-----BEGIN PRIVACY-ENHANCED MESSAGE----- Proc-Type: 2001,MIC-CLEAR Originator-Name: webmaster@www.sec.gov Originator-Key-Asymmetric: MFgwCgYEVQgBAQICAf8DSgAwRwJAW2sNKK9AVtBzYZmr6aGjlWyK3XmZv3dTINen TWSM7vrzLADbmYQaionwg5sDW3P6oaM5D3tdezXMm7z1T+B+twIDAQAB MIC-Info: RSA-MD5,RSA, STUj97OYQQHQ+uLMn1Zum5OjHhcQ0B1ocwL6PS8S/Nr2fXiyFwl6TyWl4lKygB7J LV/DkuLjgpk0DQ14ISDukQ== 0001193125-09-022633.txt : 20090209 0001193125-09-022633.hdr.sgml : 20090209 20090209170125 ACCESSION NUMBER: 0001193125-09-022633 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 4 CONFORMED PERIOD OF REPORT: 20090206 ITEM INFORMATION: Entry into a Material Definitive Agreement ITEM INFORMATION: Financial Statements and Exhibits FILED AS OF DATE: 20090209 DATE AS OF CHANGE: 20090209 FILER: COMPANY DATA: COMPANY CONFORMED NAME: WorldSpace, Inc CENTRAL INDEX KEY: 0001315054 STANDARD INDUSTRIAL CLASSIFICATION: RADIO BROADCASTING STATIONS [4832] IRS NUMBER: 521732881 STATE OF INCORPORATION: DE FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 8-K SEC ACT: 1934 Act SEC FILE NUMBER: 000-51466 FILM NUMBER: 09581944 BUSINESS ADDRESS: STREET 1: 2400 N STREET, NW CITY: WASHINGTON STATE: DC ZIP: 20037 BUSINESS PHONE: (202)969-6000 MAIL ADDRESS: STREET 1: 2400 N STREET, NW CITY: WASHINGTON STATE: DC ZIP: 20037 8-K 1 d8k.htm FORM 8-K Form 8-K

 

 

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

FORM 8-K

CURRENT REPORT

Pursuant to Section 13 or 15(d) of

the Securities Exchange Act of 1934

Date of Report (Date of earliest event reported): February 6, 2009

WORLDSPACE, INC.

(Exact Name of Registrant as Specified in Charter)

 

STATE OF DELAWARE   000-51466   52-1732881

(State or Other Jurisdiction

of Incorporation)

  (Commission File Number)  

(I.R.S. Employer

Identification No.)

 

8515 Georgia Avenue, Silver Spring, MD   20910
(Address of Principal Executive Offices)   (Zip Code)

(301) 960-1200

(Registrant’s telephone number, including area code)

          

 

(Former Name or Former address, if Changed Since Last Report)

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:

 

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

 

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

 

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

 

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

 

 

 


Item 1.01 Entry Into a Material Definitive Agreement.

As previously disclosed, on October 17, 2008, WorldSpace, Inc. (the “Company”) and certain of its subsidiaries (such subsidiaries, together with the Company, the “Borrowers”), filed voluntary petitions for reorganization under Chapter 11 of the U.S. Bankruptcy Code in the United States Bankruptcy Court of the District of Delaware. In connection with these proceedings, on November 5, 2008, the Borrowers entered into a Senior Secured Super Priority Priming Debtor in Possession Credit Agreement (the “DIP Credit Agreement”) with Citadel Energy Holdings LLC, Highbridge International LLC, OZ Master Fund, Ltd., and Silver Oak Capital LLC, as lenders (collectively, the “Lenders”).

On January 6, 2009, the Borrowers obtained the necessary authorizations to amend the terms of the DIP Credit Agreement to extend the final maturity date of the DIP Credit Agreement and a related deadline for the completion of their sales process to January 29, 2009. The Borrowers and the Lenders subsequently executed Amendment No. 1 to the DIP Credit Agreement, dated as of January 6, 2009 (the “First Amendment”).

On January 30, 2009, the Borrowers obtained the necessary consents to amend the terms of the DIP Credit Agreement and a related deadline for the completion of their sales process to February 6, 2009. The Borrowers and Lenders subsequently executed a Bridge Amendment to Debtor in Possession Credit Agreement, dated as of January 29, 2009 (the “Bridge Amendment”).

On February 6, 2009, the Borrowers obtained the necessary authorizations to further amend the terms of the DIP Credit Agreement to, among other things, extend the maturity date of the DIP Credit Agreement and a related deadline for the completion of their sales process to February 27, 2009. The Borrowers and the Lenders subsequently executed Amendment No. 2 to the DIP Credit Agreement, dated as of February 6, 2009 (the “Second Amendment”).

The foregoing descriptions of the First Amendment, the Bridge Amendment and the Second Amendment are qualified in their entirety to the texts of the First Amendment, the Bridge Amendment and the Second Amendment, copies of which are filed herewith as Exhibits 10.1, 10.2 and 10.3, respectively.

 

Item 9.01 Financial Statements and Exhibits.

 

(a) Not applicable.

 

(b) Not applicable.

 

(c) Not applicable.

 

(d) The following exhibit is filed as part of this report:

 

Exhibit 10.1    Amendment No. 1, dated January 6, 2009.
Exhibit 10.2    Bridge Amendment to Debtor in Possession Credit Agreement, dated as of January 29, 2009.
Exhibit 10.3    Amendment No. 2, dated February 6, 2009.


SIGNATURES

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

Date: February 9, 2009

 

WORLDSPACE, INC.

(Registrant)

By:   /s/ Donald J. Frickel
Name:   Donald J. Frickel
Title:   Executive Vice President, General and Secretary


EXHIBIT INDEX

 

Number   

Exhibit

Exhibit 10.1    Amendment No. 1, dated January 6, 2009.
Exhibit 10.2    Bridge Amendment to Debtor in Possession Credit Agreement, dated as of January 29, 2009.
Exhibit 10.3    Amendment No. 2, dated February 6, 2009.
EX-10.1 2 dex101.htm EXHIBIT 10.1 Exhibit 10.1

Exhibit 10.1

EXECUTION VERSION

AMENDMENT NO. 1

Dated as of January 6, 2009            

AMENDMENT NO. 1 to the Senior Secured Super Priority Priming Debtor in Possession Credit Agreement by and among WORLDSPACE, INC., a Delaware corporation, as a debtor and a debtor in possession, AFRISPACE, INC., a Maryland corporation, as a debtor and a debtor in possession, WORLDSPACE SYSTEMS CORPORATION, a Delaware corporation, as a debtor and a debtor in possession (collectively, the “Borrowers”), CITADEL ENERGY HOLDINGS LLC, a Cayman Islands limited liability company, HIGHBRIDGE INTERNATIONAL LLC, a Cayman Islands limited liability company, OZ MASTER FUND, LTD., a Cayman Islands limited liability company, SILVER OAK CAPITAL LLC, a Delaware limited liability company (collectively, the “Lenders”).

PRELIMINARY STATEMENTS:

(1) The Borrower and the Lenders have entered into a Senior Secured Super Priority Priming Debtor in Possession Credit Agreement dated as of November 5, 2008 (the “DIP Credit Agreement”). Capitalized terms not otherwise defined in this Amendment No. 1 (the “Amendment”) have the same meanings as specified in the DIP Credit Agreement.

(2) The Borrower and the Lenders have agreed to amend the DIP Credit Agreement as hereinafter set forth.

(3) Accordingly, in consideration of the mutual agreements contained in the DIP Credit Agreement and set forth herein and other good and valuable consideration, the sufficiency and receipt of which are hereby acknowledged, the parties hereto hereby agree as follows, effective as of the date hereof.

SECTION 1. Amendments to DIP Credit Agreement. Subject to the satisfaction of the conditions set forth in Section 2 of this Amendment, the DIP Credit Agreement is hereby amended as follows:

(a) The definition of “Budget” in Section 1.01 is hereby amended by inserting the following words immediately prior to the period at the end of such definition:”, as amended by the Budget attached as Exhibit A to that certain Amendment No. 1 to the DIP Credit Agreement, dated as of January 6, 2009”

(b) The definition of “Maturity Date” in Section 1.1 is hereby amended and restated in its entirety to read as follows:

Maturity Date. That date which is the earliest of (a) January 29, 2009; (b) the effective date of the Borrowers’ Reorganization Plan that has been confirmed by an order of the Bankruptcy Court; and (c) the date on which the Borrowers have consummated, pursuant to Section 363 of the Bankruptcy Code and a final order of the Bankruptcy Court, a sale or sales of all or substantially all of the Borrowers’ assets.”


(c) Section 13.1(n) is amended to replace “ninety (90) days” with “one-hundred and four (104) days”.

SECTION 2. Conditions of Effectiveness. This Amendment shall become effective as of the date hereof, but only upon the satisfaction in full, in a manner reasonably satisfactory to the Lenders, of the following conditions precedent (the first date upon which all such conditions have been satisfied being herein called the “Amendment Effective Date”):

(a) No Event of Default. Other than with respect to any Defaults or Events of Default of which the Debtors have informed the Lenders, no Default or Event of Default shall have occurred and be continuing on the Amendment Effective Date or would result from this Amendment becoming effective in accordance with its terms.

(b) Delivery of Documents. The Lenders shall have received on or before the Amendment Effective Date the following, each in form and substance reasonably satisfactory to the Lenders and, unless indicated otherwise, dated the Amendment Effective Date:

(i) counterparts of this Amendment which bear the signatures of the Borrowers and the Lenders; and

(ii) an acknowledgment and consent, in the form attached as Exhibit B to this Amendment, duly executed by each Guarantor.

(c) Bankruptcy Court Approval. Entry of an Order of the Bankruptcy Court approving this amendment in form and substance reasonably satisfactory to the Lenders.

SECTION 3. Reference to and Effect on the DIP Credit Agreement.

(a) On and after the effectiveness of this Amendment, each reference in the DIP Credit Agreement to “this Agreement”, “hereunder”, “hereof” or words of like import referring to the DIP Credit Agreement, and each reference in the Notes to “the Credit Agreement”, “thereunder”, “thereof” or words of like import referring to the DIP Credit Agreement, shall mean and be a reference to the DIP Credit Agreement, as amended by this Amendment.

(b) The DIP Credit Agreement as specifically amended by this Amendment, is and shall continue to be in full force and effect and are hereby in all respects ratified and confirmed.

(c) The execution, delivery and effectiveness of this Amendment shall not, except as expressly provided herein, operate as a waiver of any right, power or remedy of any Lender under the DIP Credit Agreement, nor constitute a waiver of any provision of the DIP Credit Agreement. For further clarity, by executing this Amendment, the Lenders are not waiving any of their rights or remedies with respect to any Defaults or Events of Default, whether known or unknown to the Lenders, that may exist as of the date of the execution of this Amendment.

 

2


SECTION 4. Representations and Warranties of the Borrower. Each Borrower represents and warrants as follows:

(a) The execution, delivery and performance by such Borrower of this Amendment and the Loan Documents, as amended hereby, to which it is or is to be a party are within such Borrower’s corporate powers, have been duly authorized by all necessary corporate action.

(b) This Amendment has been duly executed and delivered by the Borrowers and the Consent has been duly executed by each Guarantor. This Amendment and each of the other Loan Documents, as amended hereby, to which the Borrowers are a party are legal, valid and binding obligations of the Borrower and the Guarantors, enforceable against the Borrowers and the Guarantors in accordance with their respective terms.

SECTION 5. Exhibit A. The Budget attached as Exhibit A to this Amendment is the amended Budget as agreed by the Borrowers and the Lenders to replace the Budget attached to the Interim Order.

SECTION 6. Amendment as Loan Document. The Borrowers hereby acknowledge and agree that this Amendment constitutes a Loan Document under the DIP Credit Agreement. Accordingly, it shall be an Event of Default under the DIP Credit Agreement if (1) any representation or warranty made by the Borrowers under or in connection with this Amendment shall have been untrue, false or misleading in any material respect when made, or (2) the Borrowers shall fail to perform or observe any term, covenant or agreement contained in this Amendment.

SECTION 7. Execution in Counterparts. This Amendment may be executed in any number of counterparts and by different parties hereto in separate counterparts, each of which when so executed shall be deemed to be an original and all of which taken together shall constitute but one and the same agreement. Delivery of an executed counterpart of a signature page to this Amendment by any means shall be effective as delivery of a manually executed counterpart of this Amendment.

SECTION 8. Expenses. Pursuant to Section 16 of the DIP Credit Agreement, all reasonable out of pocket fees, costs and expenses incurred or sustained by the Lenders in connection with this Amendment, including the reasonable fees and disbursements of legal counsel for the Lenders in producing, reproducing and negotiating the Amendment, will be for the account of the Borrowers whether or not this Amendment is consummated.

SECTION 9. Full Force and Effect: No Other Amendments. Except as expressly provided in this Amendment, all of the terms and conditions of the DIP Credit Agreement and the other Loan Documents remain in full force and effect. Nothing contained in this Amendment shall in any way prejudice, impair or effect any rights or remedies of any Lender or the Borrowers under the DIP Credit Agreement or the other Loan Documents. Except as expressly amended or waived hereby, the DIP Credit Agreement, the other Loan Documents and all documents, instruments and agreements related thereto, are hereby ratified and confirmed

 

3


in all respects and shall continue in full force and effect. The DIP Credit Agreement, together with this Amendment, shall be read and construed as a single agreement. All references in the Loan Documents to the DIP Credit Agreement or any other Loan Document shall hereafter refer to the DIP Credit Agreement or any other Loan Document as amended hereby.

SECTION 10. Governing Law. THIS AMENDMENT SHALL BE GOVERNED BY, AND CONSTRUED IN ACCORDANCE WITH, THE LAWS OF THE STATE OF NEW YORK. The captions in this Amendment are for convenience of reference only and shall not define or limit the provisions hereof.

[signature pages follow]

 

4


IN WITNESS WHEREOF, the parties hereto have caused this Amendment to be executed by their respective officers thereunto duly authorized, as of the date first above written.

 

WORLDSPACE INC., as a Debtor and Debtor in Possession
By   /s/ Noah A. Samara
  Name: Noah A. Samara
  Title: Chief Executive Officer

 

AFRISPACE, INC., as a Debtor and Debtor in Possession
By   /s/ Noah A. Samara
  Name: Noah A. Samara
  Title: Chief Executive Officer

 

WORLDSPACE SYSTEMS CORPORATION, as a Debtor and Debtor in Possession
By   /s/ Noah A. Samara
  Name: Noah A. Samara
  Title: Chief Executive Officer

 

WorldSpace Credit Agreement Amendment No. 1


CITADEL ENERGY HOLDINGS LLC

BY: CITADEL ADVISORS LLC, ITS

MANAGER

By   /s/ Erica Tarpey
  Name: Erica Tarpey
  Title: Authorized Signatory

 

WorldSpace Credit Agreement Amendment No. 1


HIGHBRIDGE INTERNATIONAL LLC

BY: HIGHBRIDGE CAPITAL MANAGEMENT,

LLC, ITS TRADING MANAGER

By   /s/ Adam J. Chill
  Name: Adam J. Chill
  Title: Managing Director

 

WorldSpace Credit Agreement Amendment No. 1


OZ MASTER FUND, LTD.

OZ MANAGEMENT LP, ITS INVESTMENT

MANAGER

BY: OCH-ZIFF HOLDING CORPORATION, ITS

GENERAL PARTNER

By   /s/ Joel M. Frank
  Name: Joel M. Frank
  Title: Chief Financial Officer

 

WorldSpace Credit Agreement Amendment No. 1


SILVER OAK CAPITAL LLC
By   /s/ Michael L. Gordon
  Name: Michael L Gordon
  Title: Authorized Signatory

 

WorldSpace Credit Agreement Amendment No. 1


EXHIBIT A

BUDGET


WorldSpace Budget Update

Including 2 weeks ending January 30, 2009

 

 

    Original 13-Wk DIP Period   Extended 2-Wk DIP Period    

Week beginning Monday,

  Cumulative
12/22/2008
  12/29/2008   1/5/2009   1/12/2009   Total 13
Week Period
  1/19/2009   1/26/2009   Total 15
Week Period

Asset Preservation

               

ROC - US

  $ 417,133     —       —       —     $ 417,133     —       —     $ 417,133

ROC - Australia

    169,392     —     $ 55,396     —       224,788     —     $ 55,396     280,184

ROC - Other

    —     $ 2,730     460     —       3,190     —       —       3,190

BOC Operations

    191,920     41,400     24,404     —       257,724   $ 36,000     18,960     312,684

WorldSpace Italia

    250,821     —       —       —       250,821     50,000     —       300,821

WorldSpace France

    141,098     —       —       —       141,098     42,000     —       183,098

TCR Operations

    49,000     23,000     —       —       72,000     49,000     —       121,000

Satellite Storage

    410,390     —       —     $ 84,500     494,890     —       —       494,890

Satellite Insurance

    511,007     —       —       —       511,007     —       —       511,007

Property and Casualty Insurance

    139,534     —       23,000     —       162,534     —       23,000     185,534

Other

    171,653     —       50,000     —       221,653     81,500     —       303,153
                                               

Total Asset Preservation

  $ 2,451,948   $ 67,130   $ 153,260   $ 84,500   $ 2,756,838   $ 258,500   $ 97,356   $ 3,112,694

Payroll

               

CRO

  $ 347,768   $ 103,500     —       —     $ 451,268     —     $ 80,000   $ 531,268

US Payroll & Benefits

    2,610,696     286,000   $ 80,000   $ 295,000     3,271,696     —       345,000     3,616,696

International Payroll & Benefits

    651,542     15,000     80,281     41,000     787,823     —       —       787,823

Other Non-Critical Payroll and Benefits

    130,000     —       —       —       130,000     —       —       130,000
                                               

Total Payroll

  $ 3,740,006   $ 404,500   $ 160,281   $ 336,000   $ 4,640,787     —     $ 425,000   $ 5,065,787

Ordinary Course Professional Fees

  $ 4,500     —       —       —     $ 4,500   $ 50,223     —     $ 54,723

France - based legal counsel

    30,000     —       —     $ 20,000     50,000     —       —       50,000

Data Room & Sales Process Fees

    10,173     —     $ 1,000     —       11,173     5,000     —       16,173

Systems-Related Expenses

    152,680   $ 15,989     —       42,457     211,126     39,500     —       250,626

Utility Deposits

    51,790     —       —       —       51,790     —       —       51,790

Property, Income and other taxes

    153,485     34,485     100,000     30,000     317,970     —     $ 189,041     507,011

Intl Advisors

    33,881     —       —       106,315     140,196     —       —       140,196

Misc. Corporate Expenses

    70,255     7,500     7,500     7,500     92,755     7,500     7,500     107,755
                                               

Total Corporate Disbursements

  $ 506,764   $ 57,974   $ 108,500   $ 206,272   $ 879,510   $ 102,223   $ 196,541   $ 1,178,274

Advisory Fees

               

Debtor Legal Counsel

  $ 493,898     —       —     $ 1,006,102   $ 1,500,000     —     $ 250,000   $ 1,750,000

Debtor Financial Advisors

    101,473     —       —       298,527     400,000     —       50,000     450,000

Unsecured Creditor Counsel /FA

    —       —       —       800,000     800,000     —       125,000     925,000

Claims Agent/ Court Costs

    37,000     —       —       125,000   $ 162,000   $ 30,000     9,500     201,500
                                               

Total Advisory Fees

  $ 632,371     —       —     $ 2,229,629   $ 2,862,000   $ 30,000   $ 434,500   $ 3,326,500
                                               

Total Cash Disbursements

  $ 7,331,089   $ 529,604   $ 422,041   $ 2,856,401   $ 11,139,135   $ 390,723   $ 1,153,397   $ 12,683,255
                                               

DIP Availability

  $ 5,668,911   $ 5,139,307   $ 4,717,266   $ 1,860,865   $ 1,860,865   $ 1,470,142   $ 316,745   $ 316,745

Cash on Hand

    n/a     n/a     n/a     n/a     96,000     96,000     96,000     96,000
                                               

Total Availability

    n/a     n/a     n/a     n/a   $ 1,956,865   $ 1,566,142   $ 412,745   $ 412,745
                                               
EX-10.2 3 dex102.htm EXHIBIT 10.2 Exhibit 10.2

Exhibit 10.2

Execution Version

BRIDGE AMENDMENT TO DEBTOR IN POSSESSION CREDIT AGREEMENT

This BRIDGE AMENDMENT TO DEBTOR IN POSSESSION CREDIT AGREEMENT, dated as of January 29, 2009 (this “Amendment” or “Bridge Amendment”), among WORLDSPACE, INC., a Delaware corporation, as a debtor and a debtor in possession, (“WorldSpace”), AFRISPACE, INC., a Maryland corporation, as a debtor and a debtor in possession (“AfriSpace”), WORLDSPACE SYSTEMS CORPORATION, a Delaware corporation, as a debtor and a debtor in possession (“Systems.” and together with WorldSpace and AfriSpace, the “Borrowers”), CITADEL ENERGY HOLDINGS LLC, a Cayman Islands limited liability company (“Citadel”), HIGHBRIDGE INTERNATIONAL LLC, a Cayman Islands limited liability company (“Highbridge”), OZ MASTER FUND, LTD., a Cayman Islands limited liability company (“OZ”), SILVER OAK CAPITAL LLC, a Delaware limited liability company (“Silver Oak”) amends that certain SENIOR SECURED SUPER PRIORITY PRIMING DEBTOR IN POSSESSION CREDIT AGREEMENT dated as of November 5, 2008 ( as previously amended by Amendment No. 1, and as may be amended, modified, supplemented or restated and in effect from time to time, the “DIP Credit Agreement”), among the Borrowers and Citadel, Highbridge, OZ and Silver Oak (collectively, the “Lenders” and individually, a “Lender”).

WITNESSETH

WHEREAS, the Borrowers have requested that the Lenders agree to amend certain of the terms and provisions of the DIP Credit Agreement, as specifically set forth in this Amendment;

WHEREAS, the Lenders have agreed to modify certain provisions of the DIP Credit Agreement in accordance with the terms hereof;

NOW THEREFORE, in consideration of the mutual agreements contained in the DIP Credit Agreement and herein and for other good and valuable consideration, the receipt and sufficiency of which are hereby acknowledged, the parties hereto hereby agree as follows:

AGREEMENTS

§1. Defined Terms. Terms not otherwise defined herein which are defined in the DIP Credit Agreement shall have the same respective meanings herein as therein.

§2. Amendments to the DIP Credit Agreement. Subject to the satisfaction of the conditions set forth in Section 3 of this Amendment, the DIP Credit Agreement is hereby amended as follows:

(a) Amendment to Section 1.01 (Defined Terms). Section 1.01 of the DIP Credit Agreement is hereby amended by inserting the following in the definition of “Budget” before the period at the end of the definition: “provided that such budget shall be deemed to have included an authorization for the Debtors to make a payment of $300,000 on account of their January 30, 2009 payroll obligations.”

(b) Amendment to Section 1.01 (Defined Terms). Section 1.01 of the DIP Credit Agreement is hereby amended by deleting the definition of “Maturity Date” contained therein and substituting in lieu thereof the following new definition:


Maturity Date. That date which is the earliest of (a) February 6, 2009, (b) the effective date of the Borrowers’ Reorganization Plan that has been confirmed by an order of theBankruptcy Court; and (c) the date on which the Borrowers have consummated, pursuant to Section 363 of the Bankruptcy Code and a final order of the Bankruptcy Court, a sale or sales of all or substantially all of the Borrowers’ assets.

(c) Amendment to Section 13.1(n). Section 13.1(n) of the DIP Credit Agreement is hereby amended by replacing the phrase “within one hundred and four (104) days of the Petition Date” with the phrase “by February 6, 2009”.

§3. Conditions to Effectiveness. This Amendment shall be deemed to have been effective as of January 29, 2009 upon the Lenders’ receipt (i) of a fully-executed counterpart hereof signed by the Borrowers and each Lender and (ii) of a fully-executed counterpart of a Ratification of Guaranty signed by each Guarantor.

§4. Representations and Warranties. The Borrowers hereby represent and warrant to the Lenders as follows:

(a) Ratification, Etc. Except as expressly amended or waived hereby, the DIP Credit Agreement, the other Loan Documents and all documents, instruments and agreements related thereto, are hereby ratified and confirmed in all respects and shall continue in full force and effect. The DIP Credit Agreement, together with this Amendment, shall be read and construed as a single agreement. All references in the Loan Documents to the DIP Credit Agreement or any other Loan Document shall hereafter refer to the DIP Credit Agreement or any other Loan Document as amended hereby.

(b) Authority, Etc. The execution and delivery by the Borrowers of this Amendment and the performance by the Borrowers of all of its agreements and obligations under the DIP Credit Agreement and the other Loan Documents as amended hereby are within the corporate authority of the Borrowers and have been duly authorized by all necessary corporate action on the part of the Borrowers.

(c) Enforceability of Obligations. This Amendment, the DIP Credit Agreement, as amended hereby, and the other Loan Documents constitute the legal, valid and binding obligation of each of the Borrowers, enforceable against each of them in accordance with their terms, subject to applicable bankruptcy, insolvency, reorganization, moratorium or other laws affecting creditors’ rights generally and subject to general principles of equity, regardless of whether considered in a proceeding in equity or at law.

(d) No Default. Other than with respect to any Default or Event of Default as to which the Debtors have informed the Lenders in writing prior to the date hereof, no Default or Event of Default has occurred and is continuing.

(e) Event of Default. By its signature below, the Borrowers agree that it shall constitute an Event of Default if any representation or warranty made herein should be false or misleading in any material respect when made.

§5. No Other Amendments. Except as expressly provided in this Amendment, all of the terms and conditions of the DIP Credit Agreement and the other Loan Documents remain in full force and effect. Nothing contained in this Amendment shall in any way prejudice, impair or effect any rights or remedies of any Lender or the Borrowers under the DIP Credit Agreement or the other Loan Documents. This Amendment shall constitute a Loan Document.


§6. Execution in Counterparts. This Amendment may be executed in any number of counterparts, each of which shall be deemed an original, but which together shall constitute one instrument.

§7- Expenses. Pursuant to Section 16 of the DIP Credit Agreement, all reasonable, out of pocket fees, costs and expenses incurred or sustained by the Lenders in connection with this Amendment, including the reasonable fees and disbursements of legal counsel for the Lenders in producing, reproducing and negotiating the Amendment, will be for the account of the Borrowers whether or not this Amendment is consummated.

§8. Miscellaneous. THIS AMENDMENT SHALL BE GOVERNED BY, AND CONSTRUED IN ACCORDANCE WITH, THE INTERNAL LAWS OF THE STATE OF NEW YORK. The captions in this Amendment are for convenience of reference only and shall not define or limit the provisions hereof.

[Remainder of page intentionally left blank]


IN WITNESS WHEREOF, the parties hereto have executed this Amendment as of the date first above written.

 

THE BORROWERS:
WORLDSPACE, INC., as a Debtor and Debtor in Possession
By:   /s/ Noah A. Samara
Name:   Noah A. Samara
Title:  
AFRISPACE, INC., as a Debtor and Debtor in Possession
By:   /s/ Noah A. Samara
Name:   Noah A. Samara
Title:  

WORLDSPACE SYSTEMS CORPORATION,

as a Debtor and Debtor in Possession

By:   /s/ Noah A. Samara
Name:   Noah A. Samara
Title:  

Bridge Amendment Signature Page


THE LENDERS:
CITADEL ENERGY HOLDINGS LLC
BY: CITADEL ADVISORS LLC, ITS MANAGER
By:   /s/ Christopher Ramsay
Name:   Christopher Ramsay
Title:   Authorized Signatory
HIGHBRIDGE INTERNATIONAL LLC
BY: HIGHBRIDGE CAPITAL
MANAGEMENT, LLC,
ITS TRADING MANAGER
By:    
Name:  
Title:  
OZ MASTER FUND, LTD.,
BY: OZ MANAGEMENT LP, ITS
INVESTMENT MANAGER
BY: OCH-ZIFF HOLDING CORPORATION,
ITS GENERAL PARTNER
By:    
Name:  
Title:  
SILVER OAK CAPITAL LLC
By:    
Name:  
Title:  

WorldSpace Bridge Amendment to Debtor in Possession Credit Agreement


THE LENDERS:
CITADEL ENERGY HOLDINGS LLC
BY: CITADEL LIMITED PARTNERSHIP,
ITS MANAGER
By:    
Name:  
Title:   Authorized Signatory
HIGHBRIDGE INTERNATIONAL LLC
BY: HIGHBRIDGE CAPITAL
MANAGEMENT, LLC,
ITS TRADING MANAGER
By:   /s/ Adam J. Chill
Name:   Adam J. Chill
Title:   Managing Director
OZ MASTER FUND, LTD.,
BY: OZ MANAGEMENT LP, ITS
INVESTMENT MANAGER
BY: OCH-ZIFF HOLDING CORPORATION,
ITS GENERAL PARTNER
By:    
Name:  
Title:  
SILVER OAK CAPITAL LLC
By:    
Name:  
Title:  

WorldSpace Bridge Amendment to Debtor in Possession Credit Agreement


THE LENDERS:
CITADEL ENERGY HOLDINGS LLC
BY: CITADEL LIMITED PARTNERSHIP,
ITS MANAGER
By:    
Name:  
Title:   Authorized Signatory
HIGHBRIDGE INTERNATIONAL LLC
BY: HIGHBRIDGE CAPITAL
MANAGEMENT, LLC,
ITS TRADING MANAGER
By:    
Name:  
Title:  
OZ MASTER FUND, LTD.,
BY: OZ MANAGEMENT LP, ITS
INVESTMENT MANAGER
BY: OCH- ZIFF HOLDING CORPORATION,
ITS GENERAL PARTNER
By:   /s/ Joel Frank
Name:   Joel Frank
Title:   Chief Financial Officer
SILVER OAK CAPITAL LLC
By:    
Name:  
Title:  

WorldSpace Bridge Amendment to Debtor in Possession Credit Agreement


THE LENDERS:
CITADEL ENERGY HOLDINGS LLC
BY: CITADEL LIMITED PARTNERSHIP,
ITS MANAGER
By:    
Name:  
Title:   Authorized Signatory

 

HIGHBRIDGE INTERNATIONAL LLC
BY: HIGHBRIDGE CAPITAL
MANAGEMENT, LLC,
ITS TRADING MANAGER
By:    
Name:  
Title:  

 

OZ MASTER FUND, LTD.,
BY: OZ MANAGEMENT LP, ITS
INVESTMENT MANAGER
BY: OCH-ZIFF HOLDING CORPORATION,
ITS GENERAL PARTNER
By:    
Name:  
Title:  

 

SILVER OAK CAPITAL LLC
By:   /s/ Michael L. Gordon
Name:   MICHAEL L. GORDON
Title:   AUTHORIZED SIGNATORY

WorldSpace Bridge Amendment to Debtor in Possession Credit Agreement


RATIFICATION OF GUARANTY

Each of the undersigned Guarantors hereby (a) acknowledges and consents to the foregoing Amendment and the Borrowers’ execution thereof; (b) ratifies and confirms all of its obligations and liabilities under the Loan Documents to which it is a party and ratifies and confirms that such obligations and liabilities extend to and continue in effect with respect to, and continue to guarantee and secure, as applicable, the Obligations of the Borrowers under the DIP Credit Agreement; (c) acknowledges and confirms that the liens and security interests granted pursuant to the Loan Documents are and continue to be valid and perfected first priority liens and security interests (subject only to Permitted Liens) that secure all of the Obligations on and after the date hereof; (d) acknowledges and agrees that such Guarantor does not have any claim or cause of action against any Lender (or any of its respective directors, officers, employees, attorneys or agents); and (e) acknowledges, affirms and agrees that such Guarantor does not have any defense, claim, cause of action, counterclaim, offset or right of recoupment of any kind or nature against any of their respective obligations, indebtedness or liabilities to any Lender. Terms not otherwise defined herein which are defined in the DIP Credit Agreement shall have the same respective meanings herein as therein.


ASIASPACE LIMITED
By:   /s/ Noah A. Samara
  Name: Noah A. Samara
  Title:

 

WORLDSPACE SATELLITE
COMPANY LTD.
By:   /s/ Noah A. Samara
  Name: Noah A. Samara
  Title:
EX-10.3 4 dex103.htm EXHIBIT 10.3 Exhibit 10.3

Exhibit 10.3

AMENDMENT NO. 2

This AMENDMENT NO. 2, dated as of February 6, 2009 (this “Amendment”), among WORLDSPACE, INC., a Delaware corporation, as a debtor and a debtor in possession, (“WorldSpace”), AFRISPACE, INC., a Maryland corporation, as a debtor and a debtor in possession (“AfriSpace”), WORLDSPACE SYSTEMS CORPORATION, a Delaware corporation, as a debtor and a debtor in possession (“Systems,” and together with WorldSpace and AfriSpace, the “Borrowers”), CITADEL ENERGY HOLDINGS LLC, a Cayman Islands limited liability company (“Citadel”), HIGHBRIGE INTERNATIONAL LLC, a Cayman Islands limited liability company (“Highbridge”), OZ MASTER FUND, LTD., a Cayman Islands limited liability company (“OZ”), and SILVER OAK CAPITAL LLC, a Delaware limited liability company (“Silver Oak”), amends that certain SENIOR SECURED SUPER PRIORITY PRIMING DEBTOR IN POSSESSION CREDIT AGREEMENT dated as of November 5, 2008 (as amended, modified, supplemented or restated and in effect from time to time, the “DIP Credit Agreement”), among the Borrowers and Citadel, Highbridge, OZ and Silver Oak (collectively, the “Lenders” and individually, a “Lender”).

WITNESSETH

WHEREAS, the Borrowers have requested that the Lenders agree to amend certain of the terms and provisions of the DIP Credit Agreement, as specifically set forth in this Amendment;

WHEREAS, the Lenders have agreed to modify certain provisions of the DIP Credit Agreement in accordance with the terms hereof;

NOW THEREFORE, in consideration of the mutual agreements contained in the DIP Credit Agreement and herein and for other good and valuable consideration, the receipt and sufficiency of which are hereby acknowledged, the parties hereto hereby agree as follows:

AGREEMENTS

§1. Defined Terms. Terms not otherwise defined herein which are defined in the DIP Credit Agreement shall have the same respective meanings herein as therein.

§2. Amendments to the DIP Credit Agreement. Subject to the satisfaction of the conditions set forth in Section 3 of this Amendment, the DIP Credit Agreement is hereby amended as follows:

(a) Amendment to Section 1.01 (Defined Terms). Section 1.01 of the DIP Credit Agreement is hereby amended by inserting the following in the definition of “Budget” before the period at the end of the definition: “, as further amended by the Budget attached as Exhibit A to that certain Amendment No. 1 to this Credit Agreement, dated as of February 6, 2009”.

(b) Amendment to Section 1.01 (Defined Terms). Section 1.01 of the DIP Credit Agreement is hereby amended by inserting the following in the definition of “Credit Agreement” before the period at the end of the definition: “, as amended, modified, supplemented or restated and in effect from time to time”.

(c) Amendment to Section 1.01 (Defined Terms). Section 1.01 of the DIP Credit Agreement is hereby amended by deleting the definition of “Maturity Date” contained therein and substituting in lieu thereof the following new definition:

Maturity Date. That date which is the earliest of (a) February 27, 2009, (b) the effective date of the Borrowers’ Reorganization Plan that has been confirmed by an order of the Bankruptcy Court; and (c) the date on which the Borrowers have consummated, pursuant to Section 363 of the Bankruptcy Code and a final order of the Bankruptcy Court, a sale or sales of all or substantially all of the Borrowers’ assets.


(d) Amendment to Section 1.01 (Defined Terms). Section 1.01 of the DIP Credit Agreement is hereby amended by inserting the following new definition of “Supplemental Date” in alphabetical order:

Supplemental Date. See §2.1 hereof.

(e) Amendment to Section 1.01 (Defined Terms). Section 1.01 of the DIP Credit Agreement is hereby amended by inserting the following new definition of “Supplemental Order” in alphabetical order:

Supplemental Order. An order of the Bankruptcy Court in the Case authorizing and approving that certain Amendment No. 2 to this Credit Agreement, dated as of February 6,2009, in form and substance satisfactory to the Lenders, the Lenders’ Special Counsel and the Borrowers and their counsel.”

(f) Amendment to Section 1.01 (Defined Terms). Section 1.01 of the DIP Credit Agreement is hereby amended by deleting clause (b) in the definition of “Interest Period” and substituting in lieu thereof the following new clause (b):

“, and (b) with respect to each Term Loan made on the Closing Date, the Final Funding Date or the Supplemental Date, (i) initially, the period commencing on the date on which such Term Loan is made and ending 30 days thereafter, and (ii) thereafter, each period commencing on the last day of the next preceding Interest Period applicable to such Term Loan and ending 30 days thereafter;”.

(g) Amendment to Section 1.01 (Defined Terms). Section 1.01 of the DIP Credit Agreement is hereby amended by deleting clause (b) in the definition of “Term Loan Commitment” and substituting in lieu thereof the following new clause (b): “[Intentionally Omitted.]” .

(h) Amendment to Section 1.01 (Defined Terms). Section 1.01 of the DIP Credit Agreement is hereby amended by deleting the definition of “Total Term Loan Commitment” contained therein and substituting in lieu thereof the following new definition:

Total Term Loan Commitment. The sum of the Term Loan Commitments. On the Closing Date, the Total Term Loan Commitment shall be $6,500,000, on the date on which the Final Order is entered, the Total Term Loan Commitment shall be $13,000,000, and on the date the Supplemental Order is entered, the Total Term Loan Commitment shall be $14,300,000, in each case, as set forth on Schedule I-A.

(i) Amendment to Section 2.1. Section 2.1 of the DIP Credit Agreement is hereby deleted and replaced with the following new Section 2.1:

2.1 Term Loans. Subject to and upon the terms and conditions herein set forth, each Lender severally and not jointly agrees to make a loan or loans (each, a “Term Loan” and


collectively, the “Term Loans”) to the Administrative Borrower, for the benefit of the Borrowers, which Term Loans (i) shall not exceed, for any such Lender, the Term Loan Commitment of such Lender, (ii) shall not exceed, in the aggregate, the lesser of (A), the Total Term Loan Commitment and (B) the amount approved to be borrowed by way of Term Loans in the Interim Order, the Final Order, or, as the case may be, the Supplemental Order, (iii) shall include the Term Loans made pursuant to the Emergency Order and outstanding on the Closing Date, (iv) shall be made on the Closing Date, the date on which the Final Order is entered (the “Final Funding Date”), or the date on which the Supplemental Order is entered (the “Supplemental Date”) and (v) may be repaid or prepaid in accordance with the provisions hereof, but once repaid or prepaid may not be reborrowed.”

(j) Amendment to Section 2.2. Section 2.2 of the DIP Credit Agreement is hereby amended by deleting the first sentence thereof and substituting in lieu thereof the following:

“Each Term Loan, at the request of the applicable Lender shall be evidenced by a Term Loan Note, dated as of the Closing Date, the date on which the Final Order is entered, or, as the case may be, the date on which the Supplemental Order is entered, and completed with appropriate insertions.”

(k) Amendment to Section 2.4.2 Section 2.4.2 of the DIP Credit Agreement is hereby amended by deleting the first sentence thereof and substituting in lieu thereof the following:

2.4.2 Funding Procedures. Each Lender shall make available all amounts it is to fund to the Administrative Borrower, for the benefit of the Borrowers in respect of any Term Loan, on the Closing Date, the Final Funding Date and the Supplemental Date, in immediately available funds to the Administrative Borrower, by depositing such amounts in the Controlled Account at Bank of America being Account No. 00191-842-8058 or such other account as the Lenders may agree to be the Controlled Account.”

(1) Amendment to Section 13.1(n). Section 13.1(n) of the DIP Credit Agreement is hereby amended by replacing the phrase “by February 6, 2009” with the phrase “by February 27, 2009”.

(m) Amendment to Schedule 1-A. Schedule 1-A to the DIP Credit Agreement is hereby deleted and replaced with the new Schedule 1-A attached as Exhibit A to this Amendment.

(n) Amendment to Exhibit A. The Budget attached as Exhibit B to this Amendment is the amended Budget as agreed by the Borrowers and the Lenders to replace the Budget attached to that certain Amendment No. 1 to the DIP Credit Agreement, dated as of January 6, 2009.

§3. Conditions to Effectiveness. This Amendment shall become effective upon the Lenders’ receipt (i) of a fully-executed counterpart hereof signed by the Borrowers and each Lender, (ii) of a fully-executed counterpart of a Ratification of Guaranty signed by each Guarantor, (iii) entry of the Supplemental Order of the Bankruptcy Court approving this Amendment in form and substance satisfactory to the Lenders, (iv) delivery by the Borrowers to each Lender of original replacement promissory notes evidencing the increased principal amount of the Term Loan Notes of each Lender resulting from this Amendment, and (v) delivery by each Lender to the Borrowers of the original Term Loan Notes previously delivered to such Lender by the Borrowers, marked cancelled.


§4. Representations and Warranties. The Borrowers hereby represent and warrant to the Lenders as follows:

(a) Ratification, Etc. Except as expressly amended or waived hereby, the DIP Credit Agreement, the other Loan Documents and all documents, instruments and agreements related thereto, are hereby ratified and confirmed in all respects and shall continue in full force and effect. The DIP Credit Agreement, together with this Amendment, shall be read and construed as a single agreement. All references in the Loan Documents to the DIP Credit Agreement or any other Loan Document shall hereafter refer to the DIP Credit Agreement or any other Loan Document as amended hereby.

(b) Authority, Etc. The execution and delivery by the Borrowers of this Amendment and the performance by the Borrowers of all of its agreements and obligations under the DIP Credit Agreement and the other Loan Documents as amended hereby are within the corporate authority of the Borrowers and have been duly authorized by all necessary corporate action on the part of the Borrowers.

(c) Enforceability of Obligations. This Amendment, the DIP Credit Agreement, as amended hereby, and the other Loan Documents constitute the legal, valid and binding obligation of each of the Borrowers, enforceable against each of them in accordance with their terms, subject to applicable bankruptcy, insolvency, reorganization, moratorium or other laws affecting creditors’ rights generally and subject to general principles of equity, regardless of whether considered in a proceeding in equity or at law.

(d) No Default. Other than with respect to any Default or Event of Default as to which the Debtors have informed the Lenders in writing prior to the date hereof, no Default or Event of Default has occurred and is continuing.

(e) Event of Default. By its signature below, the Borrowers agree that it shall constitute an Event of Default if any representation or warranty made herein should be false or misleading in any material respect when made.

§5. No Other Amendments. Except as expressly provided in this Amendment, all of the terms and conditions of the DIP Credit Agreement and the other Loan Documents remain in full force and effect. Nothing contained in this Amendment shall in any way prejudice, impair or affect any rights or remedies of any Lender or the Borrowers under the DIP Credit Agreement or the other Loan Documents. This Amendment shall constitute a Loan Document.

§6. Execution in Counterparts. This Amendment may be executed in any number of counterparts, each of which shall be deemed an original, but which together shall constitute one instrument.

§7. Expenses. Pursuant to Section 16 of the DIP Credit Agreement, all reasonable, out of pocket fees, costs and expenses incurred or sustained by the Lenders in connection with this Amendment, including the reasonable fees and disbursements of legal counsel for the Lenders in producing, reproducing and negotiating the Amendment, will be for the account of the Borrowers whether or not this Amendment is consummated.

 


§8. Miscellaneous. THIS AMENDMENT SHALL BE GOVERNED BY, AND CONSTRUED IN ACCORDANCE WITH, THE INTERNAL LAWS OF THE STATE OF NEW YORK. The captions in this Amendment are for convenience of reference only and shall not define or limit the provisions hereof.

[Remainder of page intentionally left blank.]


IN WITNESS WHEREOF, the parties hereto have executed this Amendment as of the date first above written.

 

THE BORROWERS:

WORLDSPACE, INC., as a Debtor and Debtor in

Possession

By:  

/s/ Sridhar Ganesan

Name:   Sridhar Ganesan
Title:   CFO

AFRISPACE, INC., as a Debtor and Debtor in

Possession

By:  

/s/ Sridhar Ganesan

Name:   Sridhar Ganesan
Title:   CFO

WORLDSPACE SYSTEMS CORPORATION,

as a Debtor and Debtor in Possession

By:  

/s/ Donald J. Frickel

Name:   Donald J. Frickel
Title:   Secretary
THE LENDERS:
CITADEL ENERGY HOLDINGS LLC

BY: CITADEL LIMITED PARTNERSHIP,

ITS MANAGER

By:  

/s/ Christopher Ramsay

Name:   Christopher Ramsay
Title:   Authorized Signatory


HIGHBRIDGE INTERNATIONAL LLC
BY: HIGHBRIDGE CAPITAL MANAGEMENT, LLC,
ITS TRADING MANAGER
By:  

/s/ Adam J. Chill

Name:   Adam J. Chill
Title:   Managing Director
OZ MASTER FUND, LTD.,
OZ MANAGEMENT LP, ITS INVESTMENT MANAGER

BY: OCH-ZIFF HOLDING CORPORATION,

ITS GENERAL PARTNER

By:  

/s/ Joel Frank

Name:   Joel Frank
Title:   Chief Financial Officer
SILVER OAK CAPITAL LLC
By:  

/s/ Michael L. Gordon

Name:   Michael L. Gordon
Title:   Authorized Signatory


RATIFICATION OF GUARANTY

Each of the undersigned Guarantors hereby (a) acknowledges and consents to the foregoing Amendment and the Borrowers’ execution thereof; (b) ratifies and confirms all of its obligations and liabilities under the Loan Documents to which it is a part and ratifies and confirms that such obligations and liabilities extend to and continue in effect with respect to, and continue to guarantee and secure, as applicable, the Obligations of the Borrowers under the DIP Credit Agreement; (c) acknowledges and confirms that the liens and security interests granted pursuant to the Loan Documents are and continue to be valid and perfected first priority liens and security interests (subject only to Permitted Liens) that secure all of the Obligations on and after the date hereof; (d) acknowledges and agrees that such Guarantor does not have any claim or cause of action against any Lender (or any of its respective directors, officers, employees, attorneys or agents); and (e) acknowledges, affirms and agrees that such Guarantor does not have any defense, claim, cause of action, counterclaim, offset or right of recoupment of any kind or nature against any of their respective obligations, indebtedness or liabilities to any Lender. Terms not otherwise defined herein which are defined in the DIP Credit Agreement shall have the same respective meanings herein as therein.

 

ASIASPACE LIMITED
By:  

/s/ Donald J. Frickel

Name:   Donald J. Frickel
Title:   Attorney - in - Fact
WORLDSPACE SATELLITE COMPANY LTD.
By:  

/s/ Donald J. Frickel

Name:   Donald J. Frickel
Title:   Asst. Secretary


EXHIBIT A


    Extended 15-Wk Period   Extended 4-Wk Period      
    Thru 1/23(A)   1/30(P)   Total(P)   2/6/2009   2/13/2009     2/20/2009   2/27/2009   Total     Total 19
Wk Period

Global Satellite Operations

                 

AfriSpace ROC

                 

Satellite Insurance

        —     —       —     —     —      

ASI ROC Employees

        —     24,710     —     24,710   49,421    

Contract Employees

        7,600   14,000     7,600   —     29,200    

Astrium in Orbit Support

        17,967   —       —     —     17,987    

Antrix

        26,000   —       —     26,000   52,000    

Mauritius Telecom

        12,500   —       —     —     12,500    

Opex/Audit

        —     —       —     5,643   5,643    

US E&O Employees

        —     8,083     —     8,083   16,166    
                                     

AfriSpace ROC

        64,067   46,793     7,600   64,436   182,896    

AsiaSpace ROC

                 

Satellite Insurance

        —     —       —     —     —      

Mauritius Telecom

        12,500   —       —     —     12,500    

ASI ROC Employees

        103,008   —       —     —     103,008    

Rent

        55,396   —       —     —     55,396    

Opex

        —     20,000     —     —     20,000    
                                     

AfriSpace ROC

        170,904   20,000     —     —     190,904    

Ground and Broadcast Systems Support

        —     13,400     —     —     13,400    

F3 & F4 Satellite Storage

                 

Astrium Satellite Storage

        222,688   —       —     —     222,668    

F-3 & F-4 Insurance

        57,600   —       —     —     57,600    

Thales Satellite Storage

        112,000   —       —     —     112,000    
                                     

F3/F4 Subtotal

        392,288   —       —     —     392,268    

Singapore BOC

        —     —       —     —     —      

Employees

        —     24,286     —     —     24,286    

Statutory Audit/Tax Return

        13,000   —       —     —     13,000    

Opex

        —     —       5,000   —     5,000    

Rent

        42,400   —       21,200   —     63,600    
                                     

Singapore BOC

        55,400   24,286     26,200   —     105,886    

Johannesburg BOC

        —     —       —     —     —      

Employees

        —     23,325     —     —     23,325    

Statutory Audit/Tax Return

        13,000   —       —     —     13,000    

Opex

        —     —       5,000   —     5,000    

Rent

        18,960   —       —     —     18,960    
                                     

Johannesburg BOC

        31,960   23,325     5,000   —     60,285    

Total Satellite Operations and BOC’s

        714,599   127,804     38,800   64,436   945,638    

W/S Europe

                 

W/S Italia

        —     100,000     —     10,000   110,000    

W/S France – Operating Cost

        —     28,393     —     —     28,393    

W/S France – Quarterly Tax and Remedy Cost

        —     —       —     —     —      

W/S France Statutory Audit

        —     —       —     —     —      

US E&O Support

        —     18,013     —     18,013   36,026    

US Sales Employees

        —     11,547     —     11,547   23,094    

Less Graham Bayley Included in Section 3

        —     (13,400 )   —     —     (13,400 )  
                                     

W/S Europe

        —     144,553     —     39,560   184,113    

Silver Spring Office

                 

Facilities

        58,738   —       —     —     58,738    

CRO

        —     100,000     —     50,000   150,000    

G&A Employees

        —     38,829     —     38,829   77,657    

IT Employees

        —     26,386     —     26,386   52,773    

Content Employees

        —     6,004     —     6,004   12,009    

E&O Employees

        —     —       —     —     —      

Finance Employees

        —     23,325     —     23,325   46,650    

Legal & Regulatory Employees

        —     28,867     —     28,867   57,734    

Health Ins

        —     —       —     72,000   72,000    

Taxes

        —     —       —     —     —      

Insurance

        23,000   —       —     —     23,000    

Former Employee Settlement (Singapore/SA)

              50,000   50,000    

Microsoft

        —     —       —     —     —      

Net Magic

        —     —       —     22,769   22,769    

Misc Corporate Expenses

        7,500   7,500     7,500   7,500   30,000    
                                     

Silver Spring Office

        89,238   230,911     7,500   325,681   653,330    
                                       

Total Operating Cost

  8,221,201   653,897   8,875,098   803,836   503,268     46,300   429,677   1,783,081     10,658,179
                 


Professional Fees (Paid)

                 

Debtor Legal Counsel

      939,565       800,000       800,000     1,739,565

Debtor Financial Advisors

      204,473       80,000       80,000     284,473

Unsecured Creditor Counsel/FA

      173,000       100,000       100,000     273,000

Claims Agent/Court Costs

      67,500       20,000       20,000     87,500
                                         

Total Professional Fees (Paid)

      1,384,538   —       —     1,000,000     —     1,000,000     2,384,538
                                         

Total Cash Disbursements

  9,605,739   653,897   10,259,636   803,836     503,268   1,046,300     429,677   2,783,081     13,042,717
                                         

Professional Fees (Accrued)

                 

Debtor Legal Counsel

      810,436   43,750     43,750   (756,250 )   43,750   (625,000 )   185,435

Debtor Financial Advisors

      245,527   12,500     12,500   (67,500 )   12,500   (30,000 )   215,527

Unsecured Creditor Counsel/FA

      752,000   12,500     12,500   (87,500 )   12,500   (50,000 )   702,000

Claims Agent/Court Costs

      134,000   6,250     6,250   (13,750 )   6,250   5,000     139,000
                                         

Professional Fees (Accrued)

      1,941,962   75,000     75,000   (925,000 )   75,000   (700,000 )   1,241,962

DIP Size

      13,000,000   13,000,000     14,300,000   14,300,000     14,300,000   14,300,000     14,300,000

DIP Availability

      798,402   (80,434 )   641,298   519,998     15,321   15,321     15,321

Cash

      185,000   185,000     185,000   185,000     185,000   185,000     185,000
                                         

Total Liquidity

      983,402   104,566     826,298   704,998     200,321   200,321     200,321

Total Professional Fees (Accrued /Paid)

                 

Debtor Legal Counsel

      1,750,000   43,750     43,750   43,750     43,750   175,000     1,925,000

Debtor Financial Advisors

      450,000   12,500     12,500   12,500     12,500   50,000     500,000

Unsecured Creditor Counsel/FA

      925,000   12,500     12,500   12,500     12,500   50,000     975,000

Claims Agent/Court Costs

      201,500   6,250     6,250   6,250     6,250   25,000     226,500
                                         

Total Professional Fees (Accrued / Paid)

      3,326,500   75,000     75,000   75,000     75,000   300,000     3,626,500
-----END PRIVACY-ENHANCED MESSAGE-----