Attached files

file filename
8-K - 8-K - RS Legacy Corpd877940d8k.htm

Exhibit 99.1

UNITED STATES BANKRUPTCY COURT

FOR THE DISTRICT OF DELAWARE

 

In re RADIOSHACK CORP., et al.   :    Case No, 15-10197 (BLS)

     Debtors.

    

INITIAL MONTHLY OPERATING REPORT

File report and attachments with Court and submit copy to United States Trustee within 15 days after order for relief.

Certificates of insurance must name United States Trustee as a party to he notified in the event of policy cancellation. Bank accounts and checks must bear the name of the debtor, the case number, and the designation “Debtor in Possession.” Examples of acceptable evidence of Debtor in Possession Bank accounts include voided checks, copy of bank deposit agreement / certificate of authority, signature card, and/or corporate checking resolution.

 

REQUIRED DOCUMENTS

  

Document

Attached

  

Explanation

Attached

12-Month Cash Flow Projection (Form IR-I)

   Exhibit A   
Certificates of Insurance      

Workers Compensation

   Exhibit B   

Property

   Exhibit B   

General Liability

   Exhibit B   

Vehicle

   Exhibit B   

Other:                     

   Exhibit B   

Identify areas of self-insurance w/liability caps

   Exhibit B   

Evidence of Debtor-in-Possession Bank Accounts

     

Tax Escrow Account

   Exhibit C   

General Operating Account

   Exhibit C   

Money Market Account pursuant to Local Rule 4001.3. Refer to http://www.deb.uscourts.gov/

   Exhibit C   

Other:                    

   Exhibit C   

Retainers Paid (Form IR-2)

   Exhibit D   

I do declare under penalty of perjury (28 U.S.C. Section 1746) that this report and the documents attached are true and correct to the best of my knowledge and belief.

 

 

   

 

Signature of Debtor     Date

 

   

 

Signature of Joint Debtor     Date

/s/ Carlin Adrianopoli

   

2/19/15

Signature of Authorized Individual*     Date

Carlin Adrianopoli

   

Interim Chief Financial Officer

Printed Name of Authorized Individual     Title of Authorized Individual

 

* Authorized individual must be an officer, director or shareholder if debtor is a corporation; a partner if debtor is a partnership; a manager or member if debtor is a limited liability company.


EXHIBIT “A”


RadioShack

Cash Flow Forecast - DIP Forecast Summary

($ in 000’s)

 

4-5-4 Month Week Ending  Forecast/Actual

  Feb
2/7/15
Forecast
    Feb
2/14/15
Forecast
    Feb
2/21/15
Forecast
    Feb
2/28/15
Forecast
    Mar
3/7/15
Forecast
    Mar
3/14/15
Forecast
    Mar
3/21/15
Forecast
    Mar
3/28/15
Forecast
    8 Weeks
2/7/15
Total
 

SALES ASSUMPTIONS

                 

Retail Store Sales Comp

    17.7     32.4     31.3     33.9     24.2     15.5     19.3     -7.4  

Mobility Store Sales Comp

    -54.8     -49.8     -49.8     -51.1     -52.0     -53.5     -51.4     -58.0  

I. CASH FLOW

                 

Cash Receipts

                 

Store Sales, Sales Tax, and Gift Card

    37,082        49,017        48,892        48,922        38,073        32,199        28,636        22,988        305,809   

Wireless Commissions

    —          10,326        —          23,081        404        7,936        —          163        41,911   

Other Cash Receipts

    652        3,859        4,268        3,184        3,352        2,995        4,595        3,141        26,047   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Cash Receipts

  37,734      63,203      53,160      75,187      41,828      43,131      33,231      26,292      373,766   

Cash Disbursements

Operating

Merchandise Payments

  (5,000   (10,000   (3,000   (3,000   (3,000   (3,000   (3,000   (3,000   (33,000

Service Provider, Pre-Paid Airtime, etc.

  (5,094   (6,742   (6,287   (9,017   (4,519   (4,059   (3,531   (5,025   (44,275

Payroll, Payroll Taxes, and Benefits

  (10,386   (8,684   (11,991   (9,761   (10,085   (11,955   (7,405   (9,431   (79,699

Foreign Funding

  —        —        (750   —        —        —        —        (750   (1,500

Other Operating Disbursements

  (4,924   (8,428   (6,324   (6,789   (20,619   (5,806   (5,374   (5,620   (63,884

Sales and Other Tax Payments

  (347   (5,366   (9,120   (870   (224   (4,256   (7,331   (1,440   (28,954
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Operating Cash Disbursements

  (25,751   (39,221   (37,473   (29,437   (38,447   (29,075   (26,642   (25,266   (251,312

Financing

Principal

  —        —        —        —        —        —        —        —        —     

Interest and Fees

  (3,204   —        —        —        (3,435   —        —        —        (6,639
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Financing Cash Disbursements

  (3,204   —        —        —        (3,435   —        —        —        (6,639

Bankruptcy

Freight (pre-petition) / Critical Vendors

  —        (2,050   (2,050   —        —        —        —        —        (4,100

Utility Deposits

  —        (1,800   —        —        —        —        —        —        (1,800

Professional Fees / Retainers

  (8,655   —        —        (650   (1,575   —        (4,475   —        (15,355

Funding of Pro Fee Reserve Account

  —        —        —        (6,000   —        —        —        —        (6,000

Funding of Term Loan Residual Account

  —        —        —        (2,210   —        —        —        —        (2,210
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Bankruptcy Cash Disbursements

  (8,655   (3,850   (2,050   (8,860   (1,575   —        (4,475   —        (29,465
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Cash Disbursements

  (37,610   (43,071   (39,523   (38,297   (43,457   (29,075   (31,117   (25,266   (287,416
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net Cash Flow From Operations

  124      20,132      13,637      36,890      (1,629   14,056      2,114      1,026      86,350   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Starting Est. Book Available Cash

  48,159      24,382      48,394      53,604      88,166      49,939      38,288      23,352      48,159   

Add: Net Cash Flow

  124      20,132      13,637      36,890      (1,629   14,056      2,114      1,026      86,350   

Add DIP Draw

  —        10,000      —        10,000      —        —        —        —        20,000   

Less DIP Paydown

  (23,901   (6,120   (8,428   (12,328   (36,598   (25,706   (17,051   (16,167   (146,299
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ending Est. Book Available Cash

  24,382      48,394      53,604      88,166      49,939      38,288      23,352      8,210      8,210   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Add: Est. Outstanding Checks

  2,000      2,000      5,000      5,000      9,000      5,000      5,000      5,000      5,000   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ending Est. Bank Available Cash

  26,382      50,394      58,604      93,166      58,939      43,288      28,352      13,210      13,210   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

II. TOTAL LIQUIDITY

Ending Est. Book Available Cash

  24,382      48,394      53,604      88,166      49,939      38,288      23,352      8,210      8,210   

Total Availability

  18,600      8,051      6,899      —        —        —        —        —        —     
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ending Total Available Liquidity

  42,982      56,445      60,503      88,166      49,939      38,288      23,352      8,210      8,210   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Memo: Avail net of Following Wk Paydown

  36,862      48,018      52,246      51,568      24,232      21,237      7,184      2,532      2,532   

III. BORROWING BASE

Borrowing Base

  198,559      185,892      175,218      138,620      111,874      94,823      78,656      72,977      72,977   

Less: Letters Of Credit

  (59,307   (56,219   (54,773   (54,773   (53,733   (53,733   (53,733   (53,733   (53,733

Current Week Net Borrowing Base

  139,252      129,673      120,445      83,847      58,141      41,090      24,923      19,244      19,244   

Effective Net Borrowing Base

  145,921      139,252      129,673      120,445      83,847      58,141      41,090      24,923      24,923   

Less: DIP Balance

  (127,321   (131,201   (122,773   (120,445   (83,847   (58,141   (41,090   (24,923   (24,923
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ending DIP Availability

  18,600      8,051      6,899      —        —        —        —        —        —     
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Notes:

 

1) Timing may vary based on final DIP hearing
2) Beginning balances are based on forecast


EXHIBIT “B”


Insurance Policies

 

CARRIER

  INSURANCE POLICY   TERM  

COVERAGE

  ANNUAL PREMIUM     LIMIT   DEDUCTIBLE

Safety National Casualty

  GL4048344   04/01/2014 – 04/01/2015   Casualty   $ 125,596      $4,000,000   $1,000,000

Safety National Casualty

  CAS4048345   04/01/2014 – 04/01/2015   Automobile Liability   $ 115,364   $2,000,000   $1,000,000

Safety National Casualty

  LDS4048346   04/01/2014 – 04/01/2015   Workers’ Compensation & Employer’s Liability   $ 385,832      $1,000,000  

Safety National Casualty

  PS4048347   04/01/2014 – 04/01/2015   Workers’ Compensation & Employer’s Liability   $ 80,550      $1,000,000  

Great American Insurance Company

  TUU2534585 16   04/01/2014 – 04/01/2015   Umbrella   $ 193,000      $25,000,000   SIR $10,000

Liberty Insurance Underwriters Inc

  100038488-03   04/01/2014 – 04/01/2015   Excess Liability   $ 25,000      $25,000,000   N/A

Fireman’s Fund Inc. Co

  SHX00024400541   04/01/2014 – 04/01/2015   Excess Liability   $ 25,000      $25M excess of $50M   N/A

Safety National Casualty Corp

  SP 4050689   04/01/2014 – 04/01/2015   Excess Workers’ Compensation - Ohio   $ 44,550      $1,000,000   SIR $500,000

Travelers Casualty and Surety Company Of America

  105674601   11/17/2012 – 11/17/2015   ERISA Bond   $ 2,850      $1,000,000   $0

Factory Mutual Ins Co.

  JV995   06/29/2014 – 06/29/2015   Property   $ 1,298,501      $1,000,000,000   $100,000 stores
$250,000 other

Hong Kong FM Ins Co. Ltd.

  FM100244   06/29/2014 – 06/29/2015   Property   $ 500      $1,500,000   $25,000

Ping An Property Ins Co

  1056200010314010177   06/29/2014 – 06/29/2015   Property   $ 3,534      $1,000,000   $25,000

FM Global de Mexico, S.A. de C.V.

  DS121   06/29/2014 – 06/29/2015   Property   $ 44,403      $84,000,000   $25,000

Westchester Surplus Lines Insurance Co.

  D37399103 003   06/29/2014 – 06/29/2015   Excess California Earthquake   $ 75,031      $5,000,000   5% Earth Mvmt

$500,000 Min
$100,000 Flood

Empire Indemnity Insurance Co.

  BPP4874494   06/29/2014 – 06/29/2015   Excess California Earthquake and Flood   $ 141,663      $15,000,000  

QBE Specialty Insurance Co

  ESE12754-00   06/29/2014 – 06/29/2015   Excess California Earthquake and Flood   $ 57,402      $20M part of $30M  

Everest Indemnity

  8400002131-141   06/29/2014 – 06/29/2015   Excess California Earthquake and Flood   $ 28,696      $10M part of $30M  

Maxum Indemnity Co.

  SPO6019562-03   06/29/2014 – 06/29/2015   Excess California Flood   $ 31,500      $7.5M part of $15M  

International Insurance Co of Hannover

  GEP9766   06/29/2014 – 06/29/2015   Excess California Flood   $ 12,188      $2.5M part of $15M  

Alterra Excess & Surplus Ins Co

  MKLS11XP001968   06/29/2014 – 06/29/2015   Excess California Flood   $ 28,986      $5M part of $15M  

Illinois National Insurance Company (AIG)

  02-146-63-20   12/17/2014 – 12/17/2015   Employment Practices Liability   $ 375,922      $10,000,000  

Freedom Specialty Insurance Company (Nationwide)

  XMF1401411   12/17/2014 – 12/17/2015   Employment Practices Liability   $ 131,572      $10,000,000   $1,000,000

Illinois National Insurance Co. (Chartis)

  02-173-16-69   12/17/2014 – 12/17/2015   Fiduciary Liability   $ 69,791      $10,000,000   $100,000 IL

Twin City Fire Insurance Company (Hartford)

  10 IA 0287897 14   12/17/2014 – 12/17/2015   Fiduciary Liability   $ 55,000      $10,000,000  

Homesite Insurance Company

  3000018046   09/24/2014 – 09/24/2015   Flood   $ 2,844   $1,000,000   $1,250

National Union Fire Ins Co of Pittsburg

  015910636   6/29/2014 until cancelled   Ocean Cargo   $ 21,203      $12,000,000   $25,000

AIG Seguros Mexico S.A. De C.V.

  10000489   06/29/2014 – 06/29/2015   Ocean Cargo   $ 33,200      $1,000,000   $25,000

Illinois National Insurance Company (Chartis/AIG)

  02-146-31-04   12/17/2014 – 12/17/2015   Directors & Officers Liability   $ 390,668      $10,000,000   $1,000,000 B/C

Axis Insurance Company

  MNN756228/01/2014   12/17/2014 – 12/17/2015   Directors & Officers Liability - 1st Excess   $ 279,550      $10,000,000  

Allied World National Assurance Company

  0305-0972   12/17/2014 – 12/17/2015   Directors & Officers Liability - 2nd Excess   $ 202,500      $10,000,000  

Ace American Insurance Company

  DOX G25637872005   12/17/2014 – 12/17/2015   Directors & Officers Liability - 3rd Excess   $ 175,000      $10,000,000  

RSUI Indemnity Company

  NHS660474   12/17/2014 – 12/17/2015   Directors & Officers Liability - 4th Excess   $ 200,000      $10,000,000  

Lloyd’s of London (Hiscox 0033 Syndicate)

  B0509FINMW1400199   12/17/2014 – 12/17/2015   Directors & Officers Liability - 5th Excess   $ 175,000      $10,000,000  

XL Specialty Insurance Company

  ELU132618-13   12/17/2013 – 12/17/2015   Side A - D & O Liability - 6th Excess   $ 175,000      $10,000,000  

Federal Insurance Company (Chubb)

  8211-0087   12/17/2013 – 12/17/2015   Side A - D & O Liability - 7th Excess   $ 140,000      $10,000,000  

Illinois National Insurance Company (AIG)

  02-171-06-42   12/17/2014 – 12/17/2015   Side A - D & O Liability - 8th Excess   $ 149,480      $10,000,000  

Illinois National Insurance Company

  01-721-37-53   01/30/2015 – 01/30/2021   Primary D & O Runoff   $ 416,500      $10,000,000  

Axis Insurance Company

  MNN756228/01/2014   01/30/2015 – 01/30/2021   Directors & Officers Liability - 1st Excess Runoff   $ 297,500      $10,000,000  

Allied World National Assurance Company

  0305-0972   01/30/2015 – 01/30/2021   Directors & Officers Liability - 2nd Excess Runoff   $ 215,156      $10,000,000  

Ace American Insurance Company

  DOX G25637872005   01/30/2015 – 01/30/2021   Directors & Officers Liability - 3rd Excess Runoff   $ 187,000      $10,000,000  

RSUI Indemnity Company

  NHS660474   01/30/2015 – 01/30/2021   Directors & Officers Liability - 4th Excess Runoff   $ 218,750      $10,000,000  

Lloyd’s of London (Hiscox 0033 Syndicate)

  B0509FINMW1400199   01/30/2015 – 01/30/2021   Directors & Officers Liability - 5th Excess Runoff   $ 186,571      $10,000,000  

XL Specialty Insurance Company

  ELU132618-13   01/30/2015 – 01/30/2021   Side A - D & O Liability - 6th Excess Runoff   $ 185,937      $10,000,000  

Federal Insurance Company (Chubb)

  8211-0087   01/30/2015 – 01/30/2021   Side A - D & O Liability - 7th Excess Runoff   $ 149,257      $10,000,000  

Illinois National Insurance Company (AIG)

  02-171-06-42   01/30/2015 – 01/30/2021   Side A - D & O Liability - 8th Excess Runoff   $ 171,528      $10,000,000  
       

 

 

     
Total $ 7,325,075   
       

 

 

     

 

* includes surcharge/fees


EXHIBIT “C”


Bank Accounts

 

Bank Name

 

Account Type

 

Account No.

 

Pre/Post-Petition

Novo Banco   Corporate Investments   1115   Pre
Bank of America   Operating   6508   Pre
Bank of America   Sub-Operating   6398   Pre
Bank of America   Dealer Franchise Foreign   2881   Pre
Bank of America   Lock Box   4945   Pre
Bank of America   Dealer Franchise Domestic   4765   Pre
Bank of America   Tandy Finance Corp Investment   8593   Pre
Bank of America   Master Depository   5688   Pre
Bank of America   Customs (A&A International)   2696   Pre
Bank of America   RS.com   7003   Pre
Bank of America   Corporate   8593   Pre
Bank of America   MERCHANDISING SUPPORT INC 01-2200   5821   Pre
Bank of America   Utilities   9006   Post
Bank of America   DIP Funding   9019   Post
Bank of America   Professional Fees   9022   Post
Bank of America   Utilities #2   9187   Post
Bank of Texas   Cashier’s Check   3264   Pre
Bank of Texas   MMDA   7280   Pre
BB&T   BB&T Inv - TFC   8535   Pre
BNP Paribas   Corporate Investments   3402   Pre
CAPITAL ONE BANK   TANDY RET CHECK CONC 01-5975   6047   Pre
Citibank   RADIOSHACK GRP MEDICAL 01-0810   4989   Pre
Citibank   Corporate Investments   9591   Pre
Citibank/Morgan Stanley   Corporate Investments   1172   Pre
Deutsche Bank   Deutsche Bank MMDA - TFC   5788   Pre
Fifth Third   Corporate Investments   9320   Pre
Fifth Third   Corporate Investments   0025   Pre
HSBC   Corporate Investments   9801   Pre
Invesco AIM   Corporate Investments   8377   Pre
JPMChase   Corporate Investments   0554   Pre
Key Bank   Corporate Investments   7265   Pre
Key Bank   Key Bank MMDA - TFC   8617   Pre
Oppenheimer   Corporate Investments   6731   Pre
PNC Bank   Corporate Investments   8375   Pre
PNC BANK   TRS QUALITY, INC. 01-2800   0405   Pre
PNC BANK   TRS QUALITY, INC. 01-2800   6305   Pre
Regions Bank   Corporate Investments   9300   Pre
Regions Bank   Corporate Investments   7382   Pre
Royal Bank of Canada   Corporate Investments   3004   Pre
Sovereign Bank changed to Santander   Sovereign Bank MMDA - TFC   0260   Pre
Sovereign Bank changed to Santander   Corporate Investments   1500   Pre
State Street   Corporate Investments   8018   Pre
Stone Castle   StoneCastle - MMDA   1495   Pre
TCF National Bank   Corporate Investments   9498   Pre
UBS   Corporate Investments   5515   Pre
Wells Fargo   RadioShack Global Sourcing   1076   Pre
Wells Fargo   Corporate Investments   0720   Pre
Wells Fargo   Corporate Investments   WCF   Pre
RBS CITIZENS BANK   RS Corp/Operating Acct   0991   Pre
RBS CITIZENS BANK   RS Corp/Sub-Operating Acct   1025   Pre
RBS CITIZENS BANK   Tandy Finance Corp   1041   Pre
RBS CITIZENS BANK   RS Corp/ACH Tax Payments   1017   Pre
RBS CITIZENS BANK   RS Corp/Block Pending FR   0983   Pre
RBS CITIZENS BANK   RS Corp/Int’l D/F   1033   Pre
RBS CITIZENS BANK   RS Corp/Lockbox   1009   Pre
RBS CITIZENS BANK   RSGS Corp   1068   Pre
RBS CITIZENS BANK   RSGS LP/Customs Sweep   0975   Pre


Bank Accounts

 

RBS CITIZENS BANK RS Corp/Employee PR 0962 Pre
RBS CITIZENS BANK RS Corp/AP & Rent 0970 Pre
Bank of America Salus Residual 5933 Pre
AMALGAMATED BANK Agency 1297 Pre
AMERICAN BANK Agency 9801 Pre
AMERISERVE FINANCIAL Agency 3998 Pre
ANCHOR BANK SSB Agency 1396 Pre
ARVEST BANK Agency 0231 Pre
ARVEST BANK Agency 5289 Pre
ARVEST BANK Agency 4689 Pre
ASTORIA FED SVGS & LOAN Agency 0989 Pre
BANCO POPULAR NORTH AMERICA Agency 9933 Pre
BANCO POPULAR NORTH AMERICA Agency 1191 Pre
BANCO POPULAR NORTH AMERICA Agency 1360 Pre
BANCO SANTANDER Agency 1510 Pre
BANCO SANTANDER Agency 1732 Pre
BANCO SANTANDER Agency 4349 Pre
BANCO SANTANDER Agency 4403 Pre
BANCO SANTANDER Agency 3577 Pre
BANCO SANTANDER Agency 8183 Pre
BANCO SANTANDER Agency 1987 Pre
BANCO SANTANDER Agency 8213 Pre
BANCORPSOUTH Agency 3475 Pre
BANK OF OCEAN CITY Agency 7195 Pre
BANK OF SPRINGFIELD Agency 0119 Pre
BANK OF UPSON Agency 4390 Pre
BAR HARBOR BANK & TRUST CO Agency 5890 Pre
BENEFICIAL SVGS BANK Agency 3576 Pre
BUSEY BANK Agency 0498 Pre
CADENCE BANK Agency 0013 Pre
CAPITAL CITY BANK Agency 7401 Pre
CB&T BANK OF MIDDLE GEORGIA Agency 4823 Pre
CENTRAL ILLINOIS BANK Agency 5918 Pre
CENTRAL STATE BANK Agency 8998 Pre
CHEMICAL BANK & TRUST CO Agency 4675 Pre
CHEMUNG CANAL TRUST CO Agency 1479 Pre
CITIZEN SECURITY BANK & TRUST Agency 3974 Pre
CITIZENS BANK AND TRUST Agency 4801 Pre
CITIZENS NATL BANK Agency 4728 Pre
CITY NATL BANK-SULPHUR SPRINGS Agency 2071 Pre
CLINTON NATIONAL BANK Agency 0641 Pre
COMMERCE BANK Agency 1515 Pre
COMMERCE BANK Agency 0170 Pre
COMMERCE BANK Agency 0274 Pre
COMMERCIAL BANK & TRUST Agency 8743 Pre
COMMUNITY BANK Agency 2664 Pre
COMMUNITY TRUST BANK Agency 2287 Pre
DORAL BANK Agency 0428 Pre
DORAL BANK Agency 2511 Pre
DORAL BANK Agency 4003 Pre
ELMIRA SAVINGS BANK FSB Agency 6152 Pre
EXTRACO BANKS Agency 9931 Pre
FALCON INTERNATIONAL BANK Agency 0618 Pre
FARMERS & MERCHANTS B & T Agency 4374 Pre
FARMERS BANK & TRUST CO Agency 3141 Pre
FIRST BANK OF TENNESSEE Agency 8926 Pre
FIRST COMMONWEALTH BANK Agency 8936 Pre
FIRST COMMONWEALTH BANK Agency 4389 Pre


Bank Accounts

 

FIRST COMMUNITY BANK N.A. Agency 2631 Pre
FIRST COMMUNITY CREDIT FCU Agency 5381 Pre
FIRST FARMERS BANK Agency 4385 Pre
FIRST FEDERAL SAVINGS BANK Agency 0712 Pre
FIRST MERCHANTS BANK Agency 0213 Pre
FIRST MID-ILLINOIS B & T Agency 4857 Pre
FIRST MIDWEST BANK Agency 6315 Pre
FIRST MIDWEST BANK Agency 2788 Pre
FIRST MIDWEST BANK Agency 0957 Pre
FIRST NATIONAL BANK Agency 4903 Pre
FIRST NATIONAL BANK Agency 6696 Pre
FIRST NATIONAL BANK Agency 8441 Pre
FIRST NATIONAL BANK Agency 8842 Pre
FIRST NATIONAL BANK & TRUST Agency 8314 Pre
FIRST NATIONAL BANK & TRUST Agency 5114 Pre
FIRST NATIONAL BANK MERCERSBRG Agency 0701 Pre
FIRST NATIONAL BANK OF GRIFFIN Agency 3018 Pre
FIRST NATIONAL BANK OF LA Agency 3404 Pre
FIRST NATL BANK OF OTTAWA Agency 5047 Pre
FIRST SENTRY BANK Agency 3116 Pre
FIRST STATE BANK Agency 8708 Pre
FIRST STATE BANK Agency 4420 Pre
FIRST STATE BANK OF ALTUS Agency 8935 Pre
FIRST UNITED BANK & TRUST CO Agency 3837 Pre
FIRSTBANK OF EVERGREEN Agency 5388 Pre
FIRSTBANK PUERTO RICO Agency 0119 Pre
FIRSTBANK PUERTO RICO Agency 0900 Pre
FIRSTBANK PUERTO RICO Agency 2769 Pre
FIRSTBANK PUERTO RICO Agency 3123 Pre
FIRSTBANK PUERTO RICO Agency 1028 Pre
FIRSTBANK PUERTO RICO Agency 0656 Pre
FIRSTBANK PUERTO RICO Agency 0052 Pre
FIRSTBANK PUERTO RICO Agency 0037 Pre
FIVE STAR BANK Agency 2893 Pre
FORCHT BANK NA Agency 5447 Pre
HANCOCK BANK OF LOUISIANA Agency 0095 Pre
HAPPY STATE BANK Agency 6202 Pre
HARDIN COUNTY BANK Agency 5137 Pre
HARRIS BANK NA Agency 2178 Pre
HOMETOWN NATIONAL BANK Agency 8201 Pre
HONESDALE NATL BANK Agency 7901 Pre
INTERNATIONAL BANK OF COMMERCE Agency 6929 Pre
INTERNATIONAL BANK OF COMMERCE Agency 6503 Pre
INTRUST BANK Agency 8843 Pre
INTRUST BANK Agency 8091 Pre
LAKE CITY BANK Agency 0797 Pre
LAKE CITY BANK Agency 2074 Pre
LAKE CITY BANK Agency 1042 Pre
LEBANON CITIZENS NATIONAL BANK Agency 3125 Pre
LYON COUNTY STATE BANK Agency 7518 Pre
M & I MARSHALL & ILSLEY BANK Agency 1192 Pre
MAIN SOURCE BANK Agency 2483 Pre
MAINSOURCE BANK Agency 3838 Pre
MAINSOURCE BANK Agency 5287 Pre
MORTON COMMUNITY BANK Agency 1871 Pre
MUTUAL BANK Agency 1773 Pre
NATIONAL BANK OF COMMERCE Agency 8472 Pre
NBT BANK Agency 6107 Pre


Bank Accounts

 

NBT BANK Agency 8010 Pre
NORTH COMMUNITY BANK Agency 0373 Pre
NORTHWAY BANK Agency 9221 Pre
NORTHWAY BANK Agency 1535 Pre
NORTHWEST SAVINGS BANK Agency 3028 Pre
NORTHWEST SAVINGS BANK Agency 7969 Pre
NORTHWESTERN BANK now Chemical Bank Agency 0251 Pre
OLD NATIONAL BANK Agency 7056 Pre
PEOPLES BANK Agency 5294 Pre
PEOPLES BANK &TRUST/HAZARD Agency 3834 Pre
PEOPLES BANK, NA Agency 8835 Pre
PEOPLES BANK, NA Agency 7853 Pre
PEOPLES NATIONAL BANK NA Agency 6807 Pre
PEOPLES UNITED BANK Agency 3470 Pre
PINE BLUFF NAT’L BANK now Relyance Agency 7956 Pre
POCA VALLEY BANK Agency 3538 Pre
PROGRESSIVE BANK Agency 2586 Pre
PROSPERITY BANK Agency 7308 Pre
PROVIDENT SAVINGS BANK Agency 5392 Pre
RABOBANK Agency 3620 Pre
RABOBANK Agency 1749 Pre
SALEM FIVE CENTS SAVINGS BANK Agency 3888 Pre
SCOTIA BANK PUERTO RICO Agency 0183 Pre
SCOTIABANK Agency 5953 Pre
SCOTIABANK DE PUERTO RICO Agency 3717 Pre
SCOTIABANK DE PUERTO RICO Agency 9939 Pre
SCOTIABANK DE PUERTO RICO Agency 1835 Pre
SEAWAY NATL BANK OF CHICAGO Agency 7101 Pre
SOUTHERN MICHIGAN BANK & TRUST Agency 4409 Pre
SOUTHERN MISSOURI BAND & TRUST Agency 5405 Pre
STAR FINANCIAL BANK Agency 0654 Pre
STATE BANK OF TOULON Agency 3196 Pre
STATE BANK OF WATERLOO Agency 1692 Pre
STEUBEN TRUST COMPANY Agency 0256 Pre
STILLWATER NATL BANK & TRUST Agency 4651 Pre
SUFFOLK COUNTY NATL BANK Agency 7520 Pre
SUNFLOWER BANK Agency 1816 Pre
TENNESSEE VALLEY FCU Agency 2100 Pre
THE BANK Agency 2010 Pre
TIB BANK OF THE KEYS Agency 6706 Pre
UNITED BANK Agency 6753 Pre
UNITED BANK & TRUST CO Agency 8744 Pre
VALLEY NATL BANK Agency 0043 Pre
WAUCHULA STATE BANK Agency 4596 Pre
WEBSTER BANK Agency 4479 Pre
WEBSTER BANK Agency 7975 Pre
WESBANCO BANK Agency 5872 Pre
WILMINGTON SAVING FUND SOCIETY Agency 5338 Pre
ASSOCIATED BANK Retail Concentration 8915 Pre
BANCO POPULAR Retail Concentration 8413 Pre
Bank of America Retail Concentration 9981 Pre
Bank of America Retail Concentration 5017 Pre
BANK OF HAWAII Retail Concentration 5706 Pre
BANK OF OKLAHOMA Retail Concentration 0322 Pre
BANK OF THE WEST Retail Concentration 3201 Pre
BB&T CO Retail Concentration 3055 Pre
CAPITAL ONE BANK Retail Concentration 9999 Pre
CHASE MANHATTAN Retail Concentration 2643 Pre


Bank Accounts

 

CITIBANK Retail Concentration 5406 Pre
COMERICA BANK Retail Concentration 9976 Pre
COMPASS BANK Retail Concentration 8981 Pre
FIFTH THIRD BANK Retail Concentration 9148 Pre
FIRST CITIZENS BANK Retail Concentration 1888 Pre
FIRST HAWAIIAN BANK Retail Concentration 2856 Pre
FIRST NIAGARA Retail Concentration 3705 Pre
FIRST TENNESSEE BANK Retail Concentration 2698 Pre
FROST BANK Retail Concentration 5632 Pre
HSBC Retail Concentration 7297 Pre
HUNTINGTON NATL BANK Retail Concentration 9368 Pre
KEY BANK Retail Concentration 3387 Pre
M & T BANK Retail Concentration 0113 Pre
ORIENTAL BANK&TRUST Retail Concentration 3577 Pre
PNC BANK Retail Concentration 5914 Pre
RBS CITIZENS BANK Retail Concentration 6199 Pre
REGIONS BANK Retail Concentration 0502 Pre
SOVEREIGN BANK Retail Concentration 5252 Pre
SOVEREIGN BANK Retail Concentration 6574 Pre
TCF BANK Retail Concentration 2780 Pre
TD BANK Retail Concentration 7134 Pre
UMB BANK Retail Concentration 0764 Pre
US BANK Retail Concentration 8312 Pre
Wells Fargo Retail Concentration 6790 Pre
Wells Fargo Retail Concentration 0277 Pre
BENEFICIAL SAVINGS BANK Agency 1487 Pre
FIRST COMMONWEALTH Agency 2225 Pre
PROSPERITY BANK Agency 1601 Pre
WOODFOREST BANK Agency 0220 Pre
ARVEST BANK Agency 1851 Pre
DESERT COMMUNITY BANK Agency 2754 Pre
CITIZENS BANK Agency 1220 Pre
STATE CENTRAL BANK Agency 1073 Pre
FIRST PLACE BANK Agency 2457 Pre


EXHIBIT “D”


RadioShack Corp Central Units

Analysis of Prepaid Other Account 1409 Retainers

February 10, 2015

 

01-0121

  Date   Fee     Expenses     Balance
Remaining
   

Notes:

Province, Inc

          Financial advisors to RSH ad hoc committee of landlords

Retainer

  09/02/14     75,000.00         

Fees apply to retainer and replenish at 50% remaining

Unused retainer will be refunded at end of engagement

   

 

 

   

 

 

   

 

 

   
  75,000.00      0.00      75,000.00   
   

 

 

   

 

 

   

 

 

   

Jones Day

Restructuring assistance

Retainer

09/05/14   1,000,000.00    Fees apply to retainer and replenish to maintain $1mm

Additional retainer

09/30/14   1,000,000.00   

Additional retainer

10/27/14   500,000.00   

Invoice 32736308

  (35,484.11

Invoice 32738467

  (617,434.21

Invoice 32738468

  (8,743.10

Additional retainer

11/10/14   500,000.00   

Additional retainer

11/25/14   500,000.00   

Invoice 32758737

  (299,310.61

Invoice 32738461

  (936.25

Invoice 32738485

  (91,643.08

Invoice 32769516

  (131,901.25

Invoice 32738325

  (15,428.70

Additional retainer

12/19/14   500,000.00   

Invoice 32753282

  (49,614.97

Invoice 32746809

  (536,952.95

Invoice 32753977

  (289,930.12

Invoice 32767405

  (497,659.01

Invoice 32735598

  (1,000,000.00

Invoice 32768309

  (4,647.87

Additional retainer

01/07/15   500,000.00   

Additional retainer

01/22/15   500,000.00   

Invoice 32774496

  (31,009.63

Invoice 32774506

  (19,257.47

Invoice 32774505

  (283,392.69

Invoice 32771734

  (245,223.98

Invoice 32771734

  (245,223.98

Invoice 32777937

  (730,904.98

Invoice 32778521

  (10,438.20

Invoice 32778666

  (265,128.00

Invoice 32778678

  (29,278.04

Additional retainer

02/04/15   750,000.00   
   

 

 

   

 

 

   

 

 

   
  5,750,000.00      (5,439,543.20   310,456.80   
   

 

 

   

 

 

   

 

 

   

Lazard Freres

Investment bankers providing BOD general restructuring advice as well as any restructuring, sale transaction or financing; Success fee earned upon the consummation of a restructuring or one or more sale transactions

Retainer

09/11/14   500,000.00   
   

 

 

   

 

 

   

 

 

   
  500,000.00      0.00      500,000.00   
   

 

 

   

 

 

   

 

 

   

Sullivan & Cromwell

Advisors to Ad Hoc Committee of Bondholders

Unused retainer will be refunded at end of engagement

Retainer

09/16/14   250,000.00   
   

 

 

   

 

 

   

 

 

   
  250,000.00      0.00      250,000.00   
   

 

 

   

 

 

   

 

 

   

AP Services

CFO retainer - per Bob Donohoo, retainer will most likely be refunded when new CFO is hired

Retainer

09/29/14   500,000.00   

Retainer

12/22/14   75,000.00   

Invoice 2063322

12/18/14   (467,013.13

Invoice 2063368

12/18/14   (100,713.54

Invoice 2063747

01/28/15   (7,273.33
   

 

 

   

 

 

   

 

 

   
  575,000.00      (575,000.00   0.00   
   

 

 

   

 

 

   

 

 

   


Salus Capital

Good faith deposit for expenses incurred related to proposed financing deal; Unused deposit will be refunded within 3 days after RSH request and after reconciliation is completed

Due Diligence Deposit

09/29/14   250,000.00   

Additional deposit

10/10/14   750,000.00   
   

 

 

   

 

 

   

 

 

   
  1,000,000.00      0.00      1,000,000.00   
   

 

 

   

 

 

   

 

 

   

MAEVA Group LLC

Retainer

10/23/14   250,000.00    CRO retainer to be refunded within 30 days of contract termination

Additional deposit

01/02/15   500,000.00   
   

 

 

   

 

 

   

 

 

   
  750,000.00      0.00      750,000.00   
   

 

 

   

 

 

   

 

 

   

FTI Consulting

Invoice 20141217

12/18/14   500,000.00    Unused retainer will be refunded at end of engagement

Invoice 7367534

01/09/15   500,000.00   
   

 

 

   

 

 

   

 

 

   
  1,000,000.00      0.00      1,000,000.00   
   

 

 

   

 

 

   

 

 

   

Prime Clerk LLC

Retainer

01/14/15   50,000.00    Advance against unpaid fees and expenses
   

 

 

   

 

 

   

 

 

   
  50,000.00      0.00      50,000.00   
   

 

 

   

 

 

   

 

 

   

Richards Leyton & Finger PA

Retainer

01/14/15   100,000.00    Unused retainer will be refunded at end of engagement
   

 

 

   

 

 

   

 

 

   
  100,000.00      0.00      100,000.00   
   

 

 

   

 

 

   

 

 

   

Pepper Hamilton LLP

Retainer

02/03/15   100,000.00    Unused retainer will be refunded at end of engagement
   

 

 

   

 

 

   

 

 

   
  100,000.00      0.00      100,000.00   
   

 

 

   

 

 

   

 

 

   

01-0009

  Date   Fee     Expenses     Balance
Remaining
     

Kekst and Company

          Corporate communications advisor retainer; maintained balance shall not be less than $30,000; unused retainer is refundable upon contract termination

Retainer

  09/02/14     150,000.00         

Additional retainer

  09/18/14     75,000.00         

Invoice 046019931

  09/18/14       (33,487.50    

Additional retainer

  10/02/14     125,000.00         

Invoice 046020196

  11/05/14       (169,852.27    

Invoice 046020411

  11/21/14       (80,448.04    

Invoice 046020741

  12/17/14       (79,578.24    

Additional retainer

  12/05/14     175,000.00         

Invoice 046020854

  01/07/15     75,000.00         

Invoice 046021148

  01/26/15     75,000.00         

Unbilled estimate

        (211,000.00    
   

 

 

   

 

 

   

 

 

   
  675,000.00      (574,366.05   100,633.95   
   

 

 

   

 

 

   

 

 

   

01-0131

  Date   Fee     Expenses     Balance
Remaining
     

KPMG

          Retainer for tax services to be held against the final invoices for each engagement, any unused portion will be refunded

Invoice 8000391751

  09/09/14     75,000.00         
   

 

 

   

 

 

   

 

 

   
  75,000.00      0.00      75,000.00   
   

 

 

   

 

 

   

 

 

   

Miller & Chevalier

Retainer for tax services to be held against the final invoices for each engagement, any unused portion will be refunded

Retainer

10/01/14   100,000.00   

Invoice 322613

10/03/14   (33,992.50

Invoice 333134

01/02/15   (24,910.00

Invoice 333593

12/30/14   (24,595.63

Invoice 333852

  (15,817.70
   

 

 

   

 

 

   

 

 

   
  100,000.00      (99,315.83   684.17   
   

 

 

   

 

 

   

 

 

   


01-0142

  Date     Fee     Expenses     Balance
Remaining
     

TranSource

         

Invoice 8900105111

    01/27/15        15,000.00          15,000.00      Deposit for field banking supplies
   

 

 

   

 

 

   

 

 

   
  15,000.00      0.00      15,000.00   
   

 

 

   

 

 

   

 

 

   

01-0672

  Date     Fee     Expenses     Balance
Remaining
     

Kelley Drye Warren

          Legal Advisors to Ad Hoc Committee of Landlords Unused retainer will be refunded at end of engagement

Invoice 20140730

    07/30/14        200,000.00          200,000.00     
   

 

 

   

 

 

   

 

 

   
  200,000.00      0.00      200,000.00   
   

 

 

   

 

 

   

 

 

   

Hilco Merchant Resources LLC

Invoice 021161-IN

  02/04/15      1,000,000.00   
   

 

 

   

 

 

   

 

 

   
  1,000,000.00      0.00      1,000,000.00