EX-99.3 4 g91018exv99w3.txt EX-99.3 MONTHLY REPRTS OF WORLD ACCESS TELECOMMUNICATIONS GROUP IN THE UNITED STATES BANKRUPTCY COURT FOR THE NORTHERN DISTRICT OF ILLINOIS EASTERN DIVISION CASE NAME: World Access Telecommunications Group CASE NUMBER: 01-14645-SPS SUMMARY OF CASH RECEIPTS AND CASH DISBURSEMENTS For the Month Ending: July 31, 2004 BEGINNING BALANCE IN ALL ACCOUNTS $ 7,740,884.61 RECEIPTS: 1. Receipts from Operations $ 2,500.00 2. Other Receipts $ - ---------------- TOTAL RECEIPTS $ 2,500.00 DISBURSEMENTS 3. Net Payroll a. Officers $ - b. Others $ - 4. Taxes a. Federal Income Taxes $ - b. FICA Withholdings $ - c. Employee's withholdings $ - d. Employer's FICA $ - e. Federal Unemployment Taxes $ - f. State Income Tax $ - g. State Employee withholdings $ - h. All other state taxes $ - 5. Necessary Expenses (Paid by Parent or Affiliate) a. Rent or mortgage payment(s) $ - b. Utilities $ - c. Insurance $ - d. Merchandise bought for manufacture or sell $ - e. Other necessary expenses $ - U.S. Trustee Fee $ 500.00 Professional Fees $ 6,701.49 Record Storage Fees $ 666.13 ---------------- TOTAL DISBURSEMENTS $ 7,867.62 Less: Disbursements paid by Parent or Affiliates $ (7,867.62) ---------------- ADJUSTED TOTAL DISBURSEMENTS $ - ---------------- NET RECEIPTS (DISBURSEMENTS) FOR THE CURRENT PERIOD $ 2,500.00 NET INTERCOMPANY SWEEP TRANSFERS - WAXS $ - ---------------- ENDING BALANCE IN Bank of America 3751607047 $ 6,923,873.69 ENDING BALANCE IN Bank of America 3751567556 $ 819,510.92 ---------------- ENDING BALANCE IN ALL ACCOUNTS $ 7,743,384.61 ================
OPERATING REPORT Page 1 IN THE UNITED STATES BANKRUPTCY COURT FOR THE NORTHERN DISTRICT OF ILLINOIS EASTERN DIVISION CASE NAME: World Access Telecommunications Group CASE NUMBER: 01-14645-SPS RECEIPTS LISTING For the Month Ending: July 31, 2004 Bank: Bank of America Location: Dallas, TX Account Name: Customer Connection Analyzed Checking Account Number: 3751607047
DATE RECEIVED DESCRIPTION AMOUNT ------------------------- ---------------- ----------- Receipts from Operations: 7/9/2004 B. Bruce Johnson $ 2,500.00 ---------- Total $ 2,500.00 ==========
OPERATING REPORT Page 2 IN THE UNITED STATES BANKRUPTCY COURT FOR THE NORTHERN DISTRICT OF ILLINOIS EASTERN DIVISION CASE NAME: World Access Telecommunications Group CASE NUMBER: 01-14645-SPS For the Month Ending: July 31, 2004 STATEMENT OF INVENTORY Beginning Inventory $ - Add: purchases $ - Less: goods sold $ - -------- Ending inventory $ - ========
PAYROLL INFORMATION STATEMENT Gross payroll for this period $ - Payroll taxes due but unpaid $ -
STATUS OF PAYMENTS TO SECURED CREDITORS AND LESSORS
DATE REGULAR AMOUNT OF NUMBER OF AMOUNT OF NAME OF CREDITOR/LESSOR PAYMENT IS DUE REGULAR PAYMENT PAYMENTS DELINQUENT PAYMENTS DELINQUENT ------------------------ -------------- --------------- ------------------- ------------------- Waterton Printers Square Monthly $ 12,784.41 0 $ - One Wilshire Arcade Monthly $ 24,965.68 1 $ 24,965.68
OPERATING REPORT Page 3 IN THE UNITED STATES BANKRUPTCY COURT FOR THE NORTHERN DISTRICT OF ILLINOIS EASTERN DIVISION CASE NAME: World Access Telecommunications Group CASE NUMBER: 01-14645-SPS For the Month Ending: July 31, 2004 STATEMENT OF AGED RECEIVABLES
3RD PARTY* INTERCOMPANY TOTAL --------------- ------------ --------------- ACCOUNTS RECEIVABLE Beginning of month balance $ 99,696,490.43 $ 119,099.49 $ 99,815,589.92 Add: sales on account $ - $ - $ - Less: customer credits $ - $ - $ - Less: collections $ (2,500.00) $ - $ (2,500.00) Less: offsets $ - $ - $ - Less: application of customer deposits $ - $ - --------------- ------------ --------------- End of month balance $ 99,693,990.43 $ 119,099.49 $ 99,813,089.92 =============== ============ ===============
0-30 Days 31-60 Days 61-90 Days Over 90 Days End of Month Total --------- ---------- ---------- -------------- ------------------ $ - $ - $ - $99,693,990.43 $ 99,693,990.43
STATEMENT OF ACCOUNTS PAYABLE (POST-PETITION)
3RD PARTY INTERCOMPANY TOTAL ------------ -------------- -------------- Beginning of month balance $ 534,436.18 $ 8,109,722.80 $ 8,644,158.98 Add: sales on account** $ 7,867.62 $ - $ 7,867.62 Add: intercompany activity Expenses paid directly by Parent or Affiliate $ (7,867.62) $ 7,867.62 $ - Net cash advanced by Parent or Affiliate $ - $ - $ - Credit extended by Parent or Affiliate $ - $ - $ - Amounts collected on behalf of Affiliate $ - $ - $ - Less: payments $ - $ - $ - ------------ -------------- -------------- End of month balance $ 534,436.18 $ 8,117,590.42 $ 8,652,026.60 ============ ============== ==============
0-30 Days 31-60 Days 61-90 Days Over 90 Days End of Month Total --------- ---------- ---------- ------------- ------------------- $ - $ - $ - $ 534,436.18 $ 534,436.18
* Accounts receivable balances represent gross amounts due from former customers. The vast majority of these balances are either being pursued via collection litigation or are claims against the former customers' bankruptcy estates. Thus, it is highly likely that a significant amount of the gross accounts receivable will not be collected. ** The post-petition accounts payable balances accrued for above are subject to customary audit and review, which could result in changes to the balances recorded. If upon such audit and review amounts invoiced by vendors are disputed, such disputed amounts are not reflected in the accounts payable balances reflected above. As of the report date, the Debtor has been invoiced cumulative post-petition disputed amounts totalling $4,759,294. OPERATING REPORT Page 4 IN THE UNITED STATES BANKRUPTCY COURT FOR THE NORTHERN DISTRICT OF ILLINOIS EASTERN DIVISION CASE NAME: World Access Telecommunications Group CASE NUMBER: 01-14645-SPS For the Month Ending: July 31, 2004 TAX QUESTIONNAIRE Debtors in possession and trustees are required to pay all taxes incurred after the filing of their Chapter 11 petition on an as due basis. Please indicate whether the following post petition taxes or withholdings have been paid currently. 1. Federal income taxes Yes (X) No ( ) 2. FICA withholdings Yes (X) No ( ) 3. Employee's withholdings Yes (X) No ( ) 4. Employer's FICA Yes (X) No ( ) 5. Federal unemployment taxes Yes (X) No ( ) 6. State income tax Yes (X) No ( ) 7. State employee withholdings Yes (X) No ( ) 8. All other state taxes See Note Below
If any of the above have not been paid, state below the tax not paid, the amounts past due and the date of the last payment. Note to Item 8: The Debtor may have personal property subject to tax in various jurisdictions throughout the United States. No expense has been accrued or paid for any such potential post-petition claims. OPERATING REPORT Page 5 IN THE UNITED STATES BANKRUPTCY COURT FOR THE NORTHERN DISTRICT OF ILLINOIS EASTERN DIVISION DECLARATION UNDER PENALTY OF PERJURY I, Michael F. Mies, acting as the duly authorized agent for the Debtor in Possession declare under penalty of perjury under the laws of the United States that I have read and I certify that the figures, statements, disbursement itemizations, and account balances as listed in this Monthly Report of the Debtor are true and correct as of the date of this report to the best of my knowledge, information and belief. _______________________________________ For the Debtor In Possession Michael F. Mies Designated Officer OPERATING REPORT Page 6