| 11 DIP Budget—13 Week TBD Week # 1 2 3 4 5 6 7 8 9 10 11 12 13 13-Week Week Ended 15-Mar 22-Mar 29-Mar 5-Apr 12-Apr 19-Apr 26-Apr 3-May 10-May 17-May 24-May 31-May 7-Jun Total Operating Receipts $ 1,873 $ 8,161 $ 42,934 $ 11,756 $ 25,938 $ 30,351 $ 26,488 $ 13,908 $ 27,765 $ 15,427 $ 41,451 $ 24,363 $ 25,905 $ 296,321 Operating Disbursements (22,048) (37,748) (30,588) (23,980) (26,616) (23,766) (31,086) (25,706) (33,549) (21,420) (26,628) (16,739) (28,224) (348,098) Capital Expenditures - (10,753) (13,648) (7,741) (22,462) (8,198) (5,656) (9,206) (12,020) (6,812) (7,839) (4,281) (5,636) (114,249) Restructuring Professionals - - - - (1,153) (3,534) - (7,665) (2,655) (100) - (10,800) (1,978) (27,884) Debt Service (15,967) - (12,517) - (1,717) (455) - (1,112) - (2,758) - (614) (266) (35,405) Total Disbursements (38,014) (48,501) (56,753) (31,720) (51,948) (35,953) (36,742) (43,689) (48,223) (31,090) (34,467) (32,434) (36,103) (525,636) Net Cash Flow (36,141) (40,340) (13,819) (19,965) (26,010) (5,602) (10,253) (29,781) (20,458) (15,663) 6,984 (8,070) (10,198) (229,315) Liquidity Beginning Debtor Cash $ 24,324 $ 118,183 $ 77,843 $ 64,024 $ 44,059 $ 118,049 $ 112,448 $ 102,194 $ 72,414 $ 51,955 $ 136,293 $ 143,276 $ 135,206 $ 24,324 Net Cash Flow (36,141) (40,340) (13,819) (19,965) (26,010) (5,602) (10,253) (29,781) (20,458) (15,663) 6,984 (8,070) (10,198) (229,315) DIP Draws 130,000 - - - 100,000 - - - - 100,000 - - - 330,000 Ending Debtor Cash 118,183 77,843 64,024 44,059 118,049 112,448 102,194 72,414 51,955 136,293 143,276 135,206 125,008 125,008 DIP Availability 350,000 350,000 350,000 350,000 250,000 250,000 250,000 250,000 250,000 150,000 150,000 150,000 150,000 150,000 Weekly Cash Flow ($ in thousands) |