Attached files
file | filename |
---|---|
8-K - FORM 8-K - RoomStore, Inc. | d297817d8k.htm |
EX-10.2 - THIRD AMENDMENT TO LOAN AND SECURITY AGREEMENT AND FIRST AMENDMENT - RoomStore, Inc. | d297817dex102.htm |
EX-10.1 - RATIFICATION AGREEMENT - RoomStore, Inc. | d297817dex101.htm |
Exhibit 99.1
CASE NAME: | ROOMSTORE, INC. | ACCRUAL BASIS | ||
CASE NUMBER: | 11-37790 | |||
JUDGE: | DOUGLAS O. TICE |
UNITED STATES BANKRUPTCY COURT
EASTERN DISTRICT OF VIRGINIA
RICHMOND DIVISION
MONTHLY OPERATING REPORT
MONTH ENDING: DECEMBER 12, 2011 TO DECEMBER 31, 2011
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-6) 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/ LEWIS M. BRUBAKER, JR. |
SVP & CHIEF FINANCIAL OFFICER | |||
ORIGINAL SIGNATURE OF RESPONSIBLE PARTY | TITLE | |||
LEWIS M. BRUBAKER, JR. |
JANUARY 31, 2012 | |||
PRINTED NAME OF RESPONSIBLE PARTY | DATE | |||
PREPARER: | ||||
/s/ DONNA P. YENNEY |
FINANCIAL REPORTING MANAGER | |||
ORIGINAL SIGNATURE OF PREPARER | TITLE | |||
DONNA P. YENNEY |
JANUARY 31, 2012 | |||
PRINTED NAME OF PREPARER | DATE |
CASE NAME: | ROOMSTORE, INC. | ACCRUAL BASIS - 1 | ||
CASE NUMBER: | 11-37790 |
BALANCE SHEET
(Amount in thousands)
12/31/11 | ||||
Cash |
$ | 60 | ||
Inventories |
18,782 | |||
Receivables |
1,929 | |||
Prepaid expenses |
468 | |||
Deferred income taxes |
794 | |||
|
|
|||
Total current assets |
22,033 | |||
|
|
|||
Property, plant and equipment |
44,292 | |||
Accumulated depreciation |
(25,271 | ) | ||
|
|
|||
Property, plant and equipment, net |
19,021 | |||
|
|
|||
Other assets |
7,741 | |||
|
|
|||
Total Assets |
$ | 48,795 | ||
|
|
|||
Accounts payable |
$ | 1,080 | ||
Bank overdrafts |
693 | |||
Accrued expenses (1) |
13,191 | |||
Income taxes payable |
490 | |||
Note payable - DIP credit facility |
5,957 | |||
Mortgage note payable - current portion |
88 | |||
Deferred revenue (2) |
2,609 | |||
|
|
|||
Total current liabilities |
24,108 | |||
|
|
|||
Deferred rent (3) |
3,885 | |||
Deferred income taxes |
794 | |||
Mortgage note payable |
2,264 | |||
|
|
|||
Total liabilities not subject to compromise |
31,051 | |||
|
|
|||
Liabilities subject to compromise |
22,051 | |||
|
|
|||
Total Liabilities |
53,102 | |||
|
|
|||
Common stock |
98 | |||
Additional paid-in capital |
46,791 | |||
Accumulated deficit |
(51,196 | ) | ||
|
|
|||
Total Stockholders Equity |
(4,307 | ) | ||
|
|
|||
Total Liabilities and Stockholders Equity |
$ | 48,795 | ||
|
|
(1) | Accrued expenses includes the following items |
* Product protection warranties, customer deposits and credit memo pending amounts include pre- and post-petition balances, which the Company may pay at its discretion pursuant to the Order Pursuant to 11 U.S.C. §§ 105(a), 363, 506, 507(a), 553, 1107(a), and 1108 and Bankruptcy Rules 6003 and 6004(h) Authorizing Continuation of Certain Customer Programs and Practices and Granting Related Relief authorizing continuation of certain customer programs and practices.
* Health insurance and workers compensation insurance reserves which includes pre- and post-petition balances, which the Company may pay pursuant to the Order Pursuant to 11 U.S.C. §§ 105(a), 363(b), 507(a), 541, 1107(a), 1108 and Bankruptcy Rule 6003 Authorizing Debtor to Pay Prepetition Wages, Compensation, and Other Employee Benefits and to Continue Compensation and Employee Benefit Programs as Appropriate allowing the Company to continue to pay prepetition wages, compensation and employee benefit programs as appropriate.
(2) | Deferred revenue includes unearned amounts for up-front contract incentives, deferred gain on sale of a building and booked sales not delivered (SND). |
(3) | Deferred rent represents the accrual of the lease liability under GAAP accounting rules which requires companies to straight-line the total lease payments over the life of the lease and compare that amount to the actual rent payments. |
CASE NAME: | ROOMSTORE, INC. | ACCRUAL BASIS - 2 | ||
CASE NUMBER: | 11-37790 |
INCOME STATEMENT
(Amount in thousands)
12/12/11 - 12/31/11 |
||||
Net sales |
$ | 6,125 | ||
Cost of sales |
4,300 | |||
|
|
|||
Gross profit |
1,825 | |||
|
|
|||
Selling, general and administrative |
3,880 | |||
Loss from disposal of property and equipment from closed locations (1) |
194 | |||
|
|
|||
Total operating expenses |
4,074 | |||
|
|
|||
Loss from operations |
(2,249 | ) | ||
|
|
|||
Interest expense |
(25 | ) | ||
Other income, net |
26 | |||
|
|
|||
Total non-operating income |
1 | |||
|
|
|||
Loss before income taxes |
(2,248 | ) | ||
Income tax expense |
13 | |||
|
|
|||
Net loss |
$ | (2,261 | ) | |
|
|
(1) | Loss from write-off of leasehold improvements and HVAC equipment from stores already in process of closing at the time of the Chapter 11 filing on December 12, 2011. |
CASE NAME: | ROOMSTORE, INC. | ACCRUAL BASIS - 3 | ||
CASE NUMBER: | 11-37790 |
CASH RECEIPTS AND DISBURSEMENTS
(Amount in thousands)
12/12/11 - 12/31/11 |
||||
Cash flows from operating activities: |
||||
Net loss |
$ | (2,261 | ) | |
Adjustments to reconcile net loss to cash provided by (used in) operating activities: |
||||
Depreciation and amortization |
185 | |||
Gain on disposal of property and equipment |
(3 | ) | ||
Loss from disposal of property and equipment from closed locations |
194 | |||
Equity in earnings of investee |
(15 | ) | ||
Change in operating assets and liabilities: |
||||
Accounts receivable |
(480 | ) | ||
Inventories |
1,370 | |||
Prepaid expenses |
144 | |||
Other assets |
(412 | ) | ||
Deferred revenue |
(651 | ) | ||
Accounts payable |
1,151 | |||
Accrued expenses |
(1,417 | ) | ||
Accrued income taxes |
17 | |||
|
|
|||
Net cash used in operating activities |
(2,178 | ) | ||
|
|
|||
Cash flows from investing activities: |
||||
Additions to property, plant and equipment |
(14 | ) | ||
Proceeds from disposals of property, plant and equipment |
| |||
|
|
|||
Net cash used in investing activities |
(14 | ) | ||
|
|
|||
Cash flows from financing activities: |
||||
Bank overdrafts |
584 | |||
Proceeds from DIP credit facility |
6,549 | |||
Payments of DIP credit facility |
(4,948 | ) | ||
Payments of mortgage payable |
| |||
|
|
|||
Net cash provided by financing activities |
2,185 | |||
|
|
|||
Net decrease in cash and cash equivalents |
(7 | ) | ||
Cash and cash equivalents at beginning of period |
67 | |||
|
|
|||
Cash and cash equivalents at end of period |
$ | 60 | ||
|
|
CASE NAME: | ROOMSTORE, INC. | ACCRUAL BASIS - 4 | ||
CASE NUMBER: | 11-37790 |
ACCOUNTS RECEIVABLE AGING |
SCHEDULE AMOUNT |
MONTH 12/31/11 |
MONTH | MONTH | ||||||||||||||||||
1. |
0-30 |
1,451,537 | ||||||||||||||||||||
2. |
31-60 |
83,649 | ||||||||||||||||||||
3. |
61-90 |
176,445 | ||||||||||||||||||||
4. |
91+ |
299,791 | ||||||||||||||||||||
|
|
|
|
|||||||||||||||||||
5. |
TOTAL ACCOUNTS RECEIVABLE |
|
2,011,421 | |||||||||||||||||||
6. |
ALLOWANCE FOR DOUBTFUL ACCOUNTS |
|
(83,305 | ) | ||||||||||||||||||
|
|
|
|
|||||||||||||||||||
7. |
ACCOUNTS RECEIVABLE (NET) |
|
1,928,116 | |||||||||||||||||||
|
|
|
|
|||||||||||||||||||
AGING OF POSTPETITION TAXES AND PAYABLES | MONTH: | As of December 31, 2011 | ||||||||||||||||||||
TAXES PAYABLE |
0-30 DAYS |
31-60 DAYS |
61-90 DAYS |
91+ DAYS |
TOTAL | |||||||||||||||||
1. |
FEDERAL |
| ||||||||||||||||||||
2. |
STATE |
326,553 | 326,553 | |||||||||||||||||||
3. |
LOCAL |
33,991 | 33,991 | |||||||||||||||||||
4. |
OTHER (SEE APPENDIX A) |
267,607 | 267,607 | |||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||||
5. |
TOTAL TAXES PAYABLE |
628,151 | | | | 628,151 | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||||
6. |
ACCOUNTS PAYABLE |
1,080,251 | 1,080,251 | |||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||||
STATUS OF POSTPETITION TAXES | MONTH: | 12/12/11 - 12/31/11 | ||||||||||||||||||||
BEGINNING TAX LIABILITY* |
AMOUNT WITHHELD AND/ 0R ACCRUED |
AMOUNT PAID |
ENDING TAX LIABILITY |
|||||||||||||||||||
FEDERAL |
||||||||||||||||||||||
1. |
WITHHOLDING** |
|
86,936 | (86,936 | ) | |||||||||||||||||
2. |
FICA-EMPLOYEE** |
|
54,609 | (54,609 | ) | |||||||||||||||||
3. |
FICA-EMPLOYER** |
|
73,763 | (73,763 | ) | |||||||||||||||||
4. |
UNEMPLOYMENT |
|
319 | (319 | ) | |||||||||||||||||
5. |
INCOME |
|
||||||||||||||||||||
6. |
OTHER (ATTACH LIST) |
|
||||||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||||
7. |
TOTAL FEDERAL TAXES |
|
| 215,626 | (215,626 | ) | | |||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||||
STATE AND LOCAL |
||||||||||||||||||||||
8. |
WITHHOLDING |
|
29,033 | (29,033 | ) | |||||||||||||||||
9. |
SALES |
|
326,553 | 326,553 | ||||||||||||||||||
10. |
EXCISE |
|
||||||||||||||||||||
11. |
UNEMPLOYMENT |
|
5,719 | (5,719 | ) | |||||||||||||||||
12. |
REAL PROPERTY |
|
5,551 | 5,551 | ||||||||||||||||||
13. |
PERSONAL PROPERTY |
|
28,440 | 28,440 | ||||||||||||||||||
14. |
OTHER (SEE APPENDIX A) |
|
204,439 | 91,330 | (28,163 | ) | 267,607 | |||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||||
15. |
TOTAL STATE & LOCAL |
|
204,439 | 486,626 | (62,915 | ) | 628,151 | |||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||||
16. |
TOTAL TAXES |
|
204,439 | 702,253 | (278,541 | ) | 628,151 | |||||||||||||||
|
|
|
|
|
|
|
|
* | 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: | ROOMSTORE, INC. | APPENDIX A | ||
CASE NUMBER: | 11-37790 |
AGING OF POSTPETITION TAXES AND PAYABLES | MONTH: | As of December 31, 2011 | ||||||||||||||||||||
0-30 | 31-60 | 61-90 | 91+ | |||||||||||||||||||
OTHER TAXES PAYABLE |
DAYS | DAYS | DAYS | DAYS | TOTAL | |||||||||||||||||
1. | STATE INCOME TAXES |
|||||||||||||||||||||
2. | STATE FRANCHISE TAXES |
217,754 | 217,754 | |||||||||||||||||||
3. | REAL ESTATE TAXES (PASSED THROUGH BY LANDLORD) |
49,853 | 49,853 | |||||||||||||||||||
4. | OTHER |
|||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||||
5. | TOTAL OTHER TAXES |
267,607 | | | | 267,607 | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||||
STATUS OF POSTPETITION TAXES | MONTH: | 12/12/11 - 12/31/11 | ||||||||||||||||||||
OTHER TAXES PAYABLE |
BEGINNING TAX LIABILITY* |
AMOUNT WITHHELD AND/ OR ACCRUED |
AMOUNT PAID | ENDING TAX LIABILITY |
||||||||||||||||||
1. | STATE INCOME TAXES |
|
||||||||||||||||||||
2. | STATE FRANCHISE TAXES (1) |
|
204,439 | 13,314 | 217,754 | |||||||||||||||||
3. | REAL ESTATE TAXES (PASSED THROUGH BY LANDLORD) |
|
||||||||||||||||||||
4. | OTHER |
|
78,016 | (28,163 | ) | 49,853 | ||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||||
5. | TOTAL TAXES |
|
204,439 | 91,330 | (28,163 | ) | 267,607 | |||||||||||||||
|
|
|
|
|
|
|
|
* | 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. |
(1) | Franchise taxes for the fiscal year ending 02/29/12 are considered postpetition for Texas as those amounts are not payable until the tax return is filed in May 2014. |
CASE NAME: |
ROOMSTORE, INC. | ACCRUAL BASIS - 5 | ||
CASE NUMBER: |
11-37790 |
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: | As of December 31, 2011 | |||||||||||
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 |
(685,355 | ) | |||||||||
6. |
NUMBER OF LAST CHECK WRITTEN |
|||||||||||
INVESTMENT ACCOUNTS |
||||||||||||
BANK, ACCOUNT NAME & NUMBER |
DATE OF PURCHASE |
TYPE OF INSTRUMENT |
PURCHASE PRICE |
CURRENT VALUE |
||||||||
7. |
||||||||||||
8. |
NONE |
|||||||||||
9. |
||||||||||||
10. |
||||||||||||
11. |
TOTAL INVESTMENTS | |||||||||||
CASH |
||||||||||||
12. |
CURRENCY ON HAND |
52,582 | ||||||||||
13. |
CASH OVERDRAFTS |
692,707 | ||||||||||
14. |
TOTAL CASH - END OF MONTH |
59,934 |
CASE NAME: | ROOMSTORE, INC. | APPENDIX B | ||
CASE NUMBER: | 11-37790 |
Bank |
Account Name |
Bank Acct # | Bank Balance |
+ Adjmts/ InTransit |
- Outstanding Chks |
+/-Other Items |
GL Balance | Last Chk # | ||||||||||||||||||||
Wells Fargo Bank N.A. |
Store Depositories (72 subs below) |
******5406 | | 114,839.91 | | (1,354.88 | ) | 113,485.03 | ||||||||||||||||||||
The Columbia Bank (Hagerstown Trust) |
Store Depository (#8220) |
*****7015 | 425.00 | 3,999.08 | | | 4,424.08 | |||||||||||||||||||||
JPMorgan Chase Bank N.A. |
Store Depository (#1499) |
*******5688 | 876.92 | 2,051.04 | | | 2,927.96 | |||||||||||||||||||||
Wells Fargo Bank N.A. |
Concentration |
******5331 | 60,764.63 | | | | 60,764.63 | |||||||||||||||||||||
Wells Fargo Bank N.A. |
Operating |
******5349 | 24,202.61 | | | | 24,202.61 | |||||||||||||||||||||
Wells Fargo Bank N.A. |
Controlled Disbursement |
******7627 | | | (891,159.04 | ) | | (891,159.04 | ) | 50548 | ||||||||||||||||||
Wells Fargo Bank N.A. |
Payroll |
******5356 | | | | | |
Account Name |
Bank Acct # | Bank Bal. | Adjmts/InTransit | -Outstanding Chks | +/-Other Items | GL Balance | ||||||||||||||||
Store Depository (#199) |
******5061 | | 3,011.30 | | | 3,011.30 | ||||||||||||||||
Store Depository (#399) |
******5087 | | 4,629.38 | | | 4,629.38 | ||||||||||||||||
Store Depository (#499) |
******5095 | | 1,189.65 | | | 1,189.65 | ||||||||||||||||
Store Depository (#799) |
******5111 | | 303.01 | | | 303.01 | ||||||||||||||||
Store Depository (#899) |
******5129 | | 1,624.21 | | | 1,624.21 | ||||||||||||||||
Store Depository (#999) |
******5137 | | 3,950.27 | | | 3,950.27 | ||||||||||||||||
Store Depository (#1099) |
******5145 | | 1,467.04 | | | 1,467.04 | ||||||||||||||||
Store Depository (#1158) |
******5756 | | 0.00 | | (1,354.88 | ) | | |||||||||||||||
Store Depository (#1299) |
******5152 | | 259.01 | | | 259.01 | ||||||||||||||||
Store Depository (#1599) |
******5160 | | 82.44 | | | 82.44 | ||||||||||||||||
Store Depository (#1899) |
******5178 | | 6,306.73 | | | 6,306.73 | ||||||||||||||||
Store Depository (#2099) |
******5186 | | 764.09 | | | 764.09 | ||||||||||||||||
Store Depository (#2120) |
******5533 | | 2,290.81 | | | 2,290.81 | ||||||||||||||||
Store Depository (#2220) |
******5509 | | 1,100.00 | | | 1,100.00 | ||||||||||||||||
Store Depository (#2299) |
******5194 | | 4,054.75 | | | 4,054.75 | ||||||||||||||||
Store Depository (#2420) |
******5335 | | 3,199.29 | | | 3,199.29 | ||||||||||||||||
Store Depository (#2526) |
******5202 | | 3,949.45 | | | 3,949.45 | ||||||||||||||||
Store Depository (#2530) |
******5400 | | 3,326.93 | | | 3,326.93 | ||||||||||||||||
Store Depository (#2726) |
******5210 | | 324.78 | | | 324.78 | ||||||||||||||||
Store Depository (#2820) |
******5376 | | 100.01 | | | 100.01 | ||||||||||||||||
Store Depository (#3099) |
******5228 | | 1,574.26 | | | 1,574.26 | ||||||||||||||||
Store Depository (#3199) |
******5236 | | 1,546.22 | | | 1,546.22 | ||||||||||||||||
Store Depository (#3299) |
******5244 | | 1,038.77 | | | 1,038.77 | ||||||||||||||||
Store Depository (#3399) |
******0872 | | 821.73 | | | 821.73 | ||||||||||||||||
Store Depository (#3420) |
******5582 | | 1,693.12 | | | 1,693.12 | ||||||||||||||||
Store Depository (#3499) |
******0880 | | 2,621.70 | | | 2,621.70 | ||||||||||||||||
Store Depository (#4030) |
******5434 | | 408.00 | | | 408.00 | ||||||||||||||||
Store Depository (#4230) |
******5574 | | 761.69 | | | 761.69 | ||||||||||||||||
Store Depository (#4320) |
******5517 | | 220.50 | | | 220.50 | ||||||||||||||||
Store Depository (#4420) |
******5731 | | 0.00 | | | | ||||||||||||||||
Store Depository (#4530) |
******5566 | | 688.21 | | | 688.21 | ||||||||||||||||
Store Depository (#4720) |
******5350 | | 2,684.43 | | | 2,684.43 | ||||||||||||||||
Store Depository (#5320) |
******5459 | | 123.80 | | | 123.80 | ||||||||||||||||
Store Depository (#5520) |
******5673 | | 1,781.07 | | | 1,781.07 | ||||||||||||||||
Store Depository (#5620) |
******5343 | | 132.40 | | | 132.40 | ||||||||||||||||
Store Depository (#5920) |
******5392 | | 6,283.22 | | | 6,283.22 | ||||||||||||||||
Store Depository (#6168) |
******5251 | | 760.27 | | | 760.27 | ||||||||||||||||
Store Depository (#6220) |
******5632 | | 794.97 | | | 794.97 | ||||||||||||||||
Store Depository (#6268) |
******5269 | | 2,373.49 | | | 2,373.49 | ||||||||||||||||
Store Depository (#6320) |
******5368 | | 0.00 | | | | ||||||||||||||||
Store Depository (#6368) |
******5277 | | 2,067.82 | | | 2,067.82 | ||||||||||||||||
Store Depository (#6430) |
******5616 | | 1,559.70 | | | 1,559.70 | ||||||||||||||||
Store Depository (#6468) |
******5285 | | 0.00 | | | | ||||||||||||||||
Store Depository (#6568) |
******5293 | | 4,315.29 | | | 4,315.29 | ||||||||||||||||
Store Depository (#6668) |
******5301 | | 1,636.58 | | | 1,636.58 | ||||||||||||||||
Store Depository (#6720) |
******5491 | | 2,462.24 | | | 2,462.24 | ||||||||||||||||
Store Depository (#6920) |
******5442 | | 594.97 | | | 594.97 | ||||||||||||||||
Store Depository (#7120) |
******5525 | | 687.77 | | | 687.77 | ||||||||||||||||
Store Depository (#7320) |
******5418 | | 2,493.42 | | | 2,493.42 | ||||||||||||||||
Store Depository (#7530) |
******5558 | | 4,028.72 | | | 4,028.72 | ||||||||||||||||
Store Depository (#7720) |
******5590 | | 500.01 | | | 500.01 | ||||||||||||||||
Store Depository (#7830) |
******5541 | | 6,492.79 | | | 6,492.79 | ||||||||||||||||
Store Depository (#7920) |
******5624 | | 158.97 | | | 158.97 | ||||||||||||||||
Store Depository (#8120) |
******5665 | | 287.47 | | | 287.47 | ||||||||||||||||
Store Depository (#8530) |
******5475 | | 692.21 | | | 692.21 | ||||||||||||||||
Store Depository (#8630) |
******5467 | | 1,237.48 | | | 1,237.48 | ||||||||||||||||
Store Depository (#8730) |
******5707 | | 0.00 | | | | ||||||||||||||||
Store Depository (#9550) |
******5640 | | 1,554.42 | | | 1,554.42 | ||||||||||||||||
Store Depository (#9615) |
******5657 | | 360.26 | | | 360.26 | ||||||||||||||||
Store Depository (#9673) |
******5699 | | 2,533.27 | | | 2,533.27 | ||||||||||||||||
Store Depository (#9674) |
******5715 | | 775.75 | | | 775.75 | ||||||||||||||||
Store Depository (#9685) |
******5483 | | 5,103.36 | | | 5,103.36 | ||||||||||||||||
Store Depository (#9745) |
******5426 | | 4,323.90 | | | 4,323.90 | ||||||||||||||||
Store Depository (#9750) |
******5608 | | 2,732.51 | | | 2,732.51 | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| 114,839.91 | | (1,354.88 | ) | 114,839.91 | |||||||||||||||||
|
|
|
|
|
|
|
|
|
|
CASE NAME: | ROOMSTORE, INC. | ACCRUAL BASIS - 6 | ||
CASE NUMBER: | 11-37790 |
MONTH: 12/12/11 - 12/31/11
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
NAME |
TYPE OF PAYMENT |
AMOUNT PAID |
TOTAL PAID TO DATE | |||||
1. | ||||||||
2. | ||||||||
3. | ||||||||
4. | ||||||||
5. | ||||||||
6. | TOTAL PAYMENTS TO INSIDERS (1) |
PROFESSIONALS
NAME |
DATE OF COURT ORDER AUTHORIZING PAYMENT |
AMOUNT APPROVED |
AMOUNT PAID |
TOTAL PAID TO DATE |
TOTAL INCURRED & UNPAID * |
|||||||||
1. | FTI Consulting, Inc. |
$ | 76,266 | |||||||||||
2. | Lowenstein Sandler PC |
202,000 | ||||||||||||
3. | Kaplan Voekler Cunningham & Frank, PLC |
47,849 | ||||||||||||
4. | Alvarez & Marsal North America, LLC |
17,985 | ||||||||||||
5. | Hunton & Williams LLP |
56,438 | ||||||||||||
|
|
|||||||||||||
6. | TOTAL PAYMENTS TO PROFESSIONALS |
$ | 400,538 | |||||||||||
|
|
* | INCLUDE ALL FEES INCURRED, BOTH APPROVED AND UNAPPROVED |
POSTPETITION STATUS OF SECURED NOTES, LEASES PAYABLE AND ADEQUATE PROTECTION PAYMENTS
NAME OF CREDITOR |
SCHEDULED MONTHLY PAYMENTS DUE |
AMOUNTS PAID DURING MONTH |
TOTAL UNPAID POSTPETITION |
|||||||||||
1. | Leases (2) |
$ | 1,562,451 | $ | 872,573 | $ | 689,878 | |||||||
2. | DIP Credit Facility (3) |
4,948,083 | 5,956,575 | |||||||||||
3. | GE Commercial Finance (mortgage on retail store location) |
2,352,020 | ||||||||||||
4. | Adequate Protection Payments for Utilities |
225,000 | ||||||||||||
5. | ||||||||||||||
|
|
|
|
|
|
|||||||||
6. | TOTAL |
$ | 1,562,451 | $ | 6,045,656 | $ | 8,998,473 | |||||||
|
|
|
|
|
|
(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 lease line item consists of rent, CAM, real estate taxes, etc. payable to landlords for the leased locations. |
(3) | The amounts paid during the month under the DIP facility represent the amounts swept from the debtors bank account to repay amounts owed under the facility. |
CASE NAME: | ROOMSTORE, INC. | ACCRUAL BASIS - 7 | ||
CASE NUMBER: | 11-37790 |
MONTH: As of December 31, 2011
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. |
(4). | Payments on prepetion liabilities have been made pursuant to First Day Motions filed with the Court. |
(5). | The Debtor entered into a debtor-in-possesion revolving credit facility with its existing lender, Wells Fargo. |
(10). | Rent for the stub period (12/12/11 - 12/31/11) for certain store locations where the Debtor is currently conducting going out of business sales has not been paid based on the court decision in Circuit City and section 365(d) of the Bankruptcy Code. |
(11). | Pursuant to First Day Motions filed with the Court, the debtor has paid prepetition sales and payroll taxes. |
INSURANCE
YES | NO | |||||
1. | ARE WORKERS 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.
As of December 31, 2011, a premium payment for two insurance policies had not yet been paid but payments were made in January 2012.
INSTALLMENT PAYMENTS
TYPE OF POLICY |
CARRIER |
PERIOD COVERED |
PAYMENT AMOUNT & FREQUENCY | |||
Automobile | Travelers | 06/01/11 to 06/01/12 | $107,821 paid in monthly installments (varying amounts) | |||
Crime | Zurich American | 06/01/11 to 06/01/12 | $4,750 paid at inception | |||
Directors & Officers | National Union | 06/01/11 to 06/01/12 | $18,718 paid at inception | |||
Fiduciary | Continental Casualty | 01/20/10 to 01/20/12 | $5,632 paid annually | |||
Foreign, AL, GL and WC | ACE | 06/01/11 to 06/01/12 | $2,000 paid at inception | |||
General Liability | Travelers | 06/01/11 to 06/01/12 | $137,439 paid in monthly installments (varying amounts) | |||
Motor Cargo | Hanover Insurance Company | 06/15/11 to 06/15/12 | $6,000 paid at inception | |||
Ocean Cargo | ACE | 06/01/11 to 06/01/12 | $21,300 paid at inception | |||
Property | Travelers | 06/01/11 to 06/01/12 | $221,747 paid in monthly installments (varying amounts) | |||
Umbrella | Travelers | 06/01/11 to 06/01/12 | $65,609 paid in monthly installments (varying amounts) | |||
UST Pollution Liability | American Safety Insurance | 12/14/11 to 12/14/13 | $2,560 paid at inception | |||
Workers Compensation | Sentry | 06/01/11 to 06/01/12 | $226,255 paid in monthly installments (varying amounts) |