Pacific Sunwear Of California (PSUNQ) 8-K Regulation FD Disclosure

Exhibit 99.1

UNITED STATES BANKRUPTCY COURT
DISTRICT OF DELAWARE

In re Pacific Sunwear of California, Inc., et al	Case No. 16-10882
	Reporting Period: 5/29/2016 to 7/2/2016

MONTHLY OPERATING REPORT
Submit copy of report to any official committee appointed in the case.

REQUIRED DOCUMENTS	Form No.	Document Attached	Explanation Attached	Affidavit/Supplement Attached
Schedule of Cash Receipts and Disbursements	MOR-1	Yes
Schedule of Bank Accounts with Book Balances	MOR-1a	Yes
Bank Reconciliation (or copies of debtor’s bank reconciliations)	MOR-1b	No	Yes	MOR-1b Declaration
Schedule of Professional Fees Paid	MOR-1c	Yes
Copies of bank statements		No	Yes	MOR-1b Declaration
Cash disbursements journals		No	Yes	MOR-1b Declaration
Statement of Operations	MOR-2	Yes
Balance Sheet	MOR-3	Yes
Status of Post petition Taxes	MOR-4	Yes
Copies of IRS Form 6123 or payment receipt		No	Yes	Available upon request
Copies of tax returns filed during reporting period		No	Yes	Available upon request
Summary of Unpaid Post petition Debts	MOR-4	Yes
Listing of aged accounts payable	MOR-4	Yes
Debtor Questionnaire	MOR-5	Yes

Global Notes:
This Monthly Operating Report (“MOR”) has been prepared solely for the purpose of complying with the monthly reporting requirements applicable in these bankruptcy cases. The financial information contained herein is unaudited, limited in scope and as discussed below, not prepared in accordance with accounting principles generally accepted in the United States of America (“US GAAP”).
The results of operations contained herein are not necessarily indicative of the results which may be expected from any other period or for the full year and may not necessarily reflect the results of operations, financial position and schedule of receipts and disbursements in the future. The amounts in MOR 3 currently classified as liabilities subject to compromise may be subject to future change as the Debtors complete their analysis of pre and post-petition liabilities. The Debtors caution readers not to place undue reliance on the MOR. There can be no assurance that such information is complete and the MOR may be subject to revision.
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/ Gary Schoenfeld	8/1/16
Signature of Debtor	Date
/s/ Gary Schoenfeld	8/1/16
Signature of Joint Debtor	Date
/s/ Gary Schoenfeld	8/1/16
Signature of Authorized Individual*	Date
Gary Schoenfeld	President and CEO
Printed Name of Authorized Individual	Title of Authorized Individual

* Authorized individual must be an officer, director or shareholder if debtor is a corporation; a partner if debtor is a partnership; a manager or member if debtor is a limited liability company.

1

In re Pacific Sunwear of California, Inc., et al	Case No. 16-10882
	Reporting Period: 5/29/2016 to 7/2/2016

SCHEDULE OF CASH RECEIPTS AND DISBURSEMENTS

MOR-1

($ in thousands)	Pacific Sunwear of California, Inc.	Pacific Sunwear Stores Corp	Miraloma Borrower Corporation [1]	Consolidated
Cash Receipts	$1,368	$73,960	$—	$75,328
Cash Disbursements
Merchandise Vendor Payments	(34,131)	(2)	—	(34,134)
Payroll, Payroll Taxes, and Benefits	(4,498)	(10,632)	—	(15,130)
Rent & Occupancy	—	(21,504)	—	(21,504)
Sales Tax Remittance	—	(3,778)	—	(3,778)
Other Disbursements	(7,265)	(7,622)	—	(14,887)
Total Disbursements [2]	$(45,894)	$(43,539)	$—	$(89,434)
Net Operating Cash Flow	$(44,526)	$30,420	$—	$(14,106)
Net Cash Flow	$(44,526)	$30,420	$—	$(14,106)
Disbursements for calculating US Trustee Quarterly Fees:
Total Disbursements	$45,894	$43,539	$—	$89,434

[1] Miraloma Borrower Corporation does not maintain bank accounts and therefore, does not have disbursements to report during the period.

[2] Disbursement amounts include all payments clearing the bank during the period. Intercompany transfers and net DIP loan activity are not included.

2

In re Pacific Sunwear of California, Inc., et al	Case No. 16-10882
	Reporting Period: 5/29/2016 to 7/2/2016

MOR-1a - Schedule of Bank Accounts with Book Balances

Bank Account	Pacific Sunwear of California, Inc.			Pacific Sunwear Stores Corp			Miraloma Borrower Corporation		Consolidated
104000 CASH ON HAND	$	2,046		$	416,782		$	—	$	418,828
100000 CASH - HELD CHECK ACCRUAL		—			403,433			—		403,433
100002 CC DEP - AMEX		—			452,484			—		452,484
100003 CC DEP - VISA/MC		—			7,004,224			—		7,004,224
100004 CC DEP - DISCOVER		—			166,626			—		166,626
100005 CC DEP - PSUN CC		—			97,489			—		97,489
100006 CC DEP - AMEX - E4X		—			83,968			—		83,968
100052 GENERAL CASH ACCT - B OF A		3,427			—			—		3,427
100053 PAYROLL - PARENT B OF A		7,544			—			—		7,544
100054 PAYROLL - STORES B OF A		—			(11,210	)		—		(11,210	)
100056 FUNDING - CITI NON-CA CIGNA		—			—			—		—
100057 PAYROLL - 401K B OF A		7,528,367			(7,528,367	)		—		—
100070 DISBURSE - STORES - WELLS FARG		—			(10,376,441	)		—		(10,376,441	)
100071 DISBURSE - PARENT - WELLS FARG		(828,468	)		—			—		(828,468	)
100072 GENERAL CASH ACCT - WELLS FARG		1,090,517			—			—		1,090,517
100075 UTILITY DEPOSIT - WELLS FARGO		—			441,372			—		441,372
101000 DEP - AMAZON TENDER		—			—			—		—
101000 DEP - AMERICAN SAVINGS BANK		—			47,954			—		47,954
101000 DEP - BANCO POPULAR 2		—			86,053			—		86,053
101000 DEP - BANK OF HAWAII		—			—			—		—
101000 DEP - CITIZENS BANK		—			122,200			—		122,200
101000 DEP - ECOM B OF A		—			(1,240	)		—		(1,240	)
101000 DEP - ECOM B OF A (PAYPAL)		—			72,928			—		72,928
101000 DEP - JP MORGAN CHASE		—			321,222			—		321,222
101000 DEP - KEY BANK OF NEW YORK		—			75,910			—		75,910
101000 DEP - M&T BANK		—			35,819			—		35,819
101000 DEP - PNC BANK		—			196,058			—		196,058
101000 DEP - PNC RCC		—			6,057			—		6,057
101000 DEP - QUEENSTOWN BANK		—			370			—		370
101000 DEP - REGIONS		—			134,666			—		134,666
101000 DEP - US BANK		—			177,944			—		177,944	��
101000 DEP - WELLS FARGO BANK - CC		—			82,792			—		82,792
101000 DEP - WELLS FARGO BANK - STORE		—			1,302,049			—		1,302,049
101000 DEPOSITORY CLEARING		—			—			—		—
101001 ACH PAYMENTS - UTILITIES		—			360,652			—		360,652
101400 CC CLEARING - PLCC		—			—			—		—
101401 CC CLEARING - AMEX		—			—			—		—
101402 CC CLEARING - VISA/MC		—			—			—		—
101403 CC CLEARING - DISCOVER		—			—			—		—
101404 CC CLEARING - PAYPAL		—			—			—		—
101405 CC CLEARING - AMEX - E4X		—			—			—		—
103000 CD - MANUFACTURERS BANK UTIL		—			11,799			—		11,799
103001 CD - WELLS FARGO NEV TAX		—			10,019			—		10,019
	$	7,803,433		$	(5,806,386	)	$	—	$	1,997,047

3

In re Pacific Sunwear of California, Inc., et al	Case No. 16-10882
	Reporting Period: 5/29/2016 to 7/2/2016

MOR-1b - Declaration Regarding the Status of Bank Reconciliations of the Debtors
Gary Schoenfeld hereby declares under penalty of perjury:

1 I am the President and Chief Executive Officer for Pacific Sunwear of California, Inc. et al., the above-captioned debtors and debtors in possession (collectively, the “Debtors”). I am familiar with the debtors day-to-day operations, business affairs and books and records.

2 All statements in the Declaration are based on my personal knowledge, my review of the relevant documents, my discussions with other employees of the Debtors, or my opinion based upon my experience and knowledge of the Debtors’ operations and financial condition. If I were called upon to testify, I could and would testify to each of these facts set forth herein based on such personal knowledge, review of documents or opinion. I am authorized to submit this Declaration on behalf of the Debtors.

3 To the best of my knowledge, all of the Debtors’ bank balances as of July 2, 2016 have been reconciled in an accurate and timely manner.

Dated:	8/1/16	Respectfully submitted
		/s/ Gary Schoenfeld
		By:	Gary Schoenfeld
		Title:	President & Chief Executive Officer

4

In re Pacific Sunwear of California, Inc., et al	Case No. 16-10882
	Reporting Period: 5/29/2016 to 7/2/2016

MOR - 1c

SCHEDULE OF PROFESSIONAL FEES AND EXPENSES PAID
This schedule is to include all retained professional payments from case inception to current month

			Check		Amount Paid				Year-To-Date
Payee	Period Covered	Payor	Number	Date	Fees		Expenses		Fees		Expenses
Choate, Hall & Stewart	Apr 4 - 30, 2016	Pacific Sunwear of California, Inc.	N/A [1]	24-May		215,567		7,125		215,567		7,125
FTI Consulting	Apr 7 - 30, 2016	Pacific Sunwear of California, Inc.	911050	24-Jun		364,312		32,569		364,312		32,569
Guggenheim Securities	Apr 7 - 30, 2016	Pacific Sunwear of California, Inc.	4637806106	10-Jun		120,000		4,955		120,000		4,955
Kirkland & Ellis	Apr 7 - 30, 2016	Pacific Sunwear of California, Inc.	910836	1-Jun		348,355		4,603		348,355		4,603
Klee, Tuchin, Bogdanoff & Stern	Apr 7 - 30, 2016	Pacific Sunwear of California, Inc.	910929	10-Jun		215,991		3,364		215,991		3,364
Prime Clerk	Apr 7 - 30, 2016	Pacific Sunwear of California, Inc.	910950	10-Jun		72,991		285,015		72,991		285,015
Prime Clerk	May 1 - 31, 2016	Pacific Sunwear of California, Inc.	910975	16-Jun		99,029		224,683		172,019		509,697
Prime Clerk	Apr 7 - 30, 2016	Pacific Sunwear of California, Inc.	911051	24-Jun		8,817		—		180,836		509,697
Richards Layton & Finger	Mar 23 - Apr 30, 2016	Pacific Sunwear of California, Inc.	N/A [1]	25-May		41,980		2,242		41,980		2,242
Sullivan & Cromwell	Apr 7 - 30, 2016	Pacific Sunwear of California, Inc.	910926	10-Jun		22,457		—		22,457		—
Young Conaway Stargatt & Taylor	Apr 7 - 30, 2016	Pacific Sunwear of California, Inc.	911117	1-Jul		119,785		13,966		119,785		13,966
[1] DIP Lender Counsel was paid by direct debit from the ABL facility at the direction of Wells Fargo.

5

Pacific Sunwear of California, Inc. et al Case No. 16-10882

Consolidating Statement of Operations [1]

Reporting Period: 5/29/2016 to 7/2/2016

MOR-2

$ in thousands	Pacific Sunwear of California, Inc.			Pacific Sunwear Stores Corp			Miraloma Borrower Corporation			Eliminations			Consolidated
Net Sales	$	39,389		$	72,244		$	—		$	(39,389	)	$	72,244
Cost of Goods Sold		(35,863	)		(33,931	)		—			38,796			(30,997	)
Gross Margin	$	3,526		$	38,314		$	—		$	(593	)	$	41,247
Expenses:
Operating Expenses [2]	$	5,627		$	28,882		$	(92	)	$	—		$	34,417
Derivative Liab (Gain) Loss		—			—			—			—			—
Net Interest (Income) Expense		2,071			299			85			—			2,455
Income Tax Provision (Benefit)		—			(36	)		—			—			(36	)
Total Expenses	$	7,697		$	29,145		$	(6	)	$	—		$	36,837
Net Income Prior to Reorganization Items	$	(4,171	)	$	9,168		$	6		$	(593	)	$	4,411
Reorganization Items		(2,460	)		—			—			—			(2,460	)
Net Income After Reorganization Items	$	(6,631	)	$	9,168		$	6		$	(593	)	$	1,950

Notes:

[1] The unaudited financial statements have been derived from the books and records of the Debtors. The information furnished in this report includes primarily normal recurring adjustments, but may not include all of the adjustments that would typically be made for the quarterly and annual financial statements in accordance with US GAAP. Furthermore, the monthly financial information contained herein has not been subjected to the same level of accounting review and testing that the Debtors apply in the preparation of their quarterly and annual financial information in accordance with US GAAP. Accordingly, upon the application of such procedures, the financial information may be subject to change and that these changes could be material.

[2] Operating expenses include direct store expenses and selling, general, and administrative expenses.

6

Pacific Sunwear of California, Inc. et al Case No. 16-10882

Consolidating Balance Sheet (External Account Format)

Reporting Period: 5/29/2016 to 7/2/2016

MOR-3

$ in thousands	Pacific Sunwear of California, Inc.			Pacific Sunwear Stores Corp			Miraloma Borrower Corporation			Eliminations			Consolidated
Assets
Cash and cash equivalents	$	7,803		$	(5,806	)	$	—		$	—		$	1,997
Other current assets		936			5,241			—			—			6,176
Intercompany Inventory		(142,171	)		123,872			—			18,299			—
Inventories		168,266			(14,999	)		—			(27,183	)		126,085
Prepaid expenses		5,523			16,057			207			—			21,786
Property and equipment, net		2,669			62,978			18,919			—			84,566
Intangible assets, net		9,671			861			—			—			10,532
Other assets		56,649			23,826			156			(56,539	)		24,092
Deferred income taxes		3,344			—			—			—			3,344
Intercompany Asset		(84,061	)		101,332			(3,450	)		(13,822	)		—
Total Assets	$	28,629		$	313,362		$	15,832		$	(79,245	)	$	278,579
Liabilities
Not Subject to Compromise
Accounts payable (post-petition)	$	38,624		$	2,103		$	—		$	—		$	40,727
Other current liabilities [1]		20,614			24,366			—			—			44,979
Current portion of long-term debt		—			254			329			—			582
Line of credit		19,651			—			—			—			19,651
Other liabilities		—			23,357			—			—			23,357
Long-term debt		—			11,597			14,974			—			26,571
Intercompany Liability		(175,465	)		188,231			1,056			(13,822	)		—
Subject to Compromise
Accounts payable (prepetition)		29,318			20,496			—			—			49,815
Other current liabilities		379			1,141			—			—			1,520
Current portion of long-term debt		80,196			—			—			—			80,196
Other liabilities		2,125			—			—			—			2,125
Deferred rent		—			14,081			—			—			14,081
Deferred lease incentives		—			12,789			—			—			12,789
Total Liabilities	$	15,442		$	298,415		$	16,358		$	(13,822	)	$	316,393
Equity
Common stock	$	704		$	0		$	—		$	(0	)	$	704
Preferred stock		—			—			—			—			—
Additional paid-in capital		27,618			56,539			—			(56,539	)		27,618
Current year Net Income		(32,043	)		(9,491	)		67			18,299			(23,168	)
Retained Earnings		16,908			(32,100	)		(592	)		(27,183	)		(42,968	)
Total Equity	$	13,188		$	14,947		$	(526	)	$	(65,423	)	$	(37,814	)
Total Liabilities and Equity	$	28,629		$	313,362		$	15,832		$	(79,245	)	$	278,579

[1] Other current liabilities not subject to compromise may include prepetition accruals for which invoices have not been received.

7

In re Pacific Sunwear of California, Inc., et al	Case No. 16-10882
	Reporting Period: 5/29/2016 to 7/2/2016

STATUS OF POSTPETITION TAXES

MOR - 4
The beginning tax liability should be the ending liability from the prior month or, if this is the first report, the amount should be zero.

$ in thousands	Beginning Tax Liability		Amount Withheld or Accrued		Amount Paid		Ending Tax Liability
Federal
Withholding	$	0	$	1,027	$	1,027	$	0
FICA-Employee		0		670		670		0
FICA-Employer		0		668		668		0
Unemployment		0		14		14		0
Income		0		0		0		0
Total Federal Taxes	$	0	$	2,380	$	2,380	$	0
State and Local
Withholding - State	$	0	$	307	$	307	$	0
Withholding - Local		0		9		9		0
Sales		2,521		4,474		3,467		3,529
Unemployment		0		32		32		0
Real Property [1]
Personal Property		0		0		0		0
Gross Receipts Taxes/Business Licenses		0		135		135		0
Total State and Local	$	2,521	$	4,958	$	3,951	$	3,529
Total Taxes	$	2,521	$	7,338	$	6,330	$	3,529

[1] Real property taxes are paid through mortgage payments, and as such, are not included on this schedule.

SUMMARY OF UNPAID POSTPETITION DEBTS [2]

$ in thousands	Number of Days Past Due
	Current		0-30		31-60		Total
Accounts Payable [3]	$	40,727					$	40,727
Taxes Payable		3,529						3,529
Total Post petition Debts	$	44,256	$	0	$	0	$	44,256

[2] The Debtor is in the process of actively reviewing accounts payable and liabilities; therefore, these figures may be subject to change.

[3] Accounts Payable excludes other accrued liabilities which include accruals for wages, benefits, royalties, freight, taxes, capital leases, insurance and other expenses that may not be payable as of the filing of this report. Other accrued liabilities may also include prepetition accruals for which invoices have not been received.

Explain how and when the Debtor intends to pay any past-due post petition debts.
N/A

8

In re Pacific Sunwear of California, Inc., et al	Case No. 16-10882
	Reporting Period: 5/29/2016 to 7/2/2016

ACCOUNTS RECEIVABLE RECONCILIATION AND AGING [1]

Accounts Receivable Reconciliation	Amount
Total Accounts Receivable at the beginning of the reporting period	N/A
+ Amounts billed during the period	N/A
- Amounts collected during the period	N/A
Total Accounts Receivable at the end of the reporting period	N/A
Accounts Receivable Aging	Amount
0 - 30 days old	N/A
31 - 60 days old	N/A
61 - 90 days old	N/A
91+ days old	N/A
Total Accounts Receivable	N/A
Amount considered uncollectible (Bad Debt)	N/A
Accounts Receivable (Net)	N/A

[1] Debtors’ customer sales are collected at the time of transaction in the form of cash or credit card payments; therefore the Debtors do not carry significant account receivable balances. Certain other accounts receivable for rebates, holdbacks, vendor overpayments and credits, excess merchandise sold to third party resellers, and other non-trade receivables are included in the other current assets line item on the balance sheet.

DEBTOR QUESTIONNAIRE

Must be completed each month		Yes	No
1.	Have any assets been sold or transferred outside the normal course of business this reporting period? If yes, provide an explanation below.		X
2.	Have any funds been disbursed from any account other than a debtor in possession account this reporting period? If yes, provide an explanation below.		X
3.	Have all post petition tax returns been timely filed? If no, provide an explanation below.	X
4.	Are workers compensation, general liability and other necessary insurance coverages in effect? If no, provide an explanation below.	X
5.	Has any bank account been opened during the reporting period? If yes, provide documentation identifying the opened account(s). If an investment account has been opened provide the required documentation pursuant to the Delaware Local Rule 4001-3.	Note 2

[2] Debtors opened a new depository bank account with the Bank of Hawaii (ending in #6088) June 10, 2016 to facilitate deposits for stores within the region. There was no activity in the account during the reporting period.

9