Attached files
file | filename |
---|---|
8-K - MONTHLY OPERATING REPORT - CIRCUIT CITY STORES INC | ccs012110_8k.htm |
Exhibit
99.1
CASE NAME:
CIRCUIT CITY STORES, INC., ET AL.
|
ACCRUAL
BASIS
|
||||||
CASE NUMBER:
08-35653
|
|||||||
JUDGE:
KEVIN R. HUENNEKENS
|
|||||||
UNITED STATES BANKRUPTCY COURT
|
|||||||
EASTERN
DISTRICT OF VIRGINIA
|
|||||||
RICHMOND
DIVISION
|
|||||||
MONTHLY OPERATING REPORT
|
|||||||
MONTH ENDING:
NOVEMBER 1, 2009 TO NOVEMBER 30, 2009
|
|||||||
IN ACCORDANCE WITH TITLE 28, SECTION 1746, OF THE UNITED STATES CODE, I
|
|||||||
DECLARE UNDER PENALTY OF PERJURY THAT I HAVE EXAMINED THE FOLLOWING
|
|||||||
MONTHLY OPERATING REPORT (ACCRUAL
BASIS-1 THROUGH ACCRUAL
BASIS-7) AND
|
|||||||
THE ACCOMPANYING ATTACHMENTS AND, TO THE BEST OF MY KNOWLEDGE, THESE
|
|||||||
DOCUMENTS ARE TRUE, CORRECT AND COMPLETE. DECLARATION OF THE PREPARER
|
|||||||
(OTHER THAN RESPONSIBLE PARTY): IS BASED ON ALL INFORMATION OF WHICH
|
|||||||
PREPARER HAS ANY KNOWLEDGE.
|
|||||||
RESPONSIBLE PARTY:
|
|||||||
/s/
MICHELLE O. MOSIER
|
VICE
PRESIDENT AND CONTROLLER
|
||||||
ORIGINAL SIGNATURE OF RESPONSIBLE PARTY
|
TITLE
|
||||||
MICHELLE
O. MOSIER
|
JANUARY
15, 2010
|
||||||
PRINTED
NAME OF RESPONSIBLE PARTY
|
DATE
|
||||||
PREPARER:
|
|||||||
/s/
ANN P. PIETRANTONI
|
DIRECTOR,
FINANCIAL REPORTING
|
||||||
ORIGINAL SIGNATURE OF PREPARER
|
TITLE
|
||||||
ANN
P. PIETRANTONI
|
JANUARY
15, 2010
|
||||||
PRINTED
NAME OF PREPARER
|
DATE
|
CASE NAME:
CIRCUIT CITY STORES, INC., ET AL.
|
ACCRUAL
BASIS-1
|
|||
CASE NUMBER:
08-35653
|
||||
BALANCE SHEET
|
||||
(amounts
in thousands)
|
||||
11/30/2009
|
||||
ASSETS
|
||||
CURRENT
ASSETS
|
||||
Cash
and cash equivalents
|
330,403 | |||
Restricted
cash
|
13,281 | |||
Short-term
investments
|
1,048 | |||
Accounts
receivable, net
|
354,896 | |||
Income
tax receivable
|
74,762 | |||
Prepaid
expenses and other current assets
|
6,376 | |||
Intercompany
receivables and investments in subsidiaries
|
85,185 | |||
TOTAL
CURRENT ASSETS
|
865,951 | |||
Property
and equipment
|
6,871 | |||
Accumulated
depreciation
|
(3,428 | ) | ||
Net
property and equipment
|
3,443 | |||
Other
assets
|
12,589 | |||
TOTAL
ASSETS
|
881,983 | |||
LIABILITIES
AND STOCKHOLDERS' EQUITY
|
||||
CURRENT
LIABILITIES
|
||||
Merchandise
payable
|
176,735 | |||
Expenses
payable
|
19,674 | |||
Accrued
expenses and other current liabilities
|
32,745 | |||
Intercompany
payables
|
607 | |||
TOTAL
CURRENT LIABILITIES
|
229,761 | |||
Deferred
income taxes
|
7,084 | |||
LIABILITIES
NOT SUBJECT TO COMPROMISE
|
236,845 | |||
LIABILITIES
SUBJECT TO COMPROMISE
|
1,388,807 | |||
TOTAL
LIABILITIES
|
1,625,652 | |||
STOCKHOLDERS'
EQUITY
|
||||
Common
stock
|
435,612 | |||
Additional
paid-in capital
|
304,915 | |||
Retained
deficit
|
(1,474,837 | ) | ||
Accumulated
other comprehensive loss
|
(9,359 | ) | ||
TOTAL
STOCKHOLDERS' EQUITY
|
(743,669 | ) | ||
TOTAL
LIABILITIES AND STOCKHOLDERS' EQUITY
|
881,983 | |||
CASE NAME:
CIRCUIT CITY STORES, INC., ET AL.
|
ACCRUAL
BASIS-2
|
|||
CASE NUMBER:
08-35653
|
||||
INCOME
STATEMENT
|
||||
(Amounts
in thousands)
|
11/1/2009
- 11/30/2009
|
|||
Net
sales
|
- | |||
Cost
of sales, buying and warehousing
|
- | |||
Gross
profit
|
- | |||
Selling,
general and administrative expenses
|
3,597 | |||
Operating
loss
|
(3,597 | ) | ||
Interest
income
|
- | |||
Interest
expense
|
- | |||
Loss
before reorganization items, GAAP reversals and income
taxes
|
(3,597 | ) | ||
Net
loss from reorganization items
|
(13,536 | ) | ||
Net
gain from GAAP reversals
|
- | |||
Income
tax expense (1)
|
- | |||
Net
loss
|
(17,133 | ) | ||
(1)
During November 2009, the company did not record a full tax
provision.
|
CASE NAME:
CIRCUIT CITY STORES, INC., ET AL.
|
ACCRUAL
BASIS-2
|
|||
CASE NUMBER:
08-35653
|
||||
INCOME
STATEMENT
|
||||
(Amounts
in thousands)
|
11/10/2008
- 11/30/2009
|
|||
Net
sales
|
3,200,966 | |||
Cost
of sales, buying and warehousing
|
2,825,511 | |||
Gross
profit
|
375,455 | |||
Selling,
general and administrative expenses
|
1,070,724 | |||
Asset
impairment charges (1)
|
756,785 | |||
Operating
loss
|
(1,452,054 | ) | ||
Interest
income
|
90 | |||
Interest
expense
|
24,695 | |||
Loss
before reorganization items, GAAP reversals and income
taxes
|
(1,476,659 | ) | ||
Net
loss from reorganization items
|
(634,318 | ) | ||
Net
gain from GAAP reversals (2)
|
282,255 | |||
Income
tax benefit
|
894 | |||
Net
loss
|
(1,827,828 | ) | ||
(1)
The company recorded non-cash impairment charges of $756.8 million during
the period between 11/10/2008 and 11/30/2009. The charges were
primarily related to long-lived assets at the company's stores and the
company's investment in its Canadian subsidiary.
|
||||
(2)
During the period between 1/1/09 and 11/30/09, the company reversed items
that had been recorded solely for purposes of complying with generally
accepted accounting principles. Items reversed include accrued
straight-line rent, certain liabilities subject to compromise and other
reserves established under GAAP. The net impact of these GAAP
reversals was a non-cash gain of $282.3 million.
|
CASE NAME:
CIRCUIT CITY STORES, INC., ET AL.
|
ACCRUAL
BASIS-3
|
|||
CASE NUMBER:
08-35653
|
||||
CASH RECEIPTS AND
|
||||
DISBURSEMENTS
|
||||
(amounts
in thousands)
|
||||
11/1/2009
- 11/30/2009
|
||||
Operating
Activities:
|
||||
Net
loss
|
$ | (17,133 | ) | |
Adjustments
to reconcile net loss to net cash
|
||||
provided
by operating activities:
|
||||
Net
loss from reorganization items
|
13,536 | |||
Other
|
(150 | ) | ||
Changes
in operating assets and liabilities:
|
||||
Restricted
cash and cash held by BOA
|
335 | |||
Accounts
receivable, net
|
4,891 | |||
Prepaid
expenses & other current assets
|
2 | |||
Other
assets
|
40 | |||
Merchandise
payable
|
(1,339 | ) | ||
Expenses
payable
|
3,389 | |||
Accrued
expenses, other current liabilities and
|
||||
income
taxes
|
(33,141 | ) | ||
Net
cash provided by operating activities before
|
||||
reorganization
items
|
(29,570 | ) | ||
Cash
effect of reorganization items (professional fees)
|
(2,865 | ) | ||
Net
cash provided by operating activities
|
(32,435 | ) | ||
Financing
Activities:
|
||||
Change
in overdraft balances
|
(52 | ) | ||
Net
cash used in financing activities
|
(52 | ) | ||
Increase
in cash and cash equivalents
|
(32,487 | ) | ||
Cash
and cash equivalents at beginning of period
|
362,890 | |||
Cash
and cash equivalents at end of period
|
$ | 330,403 | ||
CASE NAME:
CIRCUIT CITY STORES, INC., ET AL.
|
ACCRUAL
BASIS-3
|
|||
CASE NUMBER:
08-35653
|
||||
CASH RECEIPTS AND
|
||||
DISBURSEMENTS
|
||||
(amounts
in thousands)
|
||||
11/10/2008
- 11/30/2009
|
||||
Operating
Activities:
|
||||
Net
loss
|
(1,827,828 | ) | ||
Adjustments
to reconcile net loss to net cash provided by
|
||||
operating
activities:
|
||||
Net
loss from reorganization items
|
634,318 | |||
Net
gain from GAAP reversals
|
(282,255 | ) | ||
Depreciation
expense
|
44,297 | |||
Amortization
expense
|
4 | |||
Asset
impairment charges
|
756,785 | |||
Stock-based
compensation benefit
|
(8,447 | ) | ||
Loss
on dispositions of property & equipment
|
453,029 | |||
Provision
for deferred income taxes
|
3,383 | |||
Other
|
(9,813 | ) | ||
Changes
in operating assets and liabilities:
|
||||
Restricted
cash and cash held by BOA
|
(13,281 | ) | ||
Accounts
receivable, net
|
(95,679 | ) | ||
Merchandise
inventory
|
1,605,958 | |||
Prepaid
expenses & other current assets
|
87,099 | |||
Other
assets
|
17,555 | |||
Merchandise
payable
|
(3,836 | ) | ||
Expenses
payable
|
(50,821 | ) | ||
Accrued
expenses, other current liabilities and
|
||||
income
taxes
|
(131,336 | ) | ||
Intercompany
receivables
|
6,688 | |||
Other
long-term liabilities
|
(231,876 | ) | ||
Net
cash provided by operating activities before
|
||||
reorganization
items
|
953,944 | |||
Cash
effect of reorganization items (professional fees & settlement of
receivables)
|
11,300 | |||
Net
cash provided by operating activities
|
965,244 | |||
Investing
Activities:
|
||||
Purchases
of property and equipment
|
(748 | ) | ||
Dividend
received from captive insurance subsidiary
|
8,952 | |||
Proceeds
from sales of property & equipment
|
72,414 | |||
Net
cash provided by investing activities
|
80,618 | |||
Financing
Activities:
|
||||
Proceeds
from DIP borrowings
|
2,961,203 | |||
Principal
payments on DIP borrowings
|
(3,691,794 | ) | ||
Principal
payments on other short-term borrowings
|
(198 | ) | ||
Proceeds
from long-term debt
|
401 | |||
Principal
payments on long-term debt
|
(1,983 | ) | ||
Change
in overdraft balances
|
(4,420 | ) | ||
Net
cash used in financing activities before
|
||||
reorganization
items
|
(736,791 | ) | ||
Cash
effect of reorganization items (debt issuance costs)
|
(26,682 | ) | ||
Net
cash used in financing activities
|
(763,473 | ) | ||
Increase
in cash and cash equivalents
|
282,389 | |||
Cash
and cash equivalents at beginning of period
|
48,014 | |||
Cash
and cash equivalents at end of period
|
$ | 330,403 | ||
ACCRUAL
BASIS-4
|
||||||||||||||||||||||||||
CASE NUMBER:
08-35653
|
||||||||||||||||||||||||||
|
SCHEDULE
|
MONTH
|
MONTH
|
MONTH
|
||||||||||||||||||||||
ACCOUNTS RECEIVABLE AGING
|
AMOUNT
|
9/30/2009
|
10/31/2009
|
11/30/2009
|
||||||||||||||||||||||
1. | 0-30 |
|
462,464 | - | - | |||||||||||||||||||||
2. | 31-60 | - | - | - | ||||||||||||||||||||||
3. | 61-90 | 5,945 | - | - | ||||||||||||||||||||||
4. | 91 | + |
|
452,022,580 | 421,284,037 | 356,011,405 | ||||||||||||||||||||
5. |
TOTAL ACCOUNTS RECEIVABLE
|
$ | 452,490,989 | $ | 421,284,037 | $ | 356,011,405 | |||||||||||||||||||
6. |
AMOUNT CONSIDERED UNCOLLECTIBLE
|
1,115,696 | 1,115,696 | 1,115,696 | ||||||||||||||||||||||
7. |
ACCOUNTS RECEIVABLE (NET)
|
$ | 451,375,293 | $ | 420,168,341 | $ | 354,895,709 | |||||||||||||||||||
AGING OF POSTPETITION TAXES AND PAYABLES
|
MONTH:
|
11/1/2009
- 11/30/2009
|
||||||||||||||||||||||||
0-30 | 31-60 | 61-90 | 91+ | |||||||||||||||||||||||
TAXES PAYABLE
|
DAYS
|
DAYS
|
DAYS
|
DAYS
|
TOTAL
|
|||||||||||||||||||||
1. |
FEDERAL
|
$ | 26,619 | $ | - | $ | - | $ | - | $ | 26,619 | |||||||||||||||
2. |
STATE
|
- | - | - | 240,763 | 240,763 | ||||||||||||||||||||
3. |
LOCAL
|
7,331,582 | 93,452 | 47,159 | 2,787,888 | 10,260,081 | ||||||||||||||||||||
4. |
OTHER
(SEE APPENDIX A)
|
425,816 | - | - | 15,713,117 | 16,138,933 | ||||||||||||||||||||
5. |
TOTAL TAXES PAYABLE
|
$ | 7,784,017 | $ | 93,452 | $ | 47,159 | $ | 18,741,768 | $ | 26,666,396 | |||||||||||||||
6. |
MERCHANDISE PAYABLE
|
$ | - | $ | - | $ | - | $ | 176,735,432 | $ | 176,735,432 | |||||||||||||||
EXPENSES
PAYABLE
|
$ | 508,472 | $ | 258,596 | $ | 126,661 | $ | 18,779,772 | $ | 19,673,501 | ||||||||||||||||
STATUS OF POSTPETITION TAXES
|
MONTH:
|
11/1/2009
- 11/30/2009
|
||||||||||||||||||||||||
BEGINNING
|
AMOUNT
|
ENDING
|
||||||||||||||||||||||||
TAX
|
WITHHELD
AND/
|
AMOUNT
|
TAX
|
|||||||||||||||||||||||
FEDERAL
|
LIABILITY*
|
OR ACCRUED
|
PAID
|
LIABILITY
|
||||||||||||||||||||||
1. |
WITHHOLDING**
|
$ | 14,873 | $ | 66,698 | $ | (62,138 | ) | $ | 19,433 | ||||||||||||||||
2. |
FICA-EMPLOYEE**
|
2,973 | 12,552 | (11,932 | ) | 3,593 | ||||||||||||||||||||
3. |
FICA-EMPLOYER**
|
2,973 | 12,552 | (11,932 | ) | 3,593 | ||||||||||||||||||||
4. |
UNEMPLOYMENT
|
- | - | - | - | |||||||||||||||||||||
5. |
INCOME
|
- | - | - | - | |||||||||||||||||||||
6. |
OTHER
(ATTACH LIST)
|
- | - | - | - | |||||||||||||||||||||
7. |
TOTAL FEDERAL TAXES
|
$ | 20,819 | $ | 91,802 | $ | (86,002 | ) | $ | 26,619 | ||||||||||||||||
STATE AND LOCAL
& OTHER
|
||||||||||||||||||||||||||
8. |
WITHHOLDING
|
$ | - | $ | - | $ | - | $ | - | |||||||||||||||||
9. |
SALES
|
239,336 | 1,427 | - | 240,763 | |||||||||||||||||||||
10. |
EXCISE
|
- | - | - | - | |||||||||||||||||||||
11. |
UNEMPLOYMENT
|
- | - | - | - | |||||||||||||||||||||
12. |
REAL PROPERTY
|
23,128 | 1,949 | - | 25,077 | |||||||||||||||||||||
13. |
PERSONAL PROPERTY
|
10,235,004 | - | - | 10,235,004 | |||||||||||||||||||||
14. |
OTHER
(SEE APPENDIX A)
|
16,138,933 | - | - | 16,138,933 | |||||||||||||||||||||
15. |
TOTAL STATE & LOCAL
& OTHER
|
$ | 26,636,401 | $ | 3,376 | $ | - | $ | 26,639,777 | |||||||||||||||||
16. |
TOTAL TAXES
|
$ | 26,657,220 | $ | 95,178 | $ | (86,002 | ) | $ | 26,666,396 | ||||||||||||||||
* |
The beginning tax liability should represent the liability from the prior month or, if this is the first operating
report, the amount should be zero.
|
|||||||||||||||||||||||||
** |
Attach photocopies of IRS Form 6123 or your FTD coupon and payment receipt to verify payment or deposit.
|
CASE NAME:
CIRCUIT CITY STORES, INC., ET AL.
|
APPENDIX
A
|
|||||||||||||||||||
CASE NUMBER:
08-35653
|
||||||||||||||||||||
OTHER
TAXES PAYABLE
|
||||||||||||||||||||
0-30 days
|
31-60 days
|
61-90 days
|
91+ days
|
Total
|
||||||||||||||||
State
& Local Income Taxes
|
$ | 425,816 | $ | - | $ | - | $ | - | 425,816 | |||||||||||
Business
Licenses and Gross Receipts Taxes
|
- | - | - | 870,272 | 870,272 | |||||||||||||||
Real
Estate Taxes (passed through by landlord)
|
- | - | - | 14,842,845 | 14,842,845 | |||||||||||||||
Other
Taxes Payable
|
$ | 425,816 | $ | - | $ | - | $ | 15,713,117 | $ | 16,138,933 | ||||||||||
STATUS
OF POSTPETITION TAXES - OTHER TAXES
|
||||||||||||||||||||
Beginning Tax Liability
|
Amount Withheld and/or
Accrued
|
Ending Tax Liability
|
||||||||||||||||||
Amount Paid
|
||||||||||||||||||||
Other Taxes
|
||||||||||||||||||||
State
& Local Income Taxes (1) (2)
|
$ | 425,816 | $ | - | $ | - | $ | 425,816 | ||||||||||||
Business
Licenses and Gross Receipts Taxes
|
870,272 | - | - | $ | 870,272 | |||||||||||||||
Real
Estate Taxes (passed through by landlord)
|
14,842,845 | - | - | $ | 14,842,845 | |||||||||||||||
Total
Other Taxes
|
$ | 16,138,933 | $ | - | $ | - | $ | 16,138,933 | ||||||||||||
(1) Income/Franchise
taxes related to the fiscal year ending 2/28/09 are considered
"postpetition" taxes because the ending date of the period on which the
returns are based is postpetition.
|
||||||||||||||||||||
(2)
During March - November 2009, the company did not record a full tax
provision. Therefore, the ending tax liability does not include an
additional accrual for that period of time.
|
||||||||||||||||||||
ACCRUAL
BASIS-5
|
|||||
CASE NUMBER:
08-35653
|
|||||
The debtor in possession must complete the reconciliation below for each bank account,
|
|||||
including all general, payroll and tax accounts, as well as all savings and investment
|
|||||
accounts, money market accounts, certificates of deposit, government
obligations, etc.
|
|||||
Accounts with restricted funds
should be
identified by placing an asterisk
next to the
|
|||||
account number. Attach additional sheets if necessary.
|
|||||
MONTH:
|
11/1/2009
- 11/30/2009
|
||||
BANK RECONCILIATIONS
|
|||||
Account
#1
|
Account
#2
|
Account
#3
|
|||
A. BANK:
|
see
APPENDIX B
|
||||
B. ACCOUNT NUMBER:
|
TOTAL
|
||||
C. PURPOSE (TYPE):
|
|||||
1.
|
BALANCE PER BANK STATEMENT
|
||||
2.
|
ADD: TOTAL DEPOSITS NOT CREDITED
|
||||
3.
|
SUBTRACT: OUTSTANDING CHECKS
|
||||
4.
|
OTHER RECONCILING ITEMS
|
||||
5.
|
MONTH END BALANCE PER BOOKS
|
$ 343,683,390
|
|||
6.
|
NUMBER OF LAST CHECK WRITTEN
|
||||
INVESTMENT
ACCOUNTS
|
|||||
DATE
OF
|
TYPE
OF
|
PURCHASE
|
CURRENT
|
||
BANK, ACCOUNT NAME & NUMBER
|
PURCHASE
|
INSTRUMENT
|
PRICE
|
VALUE
|
|
7.
|
|||||
8.
|
|||||
9.
|
|||||
10.
|
|||||
11.
|
TOTAL INVESTMENTS
|
$ -
|
$ -
|
||
CASH
|
|||||
12.
|
CURRENCY
ON HAND
|
$ -
|
|||
13.
|
TOTAL CASH - END OF
MONTH
|
$ 343,683,390
|
|||
CASE NAME:
CIRCUIT CITY STORES, INC., ET AL.
|
APPENDIX
B
|
|||||||
CASE NUMBER:
08-35653
|
||||||||
G/L
Acct #
|
Account
Name
|
Bank
Acct #
|
Debtor
|
Description
|
Bank
Balance
|
G/L
Balance
|
As
of Date
|
Reconciled
as of 11/30/09
|
101003
|
Wachovia
Circuit City Master
|
2055275431509
|
Circuit
City Stores, Inc.
|
Funding
Account
|
2,316
|
20,716,404
|
11/30/2009
|
Y
|
101003
|
Wachovia
Circuit City Main Disbursement
|
2000045277427
|
Circuit
City Stores, Inc.
|
Funding
Account
|
20,714,088
|
-
|
11/30/2009
|
Y
|
101004
|
BOA
Main Account
|
4426954215
|
Circuit
City Stores, Inc.
|
Funding
Account
|
308,927,541
|
308,927,541
|
11/30/2009
|
Y
|
101063
|
Wachovia
Sublease Lockbox
|
2055303192189
|
Circuit
City Stores, Inc.
|
Depository
Account
|
-
|
-
|
11/30/2009
|
Y
|
101678
|
Escrow
Deposit
|
4426874887
|
Circuit
City Stores, Inc.
|
Escrow
Account
|
-
|
-
|
11/30/2009
|
Y
|
101679
|
Escrow
Deposit
|
4426876681
|
Circuit
City Stores, Inc.
|
Escrow
Account
|
7,953,342
|
7,953,342
|
11/30/2009
|
Y
|
101092
|
BOA
Data Mailer (Payroll)
|
7313200844
|
Circuit
City West Coast
|
Payroll
Account
|
-
|
34,322
|
11/30/2009
|
Y
|
101100
|
Suntrust
Concentration
|
88001883706
|
Circuit
City Stores, Inc.
|
Funding
Account
|
4,932
|
-
|
11/30/2009
|
Y
|
101117
|
Chase
Store Depository
|
744447244
|
Circuit
City Stores, Inc.
|
Depository
Account
|
-
|
1,116
|
11/30/2009
|
Y
|
101210
|
Wachovia
Trading Circuit
|
2000022979133
|
Circuit
City Stores, Inc.
|
Depository
Account
|
-
|
-
|
11/30/2009
|
Y
|
101217
|
Wachovia
Payroll
|
2079900613908
|
XS
Stuff, LLC
|
Payroll
Account
|
13,653
|
16,163
|
11/30/2009
|
Y
|
101219
|
Wachovia
Corporate Depository
|
2055305959993
|
Circuit
City Stores, Inc.
|
Depository
Account
|
-
|
-
|
11/30/2009
|
Y
|
101249
|
Wachovia
Empire Blue Cross
|
2079920015191
|
Circuit
City Stores, Inc.
|
Depository
Account
|
-
|
-
|
11/30/2009
|
Y
|
101255
|
Wachovia
Service Payables
|
2079900056044
|
Circuit
City Stores, Inc.
|
Disbursement
Account
|
-
|
(1,062,476)
|
11/30/2009
|
Y
|
101307
|
Chase
CC Empire Blue Cross
|
475600266
|
Circuit
City Stores, Inc.
|
Depository
Account
|
1,042,722
|
659,272
|
11/30/2009
|
Y
|
101332
|
Suntrust
EP Disbursement
|
8800606660
|
Circuit
City Stores, Inc.
|
Disbursement
Account
|
-
|
-
|
11/30/2009
|
Y
|
101453
|
Solutran
Citizens State Bank Parago Funding Acct
|
737934
|
Circuit
City Stores, Inc.
|
Funding
Account
|
50,513
|
50,513
|
11/30/2009
|
Y
|
101530
|
Wachovia
Ventoux International
|
2000022979528
|
Ventoux
International
|
Depository
Account
|
1,050,000
|
1,050,000
|
11/30/2009
|
Y
|
101580
|
Wachovia
Aviation
|
2000035264767
|
Circuit
City Stores, Inc.
|
Depository
Account
|
-
|
10,000
|
11/30/2009
|
Y
|
101677
|
BA
Liquidation Acct
|
4426864923
|
Circuit
City Stores, Inc.
|
Escrow
Account
|
5,327,193
|
5,327,193
|
11/30/2009
|
Y
|
$ 345,086,300
|
$ 343,683,390
|
ACCRUAL
BASIS-6
|
||||||||||||||||||||
CASE NUMBER:
08-35653
|
||||||||||||||||||||
MONTH:
|
11/1/2009
- 11/30/2009
|
|||||||||||||||||||
PAYMENTS TO INSIDERS AND PROFESSIONALS
|
||||||||||||||||||||
OF THE TOTAL DISBURSEMENTS SHOWN FOR THE MONTH, LIST THE AMOUNT PAID
|
||||||||||||||||||||
TO INSIDERS (AS DEFINED IN SECTION 101
(31) (A)-(F) OF THE U.S. BANKRUPTCY CODE)
|
||||||||||||||||||||
AND TO PROFESSIONALS. ALSO, FOR PAYMENTS TO INSIDERS,
IDENTIFY THE TYPE OF
|
||||||||||||||||||||
COMPENSATION PAID (e.g. SALARY, BONUS, COMMISSIONS, INSURANCE, HOUSING ALLOWANCE,
|
||||||||||||||||||||
TRAVEL, CAR
ALLOWANCE, ETC.). ATTACH ADDITIONAL SHEETS IF NECESSARY.
|
||||||||||||||||||||
|
||||||||||||||||||||
INSIDERS
|
||||||||||||||||||||
TYPE OF
|
AMOUNT
|
TOTAL
PAID
|
||||||||||||||||||
NAME
|
PAYMENT
|
PAID
|
TO
DATE
|
|||||||||||||||||
1. | ||||||||||||||||||||
2. | ||||||||||||||||||||
3. | ||||||||||||||||||||
4. | ||||||||||||||||||||
5. | ||||||||||||||||||||
6. |
TOTAL PAYMENTS
|
|||||||||||||||||||
TO INSIDERS
(1)
|
||||||||||||||||||||
PROFESSIONALS
|
||||||||||||||||||||
DATE OF COURT
|
TOTAL
|
|||||||||||||||||||
ORDER AUTHORIZING
|
AMOUNT
|
AMOUNT
|
TOTAL PAID
|
INCURRED
|
||||||||||||||||
NAME
|
PAYMENT
|
APPROVED
|
PAID
|
TO DATE
|
&
UNPAID *
|
|||||||||||||||
1. |
FTI
Consulting, Inc.
|
$ | 475,775 | $ | 7,247,867 | $ | 742,557 | |||||||||||||
2. |
Kirkland
& Ellis LLP
|
- | 283,281 | 7,737 | ||||||||||||||||
3. |
KPMG
LLP
|
- | 926,558 | - | ||||||||||||||||
4. |
Kurtzman
Carson Consultants LLC
|
990,534 | 6,528,519 | 514,471 | ||||||||||||||||
5. |
McGuire
Woods, LLP
|
273,136 | 3,211,009 | 385,464 | ||||||||||||||||
6. |
Skadden,
Arps, Slate, Meagher & Flom, LLP
|
539,151 | 8,670,920 | 1,680,243 | ||||||||||||||||
7. |
Ernst
& Young LLP
|
- | 1,777,554 | 17,668 | ||||||||||||||||
8. |
Tavenner
& Beran, PLC
|
11/5/2009
|
$ | 37,112 | 19,585 | 218,695 | 17,322 | |||||||||||||
9. |
Jefferies
& Company, Inc.
|
119,923 | 658,254 | - | ||||||||||||||||
10. |
Pachulski,
Stang, Ziehl & Jones
|
11/5/2009
|
$ | 366,614 | 82,948 | 2,422,597 | 148,881 | |||||||||||||
11. |
Rothschild
Inc.
|
- | 3,017,829 | - | ||||||||||||||||
12. |
Protiviti
|
11/5/2009
|
$ | 453,547 | 344,863 | 2,116,848 | 537,468 | |||||||||||||
13. |
DJM
Realty Services, LLC
|
- | 741,139 | - | ||||||||||||||||
14. |
Lucy
Thomson
|
$ | 19,250 | 74,526 | - | |||||||||||||||
TOTAL PAYMENTS
|
||||||||||||||||||||
TO PROFESSIONALS
|
$ | 857,273 | $ | 2,865,165 | $ | 37,895,596 | $ | 4,051,811 | ||||||||||||
* INCLUDE ALL FEES INCURRED, BOTH APPROVED AND UNAPPROVED
|
||||||||||||||||||||
POSTPETITION STATUS OF SECURED NOTES, LEASES PAYABLE AND ADEQUATE
|
||||||||||||||||||||
PROTECTION PAYMENTS
|
||||||||||||||||||||
SCHEDULED
|
AMOUNTS
|
|||||||||||||||||||
MONTHLY
|
PAID
|
TOTAL
|
||||||||||||||||||
PAYMENTS
|
DURING
|
UNPAID
|
||||||||||||||||||
NAME
OF CREDITOR
|
DUE
|
MONTH
|
POSTPETITION
|
|||||||||||||||||
1. |
Leases
(2)
|
$ | 6,500 | $ | 6,500 | $ | 11,008,541 | |||||||||||||
2. | ||||||||||||||||||||
3. | ||||||||||||||||||||
4. | ||||||||||||||||||||
5. | ||||||||||||||||||||
6. |
TOTAL
|
$ | 6,500 | $ | 6,500 | $ | 11,008,541 | |||||||||||||
(1 | ) |
Other
than salary, fees and benefit payments made in the ordinary course of
business and reimbursements for business expenses, no payments have been
made to insiders during the reporting period.
|
||||||||||||||||||
(2 | ) |
The
leases line item is made up of several landlords. As such, only the
total amount is reported in this schedule. The unpaid balance
remaining at 11/30/2009 primarily includes some rent payments due for the
period from 11/10/2008 - 11/30/2008.
|
CASE NAME:
CIRCUIT CITY STORES, INC., ET AL.
|
ACCRUAL BASIS-7
|
|||||||||||
CASE NUMBER:
08-35653
|
||||||||||||
MONTH:
|
11/1/2009
- 11/30/2009
|
|||||||||||
QUESTIONNAIRE
|
||||||||||||
YES
|
NO
|
|||||||||||
1. |
HAVE ANY ASSETS BEEN SOLD OR TRANSFERRED OUTSIDE
|
|||||||||||
THE NORMAL COURSE OF BUSINESS THIS REPORTING PERIOD?
|
X | |||||||||||
2. |
HAVE ANY FUNDS BEEN DISBURSED FROM ANY ACCOUNT
|
|||||||||||
OTHER THAN A DEBTOR IN POSSESSION ACCOUNT?
|
X | |||||||||||
3. |
ARE
ANY POSTPETITION RECEIVABLES (ACCOUNTS, NOTES,
OR
|
|||||||||||
LOANS)
DUE FROM RELATED PARTIES?
|
X | |||||||||||
4. |
HAVE ANY PAYMENTS BEEN MADE ON PREPETITION LIABILITIES
|
|||||||||||
THIS
REPORTING PERIOD?
|
X | |||||||||||
5. |
HAVE ANY POSTPETITION LOANS BEEN RECEIVED
BY THE
|
|||||||||||
DEBTOR
FROM ANY PARTY?
|
X | |||||||||||
6. |
ARE ANY POSTPETITION PAYROLL TAXES PAST DUE?
|
X | ||||||||||
7. |
ARE ANY POSTPETITION STATE OR FEDERAL INCOME TAXES
|
|||||||||||
PAST DUE?
|
X | |||||||||||
8. |
ARE ANY POSTPETITION REAL ESTATE TAXES PAST DUE?
|
X | ||||||||||
9. |
ARE ANY
OTHER
POSTPETITION TAXES PAST DUE?
|
X | ||||||||||
10. |
ARE ANY AMOUNTS OWED TO POSTPETITION CREDITORS
|
|||||||||||
DELINQUENT?
|
X | |||||||||||
11. |
HAVE ANY PREPETITION TAXES BEEN PAID DURING THE
|
|||||||||||
REPORTING
PERIOD?
|
X | |||||||||||
12. |
ARE
ANY WAGE PAYMENTS PAST DUE?
|
X | ||||||||||
IF THE ANSWER TO ANY OF THE ABOVE QUESTIONS IS "YES," PROVIDE A DETAILED
|
||||||||||||
EXPLANATION OF EACH ITEM. ATTACH ADDITIONAL SHEETS IF NECESSARY.
|
||||||||||||
3. |
Intercompany
transactions in the ordinary course of business have given rise to
postpetition receivables.
|
|||||||||||
8. |
Certain
real estate taxes are passed through to the debtors from the
landlords. A portion of these real estate taxes is past
due.
|
|||||||||||
9. |
Certain
business license taxes that covered both prepetition and postpetition
periods were due on or before 11/30/2009 but were not
paid.
|
|||||||||||
10. |
The
rent for some store leases owed for the period 11/10/2008 through
11/30/2008 is past due; these payments are being held pursuant to a Court
order. In addition, due to the liquidation proceedings, the
debtors are currently reconciling amounts due to post-petition creditors,
which has slowed creditor payments.
|
|||||||||||
11. |
Pursuant
to motions granted by the Bankruptcy Court, the debtors have paid
prepetition taxes.
|
|||||||||||
INSURANCE
|
||||||||||||
YES
|
NO
|
|||||||||||
1. |
ARE WORKER'S
COMPENSATION, GENERAL LIABILITY AND OTHER
|
|||||||||||
NECESSARY
INSURANCE COVERAGES IN EFFECT?
|
X | |||||||||||
2. |
ARE ALL PREMIUM PAYMENTS PAID CURRENT?
|
X | ||||||||||
3. |
PLEASE ITEMIZE POLICIES BELOW.
|
|||||||||||
IF THE ANSWER TO ANY OF THE ABOVE QUESTIONS IS "NO," OR IF ANY POLICIES HAVE BEEN
|
|||||
CANCELLED OR NOT RENEWED DURING THIS REPORTING PERIOD, PROVIDE AN EXPLANATION
|
|||||
BELOW. ATTACH ADDITIONAL SHEETS IF NECESSARY.
|
|||||
INSTALLMENT PAYMENTS
|
|||||
TYPE OF
|
PAYMENT
AMOUNT
|
||||
POLICY
|
CARRIER
|
PERIOD
COVERED
|
&
FREQUENCY
|
||
Workers’
Compensation & Employer’s Liability
|
ACE
American Insurance Company
|
4/1/09
- 4/1/10
|
$4,396
paid at inception, $4,089 paid on 7/29/09 and $203 paid on
9/29/09
|
||
General
Liability and Non-owned Auto Liability
|
First
Specialty Insurance Company
|
4/1/09
- 4/1/10
|
$85,000
paid at inception
|
||
Excess
Liability
|
RSUI
Indemnity Company
|
4/1/09
- 4/1/10
|
$55,000
paid at inception
|
||
Foreign
Liability Package
|
Insurance
Company of the State of Pennsylvania
|
1/1/09
- 1/1/10
|
$6,156
paid at inception
|
||
Fiduciary
|
Chubb
Group
|
12/1/08
- 12/1/09
|
$145,000
paid at inception
|
||
Fiduciary
Excess
|
Arch
Insurance Group
|
12/1/08
- 12/1/09
|
$121,800
paid at inception
|
||
Crime
|
Chubb
Group
|
12/1/08
- 12/1/09
|
$75,000
paid at inception
|
||
Kidnap
and Ransom
|
Chubb
Group
|
12/1/08
- 12/1/09
|
$5,000
paid at inception
|
||
D&O
(Traditional) - Primary
|
AIG
|
12/1/08
- 12/1/09
|
$185,000
paid at inception
|
||
D&O
(Traditional) - Layer 1
|
ACE
American Insurance Company
|
12/1/08
- 12/1/09
|
$166,500
paid at inception
|
||
D&O
(Traditional) - Layer 2
|
XL
Insurance
|
12/1/08
- 12/1/09
|
$150,000
paid at inception
|
||
D&O
(Traditional) - Layer 3
|
Valiant
Insurance Group
|
12/1/08
- 12/1/09
|
$135,000
paid at inception
|
||
D&O
(Traditional) - Layer 4
|
C.V.
Starr & Co., Inc.
|
12/1/08
- 12/1/09
|
$115,000
paid at inception
|
||
Runoff
D&O - Primary
|
CNA
|
12/1/08
- 12/1/14
|
$1,177,500
paid at inception
|
||
Runoff
D&O - Layer 1
|
Chubb
Group
|
12/1/08
- 12/1/14
|
$487,500
paid at inception
|
||
Runoff
D&O - Layer 2 (Year 1)
|
Great
American Insurance Group
|
12/1/08
- 12/1/14
|
$240,000
paid at inception
|
||
Runoff
D&O - Layer 2 (Years 2 - 6)
|
Axis
Insurance
|
12/1/08
- 12/1/14
|
$240,000
paid at inception
|
||
Runoff
D&O - Layer 3
|
Travelers
|
12/1/08
- 12/1/14
|
$822,000
paid at inception
|
||
Runoff
D&O - Layer 4
|
Axis
Insurance
|
12/1/08
- 12/1/14
|
$698,700
paid at inception
|
||
Runoff
D&O - Layer 5
|
RSUI
Group, Inc.
|
12/1/08
- 12/1/14
|
$589,050
paid at inception
|
||
Runoff
D&O - Layer 6
|
Arch
Insurance Group
|
12/1/08
- 12/1/14
|
$540,000
paid at inception
|
||
Runoff
D&O - Layer 7 (Side A DIC)
|
XL
Insurance
|
12/1/08
- 12/1/14
|
$1,275,000
paid at inception
|
||
Runoff
D&O - Layer 8
|
Chubb
Group
|
12/1/08
- 12/1/14
|
$375,000
paid at inception
|
||
Property
- All Risk
|
Columbia
Casualty Company
|
8/15/09
- 8/15/10
|
$77,290
paid at inception
|
||