ARO Liquidation (AROP) 8-K Regulation FD Disclosure

Exhibit 99.1

UNITED STATES BANKRUPTCY COURT

SOUTHERN DISTRICT OF NEW YORK

In re	ARO Liquidation, Inc.	Case No.	16-11275
	Debtors	Reporting Period:	6/2/17 - 7/1/17
		Federal Tax I.D. #	31-1443880

CORPORATE MONTHLY OPERATING REPORT

REQUIRED DOCUMENTS	Form No.	Document Attached	Explanation Attached
Schedule of Cash Receipts and Disbursements	MOR-1	Yes
Bank Reconciliation	MOR-1 (CON'T)	Yes
Copies of bank statements			Yes
Cash disbursements journals			Yes
Statement of Operations Consolidated	MOR-2	Yes
Statement of Operations by Legal Entity	MOR-2 (CON'T)	Yes
Balance Sheet Consolidated	MOR-3	Yes
Balance Sheet by Legal Entity	MOR-3 (CON'T)	Yes
Statement of Cash Flows	MOR-3 CASH FLOW		Yes
Status of Post-petition Taxes	MOR-4	Yes
Copies of IRS Form 6123 or payment receipt			N/A
Copies of tax returns filed during reporting period			N/A
Summary of Unpaid Post-petition Debts	MOR-4	Yes
Listing of Aged Accounts Payable			Yes
Post Petition Status of Secured Notes, Leases Payable	MOR-4	Yes
Accounts Receivable Reconciliation and Aging	MOR-5	Yes
Taxes Reconciliation and Aging	MOR-5	Yes
Payments to Insiders and Professional	MOR-6		Yes
Debtor Questionnaire	MOR-7	Yes

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

/s/ William A. Brandt Jr.	Date 08/16/17
Signature of Authorized Individual
William A. Brandt Jr.	Date 08/16/17
Printed Name of Authorized Individual

GLOBAL NOTES AND STATEMENTS OF LIMITATIONS AND DISCLAIMERS REGARDING THE

DEBTORS’ MONTHLY OPERATING REPORTS

On May 4, 2016 (the “Commencement Date”), ARO Liquidation, Inc. and its subsidiaries (collectively, the “Debtors”)¹ each commenced a voluntary case under chapter 11 of the Bankruptcy Code in the United States Bankruptcy Court for the Southern District of New York. The Debtors are authorized to operate their businesses and manage their properties as debtors in possession pursuant to sections 1107(a) and 1108 of the Bankruptcy Code. On May 5, 2016, the Bankruptcy Court entered an order authorizing the joint administration of these cases pursuant to Bankruptcy Rule 1015(b). On May 11, 2016, the United States Trustee for Region 2 (the “U.S. Trustee”) appointed an official committee of unsecured creditors pursuant to section 1102(a)(1) of the Bankruptcy Code (the “Creditors’ Committee”).

The Debtors are filing their consolidated monthly operating report (the “MOR”) solely for purposes of complying with the monthly operating requirements applicable in the Debtors’ chapter 11 cases. The MOR is in a format acceptable to the U.S. Trustee. The MOR should not be relied upon by any persons for information relating to current or future financial conditions, events, or performance of any of the Debtors or their affiliates.

These following notes and statements and limitations should be referred to, and referenced in connection with, any review of the MOR.

1. Basis of Presentation. For financial reporting purposes, the Debtors generally prepare consolidated financial statements, which include information for ARO Liquidation, Inc. and its Debtor affiliates. The financial statements and information contained herein are unaudited and preliminary. The Debtors are maintaining their books and records in accordance with generally accepted accounting principles (“GAAP”) and the information furnished in this MOR uses the companies’ normal accrual method of accounting. In preparing the MOR, the Debtors relied on financial data derived from their books and records that was available at the time of preparation. Subsequent information or discovery may result in material changes to the MOR and errors or omissions may exist. Notwithstanding any such discovery, new information, or errors or omissions, the Debtors do not undertake any obligation or commitment to update the MOR.

2. Reporting Period. Unless otherwise noted herein, the MOR generally reflects the Debtors’ books and records and financial activity occurring during the applicable reporting period. Except as otherwise noted, no adjustments have been made for activity occurring after the close of the reporting period.

3. Consolidated Entity Accounts Payable and Disbursement Systems. As described in the Cash Management Motion,2 the Debtors utilize an integrated, centralized cash management system, in the ordinary course of business, to collect, concentrate, and disburse funds generated by their operations (the “Cash Management System”). The Debtors maintain a consolidated accounts payable and disbursements system to pay operating and administrative expenses through various disbursement accounts. In the ordinary course of business, the Debtors maintain business relationships among each other, which result in intercompany receivables and payables (the “Intercompany Claims”) arising from intercompany transactions (the “Intercompany Transactions”). As set forth more fully in the Debtors’ Cash Management Motion, the primary Intercompany Transactions giving rise to Intercompany Claims are cash receipts activities, disbursement activities, inventory purchases, and expense allocations. Historically, Intercompany Claims are not settled by actual transfers of cash among the Debtors. Instead, the Debtors track all Intercompany Transactions in their accounting system, which concurrently are recorded on the applicable Debtors’ balance sheets. The Debtors have attempted to identify disbursements on an individual Debtor basis. However, because the Debtors generally track and report their financial information on a consolidated basis some errors may exist and adjustments in future reporting may be necessary.

¹ The Debtors in these chapter 11 cases and the last four digits of each Debtor’s federal tax identification number, as applicable, are as follows: ARO Liquidation, Inc. (3880); ARO Liquidation West, Inc. (7013); ARO Liquidation Surf Co., LLC (0461); ARO Liquidation GC Management LLC (4257); ARO Liquidation Procurement Company, Inc. (8518); ARO Liquidation Licensing, Inc. (8124); ARO Liquidation (Kids), Inc. (5900); ARO Liquidation GJ LLC (4923); ARO Liquidation Holdings, Inc. (7729); and ARO Liquidation Puerto Rico, Inc. (6477). The Debtors’ corporate headquarters is located at 125 Chubb Avenue, Lyndhurst, New Jersey 07071.

² Motion of Debtors Pursuant to 11 U.S.C. §§ 105(a), 363, 364, 503, and 507 for Interim and Final Authority to (I) Continue Using Existing Cash Management System, Bank Accounts, and Business Forms, (II) Implement Changes to the Cash Management System in the Ordinary Course of Business, (III) Continue Intercompany Transactions, (IV) Provide Administrative Expense Priority for Postpetition Intercompany Claims and for Related Relief [ECF No. 7] (the “CashManagementMotion”).

4. Accuracy. The financial information disclosed herein was not prepared in accordance with federal or state securities laws or other applicable non-bankruptcy law or in lieu of complying with any periodic reporting requirements thereunder. Persons and entities trading in or otherwise purchasing, selling, or transferring the claims against or equity interests in the Debtors should evaluate this financial information in light of the purposes for which it was prepared. The Debtors are not liable for and undertake no responsibility to indicate variations from securities laws or for any evaluations of the Debtors based on this financial information or any other information.

5. Debtor in Possession Financing. On June 13, 2016, the Bankruptcy Court entered the Final Order Pursuant to 11 U.S.C. §§ 105, 361, 362, 363 and 364 and Rules 2002, 4001, and 9014 of the Federal Rules of Bankruptcy Procedure (I) Authorizing Incurrence by the Debtors of Postpetition Secured Indebtedness, (II) Granting Liens, and (III) Authorizing Use of Cash Collateral by the Debtors and Providing for Adequate Protection, and (IV) Modifying the Automatic Stay [ECF No. 298] (the “DIP Order”), which approved and authorized the Debtors to access up to $160,000,000 in postpetition financing and to provide the Debtors’ prepetition secured parties adequate protection on the terms and conditions set forth in the DIP Order. Please see the DIP Order for additional detail. Descriptions of the Debtors’ prepetition debt structure and the collateral relating to the bank debt are contained in the Declaration of David J. Dick Pursuant to Rule 1007-2 of the Local Bankruptcy Rules for the Southern District of New York [ECF No. 4]. Reference to the applicable loan agreements and related documents is necessary for a complete description of the collateral and the nature, extent, and priority of liens.

6. Payment of Prepetition Claims Pursuant to First Day Orders. Within the first two days of the Debtors’ chapter 11 cases, the Bankruptcy Court entered orders (the “First-Day Orders”) authorizing, but not directing, the Debtors to, among other things, pay certain prepetition (a) service fees and charges assessed by the Debtors’ banks and debit and credit card companies; (b) claims of warehousemen and miscellaneous lien claimants; (c) certain insurance obligations; (d) obligations to “critical vendors”; (e) customer programs obligations; (f) employee wages, salaries, and related items, including employee benefit programs and independent contractor obligations; and (g) taxes and assessments. To the extent any payments were made on account of such claims following the commencement of these chapter 11 cases pursuant to the authority granted to the Debtors by the Bankruptcy Court under the First Day Orders, such payments have been included in the MOR unless otherwise noted.

7. Liabilities Subject to Compromise. The bar date for asserting general unsecured claims for all entities other than governmental units was July 25, 2016 at 5:00 p.m. (Eastern), and October 31, 2016 at 5:00 p.m. (Eastern) for governmental units. The bar date for asserting administrative claims was December 13, 2016 at 5:00 p.m. (Eastern). Any amount classified as liabilities subject to compromise are estimates and are subject to future change and adjustment.

8. Reservation of Rights. The Debtors reserve all rights to amend or supplement the MOR in all respects, as may be necessary or appropriate. Nothing contained in this MOR shall constitute a waiver of any of the Debtors’ rights or an admission with respect to their chapter 11 cases.

In re	ARO Liquidation, Inc.	Case No.	16-11275
	Debtors	Reporting Period:	6/2/17 - 7/1/17

Disbursements for the period 6/2/2017 through 7/1/2017

MOR-1

($ in 000's)

Case		Debtor	Total for Reporting Period		Quarter to Date
	16-11275	ARO Liquidation, Inc.	$	6,044	$	11,349
	16-11276	ARO Liquidation Procurement Co., Inc.	$	39	$	1,541
	16-11277	ARO Liquidation West, Inc.	$	0	$	0
	16-11278	ARO Liquidation Surf Co., LLC	$	0	$	0
	16-11279	ARO Liquidation GC Management LLC	$	0	$	0
	16-11280	ARO Liquidation Licensing, Inc.	$	0	$	0
	16-11281	ARO Liquidation GJ LLC	$	0	$	0
	16-11282	ARO Liquidation (Kids), Inc.	$	0	$	0
	16-11283	ARO Liquidation Puerto Rico, Inc.	$	0	$	4
	16-11285	ARO Liquidation Holdings, Inc.	$	0	$	0
			$	6,083	$	12,894

Note: A portion of the disbursements from certain Debtors may be subject to allocations to, or reimbursement from, other Debtors.

In re	ARO Liquidation, Inc.	Case No:	Case No. 16-11275
	Debtors	Reporting Period:	6/2/17 - 7/1/17

Bank Account Reconciliations

MOR-1

(Unaudited)

Case No.		Debtor	Bank Name	Account No.	Bank Balance 6/30/17		GL Balance 7/1/17
	16-11275	ARO Liquidation, Inc.	Bank of America Utility Deposits	***0747		415,567.00		415,567.00
	16-11275	ARO Liquidation, Inc.	Bank of America Texas Escrow	***7404		167,565.77		167,565.77
	16-11275	ARO Liquidation, Inc.	Sterling Bank - Operating Account	***2034		8,324.51		8,324.51
	16-11275	ARO Liquidation, Inc.	Sterling Bank - Money Market	***2210		18,971,736.18		18,971,736.18
	16-11275	ARO Liquidation, Inc.	Sterling Bank - Professional Fees	***2173		6,493,040.24		6,493,040.24
	16-11276	ARO Liquidation, Inc.	Wells Fargo - Zumiez Escrow	***7900		642,797.20		639,651.98
	16-11277	ARO Liquidation, Inc.	Citibank	***1768		0.00		0.00
	16-11278	ARO Liquidation, Inc.	Citibank	***2768		0.00		0.00
Corporate Account Subtotal Cash and Cash Equivalents					$	26,699,030.90	$	26,695,885.68

All bank accounts are reconciled each period when statements are received.  Difference between the GL and bank balances are either outstanding checks or reconciling items typically cleared in the following period. Copies of disbursement journals and reconciliations are not attached to this Monthly Operating Report; however, the Debtors will provide further information to the U.S. Trustee upon request.

In re	ARO Liquidation, Inc.	Case No.	16-11275
	Debtors	Reporting Period:	6/2/17 - 7/1/17

CONSOLIDATED STATEMENT OF OPERATIONS  (Income Statement)

MOR-2
(Unaudited - $ in 000's)
Net sales	$	-
Cost of sales (including certain buying, occupancy and warehousing expenses)		(532	)
Gross profit		532
Selling, general and administrative expenses		345
Profit (Loss) from operations		187
Interest expense		201
Profit (Loss) before income taxes		(14	)
Income tax expense		-
Net income (loss)	$	(14	)

In re	ARO Liquidation, Inc.	Case No.	16-11275
	Debtors	Reporting Period:	6/2/17 - 7/1/17

STATEMENT OF OPERATIONS BY LEGAL ENTITY  (Income Statement)

MOR-2
(Unaudited - $ in 000's)
	ARO Liquidation, Inc.			ARO Liquidation GC Management LLC		ARO Liquidation West, Inc.			ARO Liquidation Puerto Rico, Inc.		ARO Liquidation (Kids), Inc.			ARO Liquidation Procurement Co., Inc.			ARO Liquidation Surf Co., LLC		ARO Liquidation Licensing, Inc.		ARO Liquidation GJ LLC		ARO Liquidation Holdings, Inc.		Elimination Company (a)		Consolidated U.S. Companies
		1			2		3			4		5			6			7		9		10		78		98
Net sales	$	-		$	-	$	-		$	-	$	-		$	-		$	-	$	-	$	-	$	-	$	-	$	-
Cost of sales (including certain buying, occupancy and warehousing expenses)	$	(14	)	$	-	$	9		$	-	$	-		$	(527	)	$	-	$	-	$	-	$	-	$	-	$	(532	)
Gross profit		14			0		(9	)		0		0			527			0		0		0		0		0	$	532
Selling, general and administrative expenses	$	502		$	-	$	-		$	-	$	10		$	(167	)	$	-	$	-	$	-	$	-	$	-	$	345
Profit (Loss) from operations		(488	)		0		(9	)		0		(10	)		694			0		0		0		0		0	$	187
Interest expense	$	201		$	-	$	-		$	-	$	-		$	-		$	-	$	-	$	-	$	-	$	-	$	201
Profit (Loss) before income taxes		(689	)		0		(9	)		0		(10	)		694			0		0		0		0		0	$	(14	)
Income tax expense	$	-		$	-	$	-		$	-	$	-		$	-		$	-	$	-	$	-	$	-	$	-	$	-
Net income (loss)	$	(689	)	$	-	$	(9	)	$	-	$	(10	)	$	694		$	-	$	-	$	-	$	-	$	-	$	(14	)

(a) Elimination Company is not a legal entity. It is included in the balance sheet to reflect entries to eliminate intercompany transactions to produce accurate consolidated financial statements.

In re	ARO Liquidation, Inc.	Case No.	16-11275
	Debtors	Reporting Period:	6/2/17 - 7/1/17

BALANCE SHEET

MOR-3

(Unaudited - $ in 000's)

ASSETS
CURRENT ASSETS
Cash and Cash Equivalents	$	26,742
Merchandise Inventory		(9	)
Prepaid Expenses		9,333
Tax Refunds Receivable		3,473
Other Current Assets		5,140
TOTAL CURRENT ASSETS	$	44,679
Fixtures, Equipment & Improvements		(17	)
Intangibles		21,762
Investment in Subsidiary		301,900
Deferred Financing		3,398
Other Assets		1,589
TOTAL ASSETS	$	373,311
LIABILITIES & SHAREHOLDERS' EQUITY
CURRENT LIABILITIES
Accounts Payable	$	42,807
Accrued Expense		78,603
Current Loan Payable		44,790
Crystal Loan Payble		-
Intercompany		(1,818	)
TOTAL CURRENT LIABILITIES	$	164,382
Deferred Rent,Tenant Allowance		1,512
Retirement Benefit Plan Liability		6,357
Uncertain Tax Liability Reserves		2,093
Unearned Vendor Rebate		9,479
Other Non Current Liabilities		22,564
Non-Current Loan Payable		-
TOTAL LIABILTIES	$	206,387
SHAREHOLDERS' EQUITY
Common Stock	$	818
Additional Paid-in-Capital		467,711
Other Comprehensive Income		1,190
Retained Earnings		(299,030	)
Treasury Stock		(3,765	)
TOTAL SHAREHOLDERS' EQUITY	$	166,924
TOTAL LIABILTIES & SHAREHOLDER EQUITY	$	373,311

In re	ARO Liquidation, Inc.	Case No.	16-11275	Case No.	16-11275
	Debtors	Reporting Period:	6/2/17 - 7/1/17	Reporting Period:	6/2/17 - 7/1/17

BALANCE SHEET

MOR-3

(Unaudited - $ in 000's) 

	ARO Liquidation, Inc.			ARO Liquidation GC Management LLC			ARO Liquidation West, Inc.			ARO Liquidation Puerto Rico, Inc.			ARO Liquidation (Kids), Inc.			ARO Liquidation Procurement Co., Inc.			ARO Liquidation Surf Co., LLC			ARO Liquidation Licensing, Inc.			ARO Liquidation GJ LLC			ARO Liquidation Holdings, Inc.			Elimination Company (a)		Consolidated U.S. Companies
		1			2			3			4			5			6			7			9			10			78			98
ASSETS
CURRENT ASSETS
Cash and Cash Equivalents		28,095			-			-			-			-			(1,354	)		-			-			-			-			-	$	26,742
Merchandise Inventory		(1	)		-			-			-			(9	)		-			1			-			-			-			-	$	(9	)
Prepaid Expenses		7,247			228			-			36			-			512			-			1,310			-			-			-	$	9,333
Prepaid Taxes		3,354			-			-			119			-			-			-			-			-			-			-	$	3,473
Other Current Assets		(89	)		2			-			22			377			3,089			-			1,086			653			-			-	$	5,140
TOTAL CURRENT ASSETS	$	38,606		$	230		$	-		$	177		$	368		$	2,247		$	1		$	2,396		$	653					$	-	$	44,679
Fixtures, Equipment & Improvements		(17	)		-			(2	)		-			-			-			-			-			2			-			-	$	(17	)
Intangibles		-			-			-			-			-			-			-			-			21,762			-			-	$	21,762
Investment in Subsidiary		153,447			-			23,145			-			32,575			-			-			-			-			92,733			-	$	301,900
Restricted Cash Non-Current		-			-			-			-			-			-			-			-			-			-			-	$	-
Deferred Financing		3,398			-			-			-			-			-			-			-			-			-			-	$	3,398
Other Assets		1,291			-			25			37			11			225			-			-			-			-			-	$	1,589
TOTAL ASSETS	$	196,725		$	230		$	23,168		$	214		$	32,954		$	2,472		$	1		$	2,396		$	22,417		$	92,733		$	-	$	373,311
LIABILITIES & SHAREHOLDERS' EQUITY
CURRENT LIABILITIES
Accounts Payable		15,837			-			-			-			(44	)		27,373			-			-			(359	)		-			-	$	42,807
Accrued Expense		56,414			13,173			2,002			263			800			5,106			70			296			479			-			-	$	78,603
Current Loan Payable		44,790			-			-			-			-			-			-			-			-			-			-	$	44,790
Crystal Loan Payble		-			-			-			-			-			-			-			-			-			-			-	$	-
Intercompany		1,068,666			(45,424	)		(576,291	)		(1,951	)		216,877			(590,215	)		59,127			(122,226	)		(10,382	)		1			-	$	(1,818	)
TOTAL CURRENT LIABILITIES	$	1,185,707		$	(32,251	)	$	(574,289	)	$	(1,688	)	$	217,633		$	(557,736	)	$	59,197		$	(121,930	)	$	(10,262	)	$	1		$	-	$	164,382
Deferred Rent,Tenant Allowance		1,259			-			(330	)		-			2			-			-			-			581			-			-	$	1,512
Retirement Benefit Plan Liabilities		6,357			-			-			-			-			-			-			-			-			-			-	$	6,357
Uncertain Tax Liability Reserves		76			-			2,017			-			-			-			-			-			-			-			-	$	2,093
Unearned Vendor Rebate		-			-			-			-			-			9,479			-			-			-			-			-	$	9,479
Other Non Current Liabilities		82,016			-			(59,628	)		-			-			-			-			176			-			-			-	$	22,564
Non-Current Loan Payable		-			-			-			-			-			-			-			-			-			-			-	$	-
TOTAL LIABILTIES	$	1,275,415		$	(32,251	)	$	(632,230	)	$	(1,688	)	$	217,635		$	(548,257	)	$	59,197		$	(121,754	)	$	(9,681	)	$	1		$	-	$	206,387
SHAREHOLDERS' EQUITY
Common Stock		816			-			1			-			-			-			1			-			-			-			-	$	818
Additional Paid-in-Capital		258,546			-			25,134			3,001			32,576			23,145			-			1			32,575			92,733			-	$	467,711
Other Comprehensive Income		1,190			-			-			-			-			-			-			-			-			-			-	$	1,190
Retained Earnings		(1,335,476	)		32,481			630,263			(1,099	)		(217,257	)		527,584			(59,197	)		124,149			(477	)		(1	)		-	$	(299,030	)
Treasury Stock		(3,765	)		-			-			-			-			-			-			-			-			-			-	$	(3,765	)
TOTAL SHAREHOLDERS' EQUITY	$	(1,078,689	)	$	32,481		$	655,398		$	1,902		$	(184,681	)	$	550,729		$	(59,196	)	$	124,150		$	32,098		$	92,732		$	-	$	166,924
TOTAL LIABILTIES & SHAREHLD EQUITY	$	196,726		$	230		$	23,168		$	214		$	32,954		$	2,472		$	1		$	2,396		$	22,417		$	92,733		$	-	$	373,311

(a)  Elimination Company is not a legal entity. It is included in the balance sheet to reflect entries to eliminate intercompany transactions to produce accurate consolidated financial statements.

In re	ARO Liquidation, Inc.	Case No.	16-11275
	Debtors	Reporting Period:	6/2/17 - 7/1/17

STATEMENT OF CASH FLOWS

MOR-3

Due to the complexity of the sale of substantially all of the Debtors’ assets, the Debtors continue to reconcile the general ledger accounts and update the financial reporting. The Debtors will modify the financial statements as needed.

In re	ARO Liquidation, Inc.	Case No.	16-11275
	Debtors	Reporting Period:	6/2/17 - 7/1/17

MOR-4

STATUS OF POST-PETITION TAXES

Federal	Beginning Tax		Amount Withheld			Amount Paid	Date Paid	Amount Accrued		Ending Tax
Withholding:
ARO Liquidation, Inc.		0		0					0	$	0
ARO Liquidation West, Inc.		0		0					0	$	0
ARO Liquidation (Kids), Inc.		0		0					0	$	0
ARO Liquidation Licensing, Inc.		0		0					0	$	0
ARO Liquidation Procurement Co., Inc.		0		0					0	$	0
ARO Liquidation Puerto Rico, Inc.		0		0					0	$	0
ARO Liquidation GJ LLC		0		0					0	$	0
FICA-Employee
ARO Liquidation, Inc.		0		0					0	$	0
ARO Liquidation West, Inc.		0		0					0	$	0
ARO Liquidation (Kids), Inc.		0		0					0	$	0
ARO Liquidation Licensing, Inc.		0		0					0	$	0
ARO Liquidation Procurement Co., Inc.		0		0					0	$	0
ARO Liquidation Puerto Rico, Inc.		0		0					0	$	0
ARO Liquidation GJ LLC		0		0					0	$	0
FICA-Employer
ARO Liquidation, Inc.		0		0					0	$	0
ARO Liquidation West, Inc.		0		0					0	$	0
ARO Liquidation (Kids), Inc.		0		0					0	$	0
ARO Liquidation Licensing, Inc.		0		0					0	$	0
ARO Liquidation Procurement Co., Inc.		0		0					0	$	0
ARO Liquidation Puerto Rico, Inc.		0		0					0	$	0
ARO Liquidation GJ LLC		0		0					0	$	0
Unemployment
ARO Liquidation, Inc.		0		0					0	$	0
ARO Liquidation West, Inc.		0		0					0	$	0
ARO Liquidation (Kids), Inc.		0		0					0	$	0
ARO Liquidation Licensing, Inc.		0		0					0	$	0
ARO Liquidation Procurement Co., Inc.		0		0					0	$	0
ARO Liquidation Puerto Rico, Inc.		0		0					0	$	0
ARO Liquidation GJ LLC		0		0					0	$	0
Income
Other:__________
Total Federal Taxes	$	0	$	0	$	0		$	0	$	0

In re	ARO Liquidation, Inc.	Case No.	16-11275
	Debtors	Reporting Period:	6/2/17 - 7/1/17

MOR-4

STATUS OF POST-PETITION TAXES

State and Local	Beginning Tax(a)		Amount Withheld		Amount Paid			Date Paid		Amount Accrued	Ending Tax
Withholding - Employee
ARO Liquidation, Inc.		0		0							$	0
ARO Liquidation West, Inc.		0		0							$	0
ARO Liquidation (Kids), Inc.		0		0							$	0
ARO Liquidation Licensing, Inc.		0		0							$	0
ARO Liquidation Procurement Co., Inc.		0		0							$	0
ARO Liquidation Puerto Rico, Inc.		0		0							$	0
ARO Liquidation GJ LLC		0		0							$	0
Withholding - Employer
ARO Liquidation, Inc.		0		0							$	0
ARO Liquidation West, Inc.		0		0							$	0
ARO Liquidation (Kids), Inc.		0		0							$	0
ARO Liquidation Licensing, Inc.		0		0							$	0
ARO Liquidation Procurement Co., Inc.		0		0							$	0
ARO Liquidation Puerto Rico, Inc.		0		0							$	0
ARO Liquidation GJ LLC		0		0							$	0
Sales Tax (a)
ARO Liquidation, Inc.		0		0		0					$	0
ARO Liquidation West, Inc.		0		0		0					$	0
ARO Liquidation Puerto Rico, Inc.		0		0		0					$	0
ARO Liquidation (Kids), Inc.		0		0		0					$	0
ARO Liquidation GJ LLC		0		0		0					$	0
Excise
Unemployment (b)
Real Property (c)
Personal Property (d)
ARO Liquidation, Inc.		857,899									$	857,899
ARO Liquidation West, Inc.		0									$	0
ARO Liquidation Puerto Rico, Inc.		0									$	0
ARO Liquidation (Kids), Inc.		0									$	0
Other:__________
Total State and Local	$	857,899	$	-	$	-	$	0	$	0	$	857,899
Total Taxes	$	857,899	$	-	$	-	$	0	$	0	$	857,899

(a) Sales taxes believed to have been paid in ordinary course of business; CRO and supporting staff are reviewing.

(b) Included with State Withholding.

(c) Debtor does not own any real property.

(d) CRO and supporting staff are still reviewing details of the personal property tax liability, which may be subject to change.

In re	ARO Liquidation, Inc.	Case No.	16-11275
	Debtors	Reporting Period:	6/2/17 - 7/1/17

MOR-4

SUMMARY OF UNPAID POST-PETITION DEBTS

			Number of Days Past Due
	Current			0-30		31-60		61-90	Over 91		Total
Accounts Payable		0		10,243		75,939		65,822		3,595,639	$	3,747,642
Wages Payable		0		0		0		0		0	$	0
Taxes Payable		857,899		0		0		0		0	$	857,899
Rent/Leases Building				0		0		0		0	$	0
Rent/Leases Equipment		0		0		0		0		0	$	0
Secured Debt/Adequate Protection Payments		0		0		0		0		0	$	0
Professional Fees		0		0		0		0		0	$	0
Amounts Due to Insiders		0		0		0		0		0	$	0
Other:__________		0		0		0		0		0	$	0
Total Post-petition Debts	$	857,899	$	10,243	$	75,939	$	65,822	$	3,595,639	$	4,605,541

In re	ARO Liquidation, Inc.	Case No.	16-11275
	Debtors	Reporting Period:	6/2/17 - 7/1/17

MOR-5

Unaudited

ACCOUNTS RECEIVABLE RECONCILIATION AND AGING

Accounts Receivable Reconcilation	Amount
Total Accounts Receivable at the beginning of reporting period	$	1,094,697
Plus: Amounts billed during the period		0
Less: Amounts collected during the period		0
Less: Non-Cash Adjustments		0
Total Accounts Receivable at the end of the reporting period	$	1,094,697

Accounts Receivable Aging		0-30		31-60		61-90	Over 91			Total
0 - 30 days old		0									0
31 - 60 days old				0							0
61 - 90 days old						0					0
91+ days old								1,879,068			1,879,068
Less: Bad Debts (Amounts considered uncollectible)								(784,371	)		(784,371	)
Net Accounts Receivable	$	0	$	0	$	0	$	1,094,697		$	1,094,697

Note: Credit card receivables are recorded in MOR-1 with cash and cash-equivalent balance.

TAXES RECONCILIATION AND AGING

Taxes Payable		0-30	31-60	61-90	Over 91	Total
Total Taxes Payable	$	857,899				$	857,899

In re	ARO Liquidation, Inc.	Case No.	16-11275
	Debtors	Reporting Period:	6/2/17 - 7/1/17

PAYMENTS TO INSIDERS AND PROFESSIONALS

MOR-6

INSIDERS1,2
NAME	TYPE OF PAYMENT	AMOUNT PAID		TOTAL PAID TO DATE
Multiple	Salary		-		-
Multiple	Auto Allowance		-		-
TOTAL PAYMENTS TO INSIDERS		$	-	$	-

No payments were made to insiders during the period

PROFESSIONALS3
NAME	DATE OF COURT ORDER AUTHORIZING PAYMENT	AMOUNT APPROVED		AMOUNT PAID		TOTAL PAID TO DATE		TOTAL INCURRED & UNPAID*
Weil, Gotshal & Manges	6/13/2016	$	23,639	$	29,321	$	14,681,342	$	71,705
Prime Clerk	6/13/2016		-		23,364		1,554,694		-
Stifel	6/13/2016		-		-		5,293,506		-
Province	6/13/2016		-		2,177		1,436,928		4,584
FTI	6/13/2016		-		49,860		4,636,802		11,133
Pachulski Stang Ziehl & Jones	6/13/2016		16,011		4,959		1,327,295		22,101
Deloitte Tax	6/13/2016		-		-		397,031		-
Hilco IP Services	6/13/2016		-		-		102,167		-
Swiggart & Agin LLC	1/6/2017		-		-		15,318		-
Development Specialists, Inc.	10/13/2016		100,000		220,575		2,390,348		-
Togut, Segal & Segal	11/18/2016		190,277		104,644		104,644		215,391
TOTAL PAYMENTS TO PROFESSIONALS		$	329,927	$	434,900	$	31,940,076	$	324,914

DIP FINANCING / PREPETITION (ABL LENDER)
NAME OF CREDITOR	INITIAL DRAW	ADDITIONAL DRAWS	PAID DOWN	ENDING BALANCE	FEES PAID
TOTAL	$  -	$  -	$  -	$  -	$  -

¹Represents payments made by the Debtors to persons considered to be "insiders" under the Bankruptcy Code during the reporting period.Payment, if any, are shown on a cash basis, reflecting the actual amounts received, net of any applicable taxes, withholdings or other deductions. The total includes regular payroll, fees and expense reimbursements.

²Persons included as "insiders" have been included for informational purposes only. The Debtors do not concede or take any position with respect to: (a) such person's influence over the control of the Debtors; (b) the management responsibilities or functions of such individual; (c) the decision-making or corporate authority of such individual; or (d) whether such individual could successfully argue that he or she is not an "insider" under applicable law, including, without limitation, the federal securities laws or with respect to any theories of liability or for any other purpose. Further, the inclusion of a party as an "insider" is not an acknowledgement or concession that such party is an "insider" under applicable bankruptcy law.

³On June 3, 2016, the Bankruptcy Court entered the order establishing procedures for interim compensation and reimbursement of expenses of professionals (ECF No. 251). Any payments made by the Debtors to estate professionals will be in accordance with the terms and conditions set forth therein.

In re	ARO Liquidation, Inc.	Case No.	16-11275
	Debtors	Reporting Period:	6/2/17 - 7/1/17

DEBTOR QUESTIONNAIRE

MOR-7

	Must be completed each month.  If the answer to any of the questions is “Yes”, provide a detailed explanation of each item.  Attach additional sheets if necessary.	Yes	No
1	Have any assets been sold or transferred outside the normal course of business this reporting period?		X
2	Have any funds been disbursed from any account other than a debtor in possession account this reporting period?		X
3	Is the Debtor delinquent in the timely filing of any post-petition tax returns?		X
4	Are workers compensation, general liability or other necessary insurance coverages expired or cancelled, or has the debtor received notice of expiration or cancellation of such policies?	X (a)
5	Is the Debtor delinquent in paying any insurance premium payment?		X
6	Have any payments been made on pre-petition liabilities this reporting period?		X
7	Are any post petition receivables (accounts, notes or loans) due from related parties?	X (b)
8	Are any post petition payroll taxes past due?		X
9	Are any post petition State or Federal income taxes past due?		X
10	Are any post petition real estate taxes past due?		X
11	Are any other post petition taxes past due?		X
12	Have any pre-petition taxes been paid during this reporting period?		X
13	Are any amounts owed to post petition creditors delinquent?	X (c)
14	Are any wage payments past due?		X
15	Have any post petition loans been received by the Debtor from any party?		X
16	Is the Debtor delinquent in paying any U.S. Trustee fees?		X
17	Is the Debtor delinquent with any court ordered payments to attorneys or other professionals?		X
18	Have the owners or shareholders received any compensation outside of the normal course of business?		X

a) The Debtors have cancelled the workers compensation policy since they do not have any employees; former employees now work for the buyer of substantially all assets. The Debtors have cancelled certain other policies for which there is no longer an insurable interest given the sale of substantially all assets.

b) Intercompany accounts are maintained in accordance with the order approving the Debtors' cash management system.

c) The Debtors continue to analyze the outstanding accounts payable. Since the end of the reporting period, the Debtors continued to make payments based on the order authorizing the use of cash collateral [ECF No. 1394].