![GRAPHIC](https://capedge.com/proxy/8-K/0001104659-14-065798/g208041mm01i055.gif)
| 54 Pro Forma Borrowing Base Availability Pro Forma Borrowing Base Borrowing Base equals the sum of: (i) 100% of Qualified Cash (ii) 85% of Eligible Accounts Receivable (iii) 90% of Eligible Credit Card Receivables (iv) 90% of the Net Orderly Liquidation Value of Eligible Inventory; Less: Customary Reserves Pro Forma as of July 1, 2014 Borrowing Base Availability: $86 million Excess Availability: $41 million Total Liquidity: $41 million The Facility is secured by (i) a perfected first-priority security interest in substantially all personal property of the ABL Loan Parties consisting of accounts receivable, inventory, cash, deposit accounts, securities, commodity accounts and other related current assets, and (ii) a perfected second priority lien on the term loan collateral The inventory appraisal conducted by Hilco as of July 1, 2014 will be posted for Lenders’ review and will include the actual NOLV to be used for the Eligible Inventory Advance Rates; we have estimated 65% NOLV for illustrative purposes. Sleep Train does not currently track certain ineligible inventory types. To protect the Lenders until the Sleep Train assets are merged onto the Mattress Firm systems, the advance rate on the Sleep Train Inventory will be 85% of the NOLV on Eligible Inventory. ($ in '000) As of July 1, 2014 Mattress Firm Sleep Train TOTAL Credit Card Gross Credit Cards $6,296 $0 $6,296 Ineligible Credit Card Receivables 1,507 - 1,507 Net Eligible Credit Card Receivables 4,790 - 4,790 Advance Rate 90.0% 90.0% 90.0% Gross Credit Card Receivables Availability $4,311 $0 $4,311 3rd Party Financing Receivables 3rd Party Financing Receivables $7,820 $0 $7,820 Ineligible 3rd Party Financing Receivables 872 - 872 Net Eligible 3rd Party Financing Receivables 6,947 - 6,947 Advance Rate 85.0% 85.0% 85.0% Gross 3rd Party Financing Receivables Availability $5,905 $0 $5,905 Other Receivables (Sleep Train Receivables) Credit Cards and 3rd Party Financing Receivables $0 $11,046 $11,046 Ineligible Other Receivables - 2,848 2,848 Eligible Other Receivables - 8,197 8,197 Advance Rate 85.0% 85.0% 85.0% Gross Other Receivables Availability $0 $6,968 $6,968 Receivable Reserves $5,028 $1,487 $6,515 Net Accounts Receivable Availability $5,188 $5,481 $10,669 Inventory Inventory (per the perpetual) $121,431 $45,034 $166,465 Ineligible Inventory 8,671 348 9,020 Net Eligible Inventory 112,759 44,686 157,445 Advance Rate (90% for MF and 85% for ST x 65% Estimated NOLV) (1) (2) 58.5% 55.3% Gross Inventory Availability $65,964 $24,689 $90,653 Inventory Reserves $7,611 $7,275 $14,885 Net Inventory Availability $58,354 $17,414 $75,768 Borrowing Base Availability $63,541 $22,895 $86,436 Less: Pro Forma Loans 42,000 Less: Existing Letters of Credit 1,648 1,445 3,093 Excess Availability $61,893 $21,450 $41,343 Cash & Cash Equivalents $0 Total Liquidity $41,343 |