REQUIRED DOCUMENTS

Schedule of Cash Receipts and Disbursements

Bank Reconciliation (or copies of debtor’s bank reconciliations)

Schedule of Professional Fees Paid

Copies of bank statements

Cash disbursements journals

Statement of Operations

Balance Sheet

Status of Postpetition Taxes

Copies of IRS Form 6123 or payment receipt

Copies of tax returns filed during reporting period

Summary of Unpaid Postpetition Debts

Listing of aged accounts payable

Accounts Receivable Reconciliation and Aging

Debtor Questionnaire

/s/ Mark Renzi

3/5/2020

Mark Renzi

Chief Restructuring Officer

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.

($ in 000’s)
Cash Flow Summary

Receipts

FS Collections

Rx Collections ⁽¹⁾

Asset Sales

Other Collections

Total Cash Receipts

Disbursements

FS Merchandise

RX Merchandise

Payroll and Other Employee Obligations

Rent

Sales Tax

Utilities

Other Operating Disbursements

Third Party Rx Reimbursement

Other Non-Operating Disbursements

Total Cash Disbursements

Net Cash Flow ⁽²⁾

The Company collected pharmacy proceeds on behalf 3rd party buyers for sold pharmacies during this period; generally a one week delay from collecting to disbursing those proceeds.

The Company was operating under cash collateral over the cumulative period and cash was used to pay down the DIP loan.

For period from January 5, 2020 to February 1, 2020

Legal Entity

Fred’s, Inc.

Fred’s Stores of Tennessee, Inc.

505 N. Main Opp, LLC

National Equipment Management and Leasing, Inc.

National Pharmaceutical Network, Inc.

Summit Properties – Bridgeport, LLC

Summit Properties – Jacksboro, LLC

Reeves-Sain Drug Store, Inc.

Fred’s, Inc.

Fred’s, Inc.

Fred’s, Inc.

Fred’s, Inc.

Fred’s, Inc.

Fred’s, Inc.

Fred’s, Inc.

Fred’s, Inc.

Fred’s, Inc.

Fred’s, Inc.

Fred’s, Inc.

For period from January 5, 2020 to February 1, 2020

Retained Professionals

Morris, Nichols, Arsht & Tunnell LLP

Akin Gump Strauss

Kasowitz Benson Torres LLP

Berkeley Research Group

Epiq Corporate Restructuring LLC

Alvarez & Marsal LLC

Lowenstein Sandler LLP

Womble Bond Dickinson

Total

For period from January 5, 2020 to February 1, 2020

Net sales

Cost of goods sold ⁽¹⁾

Gross profit

Depreciation and amortization

Selling, general and administrative expenses

Operating income (loss)

Gain (loss) from disposal of assets/liabilities

Interest expense (income)

Income (loss) before income taxes

Provision (benefit) for income taxes

Net income (loss) from continuing operations

Net income (loss) from discontinued operations

Net income (loss)

Retail method of accounting used; inventory true-ups expensed to COGS as part of the year-end close process; no cash impact

ASSETS

Current assets:

Cash and cash equivalents ⁽¹⁾

Inventories

Receivables, less allowance for doubtful accounts of $2,084

Other non-trade receivables ⁽²⁾

Prepaid expenses and other current assets

Total current assets

Property and equipment, less accumulated depreciation and amortization

Goodwill

Intangible assets, net

Other noncurrent assets, net ⁽³⁾

Total assets

LIABILITIES AND SHAREHOLDERS’ EQUITY

Current liabilities:

Accounts payable

Current portion of indebtedness

Accrued expenses and other

Total current liabilities

Long-term portion of indebtedness

Other noncurrent liabilities

Total liabilities

Shareholders’ equity:

Preferred stock, nonvoting, no par value

Preferred stock, Series A junior participating nonvoting, no par value

Preferred stock, Series C junior participating voting, no par value

Common stock, Class A voting, no par value

Common stock, Class B nonvoting, no par value

Treasury Stock, at cost

Retained earnings

Accumulated other comprehensive income

Total shareholders’ equity

Total liabilities and shareholders’ equity

Cash includes pharmacy proceeds the Company collected on behalf of 3rd party buyers for sold pharmacies that had not been disbursed as of 2/1/20; the Company generally holds 1-2 weeks of 3rd party pharmacy proceeds before disbursing funds

Other Non-Trade Receivables include franchise receivables, scan-down receivables, pharmacy rebates, and other receivables; subject to adjustment due to collectability and other factors

Other Non-Current Assets include outstanding letters of credit and utility deposits; subject to adjustment due to collectability and other factors

Current

0 - 30 Days Old

31 - 60 Days Old

61 - 90 Days Old

91+ Days Old

Total Post-Petition Debts

Current

0 - 30 Days Old

31 - 60 Days Old

61 - 90 Days Old

91+ Days Old

Total Trade Receivable

1. Have any assets been sold or transferred outside the normal course of business this reporting period? If yes, provide an explanation below.

One owned store was sold to a third-party buyer during this period.

Account Name

Purpose