UNITED  STATES  BANKRUPTCY  COURT

       

 

 

               

 

 

     

     NORTHERN & EASTERN DISTRICTS OF TEXAS

       

 

 

               

 

 

 

 

 

REGION 6

       

 

 

               

 

 

     

MONTHLY  OPERATING  REPORT

       

 

 

               

 

 

 

 

MONTH  ENDING:

February 29

 

2020

   

 

 

     

MONTH

 

YEAR

   

 

 

               

 

 

               

 

 

IN  ACCORDANCE  WITH  TITLE  28,  SECTION  1746,  OF  THE  UNITED  STATES  CODE,  I DECLARE UNDER PENALTY  OF  PERJURY  THAT  I  HAVE  EXAMINED  THE  FOLLOWING MONTHLY  OPERATING  REPORT (ACCRUAL BASIS-1  THROUGH  ACCRUAL BASIS-7)  AND THE  ACCOMPANYING  ATTACHMENTS  AND,  TO  THE  BEST  OF  MY  KNOWLEDGE,  THESE DOCUMENTS  ARE  TRUE,  CORRECT,  AND  COMPLETE. DECLARATION  OF  THE  PREPARER (OTHER  THAN  RESPONSIBLE  PARTY) IS  BASED  ON  ALL  INFORMATION  OF  WHICH PREPARER  HAS  ANY  KNOWLEDGE.

 

 

 

 

 

 

     

 

 

               

 

 

               

 

 

RESPONSIBLE  PARTY:

         

 

 

               

 

 

/s/ Jennifer J. Kosharek

 

Chief Financial Officer

 

 

ORIGINAL  SIGNATURE  OF  RESPONSIBLE  PARTY

 

TITLE

 

 

               

 

 

Jennifer J. Kosharek

 

3/25/2020

 

 

PRINTED NAME OF RESPONSIBLE PARTY

 

DATE

 

 

               

 

 

               

 

 

               

 

 

PREPARER:

           

 

 

               

 

 

 

 

Chief Financial Officer

 

 

ORIGINAL  SIGNATURE  OF  PREPARER

 

TITLE

 

 

               

 

 

Jennifer J. Kosharek

 

3/25/2020

 

 

PRINTED NAME OF PREPARER

   

DATE

 

 

               

 

 

               

 

 

 

 

 

 

 

 

 

 

Monthly Operating

Report

Monthly Operating Report

           

ACCRUAL BASIS-1

ACCRUAL BASIS-1

CASE NAME: 

Nuvectra Corporation

 

     

 

 

 

 

       

CASE  NUMBER:

19-43090

 

     

 

 

COMPARATIVE  BALANCE  SHEET

 

       

 

   

 

       

 

 

 

SCHEDULE
AMOUNT
as of Nov. 12

NOVEMBER 30

DECEMBER 31

JANUARY 31

FEBRUARY 29

ASSETS

 

1.

UNRESTRICTED  CASH

 $              9,769,668

 $         9,565,361

 $         8,286,353

 $          7,292,985

 $         5,769,858

2.

RESTRICTED  CASH

 $                       -   

 $                    -   

 $                   -   

 $                    -   

 $                   -   

3.

TOTAL  CASH 

 $              9,769,668

 $         9,565,361

 $         8,286,353

 $          7,292,985

 $         5,769,858

4.

ACCOUNTS  RECEIVABLE  (NET)

 $              5,616,444

 $         4,270,444

 $         3,025,206

 $          1,811,492

 $         1,505,221

5.

INVENTORY

 $            13,714,792

 $       13,503,589

 $       13,049,987

 $        12,997,714

 $       12,867,167

6.

NOTES  RECEIVABLE

 $                      -   

 $                   -   

 $                    -   

 $                    -   

 $                  -   

7.

PREPAID  EXPENSES

 $              2,075,993

 $         1,971,200

 $         1,696,383

 $          1,457,476

 $         1,325,352

8.

OTHER  (ATTACH  LIST)

 $                      -   

 $                   -   

 $                    -   

 $                    -   

 $                     -   

9.

TOTAL  CURRENT  ASSETS

 $            31,176,897

 $       29,310,594

 $       26,057,929

 $        23,559,667

 $       21,467,598

10.

PROPERTY,  PLANT  &  EQUIPMENT

 $              5,149,385

 $       11,909,274

 $       11,909,274

 $        11,909,274

 $       11,909,274

11.

LESS:  ACCUMULATED DEPRECIATION/DEPLETION

 

 $       (6,815,209)

 $       (6,909,877)

 $        (7,003,191)

 $       (7,117,762)

12.

NET  PROPERTY,  PLANT  & EQUIPMENT

 $              5,149,385

 $         5,094,064

 $         4,999,397

 $         4,906,083

 $         4,791,512

13.

DUE FROM INSIDERS

 $                      -   

 $                    -   

 $                   -   

 $                    -   

 $                   -   

14.

OTHER  ASSETS  -  NET  OF AMORTIZATION  (ATTACH  LIST)

 $                      -   

 $                     -   

 $                   -   

 $                    -   

 $                    -   

15.

OTHER (ATTACH LIST)

 $             1,457,176

 $         1,438,411

 $         1,400,555

 $          1,362,368

 $         1,323,850

16.

TOTAL ASSETS

 $           37,783,458

 $       35,843,070

 $       32,457,881

 $        29,828,118

 $       27,582,960

POSTPETITION  LIABILITIES

 

17.

ACCOUNTS  PAYABLE

 

 $              68,036

 $            225,061

 $               46,536

 $           366,499

18.

TAXES  PAYABLE

 

 $            (14,628)

 $            (20,633)

 $             (24,500)

 $           (15,787)

19.

NOTES  PAYABLE

 

 $                  -   

 $                   -   

 $                   -   

 $                    -   

20.

PROFESSIONAL  FEES

 

 $            369,096

 $            984,480

 $            971,804

 $        1,146,856

21.

SECURED  DEBT

 

 $                  -   

 $                   -   

 $                   -   

 $                     -   

22.

OTHER  (ATTACH  LIST)

 

 $            559,952

 $            836,758

 $             322,953

 $             (7,609)

23.

TOTAL  POSTPETITION LIABILITIES

 

 $            982,457

 $         2,025,665

 $          1,316,793

 $        1,489,959

PREPETITION  LIABILITIES

 

24.

SECURED  DEBT

 $          10,118,505

 $       10,168,789

 $       10,269,356

 $         10,369,923

 $       10,470,490

25.

PRIORITY  DEBT

 $            1,751,288

 $            900,091

 $            600,548

 $              450,761

 $            244,276

26.

UNSECURED  DEBT

 $            9,286,640

 $         9,345,809

 $         8,898,627

 $           8,662,818

 $         8,663,848

27.

OTHER (ATTACH LIST)

 $                     -   

 $                  -   

 $                   -   

 $                      -   

 $                   -   

28.

TOTAL  PREPETITION  LIABILITIES

 $          21,156,433

 $       20,414,689

 $        19,768,531

 $          19,483,501

 $       19,378,614

29.

TOTAL LIABILITIES

 $          21,156,433

 $       21,397,146

 $        21,794,196

 $          20,800,294

 $       20,868,573

EQUITY

 

30.

PREPETITION  OWNERS'  EQUITY 

 $         96,444,483

 $       16,627,024

 $        14,445,924

 $         10,663,685

 $         9,027,824

31.

POSTPETITION  CUMULATIVE PROFIT  OR  (LOSS)

 $       (79,817,458)

 $       (2,181,101)

 $        (3,782,239)

 $          (1,635,861)

 $        (2,313,438)

32.

DIRECT  CHARGES  TO  EQUITY
(ATTACH  EXPLANATION)

 $                     -   

 $                -   

 $                     -   

 $                       -   

 $                    -   

33.

TOTAL  EQUITY

 $         16,627,024

 $       14,445,924

 $        10,663,685

 $           9,027,824

 $         6,714,386

34.

TOTAL  LIABILITIES  &  OWNERS'  EQUITY

 $         37,783,458

 $       35,843,070

 $        32,457,881

 $         29,828,118

 $       27,582,960

 

 

 

GL Acct #

Description

Notes

Feb. 29, 2020

16010

ASC 842 Right of Use Operating Leases Asset

Account reconciliation available upon request

 $     1,418,198

16010

ASC 842 Right of Use Operating Leases Asset

Account reconciliation available upon request

 $        415,559

16011

ASC 842 Right of Use Operating Leases Asset Amortization

Account reconciliation available upon request

 $      (410,144)

16011

ASC 842 Right of Use Operating Leases Asset Amortization

Account reconciliation available upon request

 $        (99,763)

     

 $     1,323,850

   

Per Page 1

 $     1,323,850

   

Difference

 $                -   

 

 

 

(CR) / DR

   

(CR) / DR

           

(CR) / DR

   

(CR) / DR

   

(CR) / DR

   

(CR) / DR

 

Balance

   

Balance

           

POST - Petition Portion Only

   

Pre-Petition Still Existing at

   

POST - Petition Portion Only

   

Pre-Petition Still Existing at

 

Jan. 31, 2020

   

Feb. 29, 2020

   

GL Acct #

   

Jan. 31, 2020

   

Jan. 31, 2020

   

Feb. 29, 2020

   

Feb. 29, 2020

 
(1,524,542 )     (1,403,004 )     20106       (1,231,425 )     (293,117 )     (1,110,637 )     (292,367 )
-       -       20110       -       -       -       -  
(282,084 )     (282,084 )     20250       -       (282,084 )     -       (282,084 )
(6,969 )     (12,748 )     20251       (6,969 )     -       (12,748 )     -  
(17,216 )     (17,590 )     20602       (935 )     (16,281 )     (1,309 )     (16,281 )
(1,714,016 )     (1,665,438 )     20610       -       (1,714,016 )     -       (1,665,438 )
(3,544,827 )     (3,380,864 )                                        
                                                   
                                                   
0       0       20210       -       -       -       -  
(204,778 )     0       20211       -       (204,778 )     -       -  
(41,000 )     -       20215       (41,000 )     -       -       -  
-       -       20225       -       -       -       -  
(1,273 )     (1,398 )     20230       (1,273 )     -       (1,398 )     -  
(14,446 )     (11,158 )     20231       -       (14,446 )     -       (11,158 )
-       -       20232       -       -       -       -  
(16,994 )     (16,129 )     20235       -       (16,994 )     -       (16,129 )
(259,166 )     (258,679 )     20240       (13,155 )     (246,011 )     (13,155 )     (245,524 )
-       -       20245       -       -       -       -  
31,469       28,535       20255       -       31,469       -       28,535  
                                                   
0       0       20260       -       -       -       -  
(15,095 )     (15,095 )     20405                                  
(521,284 )     (273,924 )                     (450,761 )             (244,276 )
                                                   
                                                   
                                                   
(6,364,260 )     (6,743,295 )                                        
                                                   
                                                   
(10,430,372 )     (10,398,084 )                                        
(10,430,372 )     (10,398,084 )                                        
                                                   
                                                   
                        (1,294,757 )             (1,139,247 )        
Professional Fees Separately Disclosed     (971,804 )     Professional Fees Separately Disclosed (1,146,856 )        
Total Post Petition Liabilities (Other)     (322,953 )     Total Post Petition Liabilities (Other) 7,609          

 

 

 

 

 

 

 

Monthly Operating Report

         

ACCRUAL BASIS-2

CASE  NAME:

Nuvectra Corporation

     

 

 

 

 

     

CASE  NUMBER:

19-43090

     
             

 

INCOME STATEMENT

 

NOVEMBER 13-30

DECEMBER 1-31

JANUARY 1-31

FEBRUARY 1-29

REVENUES

1.

GROSS  REVENUES

 $                   191,673

 $                  314,168

 $                      67,344

 $                 342,062

2.

LESS:  RETURNS & DISCOUNTS

 $                   188,618

 $                  332,378

 $                    279,983

 $                 340,015

3.

NET  REVENUE 

 $                      3,055

 $                  (18,210)

 $                  (212,639)

 $                     2,047

COST  OF  GOODS  SOLD

4.

MATERIAL

 $                   211,203

 $                  182,556

 $                    113,945

 $                 130,547

5.

DIRECT  LABOR

 $                           -   

 $                          -   

 $                            -   

 $                         -   

6.

DIRECT  OVERHEAD

 $                           -   

 $                          -   

 $                            -   

 $                         -   

7.

TOTAL  COST  OF  GOODS  SOLD

 $                   211,203

 $                  182,556

 $                    113,945

 $                 130,547

8.

GROSS  PROFIT (LOSS)

 $                 (208,148)

 $                (200,766)

 $                  (326,584)

 $                (128,500)

OPERATING  EXPENSES

9.

OFFICER / INSIDER  COMPENSATION

 $                     89,159

 $                  114,563

 $                    193,941

 $                 145,276

10.

SELLING  &  MARKETING

 $                   293,728

 $               1,351,157

 $                    156,097

 $                 134,892

11.

GENERAL & ADMINISTRATIVE

 $                1,051,830

 $               1,050,582

 $                  (183,449)

 $                 712,919

12.

RENT  &  LEASE

 $                     43,580

 $                    70,855

 $                      69,651

 $                   70,555

13.

OTHER (ATTACH LIST)

 $                           -   

 $                          -   

 $                            -   

 $                         -   

14.

TOTAL  OPERATING  EXPENSES

 $                1,478,297

 $               2,587,157

 $                    236,241

 $               1,063,641

15.

INCOME (LOSS) BEFORE  NON-OPERATING INCOME & EXPENSE

 $               (1,686,444)

 $              (2,787,923)

 $                  (562,825)

 $             (1,192,141)

OTHER  INCOME  &  EXPENSES

16.

NON-OPERATING INCOME (ATTACH LIST)

 $                     (2,258)

 $                        (99)

 $                            (7)

 $                         -   

17.

NON-OPERATING EXPENSE (ATTACH  LIST)

 $                           -   

 $                          -   

 $                            -   

 $                         -   

18.

INTEREST  EXPENSE

 $                     72,498

 $                  284,363

 $                    132,888

 $                 204,803

19.

DEPRECIATION / DEPLETION

 $                     55,320

 $                    94,668

 $                      93,314

 $                 114,571

20.

AMORTIZATION 

 $                           -   

 $                          -   

 $                            -   

 $                         -   

21.

OTHER (ATTACH LIST)

 $                           -   

 $                          -   

 $                            -   

 $                         -   

22.

NET  OTHER (INCOME) & EXPENSES

 $                   125,560

 $                  378,932

 $                    226,195

 $                 319,374

REORGANIZATION  EXPENSES

23.

PROFESSIONAL  FEES

 $                   369,096

 $                  615,384

 $                    805,624

 $                 805,624

24.

U.S.  TRUSTEE  FEES

 $                           -   

 $                          -   

 $                      41,217

 $                         -   

25.

OTHER (ATTACH LIST)

 $                           -   

 $                          -   

 $                            -   

 $                         -   

26.

TOTAL  REORGANIZATION  EXPENSES

 $                   369,096

 $                  615,384

 $                    846,840

 $                 805,624

27.

INCOME  TAX

 $                           -   

 $                          -   

 $                            -   

 $                   (3,701)

28.

NET  PROFIT  (LOSS)

 $               (2,181,101)

 $              (3,782,239)

 $                (1,635,861)

 $             (2,313,438)

 

 

GL Account Name

GL Acct #

GL Entries
Feb. 1-29, 2020

Description

Other Income/Expense

80120

 $                     -   

SVB bank account revenue share

 

 

 

 

 

 

 

 

Monthly Operating Report

 

       

ACCRUAL BASIS-3

 

CASE  NAME:

Nuvectra Corporation

     

 

 

 

 

 

     

 

CASE  NUMBER:

19-43090

     

 

 

CASH  RECEIPTS AND DISBURSEMENTS

NOVEMBER 13-30

DECEMBER 1-31

JANUARY 1-31

QUARTER

FEBRUARY 1-29

1.

CASH - BEGINNING  OF  MONTH

 $             9,769,668

 $            9,565,361

 $             8,286,353

 

 $             7,292,985

RECEIPTS  FROM  OPERATIONS

 

2.

CASH  SALES

 $                        -   

 

 

 $                      -   

 

COLLECTION  OF  ACCOUNTS  RECEIVABLE

 

3.

PREPETITION

 $             1,351,696

 

 

 $            1,351,696

 

4.

POSTPETITION

 $                        -   

 $            1,235,009

 $             1,140,688

 $            2,375,697

 $               306,205

5.

TOTAL  OPERATING  RECEIPTS

 $             1,351,696

 $            1,235,009

 $             1,140,688

 $            3,727,393

 $               306,205

NON-OPERATING RECEIPTS

 

6.

LOANS  &  ADVANCES (ATTACH  LIST)

 $                        -   

 

 

 $                      -   

 

7.

SALE  OF  ASSETS

 $                        -   

 

 

 $                      -   

 

8.

OTHER  (ATTACH  LIST)

 $                 22,334

 $                29,346

 $                 61,644

 $              113,324

 $                 29,062

9.

TOTAL  NON-OPERATING  RECEIPTS

 $                 22,334

 $                29,346

 $                 61,644

 $              113,324

 $                 29,062

10.

TOTAL  RECEIPTS

 $             1,374,030

 $            1,264,354

 $             1,202,333

 $            3,840,717

 $               335,268

11.

TOTAL  CASH  AVAILABLE

 $           11,143,698

 $          10,829,715

 $             9,488,686

 

 $             7,628,253

OPERATING  DISBURSEMENTS

 

12.

NET  PAYROLL

 $             1,086,763

 $            1,676,732

 $               843,551

 $            3,607,046

 $               634,439

13.

PAYROLL TAXES PAID

 $                 40,237

 $                90,933

 $                 77,096

 $              208,266

 $                 50,631

14.

SALES,  USE  &  OTHER  TAXES  PAID

 $                 18,537

 $                51,457

 $                 24,231

 $                94,225

 $                       38

15.

SECURED / RENTAL / LEASES

 $                        -   

 $              318,821

 $               215,652

 $              534,473

 $               220,595

16.

UTILITIES

 $                        -   

 

 

 $                      -   

 

17.

INSURANCE

 $                207,471

 $              176,341

 $               106,402

 $              490,214

 $               191,019

18.

INVENTORY  PURCHASES

 $                        -   

 

 

 $                      -   

 

19.

VEHICLE  EXPENSES

 $                        -   

 

 

 $                      -   

 

20.

TRAVEL

 $                        -   

 

 

 $                      -   

 

21.

ENTERTAINMENT

 $                        -   

 

 

 $                      -   

 

22.

REPAIRS  &  MAINTENANCE

 $                        -   

 

 

 $                      -   

 

23.

SUPPLIES

 $                        -   

 

 

 $                      -   

 

24.

ADVERTISING

 $                        -   

 

 

 $                      -   

 

25.

OTHER  (ATTACH  LIST)

 $                225,330

 $              229,076

 $               596,605

 $            1,051,010

 $               131,101

26.

TOTAL  OPERATING  DISBURSEMENTS

 $             1,578,337

 $            2,543,362

 $             1,863,536

 $            5,985,235

 $             1,227,823

REORGANIZATION  EXPENSES

 

27.

PROFESSIONAL  FEES

 $                        -   

 $                      -   

 $               290,948

 $              290,948

 $               630,571

28.

U.S.  TRUSTEE  FEES

 $                        -   

 $                      -   

 $                 41,217

 $                41,217

 $                       -   

29.

OTHER  (ATTACH  LIST)

 $                        -   

 

 

 $                      -   

 

30.

TOTAL  REORGANIZATION  EXPENSES

 $                        -   

 $                      -   

 $               332,165

 $              332,165

 $               630,571

31.

TOTAL  DISBURSEMENTS

 $             1,578,337

 $            2,543,362

 $             2,195,701

 $            6,317,400

 $             1,858,395

32.

NET  CASH  FLOW

 $              (204,307)

 $          (1,279,007)

 $              (993,368)

 $          (2,476,682)

 $           (1,523,127)

33.

CASH - END OF MONTH

 $             9,565,361

 $            8,286,353

 $             7,292,985

 

 $             5,769,858

 

 

 

NON-OPERATING RECEIPTS    
      7,333  

Non-Op Receipts - Interest on Asset Management Account Total

      15  

Non-Op Receipts Other - Legal Fee reimbursement

      23  

Non-Op Receipts Other - Payroll-related: Namely tax corrections

         

Non-Op Receipts Other - Vendor Deposit Refund

         

Non-Op Receipts Other - Payroll-related: Monthly Wageworks reimbursement (HSA, FSA, HRA, COBRA) Total

      21,692  

Non-Op Receipts Other - Cobra Reimbursements

      29,062  

8. OTHER

           
           
OPERATING DISBURSEMENTS    
      179  

Op Disbursement - Other - Management Fee on Investment/Wageworks Acct Total

      42,301  

Op Disbursement - Other - Payroll-related: H.S.A./Acensus 401K/ F.S.A

      4,249  

Op Disbursement - Other - Bank Fee

         

Op Disbursement - Other -BOD payments

         

Op Disbursement - Other -BOD payments

      84,373  

Op Disbursement - Other Vendors Total

           
      131,101  

25. OTHER

           
           
           
           
         

Op Disbursement - Other - US Trustee

         

Op Disbursement - Other - Legal fees

      -  

Total Reorganization Expenses

 

 

 

 

 

 

 

 

 Monthly Operating Report

       

ACCRUAL BASIS-4

CASE  NAME:

Nuvectra Corporation

 

   

 

 

 

 

     

CASE  NUMBER:

19-43090

     

 

 

ACCOUNTS  RECEIVABLE  AGING

NOVEMBER 30

DECEMBER 31

JANUARY 31

FEBRUARY 29

1.

0-30

 

 $                           3,431,923

 $                     1,620,337

 $                         80,132

 $                         526

2.

31-60

 

 $                             511,331

 $                       882,820

 $                       810,452

 $                   135,260

3.

61-90

 

 $                             158,661

 $                       328,917

 $                       529,291

 $                   704,026

4.

91+

 

 $                             746,997

 $                       766,957

 $                       965,442

 $                1,217,195

5.

TOTAL  ACCOUNTS  RECEIVABLE

 $                           4,848,912

 $                     3,599,032

 $                     2,385,317

 $                2,057,006

6.

AMOUNT  CONSIDERED  UNCOLLECTIBLE

 $                            (578,468)

 $                      (573,826)

 $                      (573,826)

 $                 (551,785)

7.

ACCOUNTS  RECEIVABLE  (NET)

 $                           4,270,444

 $                     3,025,206

 $                     1,811,492

 $                1,505,221

             

 

 

 

 

     

AGING  OF  POSTPETITION  TAXES  AND  PAYABLES

MONTH:

February 29

2020

 

   

 

     

 

 

0-30

31-60

61-90

91+

 

TAXES  PAYABLE

DAYS

DAYS

DAYS

DAYS

TOTAL

1.

FEDERAL

 $                         -   

 $                                     -   

 $                               -   

 $                               -   

 $                           -   

2.

STATE

 $                 (15,787)

 $                                     -   

 $                               -   

 $                               -   

 $                   (15,787)

3.

LOCAL

 $                         -   

 $                                     -   

 $                               -   

 $                               -   

 $                           -   

4.

OTHER (ATTACH LIST)

 $                         -   

 $                                     -   

 $                               -   

 $                               -   

 $                           -   

5.

TOTAL  TAXES  PAYABLE

 $                 (15,787)

 $                                     -   

 $                               -   

 $                               -   

 $                   (15,787)

             
             

6.

ACCOUNTS  PAYABLE

$366,499

$0

$0

$0

 $                   366,499

             

 

 

 

       

STATUS  OF  POSTPETITION  TAXES

 

MONTH:

February 29

2020

 

 

 

       

 

 

 

BEGINNING

AMOUNT

 

ENDING

 

 

 

TAX

WITHHELD AND/

AMOUNT

TAX

FEDERAL

 

LIABILITY

0R  ACCRUED

PAID

LIABILITY

1.

WITHHOLDING

Payroll

 $                                     -   

 $                       108,591

 $                       108,591

 $                           -   

2.

FICA-EMPLOYEE

Payroll

 $                                     -   

 $                         48,085

 $                         48,085

 $                           -   

3.

FICA-EMPLOYER

Payroll

 $                                     -   

 $                         48,085

 $                         48,085

 $                           -   

4.

UNEMPLOYMENT

Payroll

 $                                     -   

 $                               -   

 $                               -   

 $                           -   

5.

INCOME

 

 $                                     -   

 $                               -   

 $                               -   

 $                           -   

6.

OTHER (ATTACH LIST)

 

 $                                     -   

 $                               -   

 $                               -   

 $                           -   

7.

TOTAL  FEDERAL  TAXES

 

 $                                     -   

 $                       204,762

 $                       204,762

 $                           -   

 

STATE  AND  LOCAL

 

 

 

 

 

8.

WITHHOLDING

Payroll

 $                                     -   

 $                         15,061

 $                         15,061

 $                           -   

9.

SALES

 

 $                             (31,469)

 $                           2,934

 $                               -   

 $                   (28,535)

10.

EXCISE

 

 $                                     -   

 $                               -   

 $                               -   

 $                           -   

11.

UNEMPLOYMENT

Payroll

 $                                     -   

 $                               -   

 $                               -   

 $                           -   

12.

REAL  PROPERTY

 

 $                                 6,374

 $                           6,374

 $                               -   

 $                     12,748

13.

PERSONAL  PROPERTY

 

 $                                     -   

 $                               -   

 $                               -   

 $                           -   

14.

OTHER (ATTACH LIST)

 

 $                                     -   

 $                               -   

 $                               -   

 $                           -   

15.

TOTAL  STATE  &  LOCAL

 

 $                             (25,095)

 $                         24,369

 $                         15,061

 $                   (15,787)

16.

TOTAL  TAXES 

 

 $                             (25,095)

 $                       229,131

 $                       219,822

 $                   (15,787)

 

 

 

 

 

 

 

 

Monthly Operating Report

           

ACCRUAL BASIS-5

CASE NAME:

Nuvectra Corporation

       

 

 

 

 

       

CASE NUMBER:

19-43090

       

 

         

MONTH:

February 29

2020

BANK  RECONCILIATIONS

         

 

 

 

Account #1

Account #2

Account #3

Account #4

 

A.           BANK:

 

Silicon Valley Bank

Silicon Valley Bank

Silicon Valley Bank

Silicon Valley Bank

 

B.           ACCOUNT  NUMBER:

0826

2403

0906

8007

TOTAL

C.           PURPOSE  (TYPE):

Analysis Checking

Sweep Investment

Analysis Checking Lockbox

Utilities

 

1.

BALANCE  PER  BANK  STATEMENT

 $                -   

 $      5,365,712

 $               -   

 $           41,533

 $      5,407,245

2.

ADD:  TOTAL  DEPOSITS  NOT  CREDITED

 $                -   

 $         (49,805)

 $               -   

 $               -   

 $        (49,805)

3.

SUBTRACT:  OUTSTANDING  CHECKS

 $          170,071

 $               -   

 $               -     $               -   

 $         170,071

4.

OTHER  RECONCILING  ITEMS

 

 $                -   

 $               -   

 $               -     $               -   

 $               -   

5.

MONTH  END  BALANCE  PER  BOOKS

 $       (170,071)

 $       5,315,907

 $               -   

 $            41,533

 $      5,187,369

6.

NUMBER  OF  LAST  CHECK  WRITTEN

   7477

N/A

N/A

N/A

 

               
               
   

 

         

INVESTMENT ACCOUNTS

         

 

 

 

         

 

 

 

DATE OF

 

TYPE OF

PURCHASE

CURRENT

BANK,  ACCOUNT  NAME  &  NUMBER

PURCHASE

 

INSTRUMENT

PRICE

VALUE

7.

Silicon Valley Bank Asset Mgmnt x1350

 N/A 

 

 N/A 

 N/A 

 $       582,489

8.

 

 

 

 

 

 

9.

 

 

 

 

 

 

10.

 

 

 

 

 

 

11.

 

TOTAL  INVESTMENTS

 

 

 

 

 $       582,489

               

CASH

 

         

 

 

 

         

12.

 

CURRENCY ON HAND

 

 

 

 $             -   

               

13.

 

TOTAL  CASH  -  END  OF MONTH

 

 

 

 $     5,769,858

 

 

 

 

 

 

 

Monthly Operating Report

         

ACCRUAL BASIS-6

CASE  NAME:

Nuvectra Corporation

 

   

 

 

 

 

     

CASE  NUMBER:

19-43090

     
             
       

MONTH: 

February 1-29

2020

             

PAYMENTS  TO  INSIDERS  AND  PROFESSIONALS

 

     
 

 

         

INSIDERS

   

 

 

TYPE  OF

AMOUNT

TOTAL PAID

   

 

         NAME

PAYMENT

PAID

TO DATE

   

1.

Fred Parks

Payroll

 $           41,752

 $                       123,058

   

2.

Jennifer Kosharek

Payroll

 $           32,387

 $                         91,203

   

3.

Ben Tranchina

Payroll

 $           30,856

 $                         85,229

   

4.

Bonnie Schmidt

Payroll

 $           19,408

 $                         54,772

   

5.

N/A

N/A

 $                 -   

 $                               -   

   

6.

TOTAL  PAYMENTS TO  INSIDERS

 $         124,403

 $                       354,262

   
             
             

PROFESSIONALS

 

 

DATE  OF  COURT

 

 

 

TOTAL

 

 

ORDER  AUTHORIZING

AMOUNT

AMOUNT

TOTAL  PAID

INCURRED

 

              NAME

PAYMENT

APPROVED

PAID

TO  DATE

& UNPAID 

1.

Norton Rose Fulbright LLP

N/A

N/A

 $                       217,015

 $               217,015

 $             286,326

2.

Dorsey & Whitney LLP

N/A

N/A

 $                       143,911

 $               143,911

 $             285,955

3.

Alvarez & Marsal LLC

N/A

N/A

 $                       151,192

 $               151,192

 $             177,798

4.

Stout

N/A

N/A

 $                         50,000

 $               202,336

 $                     -   

5.

KCC

N/A

N/A

 $                         68,453

 $               207,065

 $             204,647

6.

Lenders (SVB & Oxford)

N/A

 $                 -   

 $                               -   

 $                       -   

 $                     -   

7.

Unsecured Creditors Committee

N/A

 $                 -   

 $                               -   

 $                       -   

 $             192,131

8.

TOTAL  PAYMENTS TO  PROFESSIONALS

 

 $                       630,571

 $               921,519

 $           1,146,856

             
             

POSTPETITION  STATUS  OF  SECURED  NOTES,  LEASES  PAYABLE  AND  ADEQUATE  

 

 

PROTECTION  PAYMENTS

 

 

 

 

 
             

 

 

 

SCHEDULED

AMOUNTS

 

 

 

 

 

MONTHLY

PAID

TOTAL

 

 

 

 

PAYMENTS

DURING

UNPAID

 

NAME OF CREDITOR

DUE

MONTH

POSTPETITION

 

1.

Silicon Valley Bank

 $           59,847

 $                         59,847

 $                       -   

 

2.

Oxford Finance

 $           59,847

 $                         59,847

 $                       -   

 

3.

Integer / Greatbatch 

 $           44,082

 $                         44,082

 $                       -   

 

4.

EOS Development LLC / 105 EDGEVIEW OWNER LP

 $           40,514

 $                         40,514

 $                       -   

 

5.

N/A

 $                 -   

 $                               -   

 $                       -   

 

6.

TOTAL 

 

 $         204,291

 $                       204,291

 $                       -   

 

 

 

 

 

 

 

 

 

Monthly Operating Report

           

 ACCRUAL BASIS-7

CASE  NAME:

Nuvectra Corporation

 

   

 

 

 

 

 

     

CASE  NUMBER:

19-43090

     
               
         

MONTH:

February 29

2020

               

QUESTIONNAIRE

 

         

 

 

 

         

 

 

 

 

 

 

YES

NO

1.

HAVE  ANY  ASSETS  BEEN  SOLD  OR  TRANSFERRED  OUTSIDE THE  NORMAL  COURSE  OF  BUSINESS  THIS  REPORTING  PERIOD?

 

X

2.

HAVE  ANY  FUNDS  BEEN  DISBURSED  FROM  ANY  ACCOUNT  OTHER  THAN  A  DEBTOR  IN  POSSESSION  ACCOUNT?

 

X

3.

ARE ANY POSTPETITION  RECEIVABLES (ACCOUNTS, NOTES, OR LOANS) DUE  FROM RELATED PARTIES?

 

X

4.

HAVE  ANY  PAYMENTS  BEEN  MADE  ON  PREPETITION  LIABILITIES THIS REPORTING PERIOD?

 

X

5.

HAVE  ANY  POSTPETITION  LOANS  BEEN  RECEIVED BY THE DEBTOR FROM ANY PARTY?

 

X

6.

ARE  ANY  POSTPETITION  PAYROLL  TAXES  PAST  DUE?

 

 

X

7.

ARE  ANY  POSTPETITION  STATE  OR  FEDERAL  INCOME  TAXES PAST  DUE?

 

X

8.

ARE  ANY  POSTPETITION  REAL  ESTATE  TAXES  PAST  DUE?

 

X

9.

ARE  ANY OTHER POSTPETITION  TAXES  PAST  DUE?

 

 

X

10.

ARE  ANY  AMOUNTS  OWED  TO  POSTPETITION  CREDITORS DELINQUENT?

 

X

11.

HAVE  ANY  PREPETITION  TAXES  BEEN  PAID  DURING  THE REPORTING PERIOD?

 

X

12.

ARE ANY WAGE PAYMENTS PAST DUE?

 

 

 

X

               

IF  THE  ANSWER  TO  ANY  OF  THE  ABOVE  QUESTIONS  IS  "YES,"  PROVIDE  A  DETAILED

 

EXPLANATION  OF  EACH  ITEM.  ATTACH  ADDITIONAL  SHEETS  IF  NECESSARY.

 
 
 

 

               
               

INSURANCE

 

         

 

 

 

 

 

 

YES

NO

1.

ARE  WORKER'S COMPENSATION, GENERAL LIABILITY AND OTHER NECESSARY INSURANCE COVERAGES IN EFFECT?

X

 

2.

ARE  ALL  PREMIUM  PAYMENTS  PAID  CURRENT?

 

X

 

3.

PLEASE  ITEMIZE  POLICIES  BELOW.

 

 

 

 

               

IF  THE  ANSWER  TO  ANY  OF  THE  ABOVE  QUESTIONS  IS  "NO,"  OR  IF  ANY  POLICIES  HAVE  BEEN

CANCELLED  OR  NOT  RENEWED  DURING  THIS  REPORTING  PERIOD,  PROVIDE  AN  EXPLANATION

BELOW.   ATTACH  ADDITIONAL  SHEETS  IF  NECESSARY.

     

 

 

               

            INSTALLMENT  PAYMENTS

 

     TYPE  OF

 

 

 

 

PAYMENT AMOUNT

 

      POLICY

CARRIER

PERIOD COVERED

& FREQUENCY

N/A

N/A

N/A

N/A

 N/A 

N/A