|
Pennsylvania
|
|
0-19517
|
|
23-2835229
|
|
(State or Other Jurisdiction of Incorporation)
|
|
(Commission File Number)
|
|
(IRS Employer Identification No.)
|
|
Item 1.03
|
Bankruptcy or Receivership.
|
|
Item 8.01
|
Other Events.
|
|
Item 9.01
|
Financial Statements and Exhibits.
|
|
Exhibit
Number |
|
Description of Exhibit
|
|
99.1
|
|
|
|
99.2
|
|
|
|
99.3
|
||
|
99.4
|
|
|
|
The Bon-Ton Stores, Inc.
|
||
|
|
By:
|
/s/ Michael G. Culhane | |
|
|
|
Michael G. Culhane
Executive Vice President – Chief Financial Officer
|
|
|
|
|
|
|
|
Case 18-10248-MFW
|
Doc 632-1
|
Filed 04/18/18
|
Page 2 of 60 |
| (a) |
selling all of the Merchandise (as hereinafter defined) from Merchant’s retail store locations identified on
Exhibit 1(a)(1)
attached hereto (each a “
Store
” and collectively the “
Stores
”) and distribution centers (including e-commerce
|
| 1 |
Merchant consists of The Bon-Ton Stores, Inc.; The Bon-Ton Department Stores, Inc. (“
BTDS
”); The Bon-Ton Giftco, LLC; Carson Pirie Scott II, Inc.; Bon-Ton Distribution, LLC; McRIL, LLC; Bonstores Holdings One, LLC; Bonstores Realty One, LLC; Bonstores Holdings Two, LLC; and Bonstores Realty Two, LLC.
|
|
Case 18-10248-MFW
|
Doc 632-1
|
Filed 04/18/18
|
Page 3 of 60 |
|
facilities) identified on
Exhibit 1(a)(2)
attached hereto (each a “
Distribution Center
” and collectively, the “
Distribution Centers
”) by means of a “going out of business,” “store closing,” “sale on everything,” “everything must go,” or similar sale as described further below (the “
GOB Sale
”), with the nature and manner of advertising the GOB Sale being in Agent’s sole discretion, subject to the terms and conditions of this Agreement and the Sale Guidelines and Approval Order (each as defined below);
|
| (b) |
marketing and selling, or otherwise designating the purchasers of, the furniture, furnishings, trade fixtures, machinery, equipment, office supplies, Supplies (as defined below), conveyor systems, racking, rolling stock, and other tangible personal property (collectively, “
FF&E
”) owned by Merchant, wherever located (“
Owned FF&E
”);
|
| (c) |
designating the assignees of any or all of Merchant’s unexpired leases of non-residential real property (together with all amendments, extensions, modifications, and other material documents related thereto, each a “
Lease
” and all such Leases collectively, the “
Leases
”) and executory contracts (together with all amendments, extensions, modifications, and other material documents related thereto, each a “
Contract
” and all such Contracts collectively, the “
Contracts
”), in each case excluding any Leases or Contracts that may be rejected as permitted and in accordance with the procedures under the Approval Order (defined below) and subject to the assumption and assignment procedures to be incorporated into the Approval Order;
|
| (d) |
marketing and selling, and/or otherwise designating the purchasers and/or assignees of any or all real property owned by Merchant (the “
Owned Real Estate
”), including but not limited to the real property identified on
Exhibit 1(d)
annexed hereto;
|
| (e) |
marketing and selling, and/or otherwise designating the purchasers, assignees, and/or licensees of any or all intellectual property owned by Merchant (the “
Intellectual Property
”), including but not limited to the intellectual property identified on
Exhibit 1(e)
annexed hereto, provided that, the disposition of any Intellectual Property that would result in the sale or lease of personally identifiable information (as such term is defined in section 101(41A) of the Bankruptcy Code) shall be subject to a determination made by a consumer privacy ombudsman appointed in Merchant’s chapter 11 cases; and
|
| (f) |
marketing and selling, and/or otherwise designating the purchasers, licensees, and/or assignees of any or all of Merchant’s other real and tangible and intangible personal property (the “
Other Assets
” and, collectively with the Merchandise, the Owned FF&E, all Leases, all Contracts, the Owned Real Estate, and the Intellectual Property, the “
Assets
”). For the avoidance of doubt, the Other Assets include but are not limited to all cash on hand and in the Debtors’ retail store locations, cash in transit, cash in bank accounts, Merchant’s interest in and rights with respect to cash posted as collateral for letters of credit, receivables (including
|
|
Case 18-10248-MFW
|
Doc 632-1
|
Filed 04/18/18
|
Page 4 of 60 |
|
credit card receivables), deposits, security deposits, credit card processing float, proceeds of retail sales in all of the Debtors’ retail store locations from and after the date of this Agreement to the extent not used to pay down the DIP Obligations (as defined in the Final DIP Order), claims and causes of action arising under chapter 5 of the Bankruptcy Code and similar state law (“
Avoidance Actions
”), and all other claims and causes of action, including but not limited to commercial tort claims, based on facts and circumstances existing as of the Closing, whether or not theretofore discovered or asserted (“
Other Causes of Action
”). Notwithstanding the foregoing, the Assets shall not include (a) the Consulting Agreement by and between Merchant and a joint venture comprised of Hilco Merchant Resources, LLC and Gordon Brothers Retail Partners, LLC (the “
Phase 1 Consultant
”), dated January 29, 2018 (the “
Phase 1 Liquidation Agreement
”), which shall not be subject to the Lease/Contract Designation Rights (as defined below) or otherwise assumed by Purchaser or (b) the proceeds from the sale of Additional Agent Goods (as defined in the Phase 1 Liquidation Agreement) pursuant to the Phase 1 Liquidation Agreement, other than the “Additional Agent Goods Fee” due to Merchant under the Phase 1 Liquidation Agreement. Merchant shall not reject or amend the Phase 1 Liquidation Agreement without the express written consent of Purchaser. For the avoidance of doubt, all Net Proceeds, less the Consulting Fee, plus the Additional Agent Goods Fee (each as defined in the Phase 1 Liquidation Agreement) shall constitute Assets under this Agreement and shall be remitted to Purchaser pursuant to the terms hereof.
|
| (i) |
this Agreement is in the best interest of Merchant, its estate and creditors, and other parties in interest
|
| (ii) |
the Parties entered into this Agreement in good faith pursuant to Section 363(m) of the Bankruptcy Code and without collusion as described in Section 363(n) of the Bankruptcy Code;
|
|
Case 18-10248-MFW
|
Doc 632-1
|
Filed 04/18/18
|
Page 5 of 60 |
| (iii) |
time is of the essence in effectuating this Agreement and proceeding with the GOB Sale at the Stores uninterrupted;
|
| (iv) |
Merchant’s decisions to (a) enter into this Agreement and (b) perform its obligations under this Agreement are a reasonable exercise of Merchant’s sound business judgment consistent with its fiduciary duties and is in the best interests of Merchant, its estate, its creditors, and other parties in interest; and
|
| (v) |
this Agreement was negotiated in good faith and at arms’ length and Purchaser is entitled to the protection of section 363(m) and 364(e) of the Bankruptcy Code; and
|
| (i) |
this Agreement and all of the transactions contemplated hereby are approved in their entirety;
|
| (ii) |
the Parties are authorized to continue to take any and all actions as may be necessary or desirable to implement this Agreement and each of the transactions contemplated hereby;
|
| (iii) |
following the occurrence of the closing under this Agreement, which shall occur no later than April 19, 2018 (the “
Closing
”), subject to payment of the Cash Purchase Price (as defined below) and Purchaser’s compliance with its other obligations hereunder, Agent shall have the exclusive right to market and sell, and/or otherwise designate the purchasers, licensees, and/or assignees of, any or all of the Assets free and clear of all liens, claims, and encumbrances thereon without further order of the Bankruptcy Court;
|
| (iv) |
the sale, license, transfer, or other conveyance of any Assets (other than the Assets being sold pursuant to the GOB Sale, as to which no further notice shall be required) reflected in notices filed in the Bankruptcy Cases from time to time by the Agent, substantially in the form annexed hereto as
Exhibit 2(b)(iv)
(each an “
Asset Designation Notice
”), shall be automatically effective on the date reflected in the applicable Asset Designation Notice and subject to the satisfaction of any closing conditions reflected therein, and the sale or other conveyance of such Assets shall be free and clear of all liens, claims, and encumbrances without further order of the Bankruptcy Court,
provided, however
, that nothing in the Approval Order shall inhibit the ability of Agent to seek other or further orders of the Court in connection with the sale or other disposition of any Assets;
|
| (v) |
the form of Asset Designation Notice is approved;
|
|
Case 18-10248-MFW
|
Doc 632-1
|
Filed 04/18/18
|
Page 6 of 60 |
| (vi) |
subject to Agent’s compliance with its payment obligations under this Agreement and the Approval Order, Agent is authorized to execute, in the name of and as agent for Merchant, any and all deeds, bills of sale, and other instruments or documents necessary to effectuate the sale, transfer, or other conveyance of any of the Assets;
|
| (vii) |
following the payment of the Cash Purchase Price but subject to Agent’s obligation to pay Expenses and fund the Wind-Down Payment pursuant to the Wind-Down Budget (as defined below), all proceeds (cash or otherwise) of any of the Assets except as otherwise set forth in this Agreement (“
Proceeds
”), including but not limited to all Proceeds arising from the sale, lease, licensing, assignment, or other disposition of any of the Assets, shall be the sole property of Purchaser, and Purchaser shall be entitled to retain all Proceeds for its own account, subject to further distribution among the entities comprising Purchaser pursuant to any agreements between the entities comprising Purchaser and the Second Lien Noteholders;
|
| (viii) |
the Wind-Down / Expense Advance shall be deemed held in escrow for the exclusive purpose of paying (1) Expenses (as defined below) and (2) administrative expenses and other amounts pursuant to and solely as reflected in the Wind-Down Budget (
provided
that such payments may be made from the Wind-Down / Expense Advance as and when due without further order of the Court or action by any Party), and shall not be used for any other purpose without the express written consent of Agent in its sole discretion;
|
| (ix) |
following the occurrence of the Closing, subject to Agent’s obligation to pay Expenses and fund the Wind-Down Payment, Merchant and any trustee appointed in the Bankruptcy Cases or any successor cases thereto shall hold the Assets (other than the Assets being sold through the GOB Sale and the Wind-Down / Expense Advance) strictly in trust for the benefit of Purchaser and, as such, the Assets shall not constitute property of Merchant’s bankruptcy estate pursuant to and consistent with 11 U.S.C. § 541(b)(1) at any time following the Closing;
|
| (x) |
following the payment of the Cash Purchase Price but subject to Agent’s obligation to pay Expenses and fund the Wind-Down Payment, any Proceeds received by, or otherwise in the possession of, Merchant at any time shall be segregated and held strictly in trust for the benefit of Purchaser, shall not be commingled with Merchant’s own assets, and, as such, shall not become property of Merchant’s bankruptcy estate pursuant to and consistent with 11 U.S.C. §541(b)(1), and shall be paid over to Purchaser immediately;
|
| (xi) |
upon the payment of the Cash Purchase Price, and solely to the extent that any Assets or Proceeds are, notwithstanding the Approval Order,
|
|
Case 18-10248-MFW
|
Doc 632-1
|
Filed 04/18/18
|
Page 7 of 60 |
|
subsequently determined to constitute property of Merchant’s estate, but subject to Agent’s obligation to pay Expenses and fund the Wind-Down Payment, Purchaser shall have a senior lien on such Assets and all Proceeds thereof
,
which lien is deemed automatically perfected,
provided
that nothing in the Approval Order shall inhibit Purchaser’s ability, and the Approval Order shall expressly authorize Purchaser, to take any action Purchaser deems appropriate to perfect and enforce such lien;
|
| (xii) |
upon the payment of the Cash Purchase Price and subject to Agent’s obligation to pay Expenses and fund the Wind-Down Payment, until all Assets have been sold or otherwise disposed of, and solely to the extent that any Assets or Proceeds are, notwithstanding the Approval Order, subsequently determined to constitute property of Merchant’s estate, Purchaser shall have a superpriority administrative expense claim against Merchant to the extent of any amounts owing from Merchant to Purchaser in connection with this Agreement, including as a result of any breach of this Agreement and/or as a result of any Proceeds being in Merchant’s possession;
|
| (xiii) |
the Lease/Contract Designation Rights are approved, and Purchaser is authorized to designate the assignees of any or all of the Contracts and Leases pursuant thereto;
|
| (xiv) |
at any time (i) with respect to any unexpired real estate Lease under which Merchant is lessee, prior to the earlier to occur of (1) September 2, 2018 and (2) expiration of such Lease by its terms or the rejection thereof, and (ii) with respect to all other Contracts and Leases, prior to the earlier to occur of (1) December 31, 2018, and (2) rejection thereof (the shortest of the foregoing periods applicable to a particular Contract or Lease is the “
Designation Rights Period
” applicable to that Contract or Lease), Purchaser shall have the exclusive right, which right may be exercised at any time and from time to time, to file a notice in the Bankruptcy Cases (each such notice, a “
Lease/Contract Assumption Notice
”) substantially in the form annexed hereto as
Exhibit 2(b)(xiii)
designating the assignee of any one or more Leases and/or Contracts and setting forth the proposed cure amount due pursuant to section 365 of the Bankruptcy Code (each a “
Cure Amount
”);
|
| (xv) |
the counterparties to the Leases or Contracts identified in any Lease/Contract Assumption Notice shall have twenty-one days to object to the proposed assumption and assignment;
|
| (xvi) |
if no objection to the proposed assumption and assignment of a Lease or Contract is timely received, such Lease or Contract shall, upon payment of the applicable cure payment, if any, to the applicable
|
|
Case 18-10248-MFW
|
Doc 632-1
|
Filed 04/18/18
|
Page 8 of 60 |
|
counterparty, automatically be deemed assigned to and assumed by the assignee identified in the Lease/Contract Assumption Notice pursuant to section 365 of the Bankruptcy Code, without further order of the Bankruptcy Court or further action by any person or entity;
|
| (xvii) |
if an objection to the proposed assumption and assignment of a Lease or Contract is timely received, such Lease or Contract shall not be assumed or assigned until such objection is resolved by agreement of the applicable counterparty or order of the Bankruptcy Court;
|
| (xviii) |
the designee under any Lease/Contract Assumption Notice shall be required, if requested by the applicable counterparty, to provide adequate assurance of future performance with respect to such Lease or Contract if the applicable counterparty so requests;
|
| (xix) |
pursuant to section 365(k) of the Bankruptcy Code, neither Merchant nor any other Party shall have any further obligation under any Lease or Contract after assumption and assignment thereof pursuant to the Lease/Contract Designation Rights;
|
| (xx) |
in addition to the Lease/Contract Designation Rights, Purchaser shall have the right, upon written notice to Merchant and as reflected in notices filed in the Bankruptcy Cases from time to time, direct Merchant to reject any Lease or Contract as specified by Purchaser;
|
| (xxi) |
at the Closing, all funds held in escrow by Wilmington Trust, National Association (“
WT
”) pursuant to that certain Escrow Agreement dated as of March 5, 2018 by and among the members of Agent, the Second Lien Noteholders, and WT shall be released at the Closing for application to the Cash Purchase Price;
|
| (xxii) |
Agent shall have the exclusive right to use the Stores and all other Assets for the purpose of conducting the GOB Sale, free of any interference from any entity or person, subject to compliance with the Sale Guidelines (as defined below) and Approval Order;
|
| (xxiii) |
Agent, as the exclusive agent for Merchant, is authorized to conduct, advertise, post signs, utilize sign-walkers, and otherwise promote the GOB Sale as a “going out of business”, “store closing”, “sale on everything”, “everything must go”, or similar themed sale, in accordance with the Sale Guidelines (as the same may be modified and approved by the Bankruptcy Court), subject to compliance with the Sale Guidelines, the Approval Order, and all applicable federal, state, and local laws, regulations and ordinances, including, without limitation, all laws and regulations relating to advertising, privacy, consumer protection, occupational health and safety and the environment, together with all applicable statutes, rules, regulations and
|
|
Case 18-10248-MFW
|
Doc 632-1
|
Filed 04/18/18
|
Page 9 of 60 |
|
orders of, and applicable restrictions imposed by, governmental authorities (collectively, the “
Applicable General Laws
”),
other than
all applicable laws, rules and regulations in respect of “going out of business”, “store closing” or similar-themed sales and permitting (collectively, the “
Liquidation Sale Laws
”);
|
| (xxiv) |
Agent is authorized to conduct the GOB Sale notwithstanding any Liquidation Sale Laws;
|
| (xxv) |
so long as the GOB Sale is conducted in accordance with the Sale Guidelines and the Approval Order and in a safe and professional manner, Purchaser shall be deemed to be in compliance with any Applicable General Laws;
|
| (xxvi) |
Agent is granted a limited license and right to use all Intellectual Property for purposes of conducting the GOB Sale and otherwise marketing any or all of the Assets;
|
| (xxvii) |
unless otherwise ordered by the Bankruptcy Court, all newspapers and other advertising media in which the GOB Sale is advertised shall be directed to accept the Approval Order as binding and to allow the Parties to consummate the transactions provided for in this Agreement, including, without limitation, conducting and advertising the GOB Sale in the manner contemplated by this Agreement;
|
| (xxviii) |
unless otherwise ordered by the Bankruptcy Court, all utilities, landlords, creditors, and other interested parties and all persons acting for or on their behalf shall not interfere with or otherwise impede the conduct of the GOB Sale, or institute any action in any forum other than the Bankruptcy Court that in any way directly or indirectly interferes with or obstructs or impedes the conduct of the GOB Sale;
|
| (xxix) |
the Bankruptcy Court retains exclusive jurisdiction over the enforcement and interpretation of, and over and all matters arising from, this Agreement;
|
| (xxx) |
Merchant is directed to provide weekly reporting to Agent of all amounts expended for Expenses and pursuant to the Wind-Down Budget;
|
| (xxxi) |
Merchant shall make its books and records available to Purchaser at all times;
|
| (xxxii) |
Purchaser shall not be liable for any claims against Merchant except as expressly provided for in this Agreement;
|
|
Case 18-10248-MFW
|
Doc 632-1
|
Filed 04/18/18
|
Page 10 of 60 |
| (xxxiii) |
all payments made by Merchant from the Wind-Down Payment shall be made pursuant to, and solely in accordance with, the Wind-Down Budget;
|
| (xxxiv) |
Purchaser shall neither have nor incur any obligation to advance or fund any amounts to or for Merchant except as set forth in this Agreement and the Wind-Down Budget;
|
| (xxxv) |
any amendment to or other modification of the Wind-Down Budget shall only be effective upon approval by Purchaser in its sole discretion;
|
| (xxxvi) |
Agent is authorized to sell the Additional Agent Merchandise on the terms set forth herein, subject to the Sale Guidelines;
|
| (xxxvii) |
following the occurrence of the Closing, the Adversary Proceeding is deemed dismissed with prejudice;
|
| (xxxviii) |
following the occurrence of the Closing, neither the Debtor nor any other entity acting on its behalf or as its successor (including but not limited to the Committee and any chapter 7 or 11 trustee) may recover from the Notes Trustee or any holders of Second-Lien Notes any costs or expenses of preserving, or disposing of, any of the collateral securing Merchant’s obligations under the Indenture and the Second-Lien Notes pursuant to section 506(c) of the Bankruptcy Code;
|
| (xxxix) |
Purchaser and its designees are granted derivative standing to pursue the Avoidance Actions (subject to section 11.2(f) below) and Other Causes of Action in the name of and/or on behalf of Merchant;
|
| (xl) |
in the event any of the provisions of the Approval Order are modified, amended or vacated by a subsequent order of the Bankruptcy Court or any other court, Purchaser shall be entitled to the protections provided in Bankruptcy Code sections 363(m) and 364(e) and, no such appeal, modification, amendment or vacatur shall affect the validity and enforceability of the GOB Sale or the liens or priority authorized or created under this Agreement or the Approval Order;
|
| (xli) |
neither Purchaser nor any entity comprising Purchaser is or shall be a mere continuation of Merchant or otherwise subject to successor liability in connection with any of the Assets;
|
| (xlii) |
upon receipt by the DIP Administrative Agent (as defined in the Final DIP Order) and certain other persons as directed in the Payoff Letter (as defined below) of the DIP Payoff (as defined below) pursuant to Section 3.1(a) of this Agreement, all ongoing commitments under the DIP Credit Agreement (as defined in the Final DIP Order) shall be canceled and terminated;
|
|
Case 18-10248-MFW
|
Doc 632-1
|
Filed 04/18/18
|
Page 11 of 60 |
| (xliii) |
to the extent Purchaser has not designated the purchaser or other assignee of any Assets (the “
Residual Assets
”) as of December 31, 2018 (as may be extended by written agreement of the Parties, the “
Designation Rights Termination Date
”), (1) ownership of all cash (on hand, in the bank, in transit, or otherwise), credit card processing float, accounts receivable, notes receivable, credit card receivables, other receivables, deposits, security deposits, proceeds of retail sales in all of the Debtors’ retail store locations, rights to refunds, other rights to payment, and Intellectual Property comprising Residual Assets shall vest in Purchaser or its nominee and (2) ownership of all other Residual Assets shall revert to the Debtors’ estates, each on the Designation Rights Termination Date; and
|
| (xliv) |
this Agreement, the Approval Order, and all provisions hereof and thereof are binding on any successor to Merchant, including but not limited to any chapter 7 or chapter 11 trustee, and subject to Agent’s obligation to pay Expenses and fund the Wind-Down Payment, any such successor shall continue to hold all Assets and Proceeds strictly in trust for the benefit of Purchaser.
|
|
Case 18-10248-MFW
|
Doc 632-1
|
Filed 04/18/18
|
Page 12 of 60 |
|
Case 18-10248-MFW
|
Doc 632-1
|
Filed 04/18/18
|
Page 13 of 60 |
|
Case 18-10248-MFW
|
Doc 632-1
|
Filed 04/18/18
|
Page 14 of 60 |
|
Case 18-10248-MFW
|
Doc 632-1
|
Filed 04/18/18
|
Page 15 of 60 |
|
Case 18-10248-MFW
|
Doc 632-1
|
Filed 04/18/18
|
Page 16 of 60 |
|
Case 18-10248-MFW
|
Doc 632-1
|
Filed 04/18/18
|
Page 17 of 60 |
|
Case 18-10248-MFW
|
Doc 632-1
|
Filed 04/18/18
|
Page 18 of 60 |
|
Case 18-10248-MFW
|
Doc 632-1
|
Filed 04/18/18
|
Page 19 of 60 |
|
Case 18-10248-MFW
|
Doc 632-1
|
Filed 04/18/18
|
Page 20 of 60 |
|
Case 18-10248-MFW
|
Doc 632-1
|
Filed 04/18/18
|
Page 21 of 60 |
|
Case 18-10248-MFW
|
Doc 632-1
|
Filed 04/18/18
|
Page 22 of 60 |
|
Case 18-10248-MFW
|
Doc 632-1
|
Filed 04/18/18
|
Page 23 of 60 |
|
Case 18-10248-MFW
|
Doc 632-1
|
Filed 04/18/18
|
Page 24 of 60 |
|
Case 18-10248-MFW
|
Doc 632-1
|
Filed 04/18/18
|
Page 25 of 60 |
|
Case 18-10248-MFW
|
Doc 632-1
|
Filed 04/18/18
|
Page 26 of 60 |
|
Case 18-10248-MFW
|
Doc 632-1
|
Filed 04/18/18
|
Page 27 of 60 |
|
Case 18-10248-MFW
|
Doc 632-1
|
Filed 04/18/18
|
Page 28 of 60 |
|
Case 18-10248-MFW
|
Doc 632-1
|
Filed 04/18/18
|
Page 29 of 60 |
|
Case 18-10248-MFW
|
Doc 632-1
|
Filed 04/18/18
|
Page 30 of 60 |
|
Case 18-10248-MFW
|
Doc 632-1
|
Filed 04/18/18
|
Page 31 of 60 |
|
Case 18-10248-MFW
|
Doc 632-1
|
Filed 04/18/18
|
Page 32 of 60 |
|
Case 18-10248-MFW
|
Doc 632-1
|
Filed 04/18/18
|
Page 33 of 60 |
|
|
If to Merchant
:
The Bon-Ton Stores, Inc.
2801 East Market Street
York, PA 17402
Attention:
|
|
| With copies (which shall not constitute notice) to : | ||
|
Malfitano Partners
Joseph A. Malfitano, PLLC
747 Third Ave., 2
nd
Floor
|
||
|
Case 18-10248-MFW
|
Doc 632-1
|
Filed 04/18/18
|
Page 34 of 60 |
|
New York, NY 10017
|
||
| Attn: | Joseph A. Malfitano ( jm@malfitanopartners.com ) | |
|
|
|
|
|
|
If to Purchaser
:
|
|
|
|
GA Retail, Inc.
|
|
|
|
Attn:
|
Scott Carpenter (
scarpenter@greatamerican.com
)
|
|
Alan Forman (
aforman@brileyfin.com
)
|
||
| and | ||
| Tiger Capital Group, LLC | ||
| Attn: | Christopher Huber ( chuber@tigergroup.com ) | |
| Mark Naughton ( mnaughton@tigergroup.com ) | ||
| and | ||
| Wilmington Savings Fund Society, FSB | ||
| Attn: | Patrick J. Healy ( phealy@wsfsbank.com ) | |
| With copies (which shall not constitute notice) to: | ||
|
Lowenstein Sandler LLP
Counsel to Great American Group WF LLC
|
||
| Attn: | Kenneth A. Rosen ( krosen@lowenstein.com ) | |
| Andrew Behlmann ( abehlmann@lowenstein.com ) | ||
| and | ||
|
Kilpatrick Townsend & Stockton LLP
Counsel to WSFS
|
||
| Attn: | David Posner ( dposner@kilpatricktownsend.com ) | |
| and | ||
|
Jones Day
Counsel to Second Lien Noteholders
|
||
| Attn: |
Sidney P. Levinson (
slevinson@jonesday.com
)
|
|
| Joshua M. Mester ( jmester@jonesday.com ) | ||
| John Kane ( jkkane@jonesday.com ) | ||
|
Case 18-10248-MFW
|
Doc 632-1
|
Filed 04/18/18
|
Page 35 of 60 |
|
Case 18-10248-MFW
|
Doc 632-1
|
Filed 04/18/18
|
Page 36 of 60 |
|
Case 18-10248-MFW
|
Doc 632-1
|
Filed 04/18/18
|
Page 37 of 60 |
| GA RETAIL, INC. | |||
|
|
By:
|
||
| Name: | |||
| Its: | |||
| TIGER CAPITAL GROUP, LLC | |||
|
|
By:
|
||
| Name: | |||
| Its: | |||
| WILMINGTON SAVINGS FUND SOCIETY, FSB | |||
| As Successor Trustee and Collateral Agent for the Second-Lien Notes | |||
|
|
By:
|
||
| Name: | |||
| Its: | |||
| THE BON-TON STORES, INC., on behalf of itself and the other entities comprising Merchant | |||
|
|
By:
|
||
| Name: | |||
| Its: | |||
|
Case 18-10248-MFW
|
Doc 632-1
|
Filed 04/18/18
|
Page 38 of 60 |
|
Exhibit 1(a)(1)
|
Stores
|
|
Exhibit 1(a)(2)
|
Distribution Centers
|
|
Exhibit 1(d)
|
Owned Real Estate
|
|
Exhibit 1(e)
|
Intellectual Property
|
|
Exhibit 2(b)(iv)
|
Form of Asset Designation Notice
|
|
Exhibit 2(b)(xiii)
|
Form of Lease/Contract Assumption Notice
|
|
Exhibit 3.1(c)
|
Wind-Down Budget
|
|
Exhibit 4.1(c)
|
Per Store, Per Diem Occupancy Expenses.
|
|
Exhibit 8.1
|
Sale Guidelines
|
|
Case 18-10248-MFW
|
Doc 632-1
|
Filed 04/18/18
|
Page 39 of 60 |
|
Store List
|
|
Store # Store Name
|
Address
|
City
|
State
|
Zip
|
Selling Sq Ft
|
|
2 Hanover
|
400 Eisenhower Drive
|
Hanover
|
PA
|
17331
|
71,636
|
|
4 Lewistown
|
111 East Market Street
|
Lewistown
|
PA
|
17044
|
46,660
|
|
5 Martinsburg
|
800 Foxcroft Avenue
|
Martinsburg
|
WV
|
25401
|
65,780
|
|
6 Chambersburg
|
100 Chambersburg Mall
|
Chambersburg
|
PA
|
17201
|
55,621
|
|
7 Park City Furn
|
870 Plaza Boulevard
|
Lancaster
|
PA
|
17601
|
32,000
|
|
8 Park City
|
600 Park City Center
|
Lancaster
|
PA
|
17601
|
178,967
|
|
12 Cumberland
|
1262 Vocke Rd
|
LaVale
|
MD
|
21502
|
75,134
|
|
14 Galleria
|
2899 Wh teford Road, Ste 282
|
York
|
PA
|
17402
|
131,915
|
|
15 Uniontown
|
1800 Mall Run Road
|
Uniontown
|
PA
|
15401
|
80,511
|
|
17 Indiana
|
2334 Oakland Avenue Suite 35
|
Indiana
|
PA
|
15701
|
60,465
|
|
18 Warren
|
4000 Market Street
|
Warren
|
PA
|
16365
|
50,070
|
|
19 Wilton
|
3065 Route 50
|
Saratoga Springs
|
NY
|
12866
|
71,740
|
|
21 Oil C ty
|
6945 US 322
|
Cranberry
|
PA
|
16319
|
45,168
|
|
22 Br ck
|
80 Brick Plaza
|
Brick
|
NJ
|
08723
|
53,500
|
|
25 Binghamton
|
601-635 Harry L Dr.
|
Johnson City
|
NY
|
13790
|
81,112
|
|
27 Williamsport
|
300 Lycoming Mall Circle
|
Pennsdale
|
PA
|
17756
|
60,952
|
|
28 Bloomsburg
|
225 Columbia Mall Drive
|
Bloomsburg
|
PA
|
17815
|
46,060
|
|
29 Queensgate
|
2081 Springwood Road
|
York
|
PA
|
17403
|
114,608
|
|
31 Camp Hill
|
3525 Gettysburg Road
|
Camp Hill
|
PA
|
17011
|
145,200
|
|
32 Colonial Park
|
4600 Jonestown Road
|
Harrisburg
|
PA
|
17109
|
136,540
|
|
35 Reading
|
1665 State Hill Road
|
Wyomissing
|
PA
|
19610
|
159,368
|
|
36 Greensburg
|
5256 Rt 30
|
Greensburg
|
PA
|
15601
|
100,003
|
|
37 Washington
|
1500 W. Chestnut Street
|
Washington
|
PA
|
15301
|
78,129
|
|
38 Midway
|
1066 Wyoming Avenue
|
Wyoming
|
PA
|
18644
|
66,026
|
|
39 Wilkes-Barre
|
14 Wyoming Valley Mall
|
Wilkes-Barre
|
PA
|
18702
|
159,454
|
|
43 Newburgh
|
1401 Route 300 Ste 139
|
Newburgh
|
NY
|
12550
|
61,785
|
|
44 Ithaca
|
40 Catherwood Road
|
Ithaca
|
NY
|
14850
|
62,225
|
|
46 Jamestown
|
318 E. Fairmount Avenue
|
Lakewood
|
NY
|
14750
|
59,860
|
|
48 Westfield
|
443 E. Main Street
|
Westfield
|
MA
|
01085
|
74,939
|
|
62 Eastern Hills
|
4545 Transit Road
|
Williamsville
|
NY
|
14221
|
151,208
|
|
63 Sheridan
|
1706 Sheridan Drive
|
Buffalo
|
NY
|
14223
|
124,284
|
|
64 Southgate
|
1090 Union Road
|
West Seneca
|
NY
|
14224
|
100,500
|
|
65 McKinley
|
3701 McKinley Parkway
|
Blasdell
|
NY
|
14219
|
97,204
|
|
67 Lockport
|
5737 S. Transit Road
|
Lockport
|
NY
|
14094
|
82,000
|
|
68 Olean
|
402 N. Union Street
|
Olean
|
NY
|
14760
|
73,017
|
|
69 Niagara
|
6929 Williams Road
|
Niagara Falls
|
NY
|
14303
|
88,128
|
|
72 Bethlehem
|
2524 Schoenersville Road
|
Bethlehem
|
PA
|
18017
|
108,650
|
|
73 S. Allentown
|
3300 Lehigh Street
|
Allentown
|
PA
|
18103
|
101,841
|
|
76 Easton
|
146 Palmer Park Mall
|
Easton
|
PA
|
18045
|
115,062
|
|
78 Quakertown
|
751 SW End Blvd.
|
Quakertown
|
PA
|
18951
|
88,126
|
|
81 Doylestown
|
456 North Main Street
|
Doylestown
|
PA
|
18901
|
61,915
|
|
84 Elmira
|
3300 Chambers Road South, Ste. 50
|
Horseheads
|
NY
|
14845
|
74,752
|
|
94 Camillus
|
5301 W. Genesee Street
|
Camillus
|
NY
|
13031
|
64,700
|
|
101 Dayton Mall
|
2700 St. Rt. 725
|
Dayton
|
OH
|
45459
|
212,000
|
|
107 Huber Heights
|
8221 Old Troy Pike
|
Huber Heights
|
OH
|
45424
|
101,840
|
|
115 Beavercreek
|
2727 Fairfield Commons
|
Beavercreek
|
OH
|
45431
|
151,740
|
|
117 Piqua
|
987 E. Ash Street
|
Piqua
|
OH
|
45356
|
60,000
|
|
118 Athens
|
1004 E. State Street
|
Athens
|
OH
|
45701
|
42,253
|
|
119 New Philadelphia
|
400 Mill Avenue, Ste. C3
|
New Philadelphia
|
OH
|
44663
|
73,310
|
|
121 Kettering
|
2050 E. Dorothy Lane
|
Dayton
|
OH
|
45420
|
87,317
|
|
125 Lancaster
|
1730 River Valley Circle S.
|
Lancaster
|
OH
|
43130
|
52,725
|
|
126 Heath
|
771 S. 30th Street
|
Newark
|
OH
|
43056
|
73,185
|
|
128 Zanesville
|
3575 Maple Avenue
|
Zanesville
|
OH
|
43701
|
70,847
|
|
129 Marion
|
1475 Marion Waldo Road
|
Marion
|
OH
|
43302
|
75,673
|
|
130 Chillicothe
|
1080 N. Br dge Street
|
Chillicothe
|
OH
|
45601
|
55,940
|
|
132 Richmond
|
601 East Main St.
|
R chmond
|
IN
|
47374
|
100,000
|
|
137 Sandusky
|
4314 Milan Road
|
Sandusky
|
OH
|
44870
|
80,398
|
|
Case 18-10248-MFW
|
Doc 632-1
|
Filed 04/18/18
|
Page 40 of 60 |
|
Store List
|
|
Store # Store Name
|
Address
|
City
|
State
|
Zip
|
Selling Sq Ft
|
|
138 Plover
|
1780 Plover Road
|
Plover
|
WI
|
54467
|
54,564
|
|
140 Kohler
|
4030 Hwy #28
|
Sheboygan Falls
|
WI
|
53085
|
54,541
|
|
142 West Bend
|
1291 W. Paradise Road
|
West Bend
|
WI
|
53095
|
61,011
|
|
143 Coldwater
|
373 N. Willowbrook Rd. Suite Z
|
Coldwater
|
MI
|
49036
|
54,146
|
|
144 Alliance
|
Carnation Mall, 2500 W. State Street
|
Alliance
|
OH
|
44601
|
55,552
|
|
147 Wooster
|
4095 Burbank Road
|
Wooster
|
OH
|
44691
|
53,446
|
|
148 Morgantown
|
9550 Mall Road
|
Morgantown
|
WV
|
26501
|
71,032
|
|
150 Warsaw
|
2856 Frontage Road
|
Warsaw
|
IN
|
46580
|
80,320
|
|
151 Frankfort
|
202 Limestone Drive
|
Frankfort
|
KY
|
40601
|
53,954
|
|
152 Findlay
|
1800 Tiffin Avenue
|
Findlay
|
OH
|
45840
|
74,841
|
|
153 Bowling Green
|
1234 N Main Street
|
Bowling Green
|
OH
|
43402
|
40,000
|
|
154 Howell
|
3599 E. Grand River Avenue
|
Howell
|
MI
|
48843
|
72,873
|
|
155 Westgate
|
3311 Secor Road
|
Toledo
|
OH
|
43606
|
154,000
|
|
159 Monroe
|
2121 Monroe Street
|
Monroe
|
MI
|
48161
|
99,363
|
|
161 Midland
|
6830 Eastman Avenue
|
M dland
|
MI
|
48642
|
64,141
|
|
163 Jackson
|
1826 W. Michigan Avenue
|
Jackson
|
MI
|
49202
|
70,425
|
|
173 Muscatine
|
1903 Park Avenue
|
Muscatine
|
IA
|
52761
|
43,906
|
|
175 Mattoon
|
700 Broadway Avenue E
|
Mattoon
|
IL
|
61938
|
54,266
|
|
178 Jasper
|
3875 Newton Street
|
Jasper
|
IN
|
47546
|
55,238
|
|
179 Terre Haute
|
3401 US Hwy 41 S
|
Terre Haute
|
IN
|
47802
|
70,380
|
|
182 Muncie
|
3501 N. Granville Avenue
|
Muncie
|
IN
|
47303
|
80,000
|
|
184 Kokomo
|
1156 South 17th Street
|
Kokomo
|
IN
|
46902
|
60,135
|
|
186 Green Bay Furn
|
201 Bay Park Square
|
Green Bay
|
WI
|
54304
|
53,265
|
|
189 Southtown
|
2400 State Route 725
|
Dayton
|
OH
|
45459
|
54,848
|
|
199 Fort Wayne
|
4201 Coldwater Road
|
Fort Wayne
|
IN
|
46805
|
122,000
|
|
203 Clarksburg
|
2700 Meadowbrook Mall
|
Bridgeport
|
WV
|
26330
|
124,285
|
|
205 Ashland
|
10699 US Route 60
|
Ashland
|
KY
|
41102
|
70,000
|
|
206 Kanawha
|
5700 MacCorkle Avenue SE
|
Charleston
|
WV
|
25304
|
80,000
|
|
209 Winfield
|
200 Liberty Sq. Shopping Center
|
Hurricane
|
WV
|
25526
|
70,476
|
|
310 St Cloud
|
600 W St. Germain St.
|
St. Cloud
|
MN
|
56301
|
93,900
|
|
311 Virginia
|
1440 S 12th Avenue
|
Virginia
|
MN
|
55792
|
66,582
|
|
312 Rice Lake
|
2900 South Main
|
R ce Lake
|
WI
|
54868
|
54,661
|
|
313 Fergus Falls
|
2001 West Lincoln Avenue Ste. 2
|
Fergus Falls
|
MN
|
56537
|
39,536
|
|
314 New Ulm
|
110 N Minnesota Street
|
New Ulm
|
MN
|
56073
|
47,277
|
|
315 Watertown
|
1300 9th Avenue SE
|
Watertown
|
SD
|
57201
|
40,320
|
|
316 Alexandria
|
3015 Hwy 29 S Ste. 4037
|
Alexandria
|
MN
|
56308
|
70,314
|
|
317 Havre
|
1753 Highway 2 NW
|
Havre
|
MT
|
59501
|
47,161
|
|
318 LaCrosse
|
4000 State Road 16
|
LaCrosse
|
WI
|
54601
|
41,344
|
|
319 Albert Lea
|
2440 Bridge Avenue
|
Albert Lea
|
MN
|
56007
|
64,436
|
|
320 Moorhead
|
420 Center Ave, Ste. 1
|
Moorhead
|
MN
|
56560
|
106,150
|
|
321 Bismarck
|
641 Kirkwood Mall
|
Bismarck
|
ND
|
58506
|
92,500
|
|
323 Brainerd
|
14136 Baxter Drive Ste. 1
|
Baxter
|
MN
|
56425
|
82,879
|
|
325 Billings
|
300 S 24th Street W, Ste. E100
|
Billlings
|
MT
|
59102
|
60,224
|
|
326 Ottumwa
|
1110 Quincy Ave
|
Ottumwa
|
IA
|
52501
|
55,282
|
|
327 Great Falls
|
1200 10th Avenue South
|
Great Falls
|
MT
|
59405
|
70,000
|
|
328 Rap d City
|
2200 N Maple Avenue
|
Rapid C ty
|
SD
|
57701
|
88,977
|
|
329 Rock Springs
|
2445 Foothill Blvd.
|
Rock Springs
|
WY
|
82901
|
60,018
|
|
330 Dickinson
|
Prairie Hills Mall
|
Dickinson
|
ND
|
58601
|
42,980
|
|
331 Minot
|
2400 10th Street SW
|
Minot
|
ND
|
58701
|
52,468
|
|
332 Willmar
|
1605 S. 1st. Street
|
Willmar
|
MN
|
56201
|
88,701
|
|
334 Norfolk
|
1700 Market Lane
|
Norfolk
|
NE
|
68701
|
77,365
|
|
335 Hastings
|
3001 W 12th Ste. 4
|
Hastings
|
NE
|
68901
|
52,950
|
|
336 North Platte
|
1100 South Dewey
|
North Platte
|
NE
|
69101
|
43,500
|
|
338 Kearney
|
4915 2nd Avenue
|
Kearney
|
NE
|
68847
|
87,500
|
|
339 Scottsbluff
|
2302 Frontage Road Box 29
|
Scottsbluff
|
NE
|
69361
|
72,699
|
|
340 Kalispell
|
20 North Main
|
Kalispell
|
MT
|
59901
|
80,000
|
|
341 Blaine
|
301 Northtown Dr.
|
Blaine
|
MN
|
55434
|
130,722
|
|
Case 18-10248-MFW
|
Doc 632-1
|
Filed 04/18/18
|
Page 41 of 60 |
|
Store List
|
|
Store # Store Name
|
Address
|
City
|
State
|
Zip
|
Selling Sq Ft
|
|
342 Stillwater
|
2001 Washington Avenue
|
Stillwater
|
MN
|
55082
|
95,360
|
|
343 Aberdeen
|
3315 6th Avenue Southeast Ste. 2
|
Aberdeen
|
SD
|
57401
|
79,668
|
|
344 Grand Junction
|
2424 US Highway 6 & 50
|
Grand Junct on
|
CO
|
81505
|
72,279
|
|
345 Mankato
|
1850 Adams Street
|
Mankato
|
MN
|
56001
|
71,046
|
|
348 Bemidji
|
1401 Paul Bunyan Drive NW
|
Bemidji
|
MN
|
56601
|
56,392
|
|
349 Butte
|
3100 Harrison Avenue Ste. 5
|
Butte
|
MT
|
59701
|
65,000
|
|
351 Missoula
|
2901 Brooks Avenue
|
Missoula
|
MT
|
59801
|
45,167
|
|
352 Fargo
|
3902 13th Avenue South
|
Fargo
|
ND
|
58103
|
103,200
|
|
353 Rosedale
|
1675 West Highway 36
|
Roseville
|
MN
|
55113
|
149,908
|
|
354 Midway
|
1400 University Avenue West
|
St. Paul
|
MN
|
55104
|
124,136
|
|
355 Southtown
|
7831 Southtown Center
|
Bloomington
|
MN
|
55431
|
133,103
|
|
356 Edina
|
300 Southdale Center
|
Edina
|
MN
|
55435
|
143,608
|
|
357 Rochester
|
1201 SW 12th Street
|
Rochester
|
MN
|
55902
|
78,130
|
|
401 Ames
|
2801 N Grand Ave
|
Ames
|
IA
|
50010
|
49,888
|
|
402 Mason C ty
|
102 S Delaware Avenue
|
Mason City
|
IA
|
50401
|
59,500
|
|
403 Fort Dodge
|
217 S. 25th St., Ste 33
|
Fort Dodge
|
IA
|
50501
|
54,179
|
|
404 Marshalltown
|
2500 S Center Street
|
Marshalltown
|
IA
|
50158
|
42,142
|
|
406 Oak View
|
3201 S 144th Street
|
Omaha
|
NE
|
68144
|
149,326
|
|
408 Waterloo
|
2060 Crossroads Blvd.
|
Waterloo
|
IA
|
50702
|
86,781
|
|
409 Austin
|
1405 18th Avenue NW
|
Austin
|
MN
|
55912
|
45,277
|
|
410 Merle Hay
|
3800 Merle Hay Road Ste. 100
|
Des Moines
|
IA
|
50310
|
165,000
|
|
412 Coralville
|
1421 Coral Ridge Avenue
|
Coralville
|
IA
|
52241
|
98,458
|
|
413 Lindale Plaza
|
4444 1st Avenue NE
|
Cedar Rapids
|
IA
|
52404
|
100,000
|
|
414 Jordan Creek
|
101 Jordan Creek Parkway, #6000
|
West Des Moines
|
IA
|
50265
|
159,673
|
|
418 Dubuque
|
555 John F. Kennedy Road
|
Dubuque
|
IA
|
52002
|
126,839
|
|
419 Westroads
|
707 N 102nd
|
Omaha
|
NE
|
68114
|
171,800
|
|
421 Davenport
|
320 W Kimberly Road
|
Davenport
|
IA
|
52806
|
104,913
|
|
422 Moline
|
4600 16th Street
|
Moline
|
IL
|
61265
|
107,145
|
|
423 Southridge
|
1111 E Army Post Road, Ste. 2003
|
Des Moines
|
IA
|
50315
|
105,183
|
|
424 Sioux Falls
|
3500 W Empire Mall
|
Sioux Falls
|
SD
|
57106
|
105,292
|
|
429 Southern Hills
|
4380 Sergeant Road
|
Sioux C ty
|
IA
|
51106
|
92,695
|
|
430 West Burlington
|
550 S Gear Avenue
|
West Burlington
|
IA
|
52655
|
66,705
|
|
432 Eau Claire
|
4850 Golf Road
|
Eau Claire
|
WI
|
54701
|
102,000
|
|
437 Valley West
|
1551 Valley West Drive Ste. 200
|
West Des Moines
|
IA
|
50266
|
205,248
|
|
438 Muskegon
|
5580 Harvey Street
|
Muskegon
|
MI
|
49444
|
106,131
|
|
439 Sturgeon Bay
|
58 N 3rd Avenue
|
Sturgeon Bay
|
WI
|
54235
|
60,000
|
|
440 Grandville
|
3668 Rivertown Parkway
|
Grandville
|
MI
|
49418
|
150,081
|
|
443 Traverse City
|
1776 Garfield Road
|
Traverse C ty
|
MI
|
49684
|
49,666
|
|
445 Lansing
|
5220 W Saginaw Highway
|
Lansing
|
MI
|
48917
|
103,000
|
|
447 Lincoln
|
3 Gateway Mall
|
Lincoln
|
NE
|
68505
|
100,000
|
|
448 Marshfield
|
503 E Ives Street
|
Marshfield
|
WI
|
54449
|
48,295
|
|
449 Duluth
|
1600 Miller Trunk Highway
|
Duluth
|
MN
|
55811
|
140,999
|
|
451 Grand Island
|
3404 W 13th Street
|
Grand Island
|
NE
|
68801
|
60,081
|
|
457 Bay Park
|
101 Bay Park Square
|
Green Bay
|
WI
|
54304
|
145,672
|
|
463 Holland
|
12331 James Street
|
Holland
|
MI
|
49424
|
69,148
|
|
464 Okemos
|
1982 W Grand River Avenue
|
Okemos
|
MI
|
48864
|
168,757
|
|
465 Port Huron
|
4450 24th Avenue
|
Fort Gratiot
|
MI
|
48060
|
70,536
|
|
475 Bay City
|
4131 E Wilder Road
|
Bay C ty
|
MI
|
48706
|
110,536
|
|
501 Bloomington
|
1601 Empire St.
|
Bloomington
|
IL
|
61701
|
131,606
|
|
502 LaSalle Peru
|
3940 Route 251 Ste 01
|
Peru
|
IL
|
61354
|
87,500
|
|
503 Pekin
|
3536 Court St.
|
Pekin
|
IL
|
61554
|
82,100
|
|
504 Champaign
|
2000 North Neil St.
|
Champaign
|
IL
|
61820
|
154,302
|
|
505 Galesburg
|
1150 W. Carl Sandburg Dr.
|
Galesburg
|
IL
|
61401
|
84,894
|
|
507 Quincy
|
3347 Broadway
|
Quincy
|
IL
|
62301
|
106,400
|
|
508 Forsyth
|
1005 Hickory Point Mall
|
Forsyth
|
IL
|
62535
|
125,455
|
|
510 Janesville
|
2500 Milton Avenue
|
Janesville
|
WI
|
53545
|
96,000
|
|
511 Sterling
|
2900 E. Lincolnway
|
Sterling
|
IL
|
61081
|
60,000
|
|
Case 18-10248-MFW
|
Doc 632-1
|
Filed 04/18/18
|
Page 42 of 60 |
|
Store List
|
|
Store # Store Name
|
Address
|
City
|
State
|
Zip
|
Selling Sq Ft
|
|
512 Cherryvale
|
7200 Harrison Avenue
|
Rockford
|
IL
|
61112
|
128,330
|
|
515 Joliet
|
3340 Mall Loop Drive
|
Joliet
|
IL
|
60435
|
128,000
|
|
516 Spring Hill
|
4000 Spring Hill Ring Rd
|
Dundee
|
IL
|
60118
|
128,000
|
|
517 Randhurst
|
1025 Center Dr.
|
Mount Prospect
|
IL
|
60056
|
205,056
|
|
518 White Oaks
|
2501 W. Wabash
|
Springfield
|
IL
|
62704
|
125,000
|
|
519 Milwaukee Grand Ave
|
331 W Wisconsin Avenue
|
Milwaukee
|
WI
|
53203
|
124,055
|
|
520 Bayshore
|
5701 N Lydell Avenue
|
Glendale
|
WI
|
53217
|
167,606
|
|
521 Racine
|
5500 Durand Avenue
|
Racine
|
WI
|
53406
|
106,157
|
|
522 Brookfield
|
15875 W Bluemound Road
|
Brookfield
|
WI
|
53005
|
218,705
|
|
523 Southridge
|
5300 S 76th Street
|
Greendale
|
WI
|
53129
|
221,000
|
|
526 East Towne
|
53 East Towne Mall
|
Madison
|
WI
|
53704
|
138,755
|
|
527 Mayfair
|
2400 N Mayfair Road
|
Wauwatosa
|
WI
|
53226
|
210,713
|
|
528 West Towne
|
36 West Towne Mall
|
Madison
|
WI
|
53719
|
139,580
|
|
529 Brookfield Furniture
|
18615 W Bluemound Road
|
Brookfield
|
WI
|
53045
|
55,000
|
|
530 Evergreen
|
9700 S Western Ave
|
Evergreen Park
|
IL
|
60805
|
120,000
|
|
531 Yorktown
|
230 Yorktown Shopping Center
|
Lombard
|
IL
|
60148
|
217,887
|
|
532 Woodmar
|
6600 Indianapolis Blvd.
|
Hammond
|
IN
|
46320
|
111,080
|
|
533 Edens Plaza
|
3200 Lake Avenue
|
Wilmette
|
IL
|
60091
|
160,578
|
|
535 Stratford Square
|
4 Stratford Square
|
Bloomingdale
|
IL
|
60108
|
147,116
|
|
538 Chicago Ridge
|
9800 S Ridgeland Ave
|
Ch cago Ridge
|
IL
|
60415
|
154,241
|
|
539 Harlem Irving
|
4200 N Harlem Avenue
|
Norridge
|
IL
|
60706
|
168,058
|
|
541 North Riverside
|
7505 W Cermak Road
|
North Riverside
|
IL
|
60546
|
180,550
|
|
542 Southlake
|
1995 Southlake Mall
|
Merrillville
|
IN
|
46410
|
144,123
|
|
543 Orland Square
|
4 Orland Square
|
Orland Park
|
IL
|
60462
|
163,370
|
|
546 Yorktown Furniture
|
2 Yorktown Mall Drive
|
Lombard
|
IL
|
60148
|
45,708
|
|
547 Edens Furniture
|
3232 Lake Avenue
|
Wilmette
|
IL
|
60091
|
34,830
|
|
548 Schaumburg Furn ture
|
830 E Golf Road
|
Schaumburg
|
IL
|
60173
|
58,525
|
|
549 Michigan City
|
305 W US Highway 20
|
M chigan City
|
IN
|
46360
|
81,420
|
|
550 Hawthorn
|
3 Hawthorne Center
|
Vernon Hills
|
IL
|
60061
|
112,121
|
|
551 Ford City
|
7601 S Cicero Avenue
|
Ch cago
|
IL
|
60652
|
155,513
|
|
552 Lincolnwood
|
3333 Touhy Avenue
|
Lincolnwood
|
IL
|
60712
|
122,650
|
|
553 Bradley
|
1602 N State IL- 50
|
Bourbonnais
|
IL
|
60914
|
142,200
|
|
554 St Charles
|
3850 E Main Street
|
St. Charles
|
IL
|
60174
|
141,808
|
|
555 Hawthorn Furniture
|
480 East Ring Road
|
Vernon Hills
|
IL
|
60540
|
46,290
|
|
556 Fox Valley
|
3 Fox Valley Center
|
Aurora
|
IL
|
60505
|
131,267
|
|
561 Orland Park Furniture
|
66 Orland Square Drive
|
Orland Park
|
IL
|
60462
|
71,783
|
|
563 Grand Prairie
|
5203 W. War Memorial Drive
|
Peoria
|
IL
|
61615
|
181,238
|
|
571 Laurel Park
|
17624 Newburgh Rd
|
Livonia
|
MI
|
48152
|
148,800
|
|
572 Rochester Hills
|
400 N.Adams St.
|
Rochester Hills
|
MI
|
48309
|
121,380
|
|
573 Partridge Creek
|
17480 Hall Rd.
|
Clinton Township
|
MI
|
48038
|
116,254
|
|
579 Naperville Frn Clear.
|
1835 W. Jefferson
|
Naperville
|
IL
|
60540
|
30,000
|
|
Count: 212
|
|
Case 18-10248-MFW
|
Doc 632-1
|
Filed 04/18/18
|
Page 43 of 60 |
|
Store List
|
|
Store # Store Name
|
Address
|
City
|
State
|
Zip
|
Selling Sq Ft
|
|
50 Whitehall - DC
|
3585 South Church St
|
Whitehall
|
PA
|
18052
|
n/a
|
|
198 Fairborn - DC
|
1340 E Dayton Yellow Springs Rd
|
Fairborn
|
OH
|
45324
|
n/a
|
|
460 West Jefferson - DC
|
115 Enterprise Parkway
|
West Jefferson
|
OH
|
43162
|
n/a
|
|
950 Rockford - DC
|
4650 Shepherd Trail
|
Rockford
|
IL
|
61103
|
n/a
|
|
Count: 4
|
|
Case 18-10248-MFW
|
Doc 632-1
|
Filed 04/18/18
|
Page 44 of 60 |
|
Store List
|
|
Store #
Banner
|
Store Name
|
Address
|
City
|
State
|
Zip
|
Selling Sq Ft
|
|
4 Bon-Ton
|
Lewistown
|
111 East Market Street
|
Lewistown
|
PA
|
17044
|
50,000
|
|
31 Bon-Ton
|
Camp Hill
|
3525 Gettysburg Road
|
Camp Hill
|
PA
|
17011
|
145,375
|
|
36 Bon-Ton
|
Greensburg
|
Westmoreland Mall, 5256 Route 30
|
Greensburg
|
PA
|
15601
|
99,800
|
|
67 Bon-Ton
|
Lockport
|
5737 South Transit Road
|
Lockport
|
NY
|
14094
|
81,431
|
|
128 Elder-Beerman
|
Zanesville
|
3575 Maple Avenue
|
Zanesville
|
OH
|
43701
|
70,847
|
|
132 Elder-Beerman
|
Richmond
|
601 East Main Street
|
Richmond
|
IN
|
47301
|
111,350
|
|
310 Herberger’s
|
St. Cloud
|
600 West Saint Germain Street
|
St. Cloud
|
MN
|
56301
|
168,755
|
|
327 Herberger’s
|
Great Falls
|
1200 10th Avenue South
|
Great Falls
|
MT
|
59405
|
81,969
|
|
354 Herberger’s
|
Midway
|
1400 University Avenue
|
St. Paul
|
MN
|
55104
|
124,136
|
|
410 Younkers
|
Merle Hay
|
3800 Merle Hay Road, Su te 100
|
Des Moines
|
IA
|
50310
|
165,000
|
|
412 Younkers
|
Coralville
|
1421 Coral Ridge Avenue
|
Coralville
|
IA
|
52241
|
98,458
|
|
432 Younkers
|
Eau Claire
|
4850 Golf Road
|
Eau Claire
|
WI
|
54701
|
102,000
|
|
438 Younkers
|
Muskegon
|
5580 Harvey Street
|
Muskegon
|
MI
|
49444
|
106,131
|
|
440 Younkers
|
Grandville
|
3668 Rivertown Parkway
|
Grandville
|
MI
|
49418
|
150,081
|
|
449 Younkers
|
Duluth
|
1600 Miller Trunk Highway
|
Duluth
|
MN
|
55811
|
140,999
|
|
501 Bergner’s
|
Bloomington
|
1601 Empire Street
|
Bloomington
|
IL
|
61701
|
131,616
|
|
503 Bergner’s
|
Pekin
|
3500 Court Street
|
Pekin
|
IL
|
61553
|
82,100
|
|
508 Bergner’s
|
Forsyth
|
1005 Hickory Point Mall
|
Forsyth
|
IL
|
62535
|
126,056
|
|
514 Carson’s
|
Aurora Northgate
|
970 North Lake Street
|
Aurora
|
IL
|
60506
|
119,000
|
|
516 Carson’s
|
Spring Hill
|
4000 Spring Hill Mall
|
Dundee
|
IL
|
60118
|
128,000
|
|
518 Bergner’s
|
Wh te Oaks
|
2501 West Wabash
|
Springfield
|
IL
|
62704
|
125,000
|
|
521 Boston Store
|
Racine
|
5500 Durand Avenue
|
Racine
|
WI
|
53406
|
106,157
|
|
533 Carson’s
|
Edens Plaza
|
3200 Lake Avenue
|
Wilmette
|
IL
|
60091
|
155,000
|
|
549 Carson’s
|
Michigan City
|
305 West US Highway 20
|
Michigan C ty
|
IN
|
46360
|
76,121
|
|
550 Carson’s
|
Hawthorn
|
3 Hawthorne Center
|
Vernon Hills
|
IL
|
60061
|
112,121
|
|
556 Carson’s
|
Fox Valley
|
3 Fox Valley Center Drive
|
Aurora
|
IL
|
60504
|
120,000
|
|
572 Carson’s
|
Rochester Hills
|
400 North Adams Road
|
Rochester Hills
|
MI
|
48309
|
61,233
|
|
573 Carson’s
|
Partridge Creek
|
17480 Hall Road
|
Clinton
|
MI
|
48038
|
120,000
|
|
590 Carson’s
|
Rockford D.C.
|
4650 Shepherd Trail
|
Rockford -Owned
|
IL
|
61103
|
520,000
|
|
“Quincy Property”
|
Quincy
|
IL
|
||||
|
Count: 30
|
|
Case 18-10248-MFW
|
Doc 632-1
|
Filed 04/18/18
|
Page 45 of 60 |
|
Reg Number
|
Serial Number
|
Name
|
Mark
|
|
966580
|
72435362
|
BRECKENRIDGE
|
|
|
1143734
|
73159353
|
CARSON PIRIE SCOTT
|
|
|
1395289
|
73471798
|
CARSONS
|
|
|
1332638
|
73495705
|
ELDER-BEERMAN
|
|
|
1392446
|
73543142
|
BON-TON STORES, INC., THE
|
STUART HUGHES
|
|
1397712
|
73543145
|
THE BON-TON DEPARTMENT STORES, INC.
|
SUSQUEHANNA TRAIL OUTFITTERS
|
|
1526191
|
73663359
|
PIZZA STRADA
|
|
|
1680687
|
74078995
|
THE BON-TON
|
|
|
1661242
|
74097054
|
THE BON-TON
|
|
|
1795407
|
74340081
|
YOUNKERS
|
|
|
1869666
|
74355074
|
CEZANI
|
|
|
2006730
|
74552885
|
Bon-Ton Trade Corp., The
|
ANDREA VICCARO
|
|
2006731
|
74552975
|
JENNY BUCHANAN
|
|
|
2001829
|
74553100
|
CUDDLE BEAR
|
|
|
1935197
|
74580597
|
CARSON PIRIE SCOTT II, INC. (F/K/A MCRAE’S, INC.)
|
MCRAE’S
|
|
2021357
|
74638895
|
COME TO THE RIGHT PLACE
|
|
|
2217957
|
75023572
|
CARSON PIRIE SCOTT II, INC. (F/K/A MCRAE’S, INC.)
|
NATIONAL BANK OF THE GREAT LAKES
|
|
2015874
|
75045762
|
JENNY BUCHANAN
|
|
|
2635572
|
75348627
|
(RELATIVITY)
|
|
|
2385966
|
75348885
|
LIVING QUARTERS
|
|
|
2278878
|
75410193
|
HERBERGER’S
|
|
|
2278879
|
75410395
|
THE BON-TON DEPARTMENT STORES, INC.
|
HERBERGER’S
|
|
2407600
|
75441794
|
STUDIO WORKS
|
|
|
2493154
|
75654658
|
LIVING QUARTERS
|
|
|
2412363
|
75857375
|
CHARGE AGAINST BREAST CANCER
|
|
|
2384258
|
75979374
|
RELATIVITY
|
|
|
2363348
|
75979521
|
CONSENSUS
|
|
|
76232809
|
BON-TON DEPARTMENT STORES, INC.
|
MADISON & MAX
|
|
|
3447275
|
76467824
|
CARSON PIRIE SCOTT II, INC. (F/K/A MCRAE’S, INC.)
|
SHE SHE LA LÀ
|
|
2856632
|
76975745
|
THE BON-TON DEPARTMENT STORES, INC.
|
MADISON & MAX
|
|
3292860
|
77035952
|
PARADISE COLLECTION
|
|
|
3436925
|
77055123
|
KENNETH ROBERTS PLATINUM
|
|
|
3483180
|
77183901
|
INTIMATE ESSENTIALS
|
|
|
3528518
|
77227149
|
EXERTEK
|
|
|
3709384
|
77359862
|
LITTLE MISS ATTITUDE
|
|
|
77364016
|
THE BON-TON DEPARTMENT STORES, INC.
|
AUTHENTIC U
|
|
|
3632950
|
77520071
|
CELEBRATIONS REGISTRY FOR VERY SPECIAL
OCCASIONS
|
|
|
3628605
|
77520170
|
CELEBRATIONS REGISTRY FOR VERY SPECIAL
OCCASIONS
|
|
|
3570064
|
77553578
|
STUDIO WORKS
|
|
|
3666012
|
77577377
|
BOSTON STORE
|
|
|
3848434
|
77630455
|
MISS ATTITUDE
|
|
|
3842899
|
77814203
|
BT JEWELED
|
|
|
3881265
|
77836970
|
KENNETH ROBERTS
|
|
|
3909131
|
77881965
|
LIVING QUARTERS
|
|
|
3892546
|
77969650
|
CARSON PIRIE SCOTT II, INC.
|
BERGNER’S
|
|
2765740
|
78116121
|
CARSON PIRIE SCOTT II, INC.
|
(RELATIVITY) DESIGN LAB
|
|
2934000
|
78191055
|
MISS ATTITUDE
|
|
|
78292100
|
CARSON PIRIE SCOTT II, INC. (F/K/A MCRAE’S,
INC.)
|
PERFECT PIMA
|
|
|
78560181
|
MARKET STREET EAST
|
||
|
3217597
|
78867113
|
THE BON-TON TRADE, LLC
|
SUSQUEHANNA TRAIL OUTFITTERS
|
|
3022152
|
78976395
|
BRECKENRIDGE
|
|
|
3069447
|
78976644
|
CHANTEUSE
|
|
|
85108157
|
THE BON-TON DEPARTMENT STORES, INC.
|
CUSTOMER FIRST
|
|
|
4143662
|
85194375
|
||
|
4139987
|
85225140
|
KENNETH ROBERTS
|
|
|
4143891
|
85247954
|
JB
|
|
|
85476397
|
THE BON-TON STORES, INC.
|
AFFINITY
|
|
|
4259055
|
85495083
|
THE BON-TON DEPARTMENT STORES, INC.
|
ZOE&BELLA@BT
|
|
4552374
|
85715679
|
THE BON-TON DEPARTMENT STORES, INC.
|
CUDDLE BEAR
|
|
4357088
|
85733613
|
ZOE&BELLA @BT
|
|
|
4361044
|
85772207
|
CARSON PIRIE SCOTT II, INC.
|
PARADISE COLLECTION
|
|
4507524
|
85850871
|
STYLE ON THE STREET
|
|
|
4998553
|
85920357
|
DESIGN DISTRICT
|
|
|
4496279
|
85929876
|
TRENDÉVOUS
|
|
|
4532638
|
86044801
|
||
|
4626285
|
86144251
|
BEAUTY STATION
|
|
|
4736593
|
86261094
|
||
|
4991097
|
86433458
|
BEAUTY STATION
|
|
|
5191722
|
86532617
|
CHEF’S QUARTERS
|
|
|
5396972
|
86898865
|
ZOE&BELLA @BT
|
|
|
5005143
|
86979074
|
CHEF’S QUARTERS
|
|
|
5135982
|
87019592
|
SANTA’S PANTRY
|
|
|
87063073
|
LOVESTYLEREWARDS
|
||
|
87063086
|
THE BON-TON DEPARTMENT STORES INC.
|
STYLEREWARDS
|
|
|
87368531
|
YULETIDE FARMS
|
||
|
87416731
|
DRESSOBSESSED
|
||
|
87418738
|
CLOSE TO HOME
|
||
|
87471882
|
THE BIG GRILL
|
||
|
87488334
|
MEYEWEAR
|
||
|
87492351
|
MEYEWEAR
|
||
|
87495174
|
FASHION TO GO
|
||
|
87495186
|
STYLE TO GO
|
||
|
87497118
|
STYLE 2 GO
|
||
|
87498911
|
FASHION 2 GO
|
||
|
87498969
|
TRAVEL QUARTERS
|
||
|
87505353
|
CUDDLE BEAR
|
||
|
87528193
|
LIVING QUARTERS
|
||
|
87535628
|
BETTER BRANDS. BIGGER SAVINGS.
|
||
|
87537827
|
ZOE&BELLA@BT
|
||
|
87626265
|
ZOE&BELLA@BT
|
|
Case 18-10248-MFW
|
Doc 632-1
|
Filed 04/18/18
|
Page 46 of 60 |
| Reg Number | Serial Number | Name | Mark |
|
87667636
|
EO
|
||
|
87697689
|
BUZZWORX
|
||
|
87706897
|
ZOE&BELLA@BT
|
||
|
87748141
|
MATTI & MAX
|
||
|
87762369
|
MATTI & MAX
|
|
Case 18-10248-MFW
|
Doc 632-1
|
Filed 04/18/18
|
Page 47 of 60 |
|
In re:
THE BON-TON STORES, INC.,
et al.
,
1
Debtor.
|
Chapter 11
Case No. 18-10248 (MFW)
Jointly Administered
|
|
1
|
The Debtors in these chapter 11 cases, along with the last four digits of each Debtor’s federal tax identification number, are: The Bon-Ton Stores, Inc. (5229); The Bon-Ton Department Stores, Inc. (9309); The Bon-Ton Giftco, LLC (2805); Carson Pirie Scott II, Inc. (2140); Bon-Ton Distribution, LLC (5855); McRIL, LLC (5548); Bonstores Holdings One, LLC (8574); Bonstores Realty One, LLC (8931); Bonstores Holdings Two, LLC (8775); and Bonstores Realty Two, LLC (9075). The headquarters for the above-captioned Debtors is 2801 East Market Street, Bldg. E, York, Pennsylvania 17402.
|
|
2
|
Capitalized terms used but not defined in this Notice have the meanings given thereto in the Approval Order.
|
|
Case 18-10248-MFW
|
Doc 632-1
|
Filed 04/18/18
|
Page 48 of 60 |
|
Dated: [_], 2018
|
[COUNSEL TO PURCHASER]
|
|
Case 18-10248-MFW
|
Doc 632-1
|
Filed 04/18/18
|
Page 49 of 60 |
|
Designated Assets
|
Designee
|
|
Case 18-10248-MFW
|
Doc 632-1
|
Filed 04/18/18
|
Page 50 of 60 |
|
In re:
THE BON-TON STORES, INC.,
et al.
,
1
Debtor.
|
Chapter 11
Case No. 18-10248 (MFW)
Jointly Administered
|
|
1
|
The Debtors in these chapter 11 cases, along with the last four digits of each Debtor’s federal tax identification number, are: The Bon-Ton Stores, Inc. (5229); The Bon-Ton Department Stores, Inc. (9309); The Bon-Ton Giftco, LLC (2805); Carson Pirie Scott II, Inc. (2140); Bon-Ton Distribution, LLC (5855); McRIL, LLC (5548); Bonstores Holdings One, LLC (8574); Bonstores Realty One, LLC (8931); Bonstores Holdings Two, LLC (8775); and Bonstores Realty Two, LLC (9075). The headquarters for the above-captioned Debtors is 2801 East Market Street, Bldg. E, York, Pennsylvania 17402.
|
|
2
|
Capitalized terms used but not defined in this Notice have the meanings given thereto in the Approval Order.
|
|
3
|
[First business day that is at least 15 days from notice date]
|
|
Case 18-10248-MFW
|
Doc 632-1
|
Filed 04/18/18
|
Page 51 of 60 |
|
Dated: [_], 2018
|
[COUNSEL TO PURCHASER]
|
|
Case 18-10248-MFW
|
Doc 632-1
|
Filed 04/18/18
|
Page 52 of 60 |
|
Description
|
Counterparty Name and Address
|
Assignee Name
and Address
|
Cure Amount
|
Effective Date
of Assignment
|
|
Case 18-10248-MFW
|
Doc 632-1
|
Filed 04/18/18
|
Page 53 of 60 |
|
Budget
|
||||
|
Expense Vendors
|
$
|
16.2
|
||
|
Payroll
|
35.5
|
|||
|
Severance
|
3.4
|
|||
|
Retention
|
-
|
|||
|
IBNR
|
4.0
|
|||
|
Sales Tax
|
7.9
|
1
|
||
|
Interest
|
-
|
|||
|
Professional Fees
|
15.8
|
2
|
||
|
Contingency
|
1.0
|
|||
|
Stub Rent & Free Rent
|
8.0
|
|||
|
503(b)(9)
|
2.0
|
|||
|
Other
|
-
|
|||
|
Total
|
$
|
93.8
|
||
|
Plus: Severance and Retention in Agent’s
|
||||
|
Expenses
|
5.7
|
|||
|
Total After Severance and Retention in Agent’s
Expenses
|
$
|
99.5
|
||
|
Case 18-10248-MFW
|
Doc 632-1
|
Filed 04/18/18
|
Page 54 of 60 |
|
TOTAL - PER DIEM
|
||||||||||||||
|
Store
#
Store Name
|
Base Rent
|
Common Area
Maintenance / LL Property Insurance
|
Real Estate
Taxes
|
Insurance
|
Building Repair & Maint.
|
Occupancy
Other
|
Security
|
Communications
|
Utilities
|
Supplies
|
Equip.
Leases
|
Eqiup.
Maint
|
Other
Taxes
|
Total
|
|
2 Hanover
|
1,162
|
89
|
362
|
27
|
117
|
20
|
11
|
54
|
194
|
42
|
5
|
4
|
-
|
2,087
|
|
4 Lewistown
|
-
|
-
|
62
|
23
|
78
|
21
|
11
|
41
|
133
|
42
|
5
|
4
|
-
|
419
|
|
5 Martinsburg
|
458
|
75
|
-
|
35
|
102
|
22
|
18
|
40
|
172
|
52
|
6
|
4
|
131
|
1,115
|
|
6 Chambersburg
|
581
|
92
|
95
|
22
|
80
|
18
|
10
|
48
|
194
|
43
|
6
|
4
|
-
|
1,193
|
|
7 Park City Furn
|
941
|
142
|
138
|
12
|
62
|
545
|
14
|
42
|
95
|
31
|
2
|
4
|
-
|
2,027
|
|
8 Park City
|
749
|
123
|
1,597
|
128
|
385
|
34
|
28
|
52
|
2,023
|
275
|
15
|
4
|
-
|
5,412
|
|
12 Cumberland
|
767
|
65
|
142
|
31
|
114
|
23
|
20
|
39
|
228
|
74
|
26
|
4
|
36
|
1,568
|
|
14 Galleria
|
2,918
|
146
|
171
|
69
|
279
|
108
|
19
|
54
|
390
|
105
|
12
|
4
|
35
|
4,308
|
|
15 Uniontown
|
893
|
111
|
170
|
35
|
121
|
46
|
11
|
44
|
384
|
87
|
10
|
4
|
29
|
1,944
|
|
17 Indiana
|
499
|
-
|
84
|
15
|
100
|
19
|
6
|
42
|
155
|
56
|
8
|
4
|
-
|
986
|
|
18 Warren
|
305
|
-
|
-
|
21
|
111
|
21
|
10
|
42
|
158
|
37
|
6
|
4
|
-
|
714
|
|
19 Wilton
|
722
|
120
|
227
|
27
|
129
|
39
|
28
|
38
|
409
|
74
|
12
|
4
|
-
|
1,829
|
|
21 Oil City
|
693
|
38
|
23
|
24
|
113
|
20
|
7
|
50
|
142
|
41
|
6
|
4
|
-
|
1,162
|
|
22 Brick
|
2,118
|
651
|
507
|
33
|
159
|
59
|
34
|
42
|
254
|
67
|
8
|
4
|
-
|
3,936
|
|
25 Binghamton
|
776
|
-
|
1,222
|
32
|
126
|
21
|
14
|
41
|
247
|
59
|
7
|
4
|
-
|
2,550
|
|
27 Williamsport
|
606
|
101
|
151
|
24
|
95
|
18
|
8
|
44
|
196
|
41
|
5
|
4
|
-
|
1,294
|
|
28 Bloomsburg
|
455
|
-
|
-
|
19
|
86
|
18
|
26
|
39
|
152
|
44
|
5
|
4
|
-
|
849
|
|
29 Queensgate
|
1,877
|
310
|
450
|
39
|
165
|
166
|
30
|
42
|
320
|
79
|
11
|
4
|
19
|
3,513
|
|
31 Camp Hill
|
-
|
-
|
415
|
62
|
461
|
206
|
15
|
52
|
513
|
130
|
10
|
6
|
2
|
1,872
|
|
32 Colonial Park
|
384
|
388
|
295
|
54
|
354
|
110
|
13
|
46
|
443
|
78
|
7
|
4
|
-
|
2,176
|
|
35 Reading
|
902
|
162
|
985
|
91
|
302
|
205
|
15
|
44
|
510
|
131
|
11
|
4
|
52
|
3,415
|
|
36 Greensburg
|
-
|
126
|
401
|
42
|
262
|
20
|
20
|
50
|
320
|
79
|
9
|
4
|
11
|
1,344
|
|
37 Washington
|
319
|
-
|
-
|
21
|
119
|
16
|
17
|
43
|
219
|
50
|
6
|
4
|
20
|
832
|
|
38 Midway
|
700
|
212
|
225
|
30
|
119
|
27
|
11
|
40
|
194
|
60
|
6
|
4
|
-
|
1,629
|
|
39 Wilkes-Barre
|
747
|
79
|
505
|
55
|
295
|
133
|
13
|
43
|
521
|
106
|
9
|
4
|
39
|
2,549
|
|
43 Newburgh
|
939
|
52
|
359
|
27
|
102
|
23
|
35
|
39
|
291
|
63
|
6
|
4
|
-
|
1,939
|
|
44 Ithaca
|
1,085
|
147
|
301
|
320
|
138
|
24
|
15
|
53
|
244
|
57
|
6
|
4
|
-
|
2,393
|
|
46 Jamestown
|
793
|
67
|
19
|
32
|
95
|
22
|
19
|
43
|
220
|
74
|
14
|
4
|
-
|
1,401
|
|
48 Westfield
|
1,832
|
534
|
801
|
57
|
128
|
48
|
16
|
44
|
397
|
94
|
13
|
4
|
5
|
3,973
|
|
62 Eastern Hills
|
1,320
|
54
|
-
|
53
|
336
|
269
|
26
|
38
|
319
|
99
|
10
|
4
|
-
|
2,528
|
|
63 Sheridan
|
715
|
104
|
78
|
47
|
197
|
235
|
38
|
43
|
300
|
85
|
7
|
4
|
-
|
1,851
|
|
64 Southgate
|
1,066
|
223
|
242
|
40
|
166
|
190
|
19
|
41
|
249
|
80
|
8
|
4
|
-
|
2,328
|
|
65 McKinley
|
1,038
|
177
|
95
|
41
|
145
|
143
|
23
|
44
|
203
|
82
|
6
|
4
|
-
|
2,000
|
|
67 Lockport
|
-
|
-
|
343
|
115
|
340
|
19
|
26
|
47
|
212
|
92
|
9
|
4
|
-
|
1,205
|
|
68 Olean
|
522
|
51
|
57
|
27
|
108
|
20
|
12
|
42
|
166
|
71
|
12
|
4
|
-
|
1,092
|
|
69 Niagara
|
772
|
314
|
-
|
31
|
139
|
118
|
19
|
37
|
262
|
64
|
7
|
4
|
-
|
1,766
|
|
72 Bethlehem
|
1,407
|
70
|
381
|
182
|
223
|
185
|
17
|
42
|
490
|
121
|
25
|
4
|
47
|
3,194
|
|
73 S. Allentown
|
1,191
|
300
|
317
|
61
|
186
|
27
|
14
|
40
|
535
|
98
|
12
|
4
|
47
|
2,830
|
|
76 Easton
|
560
|
42
|
299
|
45
|
162
|
68
|
13
|
44
|
400
|
88
|
10
|
4
|
26
|
1,759
|
|
78 Quakertown
|
420
|
349
|
296
|
41
|
116
|
164
|
12
|
46
|
324
|
89
|
10
|
4
|
1
|
1,873
|
|
81 Doylestown
|
1,668
|
234
|
139
|
52
|
125
|
23
|
30
|
43
|
230
|
174
|
17
|
4
|
1
|
2,739
|
|
84 Elmira
|
531
|
105
|
209
|
24
|
102
|
65
|
25
|
50
|
343
|
73
|
10
|
4
|
-
|
1,539
|
|
94 Camillus
|
674
|
100
|
375
|
31
|
109
|
21
|
15
|
39
|
172
|
71
|
6
|
4
|
-
|
1,618
|
|
101 Dayton Mall
|
9,393
|
343
|
605
|
116
|
320
|
35
|
29
|
48
|
692
|
206
|
17
|
4
|
-
|
11,808
|
|
107 Huber Heights
|
1,255
|
143
|
619
|
62
|
178
|
61
|
28
|
39
|
332
|
101
|
12
|
4
|
-
|
2,832
|
|
115 Beavercreek
|
2,496
|
232
|
838
|
165
|
276
|
168
|
31
|
107
|
559
|
140
|
18
|
4
|
-
|
5,034
|
|
117 Piqua
|
370
|
126
|
60
|
29
|
94
|
18
|
8
|
40
|
210
|
52
|
8
|
4
|
-
|
1,020
|
|
118 Athens
|
518
|
52
|
49
|
235
|
86
|
27
|
10
|
44
|
161
|
37
|
10
|
4
|
-
|
1,234
|
|
119 New Philadelphia
|
718
|
81
|
289
|
34
|
106
|
198
|
21
|
46
|
380
|
65
|
8
|
4
|
1
|
1,952
|
|
121 Kettering
|
622
|
122
|
423
|
51
|
182
|
24
|
40
|
36
|
358
|
82
|
9
|
4
|
-
|
1,955
|
|
125 Lancaster
|
420
|
58
|
241
|
29
|
83
|
19
|
10
|
41
|
311
|
51
|
5
|
4
|
-
|
1,272
|
|
126 Heath
|
990
|
82
|
240
|
33
|
103
|
134
|
18
|
39
|
285
|
57
|
7
|
4
|
-
|
1,992
|
|
128 Zanesville
|
-
|
89
|
111
|
25
|
141
|
17
|
10
|
39
|
284
|
45
|
7
|
4
|
-
|
771
|
|
129 Marion
|
1,014
|
138
|
28
|
27
|
94
|
18
|
12
|
41
|
251
|
35
|
6
|
4
|
-
|
1,667
|
|
130 Chillicothe
|
936
|
125
|
189
|
34
|
102
|
22
|
17
|
59
|
426
|
61
|
7
|
4
|
-
|
1,983
|
|
132 Richmond
|
-
|
-
|
199
|
38
|
141
|
96
|
15
|
40
|
357
|
53
|
7
|
4
|
67
|
1,017
|
|
Case 18-10248-MFW
|
Doc 632-1
|
Filed 04/18/18
|
Page 55 of 60 |
|
TOTAL - PER DIEM
|
||||||||||||||
|
Store #
Store Name
|
Base Rent
|
Common Area
Maintenance / LL Property Insurance
|
Real Estate Taxes
|
Insurance
|
Building Repair & Maint.
|
Occupancy
Other
|
Security
|
Communications
|
Utilities
|
Supplies
|
Equip. Leases
|
Eqiup.
Maint
|
Other
Taxes
|
Total
|
|
137 Sandusky
|
817
|
632
|
80
|
22
|
142
|
29
|
13
|
36
|
508
|
54
|
7
|
4
|
2
|
2,346
|
|
138 Plover
|
1,439
|
185
|
320
|
35
|
91
|
28
|
12
|
43
|
181
|
71
|
19
|
4
|
17
|
2,443
|
|
140 Kohler
|
1,430
|
231
|
275
|
28
|
90
|
22
|
12
|
59
|
212
|
57
|
11
|
7
|
21
|
2,456
|
|
142 West Bend
|
1,451
|
151
|
286
|
31
|
101
|
33
|
19
|
48
|
270
|
72
|
18
|
4
|
29
|
2,512
|
|
143 Coldwater
|
1,375
|
84
|
156
|
24
|
107
|
18
|
9
|
41
|
204
|
60
|
5
|
9
|
26
|
2,116
|
|
144 Alliance
|
1,261
|
136
|
52
|
59
|
92
|
19
|
15
|
38
|
197
|
54
|
6
|
4
|
-
|
1,934
|
|
147 Wooster
|
1,042
|
179
|
262
|
32
|
114
|
21
|
17
|
57
|
227
|
53
|
5
|
4
|
-
|
2,013
|
|
148 Morgantown
|
900
|
80
|
170
|
31
|
117
|
27
|
9
|
40
|
261
|
58
|
13
|
4
|
189
|
1,899
|
|
150 Warsaw
|
1,541
|
-
|
182
|
42
|
150
|
79
|
12
|
56
|
366
|
83
|
12
|
4
|
51
|
2,580
|
|
151 Frankfort
|
1,326
|
48
|
162
|
27
|
88
|
23
|
14
|
37
|
228
|
62
|
11
|
4
|
76
|
2,105
|
|
152 Findlay
|
992
|
83
|
122
|
36
|
142
|
18
|
11
|
38
|
278
|
51
|
7
|
4
|
-
|
1,782
|
|
153 Bowling Green
|
505
|
84
|
13
|
21
|
85
|
18
|
8
|
43
|
186
|
46
|
8
|
4
|
-
|
1,022
|
|
154 Howell
|
1,430
|
199
|
226
|
36
|
129
|
28
|
24
|
53
|
265
|
84
|
7
|
4
|
18
|
2,503
|
|
155 Westgate
|
1,075
|
-
|
325
|
74
|
367
|
293
|
35
|
46
|
1,008
|
130
|
9
|
6
|
-
|
3,368
|
|
159 Monroe
|
1,654
|
379
|
302
|
38
|
106
|
380
|
24
|
46
|
431
|
69
|
6
|
4
|
41
|
3,482
|
|
161 Midland
|
640
|
63
|
510
|
46
|
140
|
29
|
21
|
46
|
316
|
73
|
9
|
4
|
43
|
1,939
|
|
163 Jackson
|
838
|
258
|
247
|
40
|
118
|
20
|
23
|
47
|
390
|
75
|
8
|
4
|
44
|
2,113
|
|
173 Muscatine
|
699
|
-
|
-
|
21
|
80
|
19
|
13
|
45
|
159
|
40
|
5
|
4
|
-
|
1,085
|
|
175 Mattoon
|
524
|
76
|
14
|
22
|
94
|
26
|
9
|
47
|
194
|
34
|
14
|
4
|
-
|
1,059
|
|
178 Jasper
|
1,167
|
136
|
157
|
32
|
108
|
25
|
17
|
47
|
232
|
72
|
10
|
4
|
49
|
2,056
|
|
179 Terre Haute
|
725
|
147
|
249
|
42
|
111
|
23
|
23
|
40
|
356
|
50
|
6
|
4
|
71
|
1,847
|
|
182 Muncie
|
986
|
78
|
284
|
40
|
125
|
79
|
17
|
44
|
259
|
56
|
7
|
4
|
67
|
2,045
|
|
184 Kokomo
|
1,607
|
95
|
40
|
29
|
111
|
24
|
14
|
48
|
204
|
63
|
9
|
4
|
29
|
2,278
|
|
186 Green Bay Furn
|
665
|
-
|
-
|
22
|
81
|
591
|
20
|
32
|
126
|
37
|
6
|
4
|
5
|
1,589
|
|
189 Southtown
|
443
|
-
|
417
|
34
|
126
|
623
|
32
|
112
|
311
|
23
|
4
|
4
|
-
|
2,129
|
|
199 Fort Wayne
|
2,338
|
171
|
491
|
47
|
166
|
106
|
17
|
46
|
585
|
117
|
7
|
3
|
158
|
4,251
|
|
203 Clarksburg
|
1,556
|
923
|
410
|
34
|
174
|
272
|
31
|
47
|
412
|
80
|
6
|
4
|
186
|
4,134
|
|
205 Ashland
|
832
|
98
|
39
|
26
|
104
|
15
|
10
|
50
|
301
|
50
|
7
|
4
|
62
|
1,598
|
|
206 Kanawha
|
1,144
|
78
|
169
|
35
|
113
|
23
|
26
|
47
|
303
|
66
|
12
|
4
|
188
|
2,209
|
|
209 Winfield
|
1,747
|
-
|
94
|
105
|
131
|
23
|
16
|
46
|
211
|
87
|
7
|
4
|
83
|
2,554
|
|
310 St Cloud
|
100
|
-
|
188
|
57
|
276
|
31
|
17
|
63
|
386
|
78
|
12
|
3
|
0
|
1,214
|
|
311 Virginia
|
908
|
251
|
109
|
43
|
129
|
35
|
19
|
48
|
381
|
100
|
8
|
3
|
1
|
2,033
|
|
312 Rice Lake
|
534
|
212
|
89
|
25
|
137
|
22
|
10
|
45
|
133
|
49
|
6
|
3
|
17
|
1,282
|
|
313 Fergus Falls
|
491
|
-
|
-
|
23
|
93
|
19
|
3
|
43
|
158
|
49
|
5
|
3
|
1
|
888
|
|
314 New Ulm
|
592
|
-
|
79
|
27
|
159
|
19
|
17
|
44
|
181
|
45
|
6
|
3
|
1
|
1,172
|
|
315 Watertown
|
337
|
143
|
29
|
52
|
109
|
27
|
14
|
37
|
191
|
43
|
7
|
3
|
-
|
992
|
|
316 Alexandria
|
946
|
426
|
293
|
56
|
140
|
23
|
13
|
52
|
192
|
106
|
23
|
3
|
1
|
2,274
|
|
317 Havre
|
472
|
66
|
19
|
29
|
88
|
31
|
7
|
38
|
156
|
36
|
10
|
3
|
12
|
967
|
|
318 LaCrosse
|
1,085
|
93
|
172
|
31
|
200
|
114
|
31
|
51
|
216
|
123
|
9
|
3
|
25
|
2,153
|
|
319 Albert Lea
|
770
|
133
|
155
|
26
|
115
|
38
|
6
|
38
|
216
|
53
|
8
|
3
|
-
|
1,559
|
|
320 Moorhead
|
1,713
|
34
|
227
|
67
|
194
|
67
|
19
|
42
|
303
|
123
|
10
|
3
|
1
|
2,803
|
|
321 Bismarck
|
1,122
|
117
|
243
|
119
|
171
|
35
|
16
|
45
|
348
|
108
|
11
|
3
|
-
|
2,339
|
|
323 Brainerd
|
1,332
|
12
|
245
|
49
|
140
|
26
|
18
|
60
|
312
|
104
|
8
|
3
|
1
|
2,309
|
|
325 Billings
|
765
|
368
|
196
|
32
|
182
|
23
|
13
|
61
|
36
|
57
|
22
|
4
|
43
|
1,801
|
|
326 Ottumwa
|
613
|
176
|
55
|
24
|
126
|
25
|
7
|
43
|
226
|
59
|
6
|
3
|
-
|
1,362
|
|
327 Great Falls
|
-
|
-
|
169
|
48
|
114
|
21
|
9
|
40
|
227
|
68
|
7
|
3
|
45
|
751
|
|
328 Rapid City
|
1,576
|
137
|
270
|
56
|
153
|
22
|
14
|
44
|
534
|
76
|
9
|
3
|
-
|
2,894
|
|
329 Rock Springs
|
1,330
|
76
|
81
|
31
|
92
|
40
|
46
|
36
|
187
|
52
|
5
|
3
|
11
|
1,991
|
|
330 Dickinson
|
375
|
108
|
103
|
31
|
109
|
19
|
5
|
42
|
147
|
51
|
6
|
3
|
-
|
999
|
|
331 Minot
|
651
|
73
|
289
|
33
|
118
|
19
|
11
|
50
|
175
|
65
|
6
|
3
|
-
|
1,494
|
|
332 Willmar
|
1,496
|
261
|
226
|
51
|
178
|
33
|
13
|
66
|
335
|
94
|
9
|
3
|
1
|
2,766
|
|
334 Norfolk
|
1,116
|
281
|
163
|
35
|
126
|
24
|
17
|
39
|
239
|
50
|
5
|
3
|
5
|
2,103
|
|
335 Hastings
|
469
|
52
|
21
|
27
|
91
|
20
|
8
|
55
|
182
|
43
|
7
|
3
|
5
|
983
|
|
336 North Platte
|
598
|
294
|
108
|
25
|
85
|
18
|
5
|
40
|
145
|
44
|
7
|
3
|
3
|
1,375
|
|
338 Kearney
|
1,138
|
77
|
186
|
56
|
190
|
33
|
14
|
51
|
349
|
123
|
32
|
3
|
16
|
2,268
|
|
339 Scottsbluff
|
1,084
|
102
|
94
|
36
|
151
|
22
|
18
|
48
|
214
|
70
|
8
|
3
|
8
|
1,857
|
|
Case 18-10248-MFW
|
Doc 632-1
|
Filed 04/18/18
|
Page 56 of 60 |
|
TOTAL - PER DIEM
|
||||||||||||||
|
Store
#
Store Name
|
Base Rent
|
Common Area
Maintenance / LL Property Insurance
|
Real Estate Taxes
|
Insurance
|
Building Repair & Maint.
|
Occupancy Other
|
Security
|
Communications
|
Utilities
|
Supplies
|
Equip.
Leases
|
Eqiup.
Maint
|
Other
Taxes
|
Total
|
|
340 Kalispell
|
1,177
|
151
|
31
|
64
|
122
|
43
|
20
|
44
|
173
|
84
|
7
|
3
|
19
|
1,937
|
|
341 Blaine
|
1,515
|
183
|
250
|
76
|
315
|
75
|
22
|
47
|
493
|
155
|
14
|
4
|
1
|
3,148
|
|
342 Stillwater
|
1,941
|
-
|
508
|
86
|
267
|
47
|
23
|
46
|
436
|
137
|
54
|
3
|
1
|
3,549
|
|
343 Aberdeen
|
990
|
167
|
117
|
80
|
107
|
28
|
9
|
43
|
225
|
83
|
7
|
3
|
-
|
1,861
|
|
344 Grand Junction
|
1,117
|
134
|
211
|
51
|
129
|
26
|
21
|
46
|
286
|
122
|
14
|
3
|
38
|
2,199
|
|
345 Mankato
|
1,004
|
119
|
313
|
48
|
146
|
28
|
27
|
47
|
256
|
94
|
14
|
3
|
1
|
2,101
|
|
348 Bemidji
|
722
|
79
|
96
|
35
|
122
|
24
|
10
|
48
|
202
|
59
|
8
|
3
|
1
|
1,410
|
|
349 Butte
|
808
|
100
|
134
|
55
|
102
|
26
|
13
|
43
|
203
|
68
|
5
|
3
|
15
|
1,576
|
|
351 Missoula
|
1,000
|
221
|
333
|
25
|
166
|
30
|
12
|
39
|
236
|
49
|
12
|
3
|
20
|
2,148
|
|
352 Fargo
|
1,698
|
952
|
247
|
78
|
262
|
87
|
31
|
58
|
707
|
153
|
10
|
4
|
-
|
4,286
|
|
353 Rosedale
|
1,795
|
1,023
|
708
|
112
|
375
|
136
|
36
|
51
|
722
|
219
|
28
|
3
|
-
|
5,207
|
|
354 Midway
|
-
|
355
|
908
|
56
|
219
|
39
|
38
|
44
|
507
|
99
|
9
|
3
|
0
|
2,278
|
|
355 Southtown
|
2,298
|
1,038
|
1,707
|
83
|
312
|
104
|
17
|
62
|
552
|
202
|
19
|
3
|
2
|
6,399
|
|
356 Edina
|
2,514
|
152
|
613
|
62
|
324
|
33
|
22
|
39
|
791
|
129
|
9
|
3
|
1
|
4,692
|
|
357 Rochester
|
1,018
|
1
|
-
|
66
|
131
|
44
|
27
|
53
|
709
|
106
|
34
|
3
|
1
|
2,192
|
|
401 Ames
|
254
|
84
|
211
|
24
|
102
|
34
|
8
|
50
|
167
|
62
|
10
|
3
|
-
|
1,007
|
|
402 Mason City
|
708
|
196
|
23
|
31
|
144
|
31
|
19
|
70
|
266
|
64
|
6
|
3
|
-
|
1,560
|
|
403 Fort Dodge
|
600
|
54
|
20
|
27
|
108
|
41
|
12
|
72
|
170
|
76
|
10
|
3
|
-
|
1,195
|
|
404 Marshalltown
|
373
|
60
|
17
|
41
|
99
|
21
|
8
|
60
|
195
|
58
|
6
|
3
|
-
|
940
|
|
406 Oak View
|
1,926
|
192
|
476
|
81
|
199
|
36
|
16
|
79
|
650
|
198
|
11
|
4
|
22
|
3,890
|
|
408 Waterloo
|
646
|
36
|
122
|
35
|
174
|
21
|
14
|
44
|
292
|
84
|
8
|
4
|
5
|
1,483
|
|
409 Austin
|
255
|
45
|
-
|
24
|
116
|
17
|
9
|
45
|
389
|
43
|
6
|
3
|
1
|
953
|
|
410 Merle Hay
|
-
|
231
|
496
|
62
|
252
|
329
|
19
|
53
|
266
|
111
|
7
|
3
|
-
|
1,828
|
|
412 Coralville
|
-
|
142
|
604
|
59
|
361
|
44
|
17
|
49
|
275
|
141
|
8
|
3
|
-
|
1,704
|
|
413 Lindale Plaza
|
868
|
182
|
732
|
53
|
228
|
37
|
19
|
44
|
416
|
131
|
8
|
3
|
-
|
2,722
|
|
414 Jordan Creek
|
2,117
|
192
|
760
|
98
|
290
|
75
|
32
|
50
|
516
|
169
|
16
|
3
|
-
|
4,318
|
|
418 Dubuque
|
721
|
242
|
319
|
54
|
161
|
195
|
46
|
57
|
525
|
116
|
8
|
3
|
-
|
2,447
|
|
419 Westroads
|
118
|
1,064
|
520
|
129
|
330
|
56
|
45
|
77
|
689
|
263
|
18
|
3
|
45
|
3,356
|
|
421 Davenport
|
669
|
263
|
292
|
35
|
152
|
121
|
17
|
45
|
270
|
77
|
7
|
4
|
7
|
1,960
|
|
422 Moline
|
1,188
|
56
|
264
|
92
|
199
|
174
|
23
|
52
|
315
|
82
|
8
|
3
|
2
|
2,457
|
|
423 Southridge
|
539
|
-
|
-
|
30
|
148
|
132
|
14
|
48
|
367
|
64
|
7
|
3
|
-
|
1,352
|
|
424 Sioux Falls
|
1,223
|
295
|
325
|
94
|
241
|
144
|
13
|
44
|
469
|
160
|
12
|
3
|
-
|
3,022
|
|
429 Southern Hills
|
1,012
|
270
|
667
|
114
|
241
|
63
|
23
|
51
|
284
|
113
|
10
|
3
|
-
|
2,853
|
|
430 West Burlington
|
779
|
168
|
101
|
27
|
97
|
42
|
26
|
65
|
300
|
56
|
10
|
3
|
-
|
1,674
|
|
432 Eau Claire
|
-
|
187
|
396
|
53
|
173
|
309
|
21
|
52
|
372
|
94
|
10
|
3
|
38
|
1,707
|
|
437 Valley West
|
981
|
193
|
1,512
|
410
|
364
|
151
|
26
|
74
|
519
|
278
|
27
|
12
|
-
|
4,546
|
|
438 Muskegon
|
-
|
196
|
305
|
69
|
124
|
27
|
20
|
32
|
550
|
154
|
27
|
3
|
49
|
1,558
|
|
439 Sturgeon Bay
|
452
|
-
|
102
|
29
|
148
|
197
|
19
|
146
|
184
|
43
|
6
|
3
|
13
|
1,343
|
|
440 Grandville
|
-
|
275
|
589
|
95
|
249
|
44
|
40
|
62
|
775
|
185
|
28
|
3
|
85
|
2,431
|
|
443 Traverse City
|
524
|
116
|
-
|
35
|
86
|
21
|
10
|
48
|
385
|
49
|
10
|
3
|
14
|
1,301
|
|
445 Lansing
|
1,555
|
176
|
286
|
52
|
168
|
224
|
8
|
48
|
473
|
89
|
8
|
3
|
73
|
3,163
|
|
447 Lincoln
|
930
|
210
|
277
|
59
|
255
|
32
|
31
|
57
|
377
|
110
|
9
|
3
|
11
|
2,362
|
|
448 Marshfield
|
308
|
16
|
-
|
21
|
83
|
50
|
13
|
58
|
171
|
88
|
6
|
3
|
14
|
830
|
|
449 Duluth
|
-
|
124
|
600
|
203
|
311
|
51
|
20
|
51
|
767
|
278
|
11
|
3
|
1
|
2,421
|
|
451 Grand Island
|
467
|
59
|
85
|
29
|
106
|
30
|
8
|
42
|
217
|
69
|
6
|
3
|
8
|
1,129
|
|
457 Bay Park
|
2,556
|
78
|
717
|
92
|
198
|
166
|
31
|
72
|
406
|
135
|
13
|
4
|
51
|
4,521
|
|
463 Holland
|
399
|
152
|
49
|
44
|
91
|
52
|
10
|
47
|
254
|
79
|
8
|
3
|
31
|
1,219
|
|
464 Okemos
|
4,083
|
293
|
943
|
74
|
238
|
329
|
29
|
42
|
826
|
172
|
9
|
3
|
82
|
7,120
|
|
465 Port Huron
|
791
|
-
|
-
|
30
|
96
|
40
|
15
|
51
|
308
|
68
|
8
|
4
|
25
|
1,438
|
|
475 Bay City
|
1,836
|
170
|
101
|
57
|
136
|
390
|
23
|
50
|
481
|
138
|
8
|
3
|
20
|
3,414
|
|
501 Bloomington
|
287
|
885
|
377
|
65
|
264
|
122
|
25
|
63
|
412
|
147
|
11
|
3
|
-
|
2,661
|
|
502 LaSalle Peru
|
616
|
86
|
95
|
59
|
157
|
136
|
24
|
53
|
378
|
80
|
9
|
3
|
-
|
1,695
|
|
503 Pekin
|
384
|
115
|
144
|
37
|
139
|
19
|
33
|
49
|
241
|
73
|
8
|
3
|
-
|
1,244
|
|
504 Champaign
|
1,351
|
546
|
143
|
66
|
208
|
140
|
26
|
73
|
699
|
146
|
11
|
3
|
-
|
3,410
|
|
505 Galesburg
|
493
|
95
|
49
|
34
|
117
|
24
|
27
|
58
|
311
|
47
|
6
|
3
|
-
|
1,262
|
|
507 Quincy
|
112
|
226
|
232
|
63
|
150
|
92
|
41
|
123
|
365
|
91
|
11
|
4
|
-
|
1,511
|
|
Case 18-10248-MFW
|
Doc 632-1
|
Filed 04/18/18
|
Page 57 of 60 |
|
TOTAL - PER DIEM
|
||||||||||||||
|
Store
#
Store Name
|
Base Rent
|
Common Area
Maintenance / LL Property Insurance
|
Real Estate Taxes
|
Insurance
|
Building Repair & Maint.
|
Occupancy Other
|
Security
|
Communications
|
Utilities
|
Supplies
|
Equip.
Leases
|
Eqiup.
Maint
|
Other
Taxes
|
Total
|
|
508 Forsyth
|
92
|
280
|
251
|
42
|
185
|
112
|
24
|
58
|
298
|
74
|
7
|
3
|
-
|
1,427
|
|
510 Janesville
|
573
|
75
|
284
|
80
|
157
|
36
|
18
|
106
|
315
|
97
|
10
|
4
|
22
|
1,778
|
|
511 Sterling
|
837
|
168
|
10
|
27
|
107
|
21
|
17
|
116
|
206
|
63
|
7
|
3
|
-
|
1,582
|
|
512 Cherryvale
|
1,060
|
180
|
490
|
89
|
206
|
46
|
65
|
46
|
483
|
153
|
11
|
3
|
-
|
2,833
|
|
515 Joliet
|
1,895
|
108
|
229
|
71
|
185
|
96
|
29
|
113
|
589
|
153
|
12
|
4
|
6
|
3,487
|
|
516 Spring Hill
|
-
|
207
|
325
|
68
|
178
|
32
|
21
|
135
|
416
|
127
|
11
|
4
|
0
|
1,523
|
|
517 Randhurst
|
1,385
|
352
|
2,216
|
119
|
312
|
99
|
41
|
68
|
511
|
288
|
28
|
3
|
2
|
5,423
|
|
518 White Oaks
|
324
|
41
|
390
|
65
|
210
|
138
|
23
|
59
|
673
|
123
|
11
|
3
|
-
|
2,059
|
|
519 Milwaukee Grand Ave
|
18
|
128
|
276
|
28
|
294
|
104
|
185
|
73
|
988
|
99
|
6
|
3
|
0
|
2,204
|
|
520 Bayshore
|
1,230
|
182
|
571
|
113
|
477
|
65
|
38
|
76
|
843
|
245
|
38
|
4
|
165
|
4,045
|
|
521 Racine
|
1
|
178
|
494
|
61
|
256
|
32
|
14
|
99
|
501
|
134
|
11
|
4
|
71
|
1,855
|
|
522 Brookfield
|
4,254
|
24
|
847
|
209
|
550
|
122
|
25
|
50
|
1,447
|
346
|
49
|
5
|
151
|
8,078
|
|
523 Southridge
|
3,575
|
682
|
901
|
113
|
451
|
234
|
33
|
87
|
927
|
222
|
23
|
4
|
195
|
7,446
|
|
526 East Towne
|
1,526
|
194
|
321
|
78
|
165
|
204
|
20
|
63
|
630
|
144
|
10
|
3
|
63
|
3,422
|
|
527 Mayfair
|
3,897
|
241
|
1,335
|
142
|
571
|
225
|
77
|
87
|
1,286
|
306
|
50
|
3
|
243
|
8,463
|
|
528 West Towne
|
3,016
|
195
|
420
|
105
|
281
|
96
|
21
|
73
|
558
|
212
|
34
|
4
|
103
|
5,119
|
|
529 Brookfield Furniture
|
2,334
|
-
|
270
|
43
|
157
|
1,223
|
8
|
65
|
171
|
41
|
10
|
3
|
8
|
4,333
|
|
530 Evergreen
|
2,395
|
93
|
92
|
106
|
356
|
122
|
44
|
119
|
635
|
204
|
34
|
4
|
2
|
4,206
|
|
531 Yorktown
|
2,358
|
519
|
755
|
175
|
561
|
123
|
48
|
147
|
736
|
365
|
20
|
4
|
-
|
5,810
|
|
532 Woodmar
|
629
|
258
|
1
|
53
|
299
|
64
|
20
|
108
|
399
|
147
|
10
|
3
|
94
|
2,084
|
|
533 Edens Plaza
|
-
|
615
|
1,729
|
92
|
273
|
58
|
33
|
97
|
590
|
290
|
22
|
3
|
1
|
3,802
|
|
535 Stratford Square
|
1,347
|
369
|
342
|
69
|
237
|
95
|
33
|
69
|
381
|
135
|
11
|
3
|
7
|
3,099
|
|
538 Chicago Ridge
|
2,233
|
86
|
2,236
|
126
|
331
|
52
|
44
|
82
|
616
|
293
|
28
|
3
|
8
|
6,140
|
|
539 Harlem Irving
|
2,308
|
2,678
|
1,211
|
232
|
435
|
84
|
69
|
64
|
698
|
320
|
32
|
3
|
13
|
8,148
|
|
541 North Riverside
|
1,447
|
505
|
1,372
|
112
|
692
|
205
|
58
|
68
|
679
|
208
|
15
|
5
|
5
|
5,372
|
|
542 Southlake
|
1,068
|
194
|
624
|
93
|
266
|
51
|
29
|
58
|
783
|
207
|
11
|
4
|
111
|
3,498
|
|
543 Orland Square
|
1,603
|
68
|
1,960
|
170
|
356
|
73
|
40
|
82
|
650
|
448
|
51
|
3
|
2
|
5,506
|
|
546 Yorktown Furniture
|
1,542
|
205
|
505
|
35
|
74
|
996
|
18
|
72
|
119
|
29
|
5
|
3
|
-
|
3,602
|
|
547 Edens Furniture
|
2,007
|
59
|
911
|
29
|
81
|
915
|
18
|
53
|
106
|
34
|
5
|
3
|
1
|
4,221
|
|
548 Schaumburg Furniture
|
1,663
|
158
|
1,011
|
36
|
87
|
807
|
23
|
49
|
118
|
32
|
5
|
3
|
1
|
3,994
|
|
549 Michigan City
|
53
|
170
|
-
|
44
|
127
|
21
|
19
|
74
|
366
|
80
|
7
|
3
|
61
|
1,026
|
|
550 Hawthorn
|
450
|
378
|
207
|
64
|
212
|
41
|
39
|
91
|
583
|
146
|
8
|
3
|
2
|
2,223
|
|
551 Ford City
|
539
|
218
|
686
|
82
|
204
|
185
|
64
|
60
|
1,404
|
203
|
11
|
3
|
-
|
3,658
|
|
552 Lincolnwood
|
2,696
|
-
|
2,025
|
90
|
281
|
61
|
40
|
62
|
823
|
207
|
18
|
3
|
2
|
6,309
|
|
553 Bradley
|
2,311
|
63
|
430
|
63
|
161
|
147
|
67
|
67
|
431
|
120
|
10
|
3
|
2
|
3,873
|
|
554 St Charles
|
1,176
|
-
|
-
|
49
|
194
|
119
|
43
|
67
|
740
|
130
|
10
|
3
|
-
|
2,532
|
|
555 Hawthorn Furniture Gallery
|
1,563
|
175
|
-
|
-
|
72
|
462
|
11
|
-
|
-
|
-
|
-
|
3
|
-
|
2,287
|
|
556 Fox Valley
|
660
|
387
|
349
|
163
|
436
|
29
|
35
|
66
|
676
|
125
|
8
|
4
|
-
|
2,938
|
|
561 Orland Park Furniture
|
2,186
|
72
|
-
|
57
|
81
|
1,267
|
15
|
52
|
155
|
36
|
4
|
4
|
1
|
3,929
|
|
563 Grand Prairie
|
2,588
|
257
|
835
|
122
|
276
|
33
|
29
|
66
|
503
|
232
|
15
|
4
|
0
|
4,961
|
|
571 Laurel Park
|
4,792
|
-
|
543
|
135
|
402
|
67
|
42
|
123
|
1,005
|
360
|
16
|
4
|
108
|
7,597
|
|
572 Rochester Hills
|
13
|
219
|
390
|
103
|
357
|
38
|
31
|
56
|
651
|
230
|
19
|
4
|
97
|
2,209
|
|
573 Partridge Creek
|
2,237
|
179
|
421
|
157
|
196
|
33
|
16
|
43
|
697
|
200
|
10
|
4
|
53
|
4,247
|
|
579 Naperville Frn Clear.
|
242
|
-
|
62
|
11
|
86
|
259
|
9
|
1
|
619
|
39
|
1
|
1
|
-
|
1,331
|
|
212 Total
|
230,444
|
39,426
|
73,743
|
12,953
|
39,000
|
22,497
|
4,725
|
11,540
|
82,672
|
22,322
|
2,419
|
779
|
4,513
|
547,032
|
|
Case 18-10248-MFW
|
Doc 632-1
|
Filed 04/18/18
|
Page 58 of 60 |
|
Case 18-10248-MFW
|
Doc 632-1
|
Filed 04/18/18
|
Page 59 of 60 |
|
Attn:
|
Scott Carpenter (
scarpenter@greatamerican.com
)
|
|
Case 18-10248-MFW
|
Doc 632-1
|
Filed 04/18/18
|
Page 60 of 60 |
|
Alan Forman (
aforman@brileyfin.com
)
|
|
Attn:
|
Christopher Huber (
chuber@tigergroup.com
)
|
|
Mark Naughton (
mnaughton@tigergroup.com
)
|
|
Attn:
|
Kenneth A. Rosen (
krosen@lowenstein.com
)
|
|
Andrew Behlmann (
abehlmann@lowenstein.com
)
|
|
Attn:
|
David Posner (
dposner@kilpatricktownsend.com
)
|
|
Attn:
|
Sidney P. Levinson (
slevinson@jonesday.com
)
|
|
Joshua M. Mester (
jmester@jonesday.com
)
|
|
|
John Kane (
jkkane@jonesday.com
)
|