EX-99.11 13 a04-1357_1ex99d11.htm EX-99.11

Exhibit 99.11

 

Form No. 5

 

UNITED STATES BANKRUPTCY COURT
FOR THE DISTRICT OF MARYLAND
OFFICE OF UNITED STATES TRUSTEE

In re:   Startec Global Operating Company

 

 

 

)

CHAPTER 11

 

)

Case No.01-25009 DK

 

)

 

Debtor(s)

)

 

 

MONTHLY OPERATING REPORT
For the Month Ending March 31, 2003

 

FINANCIAL BACKGROUND INFORMATION

 

1.

ACCOUNTING BASIS:

Cash              Accrual     X

 

 

 

2.

PREPARER:  State the name, address, telephone number and position of the person(s) who actually compiled the information contained in this report.

Prabhav Maniyar, 1151 Seven Locks Road, Potomac, MD 20854
(301) 610-4300

 

 

 

3.

EMPLOYEE INFORMATION:

 

Number of employees paid this period:

 

139

 

 

 

 

 

Current number of employees:

 

139

 

 

 

 

 

Gross monthly payroll:*

 

 

 

 

 

 

 

Officers, directors, and principals

 

173,047

 

 

 

 

 

Other employees

 

554,619

 

 

 

 

 

All post-petition payroll obligations including payroll taxes are current (Circle One)

 

YES  ý

 

NO  o

 

 

 

Exceptions:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


 

 

* Represents gross payroll processed and paid during the month ending March 31, 2003.  Actual expense incurred during period shown on Form 6.

 

 

 

 

 

4.

Have there been any CHANGES IN THE NATURE OF YOUR BUSINESS or STATUS OF OPERATIONS since the last reporting period? Yes / No  If yes, explain:

 

No.

 

UNAUDITED

PRELIMINARY, TENTATIVE AND SUBJECT TO MATERIAL CHANGE

 



 

5.

Are all BUSINESS LICENSES or BONDS current?

YES

 

 

 

 

 

 

 

6.

PRE-PETITION ACCOUNTS RECEIVABLE:

 

 

 

 

A. Beginning Balance (previous month’s ending balance)

 

$

5,631,637

 

 

 

 

 

 

 

 

B. Collected this Period

 

$

(1,939

)

 

 

 

 

 

 

 

C. Offsets/Credits and Reclass

 

$

15,630

 

 

 

 

 

 

 

 

D. Ending Balance (1)

 

$

5,645,328

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

7.

POST-PETITION ACCOUNTS RECEIVABLE:

 

 

 

 

 

 

 

 

 

 

 

A. Beginning Balance (previous month’s ending balance)

 

$

19,698,396

 

 

 

 

 

 

 

 

B. Incurred this Period

 

$

3,387,819

 

 

 

 

 

 

 

 

C. Collected this Period

 

$

(4,094,981

)

 

 

 

 

 

 

 

D. Intercompany billing

 

$

235,354

 

 

 

 

 

 

 

 

E. Offsets / Credits /bad debt write off

 

$

(1,180,721

)

 

 

 

 

 

 

 

F. Unbilled revenue adjustment

 

$

453,830

 

 

 

 

 

 

 

 

F. Ending Balance(1)

 

$

18,499,698

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending Balance Aging (2):

 

 

 

 

 

 

 

 

 

 

 

0-30 Days:

 

$

4,106,339

 

 

 

 

 

 

 

 

 

 

 

31-60 Days:

 

$

3,302,038

 

 

 

 

 

 

 

 

 

 

 

Over 60 Days:

 

11,091,321

 

 

 

 

 

 

 

 

 

 

 

 

 

 

If there are any post-petition Accounts Receivable over 60 days, provide Schedule AR giving a listing of such accounts and explaining the delinquencies. See Aging attached to Form 6.

 

 


 

(1) Does not include approximately $150 million in intercompany accounts receivable.  Since the petition date, the Company has collected approximately $13.0 million related to prepetition intercompany accounts receivable.

(2) See aging attached to Form 6

 

 

 

8.

POST-PETITION ACCOUNTS PAYABLE:

 

 

A.      Beginning Balance (previous month’s ending balance)

 

$

12,497,996

 

 

 

 

 

 

 

 

B.        Incurred this Period

 

$

3,109,102

 

 

 

 

 

 

 

 

C.        Pay this Period

 

$

(3,573,704

)

 

 

 

 

 

 

 

D.       Settlements

 

$

 

 

 

 

 

 

 

 

E.         Ending Balance

 

$

12,033,394

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending Balance Aging:

 

 

 

 

 

 

 

 

 

 

 

0-30 Days:

 

$

4,611,194

 

 

 

 

 

 

 

 

 

 

 

31-60 Days:

 

$

451,661

 

 

 

 

 

 

 

 

 

 

 

Over 60 Days:

 

6,970,540

 

 

 

 

 

 

 

 

 

 

 

 

 

 

If there are any post-petition Accounts Payable over 30 days, provide Schedule AP giving a listing of such accounts and explaining the delinquencies. - See aging attached to Form 6.

 

 

9.

TAXES:  Are all taxes being paid to the proper taxing authorities when due? NO (1)

 

 

 

On the attached IRS Form 6123 report all tax deposits made with any financial institution for federal employment taxes during the reporting period.  Be sure the form is complete and signed by an authorized employee of the receiving institution or taxing authority.  Also attach copies of the monthly sales tax statement, payroll tax statement, unemployment tax statement AND real estate tax statement with evidence of payment of these taxes.

 


 

(1) The debtor is currently negotiating with tax authorities on settlement of certain pre-petition taxes that it was authorized to pay. The debtor has paid all known post-petition taxes that became due and payable during the month ending March 31, 2003.

 



 

10.

BANK ACCOUNTS:  Have you changed banks or any other financial institution during this period? NO

 

 

11.

Are all BOOKS AND RECORDS of the debtor(s) being maintained monthly and are all current? YES

 

 

12.

INSURANCE:

 

Policy expiration dates:

 

 

 

 

 

 

Auto and truck

 

10/1/2003 *

 

 

 

 

 

 

Fire

 

10/1/2003 *

 

 

 

 

 

 

D&O Insurance

 

10/28/2003 *

 

 

 

 

 

 

Liability

 

10/1/2003 *

 

 

 

 

 

 

Workers Comp.

 

10/1/2003 *

 

 

 

 

 

 

 


 

* - The insurance policies are held by Startec Global Communication Corporation, Case No. 01-25013 DK

 

 

13.

ACTIONS OF DEBTOR:  During the last month, did the Debtor:

 

(a)

Fail to defend or opposed any action seeking to dispossess the debtor from control or custody of any asset of the estate? NO

 

 

 

 

 

If yes, explain:

 

 

 

 

OR

consent to relief from the automatic stay ( S362)? NO

 

 

 

 

(b)

Maintain such stock, inventory, raw materials, insurance, employees and other resources as are necessary to preserve and maintain the going concern value of the assets of the debtor? YES

 

 

If no, explain:

 

 

 

14.

TRANSFER OR SALE OF PROPERTY:  Did the Debtor or any person with control over any of Debtor’s assets transfer, convey or abandon any of Debtor’s assets to another party during the period of this report other than as set forth herein (including sales by creditors)? NO

 

 

If yes, explain:

 

 

 

If yes, a copy of court order authorizing the referenced action must be attached.

 

 

 

 

Please discuss any pending motions to sell estate assets:

 

 

 

Type of Motion

 

Brief Description of Asset

 

Projected Income

 

 

 

 

 

 

$

 

 

 

 

 

 

 

$

 

 

 

 

 

 

You may attach a copy of the notice of sale in lieu of completing the description.  Indicate if notice(s) attached.  NO

 

 

 

15.

PAYMENTS TO SECURED CREDITORS during Reporting Period:

 

 

 

Creditor

 

Frequency
of
Payments
per
Contract

 

Amount of
Each Payment

 

Next
Payment
Due

 

Post-Petition
Payments not
Made: Numbers
and Amounts

 

 

Allied Capital Corporation

 

Monthly

 

 

 

10/1/2002

 

$

246,088

 

 

Allied Capital Corporation

 

Monthly

 

 

 

11/1/2002

 

$

246,088

 

 

Allied Capital Corporation

 

Monthly

 

 

 

12/1/2002

 

$

238,150

 

 

Allied Capital Corporation

 

Monthly

 

 

 

1/1/2003

 

$

246,088

 

 

Allied Capital Corporation

 

Monthly

 

 

 

2/1/2003

 

$

222,273

 

 

Allied Capital Corporation

 

Monthly

 

 

 

3/1/2003

 

$

246,088

 

 



 

16.

PAYMENTS TO PROFESSIONAL (Attorneys, Accountants, Real Estate Agents, Auctioneers, Appraisers, etc.) during Reporting Period:

 

 

 

Professional

 

Service

 

Payment Made

 

 

 

 

 

 

 

 

 

 

 

 

 

$

 

 

 

 

Note:  If payments were made to any professional during the reporting period, a copy of the order authorizing payment must be attached.

 

 

17.

QUARTERLY U.S. TRUSTEE FEES paid during Reporting Period:

 

 

 

 

 

Monthly Disbursements:

 

 

 

 

Month 1 (current quarter)

 

$

6,567,798.12

 

 

 

 

Month 2 (current quarter)

 

$

5,904,368.96

 

 

 

 

Month 3 (current quarter)

 

$

4,314,679.50

 

 

 

 

Total

 

$

16,786,846.58

 

 

 

 

 

18.

VERIFICATION

 

I declare under penalty of perjury that the information contained in this Monthly Operating Report (including schedules) is true and correct to the best of my knowledge, information and belief.

 

 

 

Dated:

April 21, 2003

DEBTOR IN POSSESSION

 

 

By:

Prabhav Maniyar

 

 

 

Name/Title:

Chief Financial Officer, Director and Secretary

 

 

Address:

1151 Seven Locks Road
Potomac, MD 20854

 

 

Telephone:

(301) 610-4300

 

 

 

REMINDER: Attach copies of debtor in possession bank statements.

 



 

Form No. 6

 

UNITED STATES BANKRUPTCY COURT
FOR THE DISTRICT OF MARYLAND
OFFICE OF UNITED STATES TRUSTEE

 

In re:         Startec Global Operating Company

)

CHAPTER 11

 

)

Case No.01-25009 DK

 

)

 

 

)

 

 

MONTHLY OPERATING REPORT

INCOME STATEMENT

(Business Debtor, Accrual Basis)

For the Month Ended March 31, 2003

(All figures refer to post-petition transactions)

 

 

 

This Month

 

Year to Date

 

A. TOTAL SALES/INCOME (1)

 

$

2,864,139

 

$

10,463,256

 

COST OF SALES:

 

 

 

 

 

Intercompany revenues

 

$

(1,693,777

)

$

(3,868,227

)

Purchased Services

 

$

4,028,058

 

$

11,153,094

 

B. SUBTOTAL Cost of Sales

 

$

2,334,281

 

$

7,284,867

 

C. GROSS PROFIT (A - B)

 

$

529,858

 

$

3,178,389

 

OPERATING EXPENSES:

 

 

 

 

 

Salaries and Payroll Taxes

 

$

965,830

 

$

2,984,450

 

Office expense

 

$

104,538

 

$

248,046

 

Education /Training

 

$

(0

)

$

1,760

 

Professional Fees

 

$

64,078

 

$

53,873

 

Rent and Facilities Expense

 

$

139,820

 

$

415,908

 

Sales and Marketing

 

$

86,368

 

$

634,273

 

Travel

 

$

31,448

 

$

82,905

 

Other Operating Expenses incl. Year end adjustments

 

$

3,865

 

$

13,178

 

Billing Fees

 

$

93,379

 

$

279,443

 

Taxes/fees other than income taxes

 

$

20,088

 

$

59,802

 

Allocated to Affiliates

 

$

(584,287

)

$

(1,677,525

)

D. SUBTOTAL Operating Expenses

 

$

925,126

 

$

3,096,113

 

E. PROFIT/LOSS FROM OPERATION (C-D)

 

$

(395,268

)

$

82,276

 

Other Income (Expenses)

 

 

 

 

 

Interest Expense

 

$

(386,514

)

$

(1,135,726

)

Interest Income

 

$

1,573

 

$

14,673

 

Gain on Pre Petition Settlements

 

$

(0

)

$

(249,754

)

Gain / Loss on Foreign Currency Exchange

 

$

(451

)

$

(1,197

)

Depreciation and amortization

 

$

(871,895

)

$

(2,627,398

)

Equity earnings in subs

 

$

 

$

 

F. SUBTOTAL Other Income (Expenses)

 

$

(1,257,287

)

$

(3,999,402

)

G. Income Tax Expense

 

 

 

H. NET INCOME (LOSS) (E+F)

 

$

(1,652,556

)

$

(3,917,126

)

 


(1) Includes prior period contra revenue adjustment of approx.  $335,000.

 

NOTE:    Accrual basis reporters must attach Forms Nos. 8 and 9 (the Cash Reconciliation Reports) or a standard

 

UNAUDITED

PRELIMINARY, TENTATIVE AND SUBJECT TO MATERIAL CHANGE

 



 

Statement of Sources and Uses of Cash to this Report.

 



 

Case Number 01-25009   Debtor: Startec Global Operating Company

SCHEDULE AR (Accounts Receivable)

As of March 31, 2003

(List Post-Petition Receivables Only)(1)

 

Debtor (Due From)

 

Total Due

 

Date Incurred

 

Past Due
31-60 Days

 

Past Due
Over 60 Days

 

Retail

 

8,929,290

 

Daily

 

2,019,118

 

4,777,259

 

Commercial

 

9,570,408

 

Daily

 

1,391,790

 

7,196,944

 

 

 

 

 

 

 

 

 

 

 

Total

 

18,499,698

 

 

 

3,410,908

 

11,974,204

 

 

NOTE:          Accrual basis reporters must attach Forms Nos. 8 and 9 (the Cash Reconciliation Reports) or a standard Statement of Sources and Uses of Cash to this Report.

 


(1) Due to voluminous nature of aging reports, accounts receivable aging information is presented in summary form.  Detailed agings are available upon request.

 

Case Number 01-25009   Debtor: Startec Global Operating Company
SCHEDULE AP (Accounts Payable)
As of March 31, 2003
(List Post-Petition Payables Only) (2)

 

Due To

 

Total Due

 

Date Incurred

 

Past Due
31-60 Days

 

Past Due
Over 60 Days

 

Trade vendors (3)

 

$

12,033,394

 

Daily

 

451,661

 

6,970,540

 

 

NOTE:          Accrual basis reporters must attach Forms Nos. 8 and 9 (the Cash Reconciliation Reports) or a standard Statement of Sources and Uses of Cash to this Report.

 


(2) Due to voluminous nature of aging reports, accounts payable aging information is presented in summary form. Detailed agings are available upon request.

 

(3) Trade vendor balances are stated gross of prepayments and offsets included in current assets on the balance sheet.

 



 

Form No. 8

 

UNITED STATES BANKRUPTCY COURT

FOR THE DISTRICT OF MARYLAND

OFFICE OF UNITED STATES TRUSTEE

 

   In re:  Startec Global Operating Company

)

CHAPTER 11

 

)

Case No.

01-25009 DK

 

)

 

Debtors(s)

)

 

 

CASH RECONCILIATION REPORT
Operating Account
(Business Debtor, Accrual Basis)

 

For the Month Ending March 31, 2003

(All figures refer to post-petition transactions)

 

 

 

Operating Account

 

Totals

 

A. Beginning Cash Balance from Balance Sheet

 

 

 

$

(427,951

)

B. Net Income for month

 

 

 

$

(1,652,556

)

Expenses not requiring cash:

 

 

 

 

 

Depreciation

 

$

871,895

 

 

 

Foreign Exchange

 

$

(0

)

 

 

C. SUBTOTAL Expenses Not Requiring Cash

 

 

 

$

871,894

 

D. Total Cash from Operations (A+B+C)

 

 

 

$

(1,208,613

)

Other Sources/Uses of Cash:

 

 

 

 

 

Decrease (Incr) - Accounts Receivable

 

1,238,328

 

 

 

Decrease (Incr) - Receivables from employees and affiliates

 

(1,049,518

)

 

 

Decrease (Incr) - Other receivables

 

(15,305

)

 

 

Decrease (Incr) Prepayments/Deposits

 

1,238,653

 

 

 

Decrease (Incr) - Equipment

 

12,365

 

 

 

Increase (Decr) - Accounts Payable

 

(742,389

)

 

 

Increase (Decr) - Accrued Expenses

 

205,925

 

 

 

Increase (Decr) - DIP financing

 

 

 

 

Increase (Decr) - Accrued Interest/ DIP financing

 

211,736

 

 

 

E. Subtotal Other Sources/Uses of Cash

 

 

 

$

1,099,795

 

F. Ending Cash Balance (D+E)

 

 

 

$

(108,817

)

Ending Balance per Bank Statement:

 

 

 

 

 

SunTrust

 

 

 

107,725

 

SunTrust

 

 

 

740,952

 

Merrill Lynch

 

 

 

 

Huntington Lockbox account

 

 

 

108,980

 

Chevy Chase operating

 

 

 

70,527

 

Chevy Chase payroll

 

 

 

 

Chevy Chase Employee Insurance account

 

 

 

 

Chevy Chase restricted investment

 

 

 

 

Cash on Hand

 

 

 

19,000

 

State Bank of India

 

 

 

180,000

 

Total Ending Balance per Bank Statement

 

$

1,227,184

 

 

 

Less Outstanding Checks:

 

 

 

 

 

SunTrust

 

 

 

1,273,954

 

First Union

 

 

 

87,574

 

Huntington Lockbox account

 

 

 

 

 

Chevy Chase payroll

 

 

 

2,818

 

Chevy Chase Employee Insurance account

 

 

 

3,798

 

First Union

 

 

 

11,663

 

Total Outstanding Checks

 

$

1,379,807

 

 

 

Add:  Deposits in Transit:

 

 

 

 

 

Merrill Lynch

 

 

 

 

 

SunTrust

 

 

 

43,805

 

Total Deposits in Transit

 

$

43,805

 

 

 

G. RECONCILIED BANK BALANCE

 

 

 

$

(108,817

)

 

Ending Cash Balance (F) and Reconcilied Bank Balance (G) Should be Equal.

 

Attach Bank Statements.

 

UNAUDITED
PRELIMINARY, TENTATIVE AND SUBJECT TO MATERIAL CHANGE

 



 

Form No. 9

 

UNITED STATES BANKRUPTCY COURT

FOR THE DISTRICT OF MARYLAND

OFFICE OF UNITED STATES TRUSTEE

 

   In re:  Startec Global Operating Company

)

CHAPTER 11

 

)

Case No.

01-25009 DK

 

)

 

 

Debtors(s)

)

 

 

CASH RECONCILIATION REPORT

Payroll and Tax Accounts

(Business Debtor, Accrual Basis)

 

For the Month Ending March 31, 2003

(All figures refer to post-petition transactions)

 

 

 

Payroll Account

 

Tax Account

 

A. Beginning Cash Balance from Balance Sheet

 

$

11,045.32

 

$

 

 

B. Cash Receipts

 

$

 

 

$

 

 

C. Transfers from Operating Accounts

 

$

21,198

 

$

 

 

D. Other:

 

$

 

 

$

 

 

E. Other:

 

$

 

 

$

 

 

F. TOTAL CASH RECEIPTS (A+B+C+D+E)

 

$

32,243

 

$

 

G. Cash Available

 

 

 

 

 

Cash Disbursements:

 

 

 

 

 

Net Payroll Paid

 

$

(24,425

)

$

 

 

Bank Service Charges

 

$

 

 

$

 

 

Other: Payroll check wired from incorrect acct

 

$

 

 

$

 

 

H. SUBTOTAL Disbursements

 

$

(24,425

)

$

 

 

I. Ending Cash Balance (F+G-H)

 

$

7,818

 

$

 

Ending Balance per Bank Statement

 

$

7,818

 

$

 

 

Less Outstanding Checks

 

$

(2,818

)

 

 

Add Deposits in Transit

 

$

 

 

 

J. RECONCILIED BANK BALANCE

 

$

5,000

 

$

 

 

Ending Cash Balance (I) and Reconcilied Bank Balance (J) Should be Equal.

 

Attach Bank Statements.

 

UNAUDITED
PRELIMINARY, TENTATIVE AND SUBJECT TO MATERIAL CHANGE

 



 

Form No. 10

 

UNITED STATES BANKRUPTCY COURT

FOR THE DISTRICT OF MARYLAND

OFFICE OF UNITED STATES TRUSTEE

 

In re:    Startec Global Operating Company

)

CHAPTER 11

 

)

Case No.01-25009 DK

 

)

 

 

)

 

 

BALANCE SHEET

 

As of March  31, 2003

 

 

 

Asset

 

Total

 

Current Assets:

 

 

 

 

 

Cash

 

$

(108,817

)

 

 

Pre-Petition Acct. Receivables

 

$

5,645,328

 

 

 

Post-Petition Acct. Receivables

 

$

18,499,698

 

 

 

Allowance for Doubtful Accounts

 

$

(10,318,282

)

 

 

Receivables from Officers, Employees, Affiliates (6)

 

$

157,153,299

 

 

 

Other Current Assets:

 

 

 

 

 

Deposits

 

$

1,368,560

 

 

 

Prepaids

 

$

3,672,634

 

 

 

Other Accounts Receivable

 

$

950,205

 

 

 

 

 

 

 

 

 

A. SUBTOTAL Current Assets

 

 

 

$

176,862,625

 

Fixed Assets:

 

 

 

 

 

Equipment, Furniture & Fixtures

 

$

53,258,459

 

 

 

Less: Accumulated Depreciation

 

$

(14,148,826

)

 

 

B. SUBTOTAL Fixed Assets

 

 

 

$

39,109,633

 

Other Assets: (Identify)

 

 

 

 

 

Licenses and other intangibles

 

$

25,604

 

 

 

Restricted securities

 

$

 

 

 

 

 

 

 

 

 

C. SUBTOTAL Other Assets

 

 

 

$

25,604

 

D. TOTAL ASSETS (A+B+C) (1)

 

 

 

$

215,997,862

 

 

 

 

Liability

 

Total

 

Post-Petition Liabilities:

 

 

 

 

 

Accounts Payable

 

$

12,033,395

 

 

 

Accrued expenses

 

$

5,364,776

 

 

 

DIP Financing

 

$

27,174,716

 

 

 

E. SUBTOTAL Post-Petition Liabilities

 

 

 

$

44,572,887

 

Pre-Petition Liabilities:

 

 

 

 

 

Priority Claims (3)

 

 

 

 

 

Secured Debts (2), (4)

 

$

13,740,878

 

 

 

Unsecured Liabilities

 

$

44,435,251

 

 

 

F. SUBTOTAL Pre-Petition Liabilities

 

 

 

$

58,176,129

 

Stockholders’ Equity (Deficit):

 

 

 

 

 

Common Stock

 

$

 

 

 

Unearned Compensation

 

$

4,225

 

 

 

Accumulated Other Comprehensive Loss

 

$

(115,477

)

 

 

Additional Paid-in Capital

 

$

239,080,857

 

 

 

Retained Earnings (deficit):

 

 

 

 

 

Pre-Petition

 

$

(100,085,100

)

 

 

Post-Petition

 

$

(25,635,658

)

 

 

G. SUBTOTAL Stockholders’ Equity (5)

 

 

 

$

113,248,846

 

H. TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY (E+F+G)

 

 

 

$

215,997,862

 

 


(1)  Represents the carrying value of assets.  Does not include any adjustments to reflect current market value or any adjustments associated with our audits for the years ending December 31, 2001 and December 31, 2002, which have not been completed. The debtor may make further adjustments pertaining to years ending December 31, 2001 and December 31, 2002, such adjustments may result in additional charges not reflected above.

 

UNAUDITED
PRELIMINARY, TENTATIVE AND SUBJECT TO MATERIAL CHANGE

 



 

(2)  Pre-Petition, the debtor pledged as collateral all of its assets to secure a debt owed by the debtor’s parent company to NTFC Capital Corporation.  The balance of this obligation (including unpaid interest) was approximately $43.2 million as of March 31, 2003.  Pursuant to G.A.A.P. debtor continues to accrue interest on its secured debts.

 

(3)  In the debtor’s Schedule of Assets and Liabilities, the debtor acknowledged the existence of priority claims, however the amount is unknown as of March 31, 2002.

 

(4)  Startec Global Operating Company and Startec Global Licensing Company are jointly indebted to Allied for $20.0 million in principal amount (the “Allied Facility”).  A portion of the Allied Facility equal to $10 million is jointly secured by the accounts receivable of Startec Operating and Startec Licensing (subordinate to NTFC’s lien thereon), and the remaining $10 million is unsecured.  For bookkeeping purposes, the debt is divided evenly between the co-debtors.

 

(5)  Includes prior period adjustments that were the result of the Company’s ordinary year-end close procedures.  The Company will restate its Monthly Operating Report for the months ending December 31, 2001 and December 31, 2002 after the audits for the years ending December 31, 2001 and December 31, 2002 have been completed.

 

(6)  In November 2002, the debtor was advanced an additional $1.9 million under the DIP financing to purchase a loan made to its affiliate, Vancouver Telephone Company from Coast Business Credit.

 



 

Form No. 12

 

UNITED STATES BANKRUPTCY COURT

FOR THE DISTRICT OF MARYLAND

OFFICE OF UNITED STATES TRUSTEE

 

In re:    Startec Global Operating Company

)

CHAPTER 11

 

)

Case No.01-25009 DK

 

)

 

 

)

 

 

Cash Disbursements Summary Report

 

For the Month Ending March 31, 2003

 

Total Disbursements from Operating Account (Note 1)

 

$

4,290,254.51

 

Total Disbursements from Self Funded Medical Insurance Account

 

$

 

Total Disbursements from Payroll Account (Note 2)

 

$

24,424.99

 

Total Disbursements from Tax Escrow Account (Note 3)

 

 

 

Total Disbursements from other Account (Note 4)

 

$

 

Grand Total Disbursements from all Accounts

 

$

4,314,679.50

 

 


NOTE 1 - Include in this amount all checks written, wire transfers made from, or any other withdrawal from the general operating account.  Exclude only transfers to the debtor in possession payroll account, the debtor in possession tax escrow account or other debtor in possession account where the disbursement will be listed on this report.

 

NOTE 2 - Include in this amount all checks written, wire transfers made from, or any other withdrawal from the payroll account.  Exclude only transfers to the debtor in possession operating account, the debtor in possession tax escrow account or other debtor in possession account where the disbursement will be listed on this report.

 

NOTE 3 - Include in this amount all checks written, wire transfers made from, or any other withdrawal from the tax escrow account.  Exclude only transfers to the debtor in possession operating account, the debtor in possession payroll account or other debtor in possession account where the disbursement will be listed on this report.

 

NOTE 4 - Include in this amount any other disbursements made by the debtor including (but not limited to) cash paid from a petty cash fund or cash register, amounts paid from any other debtor in possession account, and amounts paid from the accounts of others on the debtor’s behalf (for example, disbursements made from a law firm’s escrow account as a result of a sale of property.)

 

UNAUDITED
PRELIMINARY, TENTATIVE AND SUBJECT TO MATERIAL CHANGE