Exhibit 99.5

UNITED STATES BANKRUPTCY COURT

SOUTHERN DISTRICT OF TEXAS

HOUSTON

 

In Re. Radar Relay, Inc.				§				Case No. 22-90344
				§
				§				Lead Case No. 22-90341
		Debtor(s)		§
								☒ Jointly Administered

 

Monthly Operating Report				Chapter 11
Reporting Period Ended: 10/31/2023				Petition Date: 12/21/2022
Months Pending: 10				Industry Classification:     3    3     4    1

 

Reporting Method:		Accrual Basis    ☒		Cash Basis    ☐
Debtor’s Full-Time Employees (current):				0
Debtor’s Full-Time Employees (as of date of order for relief):				0

Supporting Documentation (check all that are attached):

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

 

☒	Statement of cash receipts and disbursements

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

☒	Statement of operations (profit or loss statement)

☐	Accounts receivable aging

☐	Postpetition liabilities aging

☐	Statement of capital assets

☐	Schedule of payments to professionals

☐	Schedule of payments to insiders

☐	All bank statements and bank reconciliations for the reporting period

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

 

/s/ Alfredo R. Pérez				Alfredo R. Pérez
Signature of Responsible Party				Printed Name of Responsible Party
11/30/2023
Date				700 Louisiana Street, Suite 1700, Houston, Texas 77002
				Address

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

 

1

Debtor’s Name Radar Relay, Inc.		Case No. 22-90344

 

Part 1: Cash Receipts and Disbursements				Current Month				Cumulative
a.		Cash balance beginning of month		$	0
b.		Total receipts (net of transfers between accounts)		$	0			$	0
c.		Total disbursements (net of transfers between accounts)		$	0			$	0
d.		Cash balance end of month (a+b-c)		$	0
e.		Disbursements made by third party for the benefit of the estate		$	0			$	0
f.		Total disbursements for quarterly fee calculation (c+e)		$	0			$	0
Part 2: Asset and Liability Status (Not generally applicable to Individual Debtors. See Instructions.)				Current Month
a.		Accounts receivable (total net of allowance)		$	1,160,033
b.		Accounts receivable over 90 days outstanding (net of allowance)		$	0
c.		Inventory (Book ☒ Market ☐ Other ☐ (attach explanation))		$	0
d		Total current assets		$	1,172,767
e.		Total assets		$	-64,356,364
f.		Postpetition payables (excluding taxes)		$	0
g.		Postpetition payables past due (excluding taxes)		$	0
h.		Postpetition taxes payable		$	0
i.		Postpetition taxes past due		$	0
j.		Total postpetition debt (f+h)		$	0
k.		Prepetition secured debt		$	0
l.		Prepetition priority debt		$	0
m.		Prepetition unsecured debt		$	0
n.		Total liabilities (debt) (j+k+l+m)		$	0
o.		Ending equity/net worth (e-n)		$	-64,356,364
Part 3: Assets Sold or Transferred				Current Month				Cumulative
a.		Total cash sales price for assets sold/transferred outside the ordinary course of business		$	0			$	0
b.		Total payments to third parties incident to assets being sold/transferred outside the ordinary course of business		$	0			$	0
c.		Net cash proceeds from assets sold/transferred outside the ordinary course of business (a-b)		$	0			$	0
Part 4: Income Statement (Statement of Operations) (Not generally applicable to Individual Debtors. See Instructions.)				Current Month				Cumulative
a.		Gross income/sales (net of returns and allowances)		$	0
b.		Cost of goods sold (inclusive of depreciation, if applicable)		$	0
c.		Gross profit (a-b)		$	0
d.		Selling expenses		$	0
e.		General and administrative expenses		$	0
f.		Other expenses		$	0
g.		Depreciation and/or amortization (not included in 4b)		$	0
h.		Interest		$	0
i.		Taxes (local, state, and federal)		$	0
j.		Reorganization items		$	0
k.		Profit (loss)		$	0			$	-53,669

 

		2

Debtor’s Name Radar Relay, Inc.		Case No. 22-90344

 

Part 5: Professional Fees and Expenses

Approved Current Month

Approved Cumulative

Paid Current   Month

Paid Cumulative

a.

Debtor’s professional fees & expenses (bankruptcy) Aggregate Total

Itemized Breakdown by Firm

Firm Name

Role

i

ii

iii

iv

v

vi

vii

viii

ix

x

xi

xii

xiii

xiv

xv

xvi

xvii

xviii

xix

xx

xxi

xxii

xxiii

xxiv

xxv

xxvi

xxvii

xxviii

xxix

xxx

xxxi

xxxii

xxxiii

xxxiv

xxxv

xxxvi

 

		3

Debtor’s Name Radar Relay, Inc.		Case No. 22-90344

 

xxxvii

xxxviii

xxxix

xl

xli

xlii

xliii

xliv

xlv

xlvi

xlvii

xlviii

xlix

l

li

lii

liii

liv

lv

lvi

lvii

lviii

lix

lx

lxi

lxii

lxiii

lxiv

lxv

lxvi

lxvii

lxviii

lxix

lxx

lxxi

lxxii

lxxiii

lxxiv

lxxv

lxxvi

lxxvii

lxxviii

 

		4

Debtor’s Name Radar Relay, Inc.		Case No. 22-90344

 

lxxix

lxxx

lxxxi

lxxxii

lxxxiii

lxxxiv

lxxxv

lxxxvi

lxxxvii

lxxxviii

lxxxix

xc

xci

xcii

xciii

xciv

xcv

xcvi

xcvii

xcviii

xcix

c

ci

 

Approved Current Month

Approved Cumulative

Paid Current Month

Paid Cumulative

b.

Debtor’s professional fees & expenses (nonbankruptcy) Aggregate Total

Itemized Breakdown by Firm

Firm Name

Role

i

ii

iii

iv

v

vi

vii

viii

ix

x

xi

xii

xiii

xiv

 

		5

Debtor’s Name Radar Relay, Inc.		Case No. 22-90344

 

xv

xvi

xvii

xviii

xix

xx

xxi

xxii

xxiii

xxiv

xxv

xxvi

xxvii

xxviii

xxix

xxx

xxxi

xxxii

xxxiii

xxxiv

xxxv

xxxvi

xxxvii

xxxviii

xxxix

xl

xli

xlii

xliii

xliv

xlv

xlvi

xlvii

xlviii

xlix

l

li

lii

liii

liv

lv

lvi

 

		6

Debtor’s Name Radar Relay, Inc.		Case No. 22-90344

 

lvii

lviii

lix

lx

lxi

lxii

lxiii

lxiv

lxv

lxvi

lxvii

lxviii

lxix

lxx

lxxi

lxxii

lxxiii

lxxiv

lxxv

lxxvi

lxxvii

lxxviii

lxxix

lxxx

lxxxi

lxxxii

lxxxiii

lxxxiv

lxxxv

lxxxvi

lxxxvii

lxxxviii

lxxxix

xc

xci

xcii

xciii

xciv

xcv

xcvi

xcvii

xcviii

 

		7

Debtor’s Name Radar Relay, Inc.		Case No. 22-90344

 

		xcix
		c
c.		All professional fees and expenses (debtor & committees)						$0		$0		$0		$0

 

Part 6: Postpetition Taxes				Current Month				Cumulative
a.		Postpetition income taxes accrued (local, state, and federal)		$	0			$	0
b.		Postpetition income taxes paid (local, state, and federal)		$	0			$	0
c.		Postpetition employer payroll taxes accrued		$	0			$	0
d.		Postpetition employer payroll taxes paid		$	0			$	0
e.		Postpetition property taxes paid		$	0			$	0
f.		Postpetition other taxes accrued (local, state, and federal)		$	0			$	0
g.		Postpetition other taxes paid (local, state, and federal)		$	0			$	0

 

Part 7: Questionnaire - During this reporting period:
a.		Were any payments made on prepetition debt? (if yes, see Instructions)		Yes ☐		No ☒
b.		Were any payments made outside the ordinary course of business without court approval? (if yes, see Instructions)		Yes ☐		No ☒
c.		Were any payments made to or on behalf of insiders?		Yes ☐		No ☒
d.		Are you current on postpetition tax return filings?		Yes ☒		No ☐
e.		Are you current on postpetition estimated tax payments?		Yes ☒		No ☐
f.		Were all trust fund taxes remitted on a current basis?		Yes ☒		No ☐
g.		Was there any postpetition borrowing, other than trade credit? (if yes, see Instructions)		Yes ☐		No ☒
h.		Were all payments made to or on behalf of professionals approved by the court?		Yes ☐		No ☐		N/A ☒
i.		Do you have:   Worker’s compensation insurance?		Yes ☒		No ☐
		If yes, are your premiums current?		Yes ☒		No ☐		N/A ☐		(if no, see Instructions)
		Casualty/property insurance?		Yes ☒		No ☐
		If yes, are your premiums current?		Yes ☒		No ☐		N/A ☐		(if no, see Instructions)
		General liability insurance?		Yes ☒		No ☐
		If yes, are your premiums current?		Yes ☒		No ☐		N/A ☐		(if no, see Instructions)
j.		Has a plan of reorganization been filed with the court?		Yes ☒		No ☐
k.		Has a disclosure statement been filed with the court?		Yes ☒		No ☐
l.		Are you current with quarterly U.S. Trustee fees as set forth under 28 U.S.C. § 1930?		Yes ☒		No ☐

 

		8

Debtor’s Name Radar Relay, Inc.		Case No. 22-90344

 

Part 8: Individual Chapter 11 Debtors (Only)
a.		Gross income (receipts) from salary and wages		$	0
b.		Gross income (receipts) from self-employment		$	0
c.		Gross income from all other sources		$	0
d.		Total income in the reporting period (a+b+c)		$	0
e.		Payroll deductions		$	0
f.		Self-employment related expenses		$	0
g.		Living expenses		$	0
h.		All other expenses		$	0
i.		Total expenses in the reporting period (e+f+g+h)		$	0
j.		Difference between total income and total expenses (d-i)		$	0
k.		List the total amount of all postpetition debts that are past due		$	0

l.		Are you required to pay any Domestic Support Obligations as defined by 11 U.S.C § 101(14A)?		Yes ☐		No ☒
m.		If yes, have you made all Domestic Support Obligation payments?		Yes ☐		No ☐		N/A ☒

Privacy Act Statement

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

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

 

/s/ Michael Bros				Michael Bros
Signature of Responsible Party				Printed Name of Responsible Party
SVP, Capital Markets and Acquisitions				11/30/2023
Title				Date

 

		9

Debtor’s Name Radar Relay, Inc.		Case No. 22-90344

 

 

		10

Debtor’s Name Radar Relay, Inc.		Case No. 22-90344

 

 

		11

Debtor’s Name Radar Relay, Inc.		Case No. 22-90344

 

 

		12

IN THE UNITED STATES BANKRUPTCY COURT

FOR THE SOUTHERN DISTRICT OF TEXAS

HOUSTON DIVISION

 

In re:		§		Chapter 11
		§
CORE SCIENTIFIC, INC., et al.,		§		Case No. 22-90341 (CML)
		§
Debtors.1		§		(Jointly Administered)

MONTHLY OPERATING REPORT NOTES FOR OCTOBER 2023

On December 21, 2022 (the “Petition Date”), Core Scientific, Inc. and its debtor affiliates, as debtors and debtors in possession in the above-captioned chapter 11 cases (collectively, the “Debtors” or the “Company”), each commenced a voluntary case under chapter 11 of title 11 of the United States Code (the “Bankruptcy Code”) in the United States Bankruptcy Court for the Southern District of Texas (the “Bankruptcy Court”). The Debtors are authorized to operate their businesses and manage their properties as debtors in possession pursuant to sections 1107(a) and 1108 of the Bankruptcy Code. The Debtors’ chapter 11 cases are being jointly administered for procedural purposes only pursuant to Rule 1015(b) of the Federal Rules of Bankruptcy Procedure (the “Bankruptcy Rules”) and Rule 1015-1 of the Bankruptcy Local Rules for the United States Bankruptcy Court for the Southern District of Texas (the “Local Rules”). On January 9, 2023, the United States Trustee for Region 7 (the “U.S. Trustee”) appointed an official committee of unsecured creditors (the “Creditors’ Committee”) in these chapter 11 cases pursuant to section 1102 of the Bankruptcy Code. On March 23, 2023, the U.S. Trustee appointed an official equity committee (the “Equity Committee”) in these chapter 11 cases pursuant to section 1102 of the Bankruptcy Code. No trustee or examiner has been appointed in these chapter 11 cases.

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

 

1.

Introduction. This MOR is unaudited and does not purport to represent financial statements prepared in accordance with accounting principles generally accepted in the United States (“GAAP”), and it is not intended to fully reconcile to the consolidated financial statements prepared by the Debtors. Information contained in this MOR has been derived from the Debtors’ books and records, but does not reflect in all circumstances presentation for GAAP or SEC reporting purposes. Therefore, to comply with their obligations to provide MORs during these chapter 11 cases, the Debtors have prepared this MOR using the best information presently available to them, which has been collected, maintained, and prepared in accordance

 

1

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

 

Page 1

with their historical accounting practices. Accordingly, this MOR is true and accurate to the best of the Debtors’ knowledge, information, and belief, based on currently-available data. The results of operations and financial position contained herein are not necessarily indicative of results that may be expected for any period other than the period beginning on October 1, 2023 and ending October 31, 2023, or for the full year, and may not necessarily reflect the Debtors’ future consolidated results of operations and financial position.

 

2.

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

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

 

3.

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

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

 

4.

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

 

Page 2

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

 

5.

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

 

6.

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

 

7.

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

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

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

 

Page 3

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

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

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

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

 

8.

Part 1, Cash Receipts and Disbursements. Cumulative quarter-to-date for Q4 2023 disbursements are reported in the Cumulative figures in the MOR. Cumulative case to date total disbursements through October 31, 2023 are $427,954,805.

 

9.

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

 

10.

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

 

11.

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

 

Page 4

12.

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

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

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

 

Page 5

MOR-1: 10/1/2023 - 10/31/2023 SCHEDULE OF CASH RECEIPTS AND DISBURSEMENTS

 

Description

Core Scientific, Inc.

Core Scientific Acquired Mining LLC

Core Scientific Operating Company

Radar Relay, Inc.

Core Scientific Mining LLC

Core Scientific Specialty Mining (Oklahoma) LLC

American Property Acquisition, LLC

Starboard Capital LLC

RADAR LLC

American Property Acquisitions I, LLC

American Property Acquisitions VII, LLC

Total

Receipts

Operating Sales Proceeds

1,657,185

2,126,238

25,004,581

—

—

—

—

—

—

—

—

28,788,004

Bitmain Coupon Sales

—

—

—

—

—

—

—

—

—

—

—

—

Other Receipts

43

10,000

8,732,331

—

—

—

—

—

—

—

—

8,742,374

Total Receipts

1,657,228

2,136,238

33,736,911

—

—

—

—

—

—

—

—

37,530,378

Disbursements

Suppliers or vendors

1,749,025

2,347,539

27,607,072

—

—

—

—

—

—

—

—

31,703,636

Taxes / Governmental

519,247

59,286

697,199

—

—

—

—

—

—

—

—

1,275,732

Services

2,620,775

161,738

1,902,040

—

—

—

—

—

—

—

—

4,684,553

Financial / Bank Fees

—

38,303

450,438

—

—

—

—

—

—

—

—

488,741

Employee Expense

—

332,217

3,906,870

—

—

—

—

—

—

—

—

4,239,087

Total Disbursements

4,889,047

2,939,081

34,563,620

—

—

—

—

—

—

—

—

42,391,748

207,794,679

Net Cash Flow (excl. Internal Transfers)

(3,231,819

)

(802,843

)

(826,708

)

—

—

—

—

—

—

—

—

(4,861,371

)

Cash Balance Beginning of Month

22,756,644

195,320

40,991,111

—

—

—

—

—

—

—

—

63,943,075

Net Cash Flow

(3,231,819

)

(802,843

)

(826,708

)

—

—

—

—

—

—

—

—

(4,861,371

)

Disbursement Allocation

—

2,939,081

(2,939,081

)

—

—

—

—

—

—

—

—

—

Cash Balance End of Month (excl. Internal Transfers)

19,524,825

2,331,558

37,225,321

—

—

—

—

—

—

—

—

59,081,704

Bank Cash Balance Beginning of Month

22,756,644

195,320

40,991,111

—

—

—

—

—

—

—

—

63,943,075

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

(3,231,819

)

(802,843

)

(826,708

)

—

—

—

—

—

—

—

—

(4,861,371

)

MOR Part 1 d. Cash Balance

$

19,524,825

$

(607,523

)

$

40,164,402

$

—

$

—

$

—

$

—

$

—

$

—

$

—

$

—

$

59,081,704

Reversing Disbursement Allocation

—

2,939,081

(2,939,081

)

—

—

—

—

—

—

—

—

—

Internal Transfers

3,967,684

(2,325,000

)

(1,642,684

)

—

—

—

—

—

—

—

—

—

Cash Balance End of Month

$

23,492,509

$

6,558

$

35,582,637

$

—

$

—

$

—

$

—

$

—

$

—

$

—

$

—

$

59,081,704