Exhibit 99.11

UNITED STATES BANKRUPTCY COURT

SOUTHERN DISTRICT OF TEXAS

HOUSTON

 

In Re. American Property Acquisitions VII, LLC    §    Case No.    22-90350
      §      
        §    Lead Case No.    22-90341
   Debtor(s)    §      
         ☒ Jointly Administered

 

Monthly Operating Report         Chapter 11

 

Reporting Period Ended:    12/31/2023       Petition Date:    12/21/2022

 

Months Pending: 12           Industry Classification:    3     3     4    1 

 

Reporting Method:    Accrual Basis  LOGO    Cash Basis  LOGO   

 

Debtor’s Full-Time Employees (current):    0       
Debtor’s Full-Time Employees (as of date of order for relief):    0   

Supporting Documentation (check all that are attached):

(For jointly administered debtors, any required schedules must be provided on a non-consolidated basis for each debtor)

 

☒   Statement of cash receipts and disbursements

☒   Balance sheet containing the summary and detail of the assets, liabilities and equity (net worth) or deficit

☒   Statement of operations (profit or loss statement)

☐   Accounts receivable aging

☐   Postpetition liabilities aging

☐   Statement of capital assets

☐   Schedule of payments to professionals

☐   Schedule of payments to insiders

☐   All bank statements and bank reconciliations for the reporting period

☐   Description of the assets sold or transferred and the terms of the sale or transfer

 

/s/ Clifford W. Carlson

   

Clifford W. Carlson

Signature of Responsible Party     Printed Name of Responsible Party

01/31/2024

   
Date    

700 Louisiana Street, Suite 3700, Houston, Texas 77002

    Address

STATEMENT: This Periodic Report is associated with an open bankruptcy case; therefore, Paperwork Reduction Act exemption 5 C.F.R. § 1320.4(a)(2) applies.

 

UST Form 11-MOR (12/01/2021)    1   


Debtor’s Name American Property Acquisitions VII, LLC    Case No. 22-90350

 

Part 1: Cash Receipts and Disbursements

   Current Month      Cumulative  

a.   Cash balance beginning of month

   $ 0     
  

 

 

    

b.  Total receipts (net of transfers between accounts)

   $ 0      $ 0  
  

 

 

    

 

 

 

c.   Total disbursements (net of transfers between accounts)

   $ 0      $ 0  
  

 

 

    

 

 

 

d.  Cash balance end of month (a+b-c)

   $ 0     
  

 

 

    

e.   Disbursements made by third party for the benefit of the estate

   $ 0      $ 0  
  

 

 

    

 

 

 

f.   Total disbursements for quarterly fee calculation (c+e)

   $ 0      $ 0  
  

 

 

    

 

 

 

Part 2: Asset and Liability Status

(Not generally applicable to Individual Debtors. See Instructions.)

   Current Month         

a.   Accounts receivable (total net of allowance)

   $ 0     
  

 

 

    

b.  Accounts receivable over 90 days outstanding (net of allowance)

   $ 0     
  

 

 

    

c.   Inventory ( Book LOGO  Market LOGO  Other LOGO  (attach explanation))

   $ 0     
  

 

 

    

d   Total current assets

   $ 0     
  

 

 

    

e.   Total assets

   $ 0     
  

 

 

    

f.   Postpetition payables (excluding taxes)

   $ 0     
  

 

 

    

g.  Postpetition payables past due (excluding taxes)

   $ 0     
  

 

 

    

h.  Postpetition taxes payable

   $ 0     
  

 

 

    

i.   Postpetition taxes past due

   $ 0     
  

 

 

    

j.   Total postpetition debt (f+h)

   $ 0     
  

 

 

    

k.  Prepetition secured debt

   $ 0     
  

 

 

    

l.   Prepetition priority debt

   $ 0     
  

 

 

    

m.   Prepetition unsecured debt

   $ 0     
  

 

 

    

n.  Total liabilities (debt) (j+k+l+m)

   $ 0     
  

 

 

    

o.  Ending equity/net worth (e-n)

   $ 0     
  

 

 

    

Part 3: Assets Sold or Transferred

   Current Month      Cumulative  

a.   Total cash sales price for assets sold/transferred outside the ordinary course of business

   $ 0      $ 0  
  

 

 

    

 

 

 

b.  Total payments to third parties incident to assets being sold/transferred outside the ordinary course of business

   $ 0      $ 0  
  

 

 

    

 

 

 

c.   Net cash proceeds from assets sold/transferred outside the ordinary course of business (a-b)

   $ 0      $ 0  
  

 

 

    

 

 

 

Part 4: Income Statement (Statement of Operations)

(Not generally applicable to Individual Debtors. See Instructions.)

   Current Month      Cumulative  

a.   Gross income/sales (net of returns and allowances)

   $ 0     
  

 

 

    

b.  Cost of goods sold (inclusive of depreciation, if applicable)

   $ 0     
  

 

 

    

c.   Gross profit (a-b)

   $ 0     
  

 

 

    

d.  Selling expenses

   $ 0     
  

 

 

    

e.   General and administrative expenses

   $ 0     
  

 

 

    

f.   Other expenses

   $ 0     
  

 

 

    

g.  Depreciation and/or amortization (not included in 4b)

   $ 0     
  

 

 

    

h.  Interest

   $ 0     
  

 

 

    

i.   Taxes (local, state, and federal)

   $ 0     
  

 

 

    

j.   Reorganization items

   $ 0     
  

 

 

    

k.  Profit (loss)

   $ 0      $ 0  
  

 

 

    

 

 

 

 

 

UST Form 11-MOR (12/01/2021)    2   


Debtor’s Name American Property Acquisitions VII, LLC    Case No. 22-90350

 

Part 5: Professional Fees and Expenses

 

                     Approved 
Current Month 
   Approved 
Cumulative 
   Paid Current 
Month 
   Paid 
Cumulative 
a.   Debtor’s professional fees & expenses (bankruptcy) Aggregate Total                    
    Itemized Breakdown by Firm              
        Firm Name   Role                    
    i                            
    ii                            
    iii                            
    iv                            
    v                            
    vi                            
    vii                            
    viii                            
    ix                            
    x                            
    xi                            
    xii                            
    xiii                            
    xiv                            
    xv                            
    xvi                            
    xvii                            
    xviii                            
    xix                            
    xx                            
    xxi                            
    xxii                            
    xxiii                            
    xxiv                            
    xxv                            
    xxvi                            
    xxvii                            
    xxviii                            
    xxix                            
    xxx                            
    xxxi                            
    xxxii                            
    xxxiii                            
    xxxiv                            
    xxxv                            
    xxxvi                            

 

UST Form 11-MOR (12/01/2021)    3   


Debtor’s Name American Property Acquisitions VII, LLC    Case No. 22-90350

 

    xxxvii                            
    xxxviii                            
    xxxix                            
    xl                            
    xli                            
    xlii                            
    xliii                            
    xliv                            
    xlv                            
    xlvi                            
    xlvii                            
    xlviii                            
    xlix                            
    l                            
    li                            
    lii                            
    liii                            
    liv                            
    lv                            
    lvi                            
    lvii                            
    lviii                            
    lix                            
    lx                            
    lxi                            
    lxii                            
    lxiii                            
    lxiv                            
    lxv                            
    lxvi                            
    lxvii                            
    lxviii                            
    lxix                            
    lxx                            
    lxxi                            
    lxxii                            
    lxxiii                            
    lxxiv                            
    lxxv                            
    lxxvi                            
    lxxvii                            
    lxxviii                            

 

UST Form 11-MOR (12/01/2021)    4   


Debtor’s Name American Property Acquisitions VII, LLC    Case No. 22-90350

 

    lxxix                            
    lxxx                            
    lxxxi                            
    lxxxii                            
    lxxxiii                            
    lxxxiv                            
    lxxxv                            
    lxxxvi                            
    lxxxvii                            
    lxxxviii                            
    lxxxix                            
    xc                            
    xci                            
    xcii                            
    xciii                            
    xciv                            
    xcv                            
    xcvi                            
    xcvii                            
    xcviii                            
    xcix                            
    c                            
    ci                            
                               
                     Approved 
Current Month 
   Approved 
Cumulative 
   Paid Current 
Month 
   Paid 
Cumulative 
b.   Debtor’s professional fees & expenses (nonbankruptcy) Aggregate Total                    
    Itemized Breakdown by Firm              
        Firm Name   Role                    
    i                            
    ii                            
    iii                            
    iv                            
    v                            
    vi                            
    vii                            
    viii                            
    ix                            
    x                            
    xi                            
    xii                            
    xiii                            
    xiv                            

 

UST Form 11-MOR (12/01/2021)    5   


Debtor’s Name American Property Acquisitions VII, LLC    Case No. 22-90350

 

    xv                            
    xvi                            
    xvii                            
    xviii                            
    xix                            
    xx                            
    xxi                            
    xxii                            
    xxiii                            
    xxiv                            
    xxv                            
    xxvi                            
    xxvii                            
    xxviii                            
    xxix                            
    xxx                            
    xxxi                            
    xxxii                            
    xxxiii                            
    xxxiv                            
    xxxv                            
    xxxvi                            
    xxxvii                            
    xxxviii                            
    xxxix                            
    xl                            
    xli                            
    xlii                            
    xliii                            
    xliv                            
    xlv                            
    xlvi                            
    xlvii                            
    xlviii                            
    xlix                            
    l                            
    li                            
    lii                            
    liii                            
    liv                            
    lv                            
    lvi                            

 

UST Form 11-MOR (12/01/2021)    6   


Debtor’s Name American Property Acquisitions VII, LLC    Case No. 22-90350

 

    lvii                                            
    lviii                                            
    lix                                            
    lx                                            
    lxi                                            
    lxii                                            
    lxiii                                            
    lxiv                                            
    lxv                                            
    lxvi                                            
    lxvii                                            
    lxviii                                            
    lxix                                            
    lxx                                            
    lxxi                                            
    lxxii                                            
    lxxiii                                            
    lxxiv                                            
    lxxv                                            
    lxxvi                                            
    lxxvii                                            
    lxxviii                                            
    lxxix                                            
    lxxx                                            
    lxxxi                                            
    lxxxii                                            
    lxxxiii                                            
    lxxxiv                                            
    lxxxv                                            
    lxxxvi                                            
    lxxxvii                                            
    lxxxviii                                            
    lxxxix                                            
    xc                                            
    xci                                            
    xcii                                            
    xciii                                            
    xciv                                            
    xcv                                            
    xcvi                                            
    xcvii                                            
    xcviii                                            
    xcix                                            
    c                                            
c.   All professional fees and expenses (debtor & committees)      $0        $0        $0        $0  

 

UST Form 11-MOR (12/01/2021)    7   


Debtor’s Name American Property Acquisitions VII, LLC    Case No. 22-90350

 

Part 6: Postpetition Taxes

     Current Month           Cumulative     

a.   Postpetition income taxes accrued (local, state, and federal)

   $ 0      $ 0  
  

 

 

    

 

 

 

b.  Postpetition income taxes paid (local, state, and federal)

   $ 0      $ 0  
  

 

 

    

 

 

 

c.   Postpetition employer payroll taxes accrued

   $ 0      $ 0  
  

 

 

    

 

 

 

d.  Postpetition employer payroll taxes paid

   $ 0      $ 0  
  

 

 

    

 

 

 

e.   Postpetition property taxes paid

   $ 0      $ 0  
  

 

 

    

 

 

 

f.   Postpetition other taxes accrued (local, state, and federal)

   $ 0      $ 0  
  

 

 

    

 

 

 

g.  Postpetition other taxes paid (local, state, and federal)

   $ 0      $ 0  
  

 

 

    

 

 

 

 

Part 7: Questionnaire—During this reporting period:

    

a.   Were any payments made on prepetition debt? (if yes, see Instructions)

   Yes  LOGO    No LOGO

b.  Were any payments made outside the ordinary course of business without court approval? (if yes, see Instructions)

   Yes  LOGO    No LOGO

c.   Were any payments made to or on behalf of insiders?

   Yes LOGO    No LOGO

d.  Are you current on postpetition tax return filings?

   Yes LOGO    No LOGO

e.   Are you current on postpetition estimated tax payments?

   Yes LOGO    No LOGO

f.   Were all trust fund taxes remitted on a current basis?

   Yes LOGO    No LOGO

g.  Was there any postpetition borrowing, other than trade credit? (if yes, see Instructions)

   Yes LOGO    No LOGO

h.  Were all payments made to or on behalf of professionals approved by the court?

   Yes LOGO    No LOGO  N/A LOGO

i.   Do you have:

   Worker’s compensation insurance?    Yes LOGO    No LOGO
  

If yes, are your premiums current?

   Yes LOGO    No  LOGO  N/A  LOGO  (if no, see Instructions)
   Casualty/property insurance?    Yes LOGO    No LOGO
  

If yes, are your premiums current?

   Yes LOGO    No  LOGO  N/A  LOGO  (if no, see Instructions)
   General liability insurance?    Yes LOGO    No LOGO
  

If yes, are your premiums current?

   Yes LOGO    No LOGO  N/A LOGO  (if no, see Instructions)

j.   Has a plan of reorganization been filed with the court?

   Yes LOGO    No LOGO

k.  Has a disclosure statement been filed with the court?

   Yes LOGO    No LOGO

l.   Are you current with quarterly U.S. Trustee fees as set forth under 28 U.S.C. § 1930?

   Yes LOGO    No LOGO

 

UST Form 11-MOR (12/01/2021)    8   


Debtor’s Name American Property Acquisitions VII, LLC    Case No. 22-90350

 

Part 8: Individual Chapter 11 Debtors (Only)

                                 

a.   Gross income (receipts) from salary and wages

   $ 0     
  

 

 

    

b.  Gross income (receipts) from self-employment

   $ 0     
  

 

 

    

c.   Gross income from all other sources

   $ 0     
  

 

 

    

d.  Total income in the reporting period (a+b+c)

   $ 0     
  

 

 

    

e.   Payroll deductions

   $ 0     
  

 

 

    

f.   Self-employment related expenses

   $ 0     
  

 

 

    

g.  Living expenses

   $ 0     
  

 

 

    

h.  All other expenses

   $ 0     
  

 

 

    

i.   Total expenses in the reporting period (e+f+g+h)

   $ 0     
  

 

 

    

j.   Difference between total income and total expenses (d-i)

   $ 0     
  

 

 

    

k.  List the total amount of all postpetition debts that are past due

   $ 0     
  

 

 

    

l.   Are you required to pay any Domestic Support Obligations as defined by 11 U.S.C § 101(14A)?

     Yes  LOGO  No  LOGO   

m.   If yes, have you made all Domestic Support Obligation payments?

     Yes  LOGO  No  LOGO  N/A  LOGO     

Privacy Act Statement

28 U.S.C. § 589b authorizes the collection of this information, and provision of this information is mandatory under 11 U.S.C. §§ 704, 1106, and 1107. The United States Trustee will use this information to calculate statutory fee assessments under 28 U.S.C. § 1930(a)(6). The United States Trustee will also use this information to evaluate a chapter 11 debtor’s progress through the bankruptcy system, including the likelihood of a plan of reorganization being confirmed and whether the case is being prosecuted in good faith. This information may be disclosed to a bankruptcy trustee or examiner when the information is needed to perform the trustee’s or examiner’s duties or to the appropriate federal, state, local, regulatory, tribal, or foreign law enforcement agency when the information indicates a violation or potential violation of law. Other disclosures may be made for routine purposes. For a discussion of the types of routine disclosures that may be made, you may consult the Executive Office for United States Trustee’s systems of records notice, UST-001, “Bankruptcy Case Files and Associated Records.” See 71 Fed. Reg. 59,818 et seq. (Oct. 11, 2006). A copy of the notice may be obtained at the following link: http:// www.justice.gov/ust/eo/rules_regulations/index.htm. Failure to provide this information could result in the dismissal or conversion of your bankruptcy case or other action by the United States Trustee. 11 U.S.C. § 1112(b)(4)(F).

I declare under penalty of perjury that the foregoing Monthly Operating Report and its supporting documentation are true and correct and that I have been authorized to sign this report on behalf of the estate.

 

/s/ Michael Bros       Michael Bros
Signature of Responsible Party       Printed Name of Responsible Party
SVP, Capital Markets and Acquisitions       01/31/2024
Title       Date

 

UST Form 11-MOR (12/01/2021)    9   


Debtor’s Name American Property Acquisitions VII, LLC    Case No. 22-90350

 

LOGO

 

UST Form 11-MOR (12/01/2021)    10   


Debtor’s Name American Property Acquisitions VII, LLC    Case No. 22-90350

 

LOGO

 

UST Form 11-MOR (12/01/2021)    11   


Debtor’s Name American Property Acquisitions VII, LLC    Case No. 22-90350

 

LOGO

 

UST Form 11-MOR (12/01/2021)    12   


IN THE UNITED STATES BANKRUPTCY COURT

FOR THE SOUTHERN DISTRICT OF TEXAS

HOUSTON DIVISION

 

In re:

  

§

  

Chapter 11

  

§

  

CORE SCIENTIFIC, INC., et al.,

  

§

  

Case No. 22-90341 (CML)

  

§

  

     Debtors.1

  

§

  

(Jointly Administered)

MONTHLY OPERATING REPORT NOTES FOR DECEMBER 2023

On December 21, 2022 (the “Petition Date”), Core Scientific, Inc. and its debtor affiliates, as debtors and debtors in possession in the above-captioned chapter 11 cases (collectively, the “Debtors” or the “Company”), each commenced a voluntary case under chapter 11 of title 11 of the United States Code (the “Bankruptcy Code”) in the United States Bankruptcy Court for the Southern District of Texas (the “Bankruptcy Court”). The Debtors are authorized to operate their businesses and manage their properties as debtors in possession pursuant to sections 1107(a) and 1108 of the Bankruptcy Code. The Debtors’ chapter 11 cases are being jointly administered for procedural purposes only pursuant to Rule 1015(b) of the Federal Rules of Bankruptcy Procedure (the “Bankruptcy Rules”) and Rule 1015-1 of the Bankruptcy Local Rules for the United States Bankruptcy Court for the Southern District of Texas (the “Local Rules”). On January 9, 2023, the United States Trustee for Region 7 (the “U.S. Trustee”) appointed an official committee of unsecured creditors (the “Creditors’ Committee”) in these chapter 11 cases pursuant to section 1102 of the Bankruptcy Code. On March 23, 2023, the U.S. Trustee appointed an official equity committee (the “Equity Committee”) in these chapter 11 cases pursuant to section 1102 of the Bankruptcy Code. No trustee or examiner has been appointed in these chapter 11 cases. On January 16, 2024, the Bankruptcy Court entered the Findings of Fact, Conclusions of Law, and Order (I) Approving Disclosure Statement on a Final Basis and (II) Confirming Fourth Amended Joint Chapter 11 Plan of Core Scientific, Inc. and Its Affiliated Debtors (Docket No. 1749) (the “Confirmation Order”), confirming the Fourth Amended Joint Chapter 11 Plan of Core Scientific, Inc. and Its Affiliated Debtors (With Technical Modifications) (Docket No. 1722) (including any exhibits, schedules, and supplements thereto and as may be modified, amended, or supplemented from time to time, the “Plan”). On January 23, 2024, the Debtors filed the Notice of Effective Date of Fourth Amended Joint Chapter 11 Plan of Core Scientific, Inc. and Its Affiliated Debtors (Docket No. 1782), giving notice that all conditions to effectiveness of the Plan occurred and the Plan became effective (the “Effective Date”).

 

1 

The Debtors in these chapter 11 cases, along with the last four digits of each Debtor’s federal tax identification number, are as follows: Core Scientific Mining LLC (6971); Core Scientific, Inc. (3837); Core Scientific Acquired Mining LLC (6074); Core Scientific Operating Company (5526); Radar Relay, Inc. (0496); Core Scientific Specialty Mining (Oklahoma) LLC (4327); American Property Acquisition, LLC (0825); Starboard Capital LLC (6677); RADAR LLC (5106); American Property Acquisitions I, LLC (9717); and American Property Acquisitions VII, LLC (3198). The Debtors’ corporate headquarters is 210 Barton Springs Road, Suite 300, Austin, Texas 78704. The Debtors’ service address is 2407 S. Congress Ave, Suite E-101, Austin, Texas 78704.

 

Page 1


The following notes and statements of limitations and disclaimers should be referred to, and referenced in connection with, any review of this Monthly Operating Report (the “MOR”).

 

1.

Introduction. This MOR is unaudited and does not purport to represent financial statements prepared in accordance with accounting principles generally accepted in the United States (“GAAP”), and it is not intended to fully reconcile to the consolidated financial statements prepared by the Debtors. Information contained in this MOR has been derived from the Debtors’ books and records, but does not reflect in all circumstances presentation for GAAP or SEC reporting purposes. Therefore, to comply with their obligations to provide MORs during these chapter 11 cases, the Debtors have prepared this MOR using the best information presently available to them, which has been collected, maintained, and prepared in accordance with their historical accounting practices. Accordingly, this MOR is true and accurate to the best of the Debtors’ knowledge, information, and belief, based on currently-available data. The results of operations and financial position contained herein are not necessarily indicative of results that may be expected for any period other than the period beginning on December 1, 2023 and ending December 31, 2023, or for the full year, and may not necessarily reflect the Debtors’ future consolidated results of operations and financial position.

 

2.

Reservation of Rights. This MOR is limited in scope, covers the period beginning on December 1, 2023 and ending December 31, 2023, and has been prepared solely for the purpose of complying with the monthly reporting requirements of the Debtors’ chapter 11 cases. The unaudited financial information for this report has been derived from the Debtors’ books and records. The information presented herein has not been subject to all procedures that typically would be applied to financial information in accordance with U.S. GAAP. Upon the application of such procedures, the Debtors believe that the financial information could be subject to material change. The information furnished in this MOR includes normal recurring adjustments but does not include all of the adjustments that typically would be made for interim financial information presented in accordance with GAAP.

Given the complexity of the Debtors’ business, inadvertent errors or omission may occur. Accordingly, the Debtors hereby reserve all of their rights to dispute the nature, validity, status, enforceability, or executory natures of any claim amount, agreement, representation, or other statement set forth in this MOR. Further, the Debtors reserve the right to amend or supplement this MOR, if necessary, but shall be under no obligation to do so.

 

3.

Basis of Presentation. Although the Debtors generally prepare their financial statements on a consolidated basis, the MOR has been prepared on an entity-by-entity basis (excluding most intercompany eliminations) for Debtors Core Scientific, Inc., Core Scientific Acquired Mining LLC, Core Scientific Operating Company, Core Scientific Mining LLC, Radar Relay, Inc., Core Scientific Specialty Mining (Oklahoma) LLC, American Property Acquisition, LLC, Starboard Capital LLC, RADAR LLC, American Property Acquisitions I, LLC, and American Property Acquisitions VII, LLC. The financial information contained herein is unaudited, limited in scope, covers a limited time period, and has been prepared solely for the purpose of complying with the monthly reporting requirements for chapter 11 debtors issued by the UST.

 

Page 2


The amounts reported in this MOR are as-of December 31, 2023, the end of the Debtors’ reporting period. This MOR covers the period beginning December 1, 2023 and ending December 31, 2023.

 

4.

Accounting Principles. The Debtors maintain their financial records according to GAAP, however the MOR does not purport to represent financial statements prepared in accordance with GAAP, nor are they intended to be fully reconciled with the financial statements of the Debtors.

The Debtors generally prepare financial statements on a consolidated basis. To the extent that there are negative asset balances for an individual Debtor, such as accounts receivable and current assets, they may be due to some intercompany elimination transactions or adjustments in each specific Debtor’s books and records.

 

5.

Currency. Unless otherwise indicated, all amounts in the MOR are reflected in U.S. dollars.

 

6.

Consolidated Entity Accounts Payable and Disbursement Systems. Cash is received and disbursed by the Debtors as described in the Emergency Motion of Debtors for Entry of Interim and Final Orders (I) Authorizing Debtors to (A) Continue their Existing Cash Management System, (B) Maintain Existing Business Forms and Intercompany Arrangements, (C) Continue Intercompany Transactions, and (D) Continue Utilizing Employee Credit Cards; and (II) Granting Related Relief (Docket No. 12) (the “Cash Management Motion”) and the Debtors’ receipt and disbursement of cash is consistent with the Debtors’ historical cash management practices. Due to the consolidated cash management reporting system, certain cash payments may be paid out of a legal entity that is different than the legal entity at which the expenses were incurred. Also, certain cash receipts may be received in a different legal entity than the legal entity at which the accounts receivable is recorded. Disbursements attributed to each entity represent the entity on behalf of which payments were made, on a proportional allocated basis, from the consolidated cash management system.

 

7.

Supporting Documentation. At the direction of the U.S. Trustee, the following schedules are attached to the MORs: (i) Statement of Cash Receipts and Disbursements; (ii) Balance Sheet; (iii) Income Statement (profit or loss statement); and (iv) Schedule of Payments to Insiders.

Statement of Cash Receipts and Disbursements. Based on guidance received from the Office of the United States Trustee in connection with the completion of UST Form 11-MOR Part 1, Cash Receipts and Disbursements, reported cash receipts and disbursements should exclude intercompany and debtor-to-debtor transactions. As a result, for those debtors with net intercompany cash outflows or inflows during the reporting period, the ending cash balances reported on Form 11-MOR Part 1 may not match the ending cash balances per the Debtors’ bank statements or the Debtors’ books and records. For additional information on ending cash balances per the Debtors’ books and records, see the attached cash balances per MOR-1: Schedule of Cash Receipts and Disbursements.

 

Page 3


Balance Sheet. Liabilities Subject to Compromise (“LSTC”): LSTC represent the Debtors’ estimate of prepetition claims to be resolved in connection with the chapter 11 cases. As a result of the chapter 11 filings, the payment of prepetition liabilities are subject to compromise or other treatment under a plan of reorganization. The determination of how such liabilities will ultimately be settled or treated cannot be made until the Court approves a chapter 11 plan of reorganization. Accordingly, the ultimate amount of such liabilities is not determinable at this time. Prepetition liabilities that are subject to compromise under ASC 852 are preliminary and may be subject to, among other things, future adjustments depending on Court actions, further developments with respect to disputed claims, determinations of the secured status of certain claims, the values of any collateral securing such claims, rejection of executory contracts, continued reconciliation or other events.

As noted, although the Debtors generally prepare financial statements on a consolidated basis, these MORs are prepared on an entity-by-entity basis. The Debtors maintain separate balance sheets in their books and records for the following entities: Core Scientific Acquired Mining LLC, Core Scientific, Inc., Core Scientific Operating Company, and Radar Relay, Inc. The Debtors, however, do not maintain separate balance sheets for the remaining Debtor entities. Consequently, the balance sheets included in the MOR for these Debtors reflect no balances.

Values in the balance sheet(s) attached hereto represent rounded numbers. Accordingly, subtotals may not agree to the summation of the rounded numbers presented.

Income Statement. As noted, although the Debtors generally prepare financial statements on a consolidated basis, these MORs are prepared on an entity-by-entity basis. The Debtors maintain separate income statements in their books and records for the following entities: Core Scientific Acquired Mining LLC, Core Scientific, Inc., Core Scientific Operating Company, and Radar Relay, Inc. The Debtors, however, do not maintain separate income statements for the remaining Debtor entities. Consequently, the income statements included in the MOR for these Debtors reflect no income.

Schedule of Payments to Insiders. This schedule provides additional detail for the period on page 1 of the MOR. For each insider payment made during the reporting period the following information is provided: Recipient; Date of payment or benefit provided; Amount of cash payment or market value of non-cash payment; and Reason for each payment made.

 

8.

Part 1, Cash Receipts and Disbursements. Cumulative quarter-to-date for Q4 2023 disbursements are reported in the Cumulative figures in the MOR. Cumulative case to date total disbursements through December 31, 2023 are $538,296,326.

 

9.

Part 2: Asset and Liability Status. Long-term lease liabilities resulting from the Debtors’ office / location leases and equipment / fixed asset leases are reported as prepetition unsecured debt. Beginning with the April MOR, the (i) April 2022 $60 million Bridge Promissory Note with BRF Finance Co, LLC and (ii) April 2022 $15 million Bridge Promissory Note with B. Riley Commercial Capital, LLC (collectively, the “Unsecured Bridge Notes”), are also reported as prepetition unsecured debt, whereas the Unsecured Bridge Notes were inadvertently included in prepetition priority debt on previous monthly operating reports.

 

Page 4


10.

Part 3, Assets Sold or Transferred. The Company regularly receives credits and/or coupons from Bitmain Technologies Ltd.’s reward and price protection programs. The Company subsequently redeems these credits and/or coupons for new ASIC miner acquisitions or sells them to third parties when they are not able to be utilized by the Company. The Company may recognize other income when the credits and/or coupons are redeemed in noncash acquisitions or sold to third parties.

 

11.

Part 5: Professional Fees and Expenses. For purposes of the MORs, bankruptcy professional fees are considered approved if the applicable monthly fee statement has been served and the objection deadline with regard to such monthly fee statement has expired prior to the end date of the MOR period.

In December 2023, the Debtors inadvertently overpaid Weil, Gotshal & Manages LLP by $16,678.55, which was returned to the Debtors in January 2024. Thus, this MOR reflects the overpayment for the month of December 2023.

 

12.

Part 7 Questionnaire. Pursuant to certain orders of the Bankruptcy Court entered in the Debtors’ chapter 11 cases (the “First Day Orders”), the Debtors were authorized (but not directed) to pay, among other things, certain prepetition claims of their employees, taxing authorities, insurers, critical vendors, and certain other prepetition creditors. Amounts paid pursuant to the First Day Orders are monitored as to limits provided in the applicable orders of the Bankruptcy Court governing payment of such prepetition obligations, and this report is available to the U.S. Trustee as required.

In the ordinary course of business, the Debtors’ tax filings may extend past the normal deadlines and become late in some instances. When this happens, the Debtors arrange to complete the filings and address any related fines and/or penalties. There are no tax filings that are currently late where the Debtors are not also in dialogue with the related taxing authority to become compliant.

All postpetition borrowings since the inception of the case, other than trade credit, are borrowings made under the Initial DIP Facility or the Replacement DIP Facility.

 

Page 5


MOR-1: 12/1/2023 - 12/31/2023 SCHEDULE OF CASH RECEIPTS AND DISBURSEMENTS

 

Description

  Core
Scientific,
Inc.
    Core
Scientific
Acquired
Mining LLC
    Core
Scientific
Operating
Company
    Radar Relay,
Inc.
    Core
Scientific
Mining
LLC
    Core
Scientific
Specialty
Mining
(Oklahoma)
LLC
    American
Property
Acquisition,
LLC
    Starboard
Capital LLC
    RADAR
LLC
    American
Property

Acquisitions I,
LLC
    American
Property
Acquisitions VII,
LLC
    Total  

Receipts

                       

Operating Sales Proceeds

    2,213,078       3,188,102       37,525,833       —        —        —        —        —        —        —        —        42,927,013  

Bitmain Coupon Sales

    —        —        —        —        —        —        —        —        —        —        —        —   

Other Receipts

    4,110,401       —        13,547,421       —        —        —        —        —        —        —        —        17,657,822  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Receipts

    6,323,479       3,188,102       51,073,254       —        —        —        —        —        —        —        —        60,584,835  

Disbursements

                       

Suppliers or vendors

    6,379,482       2,141,800       25,210,244       —        —        —        —        —        —        —        —        33,731,526  

Taxes / Governmental

    —        63,453       746,876       —        —        —        —        —        —        —        —        810,329  

Services

    9,127,089       433,574       5,103,415       —        —        —        —        —        —        —        —        14,664,077  

Financial / Bank Fees

    —        1,348,994       15,878,454       —        —        —        —        —        —        —        —        17,227,448  

Employee Expense

    —        285,732       3,363,236       —        —        —        —        —        —        —        —        3,648,969  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Disbursements

    15,506,571       4,273,553       50,302,225       —        —        —        —        —        —        —        —        70,082,348  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net Cash Flow (excl. Internal Transfers)

    (9,183,092     (1,085,451     771,029       —        —        —        —        —        —        —        —        (9,497,514
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Cash Balance Beginning of Month

    22,463,151       792,697       55,951,178       —        —        —        —        —        —        —        —        79,207,026  

Net Cash Flow

    (9,183,092     (1,085,451     771,029       —        —        —        —        —        —        —        —        (9,497,514

Disbursement Allocation

    —        4,273,553       (4,273,553     —        —        —        —        —        —        —        —        —   

Cash Balance End of Month (excl. Internal Transfers)

    13,280,059       3,980,799       52,448,654       —        —        —        —        —        —        —        —        69,709,512  

Bank Cash Balance Beginning of Month

    22,463,151       792,697       55,951,178       —        —        —        —        —        —        —        —        79,207,026  

Net Cash Flow (excl. Internal Transfers; w/ Allocation)

    (9,183,092     (1,085,451     771,029       —        —        —        —        —        —        —        —        (9,497,514
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

MOR Part 1 d. Cash Balance

  $ 13,280,059     $ (292,754   $ 56,722,207     $ —      $ —      $ —      $ —      $ —      $ —      $ —      $ —      $ 69,709,512  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Reversing Disbursement Allocation

    —        4,273,553       (4,273,553     —        —        —        —        —        —        —        —        —   

Internal Transfers

    7,426,673       (3,850,000     (3,576,673     —        —        —        —        —        —        —        —        —   

Cash Balance End of Month

  $  20,706,732     $ 130,799     $ 48,871,981     $ —      $ —      $ —      $ —      $ —      $ —      $ —      $ —      $ 69,709,512  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 


MOR-2: End of December 2023 Balance Sheet

 

    Core Scientific,
Inc.
    Core Scientific
Acquired
Mining LLC
    Core Scientific
Operating
Company
    Radar
Relay, Inc.
    Core
Scientific 
Mining LLC
    Core
Scientific
Specialty
Mining
(Oklahoma)
LLC
    American
Property

Acquisition,
LLC
    Starboard
Capital
LLC
    RADAR
LLC
    American
Property
Acquisitions
I, LLC
    American
Property
Acquisitions
VII, LLC
    Elimination
Co
    Total  

(dollars in thousands)

                         

ASSETS

                         

Cash and Equivalents

    2,211,365       130,799       48,066,957       —                      —        50,409,121  

Restricted Cash

    18,495,367       —        805,024       —                      —        19,300,391  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Cash

    20,706,732       130,799       48,871,981       —                      —        69,709,512  

Accounts receivable, net of allowance

    —        —        1,001,148       —                      —        1,001,148  

Accounts receivable from related parties

    468,283,777       161,398,969       (477,267,881     1,160,033                     (153,574,897     0  

Deposits for equipment

    —        —        —        —                      —        —   

Digital currency assets

    —        179,818       2,103,969       —                      —        2,283,787  

Prepaid expenses and other

    —        22,522,485       25,585,591       —                      (22,520,055     25,588,021  

Total other current assets

    1,858,008,869       (1,128,659,518     (720,218,529     —                      —        9,130,821  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Current Assets

    2,346,999,377       (944,427,447     (1,119,923,723     1,160,033                     (176,094,952     107,713,288  

Property, plant and equipment

    —        43,547,533       557,500,337       —                      (15,616,704     585,431,166  

Operating lease-right-of-use assets

    —        —        7,843,941       —                      —        7,843,941  

Goodwill

    —        —        —        —                      —        —   

Intangible assets, net

    —        —        2,247,207       —                      —        2,247,207  

Other noncurrent assets

    2,558,789       (0     11,720,286       —                      —        14,279,075  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Assets

    2,349,558,166       (900,879,914     (540,611,951     1,160,033                     (191,711,656     717,514,678  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

LIABILITIES, PREFERRED STOCK & EQUITY

                         

Accounts Payable

    —        153,582,884       191,356,202       1,750                     (153,574,897     191,365,939  

Accrued expenses and other

    199,366       17,440,888       173,512,020       (12,734                   —        191,139,540  

Deferred revenue

    —        —        48,238,006       —                      (38,408,253     9,829,753  

Derivative warrant liabilities

    —        —        —        —                      —        —   

Operating lease liabilities, current portion

    —        —        77,378       —                      —        77,378  

Financing lease liabilities, current portion

    —        —        19,771,458       —                      —        19,771,458  

Long-term debt, current portion

    (559,901,857     —        726,037,508       —                      —        166,135,651  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total current liabilities

    (559,702,491     171,023,772       1,158,992,572       (10,984                   (191,983,150     578,319,719  

Operating lease liabilities, net of current portion

    —        —        1,512,397       —                      —        1,512,397  

Financing lease liabilities, net of current portion

    —        —        35,745,291       —                      —        35,745,291  

Long-term debt, net of current portion

    568,258,150       —        115,824,227       —                      —        684,082,376  

Other noncurrent liabilities

    —        18,084,856       (15,497,086     (2,587,769                   —        1  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Liabilities

    8,555,659       189,108,628       1,296,577,400       (2,598,753                   (191,983,150     1,299,659,785  

Pre-Petition Subject to Compromise

    684,395,370       —        (684,395,370     —                      —        —   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Pre-Petition Subject to Compromise

    684,395,370       —        (684,395,370     —                      —        —   

Preferred stock

    —        —        —        —                      —        —   

Common stock

    37,478       —        —        —                      —        37,478  

Additional paid-in capital

    1,836,351,498       (15,979,141     2,887,621       —                      —        1,823,259,978  

Accumulated deficit

    (179,781,838     (841,469,005     (1,322,739,851     (61,770,345                   318,476       (2,405,442,562

Other Comprehensive Income

    —        —        —        —                      —        —   

Cumulative Translation Adjustment

    —        (232,540,397     167,058,249       65,529,130                     (46,983     (0
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Equity

    1,656,607,138       (1,089,988,543     (1,152,793,981     3,758,786                     271,494       (582,145,107
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Liabilities, Preferred Stock & Equity

    2,349,558,166       (900,879,914     (540,611,951     1,160,033                     (191,711,656     717,514,678  


MOR-3: 12/1/2023 - 12/31/2023 Profit & Loss

 

    Core
Scientific,
Inc.
    Core
Scientific
Acquired
Mining
LLC
    Core
Scientific

Operating
Company
    Radar
Relay,

Inc
    Core
Scientific
Mining
LLC
    Core
Scientific

Specialty
Mining

(Oklahoma)
LLC
    American
Property

Acquisition,
LLC
    Starboard
Capital
LLC
    RADAR
LLC
    American
Property
Acquisitions I,
LLC
    American
Property
Acquisitions VII,
LLC
    Elimination
Co
 

Total Revenue

                       

(dollars in thousands)

                       

Hosting revenue from customers

    —        —        10,559,038       —        —        —        —        —        —        —        —        —   

Hosting revenue from related parties

    —        —        1,899,491       —        —        —        —        —        —        —        —        (1,899,491

Equipment sales to customers

    —        —        —        —        —        —        —        —        —        —        —        —   

Equipment sales to related parties

    —        —        —        —        —        —        —        —        —        —        —        —   

Digital asset mining income

    —        3,559,413       46,530,662       —        —        —        —        —        —        —        —        —   

Network services and defi revenue

    —        —        —        —        —        —        —        —        —        —        —        —   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Revenue

    —        3,559,413       58,989,192       —        —        —        —        —        —        —        —        (1,899,491
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Cost of revenue

    —        —        (40,437,746     —        —        —        —        —        —        —        —        —   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Gross Profit

    —        3,559,413       18,551,446       —        —        —        —        —        —        —        —        (1,899,491
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Gain (loss) on legal settlements

    —        —        —        —        —        —        —        —        —        —        —        —   

Gain (loss) from sales of digital currency assets

    —        34,746       728,838       —        —        —        —        —        —        —        —        —   

Impairments of digital currency assets

    —        (41,007     (789,902     —        —        —        —        —        —        —        —        —   

Impairment of goodwill and other intangibles

    —        —        —        —        —        —        —        —        —        —        —        —   

Impairment of property, plant and equipment

    —        —        —        —        —        —        —        —        —        —        —        —   

Losses on exchange or disposal of property, plant and equipment

    —        —        (11,366     —        —        —        —        —        —        —        —        —   

Operating expenses:

                       

Research and development

    —        —        (456,492     —        —        —        —        —        —        —        —        —   

Sales and marketing

    —        —        (3,205,680     —        —        —        —        —        —        —        —        —   

General and administrative

    —        (27,950     (9,552,666     —        —        —        —        —        —        —        —        —   

Advisor Fees

    —        —        —        —        —        —        —        —        —        —        —        —   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total operating expenses

    —        (27,950     (13,214,838     —        —        —        —        —        —        —        —        —   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Operating Income (Loss)

    —        3,525,203       5,264,178       —        —        —        —        —        —        —        —        (1,899,491

Non-operating income (expense), net:

                       

Loss on debt extinguishment

    —        —        —        —        —        —        —        —        —        —        —        —   

Interest expense, net

    —        —        (71,534,432     —        —        —        —        —        —        —        —        —   

Other non-operating expenses, net

    —        —        (3,110,730     —        —        —        —        —        —        —        —        —   

Reorganization items

    —        —        (97,184,069     —        —        —        —        —        —        —        —        —   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Non-operating income (expense), net:

    —        —        (171,829,231     —        —        —        —        —        —        —        —        —   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Income (loss) before income taxes

    —        3,525,203       (166,565,053     —        —        —        —        —        —        —        —        (1,899,491

Income tax expense

    —        —        (335,108     —        —        —        —        —        —        —        —        —   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net Income (Loss)

    —        3,525,203       (166,900,161     —        —        —        —        —        —        —        —        (1,899,491