DEBTOR: DQSB II, INC. CASE NUMBER: 01-10974 (JWV)
MONTHLY OPERATING REPORT
AS OF JANUARY 31, 2003
AND
FOR THE MONTH THEN ENDED
In accordance with title 28, section 1746, of the United States Code, I declare
under penalty of perjury that I have examined the attached January Monthly
Operating Report (Attachment) to the best of my knowledge, these documents are
true, correct, and complete.
/s/ EDDIE J. PUSTIZZI
- ---------------------------
Eddie J. Pustizzi
Director
DEBTOR: DQSB II, INC. CASE NUMBER: 01-10974 (JWV)
MONTHLY OPERATING REPORT
AS OF JANUARY 31, 2003
AND
FOR THE MONTH THEN ENDED
CONTENTS
<Table>
Attachment 1 Summary of Bank and Investment Accounts
Attachment 2 Schedule of Receipts and Disbursements
Attachment 3 Bank and Investment Account Statements
Attachment 4 Income Statement
Attachment 5 Balance Sheet
Attachment 6 Summary of Due To/Due From Intercompany Accounts
Attachment 7 Accounts Receivable Aging
Attachment 8 Accounts Payable Detail
Attachment 9 Notes to January Monthly Operating Report
</Table>
Summary Of Bank And Investment Accounts Attachment 1
DQSB II, Inc.
Summary Case No: 01-10974 (JWV) UNAUDITED
DQSB II, Inc. For Month Of January, 2003
<Table>
<Caption>
Balances
-------------------------------
Receipts & Bank
Opening Closing Disbursements Statements Account
Account As Of 01/01/03 As Of 01/31/03 Included Included Reconciled
- ------- -------------- -------------- ------------- ---------- ----------
No Bank Or Investment Accounts NA NA NA NA NA
</Table>
Receipts & Disbursements Attachment 2
DQSB II, Inc.
Summary Case No: 01-10974 (JWV)
DQSB II, Inc. For Month Of January, 2003
Attach 2
No Receipts Or Disbursements Due To No Bank Or Investment Accounts
Concentration & Investment Account Statements Attachment 3
DQSB II, Inc.
Summary Case No: 01-10974 (JWV)
DQSB II, Inc. For Month Of January, 2003
Attach 3
No Statements Due To No Concentration Or Investment Accounts
AMCV US SET OF BOOKS Date: 12-FEB-03 15:51:13
INCOMESTATEMENT - ATTACHMENT 4 Page: 1
Current Period: JAN-03
currency USD
Company=60 (DELTA QUEEN SC II)
PTD-Actual
31-Jan-03
----------
Revenue
Gross Revenue 0.00
Allowances 0.00
----------
Net Revenue 0.00
Operating Expenses
Air 0.00
Hotel 0.00
Commissions 0.00
Onboard Expenses 0.00
Passenger Expenses 0.00
Vessel Expenses 0.00
Layup/Drydock Expense 0.00
Vessel Insurance 0.00
----------
Total Operating Expenses 0.00
----------
Gross Profit 0.00
SG&A Expenses
Sales & Marketing 0.00
Start-Up Costs 0.00
----------
Total SG&A Expenses 0.00
----------
EBITDA 0.00
Depreciation 0.00
----------
Operating Income 0.00
Other Expense/(Income)
Interest Income 0.00
Equity in Earnings for Sub (729.16)
Reorganization expenses 0.00
----------
Total Other Expense/(Income) (729.16)
----------
Net Pretax Income/(Loss) (729.16)
Income Tax Expense 0.00
----------
Net Income/(Loss) (729.16)
==========
AMCV US SET OF BOOKS Date: 12-FEB-03 15:59:10
BALANCE SHEET - ATTACHMENT 5 Page: 1
Current Period: JAN-03
currency USD
Company=60 (DELTA QUEEN SC II)
YTD-Actual YTD-Actual
31-Jan-03 22-Oct-01
---------- ----------
ASSETS
Cash and Equivalent 0.00 0.00
Restricted Cash 0.00 0.00
Accounts Receivable 0.00 0.00
Inventories 0.00 0.00
Prepaid Expenses 0.00 0.00
Other Current Assets 0.00 0.00
------------- ----------
Total Current Assets 0.00 0.00
Fixed Assets 0.00 0.00
Accumulated Depreciation 0.00 0.00
------------- ----------
Net Fixed Assets 0.00 0.00
Net Goodwill 0.00 0.00
Intercompany Due To/From (22,497.32) (21,361.32)
Net Deferred Financing Fees 0.00 0.00
Net Investment in Subsidiaries (1,894,616.32) 178,552.30
------------- ----------
Total Other Assets (1,917,113.64) 157,190.98
------------- ----------
Total Assets (1,917,113.64) 157,190.98
============= ==========
AMCV US SET OF BOOKS Date: 12-FEB-03 15:59:10
BALANCE SHEET - ATTACHMENT 5 Page: 2
Current Period: JAN-03
currency USD
Company=60 (DELTA QUEEN SC II)
<Table>
<Caption>
YTD-Actual YTD-Actual
31-Jan-03 22-Oct-01
---------- ----------
LIABILITIES
Accounts Payable 0.00 0.00
Accrued Liabilities 0.00 0.00
Deposits 0.00 0.00
------------- -----------
Total Current Liabilities 0.00 0.00
Long Term Debt 0.00 0.00
Other Long Term Liabilities 0.00 (4,904.83)
------------- -----------
Total Liabilities 0.00 (4,904.83)
Liabilities Subject to Compromise 0.00 0.00
OWNER'S EQUITY
Common Stock 0.00 0.00
Add'l Paid In Capital 600,000.00 600,000.00
Current Net Income (Loss) (729.16) (181,334.98)
Retained Earnings (2,516,384.48) (256,569.21)
------------- -----------
Total Owner's Equity (1,917,113.64) 162,095.81
------------- -----------
Total Liabilities & Equity (1,917,113.64) 157,190.98
============= ===========
</Table>
DQSB II, Inc. ATTACHMENT 6 01-10974 (JWV)
Summary List of Due To/Due From Accounts
For the Month Ended January 31, 2003
<Table>
<Caption>
BEGINNING ENDING
AFFILIATE NAME CASE NUMBER BALANCE DEBITS CREDITS BALANCE
- -------------- ----------- ----------- ------ ------- -----------
American Classic Voyages Co. 01-10954 (22,836.06) -- -- (22,836.06)
AMCV Cruise Operations, Inc. 01-10967 (2,330.40) -- -- (2,330.40)
Great AQ Steamboat, L.L.C. 01-10960 919.60 -- -- 919.60
Great Pacific NW Cruise Line, L.L.C. 01-10977 339.49 -- -- 339.49
Great River Cruise Line, L.L.C. 01-10963 367.05 -- -- 367.05
Great Ocean Cruise Line, L.L.C. 01-10959 877.52 -- -- 877.52
Cape Cod Light, L.L.C. 01-10962 82.74 -- -- 82.74
Cape May Light, L.L.C. 01-10961 82.74 -- -- 82.74
---------- ---- ---- ----------
(22,497.32) 0.00 0.00 (22,497.32)
========== ==== ==== ==========
</Table>
DQSB II, Inc.
01-10974 (JWV)
Accounts Receivable Aging
As of January 31, 2003
Attachment 7
Not Applicable
DQSB II, Inc.
01-10974 (JWV)
Accounts Payable Detail
As of January 31, 2003
Attachment 8
Not Applicable
DEBTOR: DQSB II, INC. CASE NUMBER: 01-10974 (JWV)
MONTHLY OPERATING REPORT
AS OF DECEMBER 30, 2002
AND
FOR THE MONTH THEN ENDED
ATTACHMENT 9
NOTES TO JANUARY MONTHLY OPERATING REPORT
The information contained herein is unaudited.
Liabilities included in these financial statements reflect amounts known by the
Company to have been incurred. The Company has listed in prior filings with the
United States Trustee potential additional claims it believes may be asserted
against the Company.
To the best of the Debtor's knowledge and belief, based on currently available
information, all Federal income and payroll taxes due and owing have been paid.