PRHL Premier Holding Corporation (CE)

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington D.C. 20549

 

FORM 8-K/A

 

CURRENT REPORT

 

PURSUANT TO SECTION 13 OR 15(d) OF

THE SECURITIES EXCHANGE ACT OF 1934

 

Date of Report (Date of earliest event reported): October 22, 2014

 

PREMIER HOLDING CORP.

(Name of small business issuer specified in its charter)

 

Nevada		000-53824		88-0344135
(State or other jurisdiction		(Commission File No.)		(I.R.S. Employer
of incorporation)				Identification No.)

 

 

1382 Valencia, Unit F, Tustin, CA 92780

(Address of principal executive offices)

 

 

(former name or former address, if changed since last report)

 

(949) 260-8070

(Registrant’s telephone number)

 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:

 

o Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

 

o Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

 

o Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

 

o Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c

 

 

Item 2.01       Completion of Acquisition or Disposition of Assets

 

On October 22, 2014, PREMIER HOLDING CORPORATION, a Nevada corporation (“Premier”) completed its acquisition of 85% of the membership interests of Lexington Power & Light, LLC (“LP&L”) from its owners. See Form 8-K filed October 27, 2014.

 

Item 5.02       Departure of Directors or Principal Officers; Election of Directors; Appointment of Principal Officers

 

Despite his election on October 22, 2014 to fill one vacancy on Premier’s board of directors, Larry Hutcher did not accept the position and Larry Hutcher is not a director of Premier.

 

Item 9.01       Financial Statements and Exhibits

 

By this amendment, the financial statements required by this item are filed.

 

No.	Title
10.1	Membership Purchase Agreement for Lexington Power & Light*
99.1	Financial Statements of Lexington Power & Light for years ended December 31, 2013 and 2012
99.2	Financial Statements of Lexington Power & Light for periods ended September 30, 2014 and 2013
99.3	Pro Forma Consolidation as of the period ended September 30, 2014

 

* incorporated by reference from the Form 8-K Report of September 9, 2014 filed on September 15, 2014.

 

Investors are encouraged to read and understand the Company’s filings with the Securities and Exchange Commission.

 

SIGNATURES

 

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

 

	PREMIER HOLDING  CORP.
	By:	/s/ Randall Letcavage
		Randall Letcavage
		Principal Executive Officer
Date: January 13, 2015

 

Exhibit 99.1

 

 

 

To the Board of Directors (Premier Holding Corporation) and Members of
Lexington Power & Light, LLC.

 

We have audited the accompanying balance sheets of Lexington Power & Light, LLC (“the Company”) as of December 31, 2013 and 2012, and the related statements of operations, members’ equity (deficit), and cash flows for the years ended December 31, 2013 and 2012. These financial statements are the responsibility of the Company's management. Our responsibility is to express an opinion on these financial statements based on our audit.

 

We conducted our audit in accordance with the standards of the Public Company Accounting Oversight Board (United States of America). Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement. The Company is not required to have, nor were we engaged to perform, an audit of its internal control over financial reporting. Our audit included consideration of internal control over financial reporting as a basis for designing audit procedures that we considered appropriate under the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the Company’s internal control over financial reporting. Accordingly, we express no such opinion. An audit includes examining on a test basis, evidence supporting the amounts and disclosures in the financial statements. An audit also includes assessing the accounting principles used and significant estimates made by management, as well as evaluating the overall financial statement presentation. We believe that our audit provide a reasonable basis for our opinion.

 

In our opinion, the financial statements referred to above present fairly, in all material respects, the financial position of the Company as of December 31, 2013 and 2012, and the results of its operations and its cash flows for the years ended December 31, 2013 and 2012, in conformity with accounting principles generally accepted in the United States of America.

 

/s/ Anton & Chia, LLP

 

Newport Beach, California
January 09, 2015

 

 

Lexington Power && Light, LLC

Balance Sheets

As of December 31, 2013 and 2012

 

		2013				2012
ASSETS
Current Assets
Cash		$	53,786			$	107,083
Accounts Receivable			907,482				557,310
Accrued Revenue			486,320				116,815
Inventory			23,590				–
Collateral Postings			77,117				77,765
Prepaid Expenses			81,427				25,143
Other Current Assets			–				25,492
Total Current Assets			1,629,722				909,608
Fixed Assets, Net of Accumulated Depreciation			2,220				3,701
Collateral Deposit			200,000				200,000
TOTAL ASSETS		$	1,831,942			$	1,113,309
LIABILITIES AND MEMBERS' DEFICIT
Current Liabilities
Accounts Payable and Accrued Expenses		$	1,224,753			$	759,671
Deferred Supply Payable			551,037				362,724
Notes Payable			789,347				78,290
Notes Payable - Related Parties			271,397				115,113
Taxes Payable			43,819				62,075
Total Current Liabilities			2,880,353				1,377,873
Long Term Note Payable			200,000				200,000
Total Liabilities			3,080,353				1,577,873
Commitments and Contingencies
Members' Deficit			(1,248,411	)			(464,564	)
TOTAL LIABILITIES AND MEMBERS' DEFICIT		$	1,831,942			$	1,113,309

 

See accompanying notes to financial statements

 

Lexington Power && Light, LLC

Statements of Operations

For The Years Ended December 31, 2013 and 2012

		2013				2012
Sales			9,522,963				5,144,107
Cost of Sales			8,296,610				4,515,286
Gross Profit			1,226,353				628,821
General and Administrative Expenses			1,693,178				1,054,914
Loss From Operations			(466,825	)			(426,093	)
Other Items
Interest Expense			(270,988	)			(136,640	)
Loss Contingency			(40,000	)			–
Other Expenses			(6,034	)			(88	)
Net Loss			(783,847	)			(562,821	)

See accompanying notes to financial statements

 

 

Lexington Power & Light, LLC

Statement of Members' Equity (Deficit)

For the Years Ended December 31, 2013 and 2012

 

Balance, December 31, 2011		$	98,257
Add: Contributions			–
Less: Distributions			–
Net Loss For The Year Ended December 31, 2012			(562,821	)
Balance, December 31, 2012		$	(464,564	)
Add: Contributions			–
Less: Distributions			–
Net Loss For The Year Ended
December 31, 2013			(783,847	)
Balance, December 31, 2013		$	(1,248,411	)

 

See accompanying notes to financial statements

 

 

Lexington Power & Light, LLC

Statement of Cash Flows 

 

		December 30,
		2013				2012
Cash Flows from Operating Activities:
Net Loss		$	(783,847	)		$	(562,821	)
Adjustments to reconcile net loss to net cash provided (used) by operating activities:
Depreciation and Amortization			1,481				2,468
Changes in Operating Assets and Liabilities:
Accounts Receivable			(350,172	)			(281,386	)
Accrued Revenue			(369,505	)			12,993
Inventory			(23,590	)			–
Collateral Postings			648				(3,660	)
Prepaid Expenses			(56,284	)			(851	)
Other Current Assets			25,492				50,985
Accounts Payable and Accrued Expenses			465,082				528,125
Deferred Supply Payable			188,313				362,724
Taxes Payable			(18,256	)			37,292
Total Adjustments			(136,791	)			708,690
Net cash provided by (used in) operating activities			(920,638	)			145,869
Cash Flows from Financing Activities:
Advances (Repayment) of Notes Payable - Related Parties, Net			156,284				(114,887	)
Advances (Repayment) of Notes Payable, Net			711,057				(61,987	)
Net cash provided by (used in) financing activities			867,341				(176,874	)
Net decrease in cash			(53,297	)			(31,005	)
Cash, Beginning of Period			107,083				138,088
Cash, End of Period		$	53,786			$	107,083
Supplemental disclosures:
Interest and Taxes paid:
Interest Expense		$	260,065			$	122,385
Income Taxes		$	–			$	–

 

See accompanying notes to financial statements

 

 

Lexington Power & Light, LLC

Notes to Financial Statements

For The Years Ended December 31, 2013 and 2012

 

 

(1) Organization and Business Description

 

Lexington Power & Light, LLC (“LP&L” or “the Company”) was incorporated under the laws of the State of New York on July 8, 2010 as a Limited Liability Company. LP&L markets and sells electricity and natural gas to both commercial and residential customers located primarily in five boroughs of New York City and on Long Island. The Company purchases electricity and natural gas on a wholesale basis pursuant to a combined supply and credit facility agreement.

 

(2) Summary of Significant Accounting Policies

 

Basis of Presentation

 

The accompanying financial statements and related notes have been prepared in accordance with accounting principles generally accepted in the United States of America (“U.S. GAAP”).

 

Cash

 

The Company maintains cash balances in interest and non-interest bearing accounts, which do not currently exceed federally insured limits.

 

Allowance for Doubtful Accounts

 

The Company only markets to customers located within the geography of those utilities that have a Purchase of Receivable (“POR”) program. Utilities that participate in the POR program guarantee the collection of customer balances and remittances to the Company. The fee charged by each utility for this service is approximately 2.5% of the gross amount collected each month. As such, an allowance for doubtful accounts as of December 31, 2013 and 2012 is not considered necessary. POR fees for 2013 and 2012 were $233,183 and $121,161, respectively.

 

Property and Equipment

 

Property and equipment is stated at historical cost less accumulated depreciation. Maintenance and repairs are expensed as incurred. Upon sale or disposition of assets, any gain or loss is included in the statements of operations. The cost of property and equipment is depreciated using the straight line method over the estimated useful lives of the assets. Amortization of leasehold improvements is computed using the straight-line method over the shorter of the remaining lease term or the estimated useful lives of the improvements.

 

 

Lexington Power & Light, LLC

Notes to Financial Statements

For The Years Ended December 31, 2013 and 2012

 

 

Revenue Recognition and Cost of Sales

 

Revenues and costs of revenues are recognized during the period in which the commodities are delivered to the customer. The Company applies the provisions of FASB Accounting Standards Codification (“ASC”) 605-10, Revenue Recognition in Financial Statements ASC 605-10, which provides guidance on the recognition, presentation, and disclosure of revenue in financial statements filed with the SEC. ASC 605-10 outlines the basic criteria that must be met to recognize revenue and provides guidance for disclosure related to revenue recognition policies. In general, the Company recognizes revenue from the sale of electricity and natural gas when (i) persuasive evidence of an arrangement exists, (ii) delivery has occurred, (iii) the fee is fixed or determinable, and (iv) the collectability is reasonably assured.

 

Revenue is recognized upon delivery of the commodity to the customer. Billed revenue is recognized when the customer’s meter is read, normally once in a thirty day period. Accrued revenue is calculated for each electric and natural gas customer based on the average daily usage derived from the most recent meter read bill times the number of days from the most recent meter read to the end of the month multiplied by the current selling price. The difference between the accrual at the beginning of the month and the end of the month, up or down, is recorded as an adjustment to Revenue.

 

Cost of Sales are recognized on a calendar month basis as incurred, except for electric supply and related cost imbalance reconciliations with the Independent System Operators (“ISO”). The imbalance is the difference between the electric supply and related costs scheduled by the Company through its supplier (see Note 5) and the actual electric supply and related costs delivered by the ISO to the customers, which results in four and nine month “true-up” balances on each monthly bill from the ISO. These additional balances are recorded in the month they are billed, or credited, to the Company and not retroactively adjusted.

 

Customer Acquisition Costs

 

Customer acquisition costs related to outside third party customer marketing programs are capitalized as prepaid expenses and amortized on a straight-line basis over a twenty-four month period beginning the month after the month in which the costs are incurred.

 

Use of Estimates

 

The preparation of financial statements in conformity with accounting principles generally accepted in the United States requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities, and the disclosure of contingent assets and liabilities at the date of the financial statements, and the reported amounts of revenues and expenses for the periods presented. Actual results could differ from those estimates.

 

Lexington Power & Light, LLC

Notes to Financial Statements

For The Years Ended December 31, 2013 and 2012

 

 

Impairment of Long-Lived Assets

 

The long lived assets held and used by the Company are reviewed for impairment no less frequently than annually or whenever events of changes in circumstances indicate that the carrying amount of an asset may not be recoverable. In the event that facts and circumstances indicate that the cost of any long lived assets may be impaired, an evaluation of recoverability is performed. Management has determined that there was no impairment in the value of long lived assets during the years ended December 31, 2013 and 2012.

 

Fair Value of Financial Instruments

 

Fair value is the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. Assets and liabilities measured at fair value are categorized based on whether or not inputs are observable in the market and the degree that the inputs are observable. The categorization of financial assets and liabilities within the valuation hierarchy is based upon the lowest level of input that is significant to the fair value measurement.

 

The Company’s financial instruments primarily consist of cash, accounts receivable and accounts payable. As of the balance sheets, the estimated fair values of the financial instruments were not materially different from their carrying values as presented on balance sheets. This is primarily attributed to the short term maturities of these instruments. The Company did not identify any other non-recurring assets and liabilities that are required to be presented in the balance sheets at fair value.

 

Income Taxes

 

LP&L is a Limited Liability Company (“LLC”) and, as such, is not a tax paying entity for federal or state income tax purposes. In lieu of corporation income taxes, the members of the LLC are taxed on their proportionate share of the Company's taxable income and included in their respective income tax returns. Therefore, no provision or liability for federal or state income taxes has been included in these financial statements.

 

Inventory

 

Inventory, which consists of natural gas, is a fungible commodity that is stated at the most recent cost, which is fair market value. The Inventory value at December 31, 2013 and 2012 was $23,590 and $0, respectively.

 

 

Recent Accounting Pronouncements

 

Management does not believe that any recently issued, but not yet effective, accounting standards, if adopted would have a material effect on the accompanying financial statements.

 

 

Lexington Power & Light, LLC

Notes to Financial Statements

For The Years Ended December 31, 2013 and 2012

 

 

(3) Collateral Postings and Deposit

 

Collateral Postings and Deposit represent collateral balances held by the ISO for electricity and by various pipeline transmission entities for natural gas. Collateral postings held by the ISO as of December 31, 2013 and 2012 were $38,456 and $33,661, respectively. Natural gas collateral postings as of December 31. 2013 and 2012 were $38,661 and $44,104, respectively. The $200,000 collateral deposit held by the ISO as of December 31, 2013 and 2012 will be repaid by the ISO only when the Company ceases selling electricity to its customers and, as such, has been classified as non-current. All collateral balances are financed pursuant to the current Loan Energy Services Agreement (“LESA”) (see Note 5)

 

 

(4) Property and Equipment

 

Property and Equipment with estimated useful lives of five years consisted of the following at December 31, 2013 and 2012;

 

		2013				2012
Computer Equipment		$	7,711			$	7,711
Less: Accumulated Depreciation			(5,491	)			(4,010	)
Total		$	2,220			$	3,701

 

Depreciation expense for 2013 and 2012 was $1,481 and $2,468, respectively.

 

 

(5) Loan Energy Services Agreement

 

In December 2011, LP&L entered into a three year Loan Energy Services Agreement (“LESA”) with a private lender for a $5,000,000 line-of-credit to finance 90% of POR

related Accounts Receivable and Accrued Revenue, 80% of Inventory and 80% of the present value of variable and fixed price contracts. The lender charges 10% per annum on the monthly line utilization and the deferred supply balance, if any, plus 1% per annum as a commitment fee on unused portion of the line. Utilization is defined as the largest balance outstanding on any given day during the month that is the total of all collateral postings and deposits, the mark-to-market exposure and the current supply balance payable. The lender also advanced monies that were used for a customer marketing program in 2013 and charges 15% per annum on the outstanding balance related thereto. Total interest expense charged by the lender for 2013 and 2012 was $270,615 and $136,640, respectively.

 

Also pursuant to the LESA, the lender charges monthly commodity fees based of the volume of electricity and natural gas purchases at a rate of $2.25 per MWh and $.13 per MMBtu, respectively. The lender also charges 2% of the electric capacity purchased each month. The lender charged total commodity fees of $250,586 and $155,485 for 2013 and 2012, respectively, which were included in Cost of Sales

 

Lexington Power & Light, LLC

Notes to Financial Statements

For The Years Ended December 31, 2013 and 2012

 

As required by the LESA, all utility payments from customer collections have been assigned by the Company and are deposited into a bank account controlled by the lender. Disbursements from the controlled account are subject to specific priority (“waterfall”) provisions.

 

On November 11, 2014 the LESA, which was due to expire on December 21, 2014 was extended to February 28, 2015.

 

 

(6) Deferred Supply Payable

 

The deferred supply payable is the amount of energy supply bills that are not able to be paid from current flow when due, are deferred and financed pursuant to the LESA (see Note 5). The total interest charged by the lender related to the deferred supply balance for 2013 and 2012 was $54,965 and $16,298, respectively.

 

 

(7) Notes Payable

 

Note Payable at December 31, 2013 includes a $200,000 note dated December 11, 2013 due to an unrelated party that was personally guaranteed by the members of the Company. Interest was accrued at a rate of 15% per annum for the initial ninety days and 18% per annum for the period thereafter until December 10, 2014, the maturity date, pursuant to the note agreement. This note, plus accrued interest of $30,844, was paid on October 22, 2014, the closing of the Membership Purchase Agreement (see Note 11)

 

As of December 31, 2013 notes payable in the amount of $589,347 includes financed collateral postings and marketing program balances of $90,987 and $498,360, respectively, and as of December 31, 2012 notes payable in the amount of $78,290 pertains to only financed collateral postings, pursuant to the LESA (see Note 5). Interest charged by the lender related to the financed collateral postings for 2013 and 2012 was included in the utilization charges of $133,038 and $78,132, respectively. Interest expense related to the financed marketing program for 2013 was $55,199.

 

(8) Notes Payable – Related Parties

 

Includes a balance of $75,626 at December 31, 2013 and 2012, which represents monies advanced to the Company by the majority member for working capital. The amount due is unsecured, non-interest bearing and is payable upon demand.

 

Includes a balance at December 31, 2013 and 2012 of $195,771 and $39,487, respectively, due to an entity that is owned by the members of the Company. This note is non-interest bearing, unsecured and is payable on demand.

 

 

 

 

 

Lexington Power & Light, LLC

Notes to Financial Statements

For The Years Ended December 31, 2013 and 2012

 

 

(9) Long Term Note Payable

 

The Long Term Note Payable is related to the collateral deposit held by the ISO of $200,000 as of December 31, 2013 and 2012 (see Note 7). Interest charged by the lender related to the financed collateral deposit for 2013 and 2012 was included in the utilization charges of $133,038 and $78,132, respectively, pursuant to the LESA (see Note 5).

 

 

(10) Commitments and Contingencies:

 

The Company rents office space under several non-cancelable operating lease agreements in the same commercial building that commenced beginning in March 2014, all of which

expires February 28, 2016. The future annual rental payments required under these operating lease agreements for 2014, 2015 and 2016 is $45,724, $46,867 and $7,849, respectively.

 

As of December 31, 2013, the Company has a contingent liability related to a complaint filed by a single commercial customer with the New York Public Service Commission seeking a reimbursement of $40,000. The Company has determined it appropriate under the circumstances to recognize and record this loss contingency, which has been included in Accounts Payable and Accrued Expenses at December 31, 2013.

 

 

(11) Subsequent Events

 

On October 22, 2014, the closing of the Membership Purchase Agreement, Premier Holding Corp. (“Premier”) acquired 85% of the membership interests of the Company from its owners for 7,500,000 restricted shares of Premier common stock and $500,000 in Promissory Notes, plus earn out payments based on earnings milestones during the twelve months following October 22, 2014. Premier has a contingent funding obligation of $1,000,000 of which $500,000 will be used as working capital for the Company. In addition, Premier has the option to acquire the remaining 15% membership interests from the owners until December 31, 2018 for $20,000,000 payable 50% in cash and 50% in restricted common stock of Premier. Pursuant to the Membership Purchase Agreement, the Company exercised its right to nominate one board member to Premier’s board of directors.

 

Also on October 22, 2014, the closing of the Membership Purchase Agreement, the Note Payable due to unrelated party in the amount of $200,000, plus accrued interest of $30,844 related thereto, was paid in full (see Note 7).

 

 

 

Exhibit 99.2

 

 

Lexington Power & Light, LLC

Condensed Balance Sheets

 

		2014				2013
		(Unaudited)
ASSETS
Current Assets
Cash		$	193,098			$	53,786
Accounts Receivable			852,550				907,482
Accrued Revenue			636,405				486,320
Inventory			49,598				23,590
Collateral Postings			265,900				77,117
Prepaid Expenses			–				81,427
Total Current Assets			1,997,551				1,629,722
Fixed Assets, Net of Accumulated Depreciation			35,341				2,220
Collateral Deposit			200,000				200,000
TOTAL ASSETS		$	2,232,892			$	1,831,942
LIABILITIES AND MEMBERS' DEFICIT
Current Liabilities
Accounts Payable and Accrued Expenses		$	849,535			$	1,224,753
Deferred Supply Payable			704,679				551,037
Notes Payable			977,903				789,347
Notes Payable - Related Parties			152,379				271,397
Taxes Payable			–				43,819
Total Current Liabilities			2,684,496				2,880,353
Long Term Note Payable			200,000				200,000
Total Liabilities			2,884,496				3,080,353
Commitments and Contingencies
Members' Deficit			(651,604	)			(1,248,411	)
TOTAL LIABILITIES AND  MEMBERS' DEFICIT		$	2,232,892			$	1,831,942

 

 

 

Lexington Power & Light, LLC

Condensed Statements of Operations

 

		September 30,
		2014				2013
		(Unaudited)				(Unaudited)
Sales			8,634,731				7,140,120
Cost of Sales			6,548,083				5,887,324
Gross Profit			2,086,648				1,252,796
General and Administrative Expenses			1,249,229				1,286,122
Income (Loss) From Operations			837,419				(33,326	)
Other Items
Interest Expense			(290,318	)			(196,294	)
Other Income (Expenses)			49,706				(2,336	)
Net Income (Loss)			596,807				(231,956	)

 

 

Lexington Power & Light, LLC

Condensed Statement of Members'  Deficit

For the Nine Months Ended September 30, 2014

(Unaudited)

     

 

Balance, December 31, 2013		$	(1,248,411	)
Add: Contributions			–
Less: Distributions			–
Net Income For The Nine Months Ended
September 30, 2014			596,807
Balance, September 30, 2014		$	(651,604	)

 

 

 

 

 

Lexington Power & Light, LLC

Condensed Statement of Cash Flows

 

		September 30,
		2014				2013
		(Unaudited)				(Unaudited)
Cash Flows from Operating Activities:
Net Income (Loss)		$	596,807			$	(231,956	)
Adjustments to reconcile net loss to net cash provided (used) by operating activities:
Depreciation and Amortization			1,960				1,111
Changes in Operating Assets and Liabilities:
Accounts Receivable			54,932				(380,594	)
Accrued Revenue			(150,085	)			(489,411	)
Inventory			(26,008	)			–
Prepaid Expenses			81,427				(76,753	)
Other Current Assets			–				25,492
Deposits and Postings			(188,783	)			(76,495	)
Accounts Payable and Accrued Expenses			(375,216	)			237,391
Deferred Supply Payable			153,641				344,680
Taxes Payable			(43,819	)			(15,056	)
Total Adjustments			(491,951	)			(429,635	)
Net cash provided by (used in) operating activities			104,856				(661,591	)
Cash Flows from Investing Activities:
Purchase of Property and Equipment			(35,082	)			–
Net cash (used in) investing activities			(35,082	)			–
Cash Flows from Financing Activities:
Advances (Repayment) of Notes Payable - Related Parties, Net			(119,018	)			106,546
Advances (Repayment) of Notes Payable, Net			188,556				568,568
Net cash provided by financing activities			69,538				675,114
Net increase in cash			139,312				13,523
Cash, Beginning of Period			53,786				107,083
Cash, End of Period		$	193,098			$	120,606
Supplemental disclosures:
Interest and Taxes paid:
Interest Expense		$	286,451			$	183,456
Income Taxes		$	–			$	–

 

 

 

Lexington Power & Light, LLC

Notes to Condensed Financial Statements

As of September 30, 2014 and December 31, 2013 and

For The Nine Months Ended September 30, 2014 and 2013

 

 

(1) Basis of Presentation

 

The accompanying unaudited interim condensed financial statements of Lexington Power & Light, LLC (“LP&L” or the “Company”) have been prepared by management in accordance with accounting principles generally accepted in the United States of America for interim financial information and pursuant to rules and regulations of the Securities and Exchange Commission (“SEC”).  Accordingly, they do not include all information and footnotes required by generally accepted accounting principles for annual audited financial statements. In the opinion of management, all adjustments considered necessary for a fair presentation have been included.

 

The results of operations for the nine months ended September 30, 2014 are not necessarily indicative of the results to be expected for the year ending December 31, 2014. The accompanying unaudited interim condensed financial statements should be read in conjunction with the Company’s audited financial statements and notes related thereto for the years ended December 31, 2013 and 2012.

 

 

(2) Collateral Postings and Deposit

 

Collateral postings and Deposit represent collateral balances held by the ISO for electricity and by various pipeline transmission entities for natural gas. Collateral postings held by the ISO as of September 30, 2014 and December 31, 2013 were $227,076 and $38,456, respectively. Natural gas collateral balances as of September 30, 2014 and December 31, 2013 were $38,824 and $38,661, respectively. The $200,000 collateral deposit held by the ISO as of September 30, 2014 and December 31, 2013 will be repaid by the ISO only when the Company ceases selling electricity to its customers and, as such, has been classified as non-current. All collateral balances are financed pursuant to the current Loan Energy Services Agreement (“LESA”) (see Note 3)

 

 

(3) Loan Energy Services Agreement

 

In December 2011, LP&L entered into a three year Loan Energy Services Agreement (“LESA”) with a private lender for a $5,000,000 line-of-credit to finance 90% of POR related Accounts Receivable and Accrued Revenue, 80% of Inventory and 80% of the present value of variable and fixed price contracts. The lender charges 10% per annum on the monthly line utilization and the deferred supply balance, if any, plus 1% per annum as a commitment fee on unused portion of the line. Utilization is defined as the largest balance outstanding on any given day during the month that is the total of all collateral postings and deposits, the mark-to-market exposure and the current supply balance payable. The lender also advanced monies that were used for a customer marketing program in 2013 and charges 15% per annum on the outstanding balance related thereto. Total interest expense charged by the lender for the nine months ended September 30, 2014 and 2013 was $264,561 and $195,921, respectively.

 

 

Lexington Power & Light, LLC

Notes to Condensed Financial Statements

As of September 30, 2014 and December 31, 2013 and

For The Nine Months Ended September 30, 2014 and 2013

 

 

Also pursuant to the LESA, the lender charges monthly commodity fees based of the volume of electricity and natural gas purchases at a rate of $2.25 per MWh and $.13 per MMBtu, respectively. The lender also charges 2% of the electric capacity purchased each month. The lender charged total commodity fees of $204,559 and $179,301 for the nine months ended September 30, 2014 and 2013, respectively, which were included in Cost of Sales.

 

As required by the LESA, all utility payments from customer collections have been assigned by the Company and are deposited into a bank account controlled by the lender. Disbursements from the controlled account are subject to specific priority (“waterfall”) provisions.

 

On November 11, 2014 the LESA, which was due to expire on December 21, 2014 was extended to February 28, 2015.

 

 

(4) Deferred Supply Payable

 

The deferred supply payable is the amount of invoiced energy supply that is not able to be paid from current cash flow when due, which is deferred and financed pursuant to the LESA (see Note 3). The total interest charged by the lender related to the deferred supply balance for the nine months ended September 30, 2014 and 2013 was $53,626 and $37,840, respectively.

 

 

(5) Notes Payable

 

Note Payable at December 31, 2013 includes a $200,000 note dated December 11, 2013 due to an unrelated party that was personally guaranteed by the members of the Company. Interest was accrued at a rate of 15% per annum for the initial ninety days and 18% per annum for the period thereafter until December 10, 2014, the maturity date, pursuant to the note agreement. This note, plus accrued interest of $30,844, was paid on October 22, 2014, the closing of the Membership Purchase Agreement (see Note 8).

 

Pursuant to the LESA (see Note 3), Notes Payable includes financed collateral postings and marketing program balances of $279,543 and $498,360, respectively, as of September 30, 2014 and $90,987 and $498,360, respectively, as of December 31, 2013. Interest charged by the lender related to the financed collateral balances for the nine months ended September 30, 2014 and 2013 was included in the utilization charges of $140,085 and $101,099, respectively. Interest expense related to the financed marketing program was $56,688 and $36,095 for the nine months ended September 30, 2014 and 2013, respectively.

 

 

 

Lexington Power & Light, LLC

Notes to Condensed Financial Statements

As of September 30, 2014 and December 31, 2013 and

For The Nine Months Ended September 30, 2014 and 2013

 

 

(6) Notes Payable – Related Parties

 

Includes a balance of $75,626 at September 30, 2014 and December 31, 2013, which represents monies advanced to the Company by the majority member for working capital. The amount due is unsecured, non-interest bearing and is payable upon demand.

 

Includes a balance at September 30, 2014 and December 31, 2013 of $76,753 and $195,771, respectively, due to an entity that is owned by the members of the Company. This note is non-interest bearing, unsecured and is payable on demand.

 

 

(7) Long Term Note Payable

 

The Long Term Note Payable is related to the collateral deposit held by the ISO of $200,000 as of September 30, 2014 and December 31, 2013 (see Note 2). Interest charged by the lender related to the financed collateral deposit for the nine months ended September 30, 2014 and 2013 was included in the utilization charges of $140,085 and $101,099, respectively, pursuant to the LESA (see Note 3). 

 

 

(8) Subsequent Events

 

On October 22, 2014, the closing of the Membership Purchase Agreement, Premier Holding Corp. (“Premier”) acquired 85% of the membership interests of the Company from its owners for 7,500,000 restricted shares of Premier common stock and $500,000 in Promissory Notes, plus earn out payments based on earnings milestones during the twelve months following October 21, 2014. Premier has a contingent funding obligation of $1,000,000 of which $500,000 will be used as working capital for the Company. In addition, Premier has the option to acquire the remaining 15% membership interests from the owners until December 31, 2018 for $20,000,000 payable 50% in cash and 50% in restricted common stock of Premier. Pursuant to the Membership Purchase Agreement, the Company exercised its right to nominate one board member to Premier’s board of directors.

 

Also on October 22, 2014, the closing of the Membership Purchase Agreement, the Note Payable due to an unrelated party in the amount of $200,000, plus accrued interest of $30,844 related thereto, was paid in full (see Note 5).

 

 

Exhibit 99.3

 

PREMIER HOLDING CORPORTATION

Consolidated Balance Sheets

(Unaudited)

 

		September 30,				September 30,								September 30,
		2014				2014								2014
Assets		PRHL				LPL				Adjustments				Pro Forma
Current Assets
Cash		$	578,039			$	193,098			$	–			$	771,137
Accounts receivable			513,665				852,550				–				1,366,215
Accrued Revenue			–				636,405				–				636,405
Inventory			–				49,598				–				49,598
Collateral Postings			–				265,900				–				265,900
Prepaid expenses			12,524				–				–				12,524
Total Current Assets			1,104,228				1,997,551				–				3,101,779
Other Assets
Notes receivable			–				–				–				–
Equipment, Net			23,545				35,341				–				58,886
Goodwill			4,555,750				–				–				4,555,750
Intangible assets, net			149,905				–				–				149,905
Collateral Deposit			–				200,000				–				200,000
Total Assets		$	5,833,428			$	2,232,892			$	–			$	8,066,320
Liabilities and Stockholders’ Equity
Current Liabilities:
Accounts payable and accrued liabilities		$	352,624			$	849,535			$	–			$	1,202,159
Related party payable			149,620				–				–				149,620
Deferred Supply Payable			–				704,679				–				704,679
Convertible note, net			386,000				–				–				386,000
Notes payable			20,000				977,903				500,000				1,497,903	(1a)
Notes payable, related parties			`				152,379				–				152,379
Taxes payable			`				–				–				–
Total Current Liabilities			908,244				2,684,496				500,000				4,092,741
Long-Term Liabilities:
Long-term debt			–				200,000				–				200,000
Total Liabilities			908,244				2,884,496				500,000				4,292,741
Commitments and Contingencies
Lawsuit liability			86,000				–				–				86,000
Stockholders’ Equity:
Preferred Stock, 50,000,000 shares authorized, par value $.0001, 200,000, and null share issued or outstanding, respectively			20				–				–				20
Common Stock, 450,000,000 shares authorized, par value $.0001, 157,319,610and 151,003,328 shares issued and outstanding, respectively			15,732				–								16,482	(1b),(2)
Common stock to be issued			256,958				–				–				256,958
Treasury stock			(869,000	)			–				–				(869,000	)
Additional paid in capital			21,346,247				–				(750	)			21,345,497	(2)
Accumulated deficit			(15,633,976	)			(651,604	)			(500,000	)			(16,785,580	)
Total Premier Holding Corporation stockholders’ equity			5,115,981				(651,604	)			(500,000	)			3,964,377
Non-controlling interest			(276,797	)			–				–				(276,797	)
Total Stockholders’ Equity			4,839,184				(651,604	)			(500,000	)			3,687,579
Total Liabilities and Stockholders’ Equity		$	5,833,428			$	2,232,892			$	–			$	8,066,320

 

Notes

(1)

Premier acquired 85% of LP&L for a) the issuance of $500,000 in Promissory Notes and b) 7,500,000 shares of common stock

(2)

The 7,500,000 sharesof Premier issued are in exchanged for 85% of the shares of LPL, this pro forma assumes full consolidation of LPL's financial activities

 

 

PREMIER HOLDING CORPORATION

Consolidated Statements of Operations

(Unaudited)

 

	Nine months ended			Nine months ended						Nine months ended			Nine months ended			Nine months ended						Nine months ended
	September 30,			September 30,						September 30,			September 30,			September 30,						September 30,
	2014			2014			Adjust-			2014			2013			2013			Adjust-			2013
	PRHL			LPL			ments			Pro Forma			PRHL			LPL			ments			Pro Forma
Revenue
TPC Commission Revenue	$	2,223,789		$	–		$	–		$	2,223,789		$	1,437,746		$	–		$	–		$	1,437,746
Lighting Product Selling Revenue		59,420			–			–			59,420			–			–			–			–
LPL Sales		–			8,634,731			–			8,634,731			–			7,140,120			–			7,140,120
Total Revenue		2,283,209			8,634,731			–			10,917,940			1,437,746			7,140,120			–			8,577,866
Cost of Sales		69,389			6,548,083			–			6,617,472			33,786			5,887,324			–			5,921,110
														–			–			–			–
Gross Profit		2,213,820			2,086,648			–			4,300,468			1,403,960			1,252,796			–			2,656,756
Operating expenses:
Selling, general and administrative		4,681,150			1,249,229			–			5,930,379			4,934,351			1,286,122			–			6,220,473
Total operating expenses		4,681,150			1,249,229			–			5,930,379			4,934,351			1,286,122			–			6,220,473
Loss from operations		(2,467,330	)		837,419			–			(1,629,911	)		(3,530,391	)		(33,326	)		–			(3,563,717	)
Other income (expenses):
Interest expense		(7,202	)		(290,318	)		–			(297,520	)		–			(196,294	)		–			(196,294	)
Loss on settlement of lawsuit		(110,000	)		–			–			(110,000	)		–			–			–			–
Other income (expense)		–			49,706			–			49,706			–			(2,336	)		–			(2,336	)
Total non-operating expenses		(117,202	)		(240,612	)		–			(357,814	)		–			(198,630	)		–			(198,630	)
Loss from operations before income taxes, non-controlling interest, and discontinued operations		(2,584,533	)		596,807			–			(1,987,726	)		(3,530,391	)		(231,956	)		–			(3,762,347	)
Income taxes		–			–			–			–			–			–			–
Loss before non-controlling interest and discontinued operations		(2,584,533	)		596,807			–			(1,987,726	)		(3,530,391	)		(231,956	)		–			(3,762,347	)
Net Loss attributable to non-controlling interest		97,441			–			–			97,441			123,011			–			–			123,011
Income/ Loss from discontinued operations		–			–			–			–			985,138			–			–			985,138
Net Profit (Loss) attributable to Premier Holding Corporation	$	(2,487,091	)	$	596,807		$	(89,521	)	$	(1,979,805	)	$	(2,422,241	)	$	(231,956	)	$	34,793		$	(2,619,405	)
Net loss from continuing operations		(2,487,091	)		596,807			(89,521	)		(1,979,805	)		(3,407,379	)		(231,956	)		34,793			(3,604,543	)
Net income (Loss) per common share — basic and diluted	$	0.02											$	0.02
Net income (Loss) attributable to Premier Holding Corporation per share - basic and diluted	$	0.02											$	0.02
Net income from discontinued operations		–												–
Net income (Loss) per common share from discontinued operations — basic and diluted		–												–
Weighted average common shares – basic and diluted		146,423,036												103,449,884