Exhibit 99.1
Case 12-36187 Document 1093 Filed in TXSB on 12/20/12 Page 1 of 11
| | | | |
MOR-1 | | UNITED STATES BANKRUPTCY COURT | | |
| | | | | | | | |
CASE NAME: | | ATP Oil & Gas Corporation | | | | PETITION DATE: | | 8/17/2012 |
CASE NUMBER: | | 12-36187 | | | | DISTRICT OF TEXAS: | | Southern |
PROPOSED PLAN DATE: | | To be determined | | | | DIVISION: | | Houston |
MONTHLY OPERATING REPORT SUMMARY FOR NOVEMBER 2012
| | | | | | | | | | | | | | | | |
MONTH | | 8/17/12 to 8/31/12 | | | 9/30/2012 | | | 10/31/2012 | | | 11/30/2012 | |
REVENUES (MOR-6) | | $ | 17,962,067 | | | $ | 37,184,014 | | | $ | 36,306,806 | | | $ | 31,765,591 | |
INCOME(LOSS) FROM OPERATIONS (MOR-6) | | | 1,618,169 | | | | 6,864,948 | | | | 5,013,051 | | | | (6,313,659 | ) |
NET INCOME (LOSS) (MOR-6) | | | (32,699,588 | ) | | | (4,623,978 | ) | | | (6,425,282 | ) | | | (22,150,243 | ) |
PAYMENTS TO INSIDERS (MOR-9A) | | | 75,859 | | | | 152,426 | | | | 159,194 | | | | 159,194 | |
PAYMENTS TO PROFESSIONALS (MOR-9A) | | | 620,479 | | | | 572,818 | | | | 1,311,798 | | | | 5,432,032 | |
| | | | | | | | | | | | | | | | |
TOTAL DISBURSEMENTS (MOR-8) | | $ | 386,317,124 | | | $ | 68,035,477 | | | $ | 87,503,449 | | | $ | 57,414,266 | |
| | | | | | | | | | | | | | | | |
***The original of this document must be filed with the United States Bankruptcy Court and a copy must be sent to the United States Trustee***
| | | | | | | | | | | | |
| | | | | | | | | | | | CIRCLE ONE |
REQUIRED INSURANCE MAINTAINED AS OF SIGNATURE DATE | | EXP. DATE | | Are all accounts receivable being collected within terms? Are all post-petition liabilities, including taxes, being paid within terms? Have any pre-petition liabilities been paid? | | Yes  No
No
|
CASUALTY LIABILITY VEHICLE WORKER’S OTHER | | YES (X) NO ( ) YES (X) NO ( ) YES (X) NO ( ) YES (X) NO ( ) YES (X) NO ( ) | | 06-30-13 10-31-13 10-31-13 06-30-13 06-01-13 | | |
| | | | | | | |
| | | If so, describe | | In accordance with the authority that has been granted to ATP under court orders, certain prepetition liabilities relating to payroll, employee expense reimbursements, independent contractor fees, utility fees, capital expenditures for our Clipper project, and fees due on our bank accounts have been paid. |
| | | Are all funds received being deposited into DIP bank accounts? | | No |
| | | Were any assets disposed of outside the normal course of business? | | Yes  |
| | | If so, describe | | |
| | | | | | Are all U.S. Trustee Quarterly Fee Payments current? | | | | No |
| | | | | | What is the status of your Plan of Reorganization? | | |
| | | | | | | | We are in the preliminary stages of formulating a Plan of Reorganization. |
| | | | | | | | | | |
ATTORNEY NAME: | | Charles S. Kelley, Esq. | | | | I certify under penalty of perjury that the following complete Monthly Operating Report (MOR), consisting of MOR-1 through MOR-9 plus attachments, is true and correct. |
FIRM NAME: | | Mayer Brown, LLP | | | |
ADDRESS: | | 700 Louisiana St. | | | |
| | Suite 3400 | | | | SIGNED X | | 
| | TITLE: Chief Accounting Officer |
CITY, STATE, ZIP: | | Houston, TX 77002 | | | | | |
TELEPHONE/FAX: | | (713) 238-3000 | | | | (ORIGINAL SIGNATURE) |
| | | | | | | | | | |
| | | | Keith R. Godwin | | | | December 20, 2012 |
MOR-1 | | | | (PRINT NAME OF SIGNATORY) | | | | DATE | | Revised 07/01/98 |
Case 12-36187 Document 1093 Filed in TXSB on 12/20/12 Page 2 of 11
| | | | |
CASE NAME: | | ATP Oil & Gas Corporation | | |
CASE NUMBER: | | 12-36187 | | |
COMPARATIVE BALANCE SHEETS
| | | | | | | | | | | | | | | | | | | | | | | | |
ASSETS | | FILING DATE 8/17/2012 | | | MONTH 8/31/2012 | | | MONTH 9/30/2012 | | | MONTH 10/31/2012 | | | MONTH 11/30/2012 | | | MONTH | | MONTH |
CURRENT ASSETS | | | | | | | | | | | | | | | | | | | | | | | | |
Cash | | $ | 6,119,734 | | | $ | 47,144,872 | | | $ | 54,512,686 | | | $ | 39,600,277 | | | $ | 21,768,168 | | | | | |
Restricted Cash | | | 4,840,908 | | | | 14,841,112 | | | | 82,549,173 | | | | 39,780,233 | | | | 32,834,527 | | | | | |
Accounts Receivable, Net | | | 48,962,845 | | | | 48,202,892 | | | | 51,860,095 | | | | 49,641,379 | | | | 43,065,163 | | | | | |
Accounts Receivable, Affiliates | | | 699,367,083 | | | | 705,099,121 | | | | 710,056,471 | | | | 715,813,853 | | | | 721,441,532 | | | | | |
Prepaid Expenses and Other Current Assets | | | 18,938,661 | | | | 19,533,602 | | | | 14,207,138 | | | | 11,902,075 | | | | 15,435,513 | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | |
TOTAL CURRENT ASSETS | | | 778,229,231 | | | | 834,821,599 | | | | 913,185,563 | | | | 856,737,817 | | | | 834,544,903 | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Oil & Gas Properties | | | 2,914,007,759 | | | | 2,939,625,568 | | | | 2,988,835,104 | | | | 2,962,670,018 | | | | 2,958,065,891 | | | | | |
Less Accumulated DD&A and Impairment | | | 1,622,583,195 | | | | 1,636,941,332 | | | | 1,650,846,528 | | | | 1,664,818,884 | | | | 1,685,343,773 | | | | | |
OIL & GAS PROPERTIES, NET | | | 1,291,424,564 | | | | 1,302,684,236 | | | | 1,337,988,576 | | | | 1,297,851,134 | | | | 1,272,722,118 | | | | | |
OTHER ASSETS | | | | | | | | | | | | | | | | | | | | | | | | |
1. Deferred Tax Assets | | | — | | | | — | | | | — | | | | — | | | | — | | | | | |
2. Investments in Affiliates | | | 892,154,554 | | | | 888,614,697 | | | | 869,098,552 | | | | 864,632,911 | | | | 860,285,519 | | | | | |
3. Deferred Financing Costs - net | | | 2,075,258 | | | | 2,171,506 | | | | 1,970,434 | | | | 1,836,314 | | | | 1,756,502 | | | | | |
4. Furniture & Fixtures, net | | | 482,093 | | | | 463,201 | | | | 440,959 | | | | 418,736 | | | | 396,666 | | | | | |
5. Other Non current Receivable | | | 12,269,065 | | | | 12,273,726 | | | | 12,278,238 | | | | 12,282,902 | | | | 12,287,418 | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | |
TOTAL ASSETS | | $ | 2,976,634,765 | | | $ | 3,041,028,965 | | | $ | 3,134,962,322 | | | $ | 3,033,759,814 | | | $ | 2,981,993,126 | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Case 12-36187 Document 1093 Filed in TXSB on 12/20/12 Page 3 of 11
| | | | |
CASE NAME: | | ATP Oil & Gas Corporation | | |
CASE NUMBER: | | 12-36187 | | |
COMPARATIVE BALANCE SHEETS
| | | | | | | | | | | | | | | | | | | | | | | | |
LIABILITIES & OWNERS’ EQUITY | | FILING DATE 8/17/2012 | | | MONTH 8/31/2012 | | | MONTH 9/30/2012 | | | MONTH 10/31/2012 | | | MONTH 11/30/2012 | | | MONTH | | MONTH |
LIABILITIES | | | | | | | | | | | | | | | | | | | | | | | | |
POST-PETITION LIABILITIES(MOR-4) | | $ | — | | | $ | 501,051,920 | | | $ | 631,908,259 | | | $ | 559,111,503 | | | $ | 573,175,745 | | | | | |
PRE-PETITION LIABILITIES | | | | | | | | | | | | | | | | | | | | | | | | |
Secured obligations | | | 2,014,806,960 | | | | 1,650,999,715 | | | | 1,648,605,960 | | | | 1,651,917,233 | | | | 1,666,895,379 | | | | | |
Priority unsecured obligations | | | 11,287,816 | | | | 11,287,816 | | | | 10,759,598 | | | | 10,759,598 | | | | 10,759,598 | | | | | |
Unsecured obligations | | | 251,241,600 | | | | 251,241,600 | | | | 198,576,609 | | | | 191,241,071 | | | | 153,633,566 | | | | | |
Other pre-petition obligations | | | — | | | | — | | | | — | | | | — | | | | — | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
TOTAL CLAIMABLE PRE-PETITION LIABILITIES | | | 2,277,336,376 | | | | 1,913,529,131 | | | | 1,857,942,167 | | | | 1,853,917,902 | | | | 1,831,288,543 | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | |
Asset Retirement Obligation(1) | | | 149,468,228 | | | | 150,114,665 | | | | 149,970,805 | | | | 151,553,115 | | | | 150,540,263 | | | | | |
Derivative Liability | | | 1,962,381 | | | | — | | | | — | | | | — | | | | — | | | | | |
Other Long-term obligations(2) | | | 544,832,478 | | | | 510,150,491 | | | | 536,415,044 | | | | 520,685,753 | | | | 504,590,990 | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
TOTAL LIABILITIES | | | 2,973,599,463 | | | | 3,074,846,207 | | | | 3,176,236,275 | | | | 3,085,268,273 | | | | 3,059,595,541 | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
OWNERS’ EQUITY (DEFICIT) | | | | | | | | | | | | | | | | | | | | | | | | |
PREFERRED STOCK | | | 277,406,044 | | | | 277,406,044 | | | | 277,406,044 | | | | 136,457,044 | | | | 136,457,044 | | | | | |
COMMON STOCK | | | 52,660 | | | | 52,660 | | | | 52,660 | | | | 73,288 | | | | 73,288 | | | | | |
TREASURY STOCK | | | (911,729 | ) | | | (911,729 | ) | | | (911,729 | ) | | | (911,729 | ) | | | (911,729 | ) | | | | |
ADDITIONAL PAID-IN CAPITAL | | | 536,339,243 | | | | 536,976,475 | | | | 537,384,047 | | | | 678,615,495 | | | | 678,990,045 | | | | | |
8/1-8/17 TRANSLATION ADJUSTMENT(3) | | | 1,363,677 | | | | — | | | | — | | | | — | | | | — | | | | | |
RETAINED EARNINGS: Filing Date | | | (811,214,593 | ) | | | (811,214,593 | ) | | | (811,214,593 | ) | | | (811,214,593 | ) | | | (811,214,593 | ) | | | | |
RETAINED EARNINGS: Post Filing Date | | | — | | | | (32,699,588 | ) | | | (37,323,566 | ) | | | (43,748,848 | ) | | | (65,899,091 | ) | | | | |
Equity in earnings of ATPIP and ATP Titan: Post Filing Date | | | — | | | | (3,426,511 | ) | | | (6,666,816 | ) | | | (10,779,116 | ) | | | (15,097,379 | ) | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
TOTAL OWNERS’ EQUITY (NET DEFICIT) | | | 3,035,302 | | | | (33,817,242 | ) | | | (41,273,953 | ) | | | (51,508,459 | ) | | | (77,602,415 | ) | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
TOTAL LIABILITIES & OWNERS’ EQUITY | | $ | 2,976,634,765 | | | $ | 3,041,028,965 | | | $ | 3,134,962,322 | | | $ | 3,033,759,814 | | | $ | 2,981,993,126 | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
(1) | ARO represents GAAP present value estimate of future cash flows. ARO is subject to certain potential bonding requirements, some of which have not been determined as of the date of this filing. |
(2) | Other long-term obligations include term NPI and ORRI interests which are accounted for as long-term obligations under GAAP because they are granted on proved properties where production is reasonably assured. Amounts associated with these other long-term obligations are not payable until production occurs. |
(3) | Our August 17 through August 31, 2012 income was estimated using an allocation of 15/31 days for certain line items. Our balance sheet line items represent the August 17 balances when possible; otherwise amounts presented represent July 31 balances. Because of this, an equity translation adjustment is required. |
Case 12-36187 Document 1093 Filed in TXSB on 12/20/12 Page 4 of 11
| | | | |
CASE NAME: | | ATP Oil & Gas Corporation | | |
CASE NUMBER: | | 12-36187 | | |
SCHEDULE OF POST-PETITION LIABILITIES
| | | | | | | | | | | | | | | | | | | | |
| | MONTH 8/31/2012 | | | MONTH 9/30/2012 | | | MONTH 10/31/2012 | | | MONTH 11/30/2012 | | | MONTH | | MONTH |
TRADE ACCOUNTS PAYABLE (MOR 5) | | $ | 11,682,314 | | | $ | 9,262,572 | | | $ | 4,618,385 | | | $ | 14,180,863 | | | | | |
ACCOUNTS PAYABLE - AFFILIATES | | | — | | | | 5,762,204 | | | | 5,766,203 | | | | 5,764,704 | | | | | |
TAX PAYABLE | | | | | | | | | | | | | | | | | | | | |
Federal Payroll Taxes | | | — | | | | — | | | | — | | | | — | | | | | |
State Payroll Taxes | | | — | | | | — | | | | — | | | | — | | | | | |
Ad Valorem Taxes | | | — | | | | — | | | | — | | | | — | | | | | |
Other Taxes | | | — | | | | — | | | | — | | | | — | | | | | |
| | | | | | | | | | | | | | | | | | | | |
TOTAL TAXES PAYABLE | | | — | | | | — | | | | — | | | | — | | | | | |
| | | | | | | | | | | | | | | | | | | | |
SECURED DEBT POST-PETITION | | | 414,344,609 | | | | 524,877,029 | | | | 525,532,714 | | | | 528,769,960 | | | | | |
ACCRUED INTEREST PAYABLE | | | 583,204 | | | | 4,625,503 | | | | 4,852,269 | | | | 5,000,980 | | | | | |
ACCRUED PROFESSIONAL FEES* | | | 746,512 | | | | 440,553 | | | | 715,540 | | | | — | | | | | |
OTHER ACCRUED LIABILITIES | | | | | | | | | | | | | | | | | | | | |
1. Payroll accruals | | | — | | | | — | | | | — | | | | — | | | | | |
2. Other accruals | | | 55,145,058 | | | | 77,503,779 | | | | 10,701,453 | | | | 12,937,793 | | | | | |
3. Other payables | | | 18,550,223 | | | | 9,436,619 | | | | 6,924,939 | | | | 6,521,445 | | | | | |
| | | | | | | | | | | | | | | | | | | | |
TOTAL POST-PETITION LIABILITIES (MOR-3) | | $ | 501,051,920 | | | $ | 631,908,259 | | | $ | 559,111,503 | | | $ | 573,175,745 | | | | | |
| | | | | | | | | | | | | | | | | | | | |
* | Payment requires Court Approval |
Case 12-36187 Document 1093 Filed in TXSB on 12/20/12 Page 5 of 11
| | | | |
CASE NAME: | | ATP Oil & Gas Corporation | | |
CASE NUMBER: | | 12-36187 | | |
AGING OF POST-PETITION LIABILITIES MONTH 11/30/2012
| | | | | | | | | | | | | | | | | | | | |
DAYS | | TOTAL | | | TRADE ACCOUNTS | | | FEDERAL TAXES | | | STATE TAXES | | | AD VALOREM, OTHER TAXES | |
0-30 | | $ | 14,540,604 | | | $ | 14,540,604 | | | $ | — | | | $ | — | | | $ | — | |
31-60 | | | (361,626 | ) | | | (361,626 | ) | | | — | | | | — | | | | — | |
61-90 | | | 1,885 | | | | 1,885 | | | | — | | | | — | | | | — | |
91+ | | | — | | | | — | | | | — | | �� | | — | | | | — | |
| | | | | | | | | | | | | | | | | | | | |
TOTAL | | $ | 14,180,863 | | | $ | 14,180,863 | | | $ | — | | | $ | — | | | $ | — | |
| | | | | | | | | | | | | | | | | | | | |
AGING OF ACCOUNTS RECEIVABLE
| | | | | | | | | | | | | | | | |
DAYS | | TOTAL | | | Revenue | | | Joint Interest(1) | | | Other(2) | |
0-30 DAYS | | $ | 36,573,488 | | | $ | 33,758,679 | | | $ | 2,814,809 | | | $ | — | |
31-60 DAYS | | | 428,866 | | | | (109 | ) | | | 428,037 | | | $ | 938 | |
61-90 DAYS | | | 2,671,069 | | | | — | | | | 2,600,069 | | | | 71,000 | |
91+ DAYS | | | 3,391,740 | | | | (358,852 | ) | | | 3,073,983 | | | | 676,609 | |
| | | | | | | | | | | | | | | | |
TOTAL | | $ | 43,065,163 | | | $ | 33,399,718 | | | $ | 8,916,898 | | | $ | 748,547 | |
| | | | | | | | | | | | | | | | |
| | |
(1) 91+ day balance includes | | $2,013,375 of amounts being withheld over WI% dispute and |
| | $415,789 of amounts regarding Black Elk/Nippon lawsuit |
(2) 91+ day balance includes | | $434,636 due from Israel Tax Authority for VAT taxes and other receivables |
Case 12-36187 Document 1093 Filed in TXSB on 12/20/12 Page 6 of 11
| | | | |
CASE NAME: | | ATP Oil & Gas Corporation | | |
CASE NUMBER: | | 12-36187 | | |
STATEMENT OF INCOME (LOSS)
| | | | | | | | | | | | | | | | | | | | | | | | |
| | MONTH 8/17/12 to 8/31/12 | | | MONTH 9/30/2012 | | | MONTH 10/31/2012 | | | MONTH 11/30/2012 | | | MONTH | | MONTH | | FILING TO DATE | |
REVENUES (MOR-1) | | $ | 17,962,067 | | | $ | 37,184,014 | | | | 36,306,806 | | | | 31,765,591 | | | | | | | $ | 123,218,478 | |
| | | | | | | | | | | | | | | | | | | | | | | — | |
GROSS PROFIT | | | 17,962,067 | | | | 37,184,014 | | | | 36,306,806 | | | | 31,765,591 | | | | | | | | 123,218,478 | |
OPERATING EXPENSES: | | | | | | | | | | | | | | | | | | | | | | | | |
Lease Operating Expenses | | | 3,596,446 | | | | 7,405,660 | | | | 7,072,186 | | | | 8,386,269 | | | | | | | | 26,460,561 | |
Processing fees, related party | | | 3,456,290 | | | | 6,590,000 | | | | 6,643,000 | | | | 6,590,000 | | | | | | | | 23,279,290 | |
DD&A /Impairment | | | 6,958,244 | | | | 13,927,439 | | | | 13,994,578 | | | | 20,546,958 | | | | | | | | 55,427,219 | |
Accretion | | | 508,076 | | | | 1,059,370 | | | | 1,032,207 | | | | 1,000,518 | | | | | | | | 3,600,171 | |
Abandonment(Gain)/Loss | | | 32,108 | | | | 130,910 | | | | — | | | | — | | | | | | | | 163,018 | |
Compensation Expense | | | 778,853 | | | | 1,165,292 | | | | 1,359,794 | | | | 1,265,270 | | | | | | | | 4,569,209 | |
Professional Fees | | | 882,462 | | | | (35,889 | ) | | | 967,109 | | | | 341,154 | | | | | | | | 2,154,836 | |
Other General & Administrative | | | 131,419 | | | | 76,284 | | | | 224,881 | | | | (50,919 | ) | | | | | | | 381,665 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
TOTAL OPERATING EXPENSES | | | 16,343,898 | | | | 30,319,066 | | | | 31,293,755 | | | | 38,079,250 | | | | | | | | 116,035,969 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
INCOME (LOSS) FROM OPERATIONS (MOR-1) | | | 1,618,169 | | | | 6,864,948 | | | | 5,013,051 | | | | (6,313,659 | ) | | | | | | | 7,182,509 | |
INTEREST INCOME | | | 2,033,953 | | | | 4,504,888 | | | | 4,860,557 | | | | 4,818,186 | | | | | | | | 16,217,584 | |
INTEREST (EXPENSE), NET | | | (2,191,113 | ) | | | (13,303,416 | ) | | | (15,464,387 | ) | | | (16,457,399 | ) | | | | | | | (47,416,315 | ) |
DERIVATIVES GAIN/(LOSS) | | | — | | | | (30,879 | ) | | | (972 | ) | | | 4,387 | | | | | | | | (27,464 | ) |
DEBT EXTINGUISHMENT GAIN/(LOSS) | | | (6,937,100 | ) | | | — | | | | — | | | | — | | | | | | | | (6,937,100 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | |
TOTAL INT, DER. & OTHER ITEMS | | | (7,094,260 | ) | | | (8,829,407 | ) | | | (10,604,802 | ) | | | (11,634,826 | ) | | | | | | | (38,163,295 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | |
NET INCOME (LOSS) BEFORE REORGANIZATION EXPENSES | | | (5,476,091 | ) | | | (1,964,459 | ) | | | (5,591,751 | ) | | | (17,948,485 | ) | | | | | | | (30,980,786 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | |
REORGANIZATION (EXPENSES): | | | | | | | | | | | | | | | | | | | | | | | | |
US Trustee fees | | | (30,000 | ) | | | — | | | | (30,000 | ) | | | — | | | | | | | | (60,000 | ) |
Professional fees | | | (1,037,305 | ) | | | (2,659,519 | ) | | | (803,531 | ) | | | (4,201,758 | ) | | | | | | | (8,702,113 | ) |
Debt valuation adjustments | | | — | | | | — | | | | — | | | | — | | | | | | | | — | |
Claims adjustments | | | (26,156,192 | ) | | | — | | | | — | | | | — | | | | | | | | (26,156,192 | ) |
Interest income | | | — | | | | — | | | | — | | | | — | | | | | | | | — | |
REORGANIZATION EXPENSES, NET: | | | (27,223,497 | ) | | | (2,659,519 | ) | | | (833,531 | ) | | | (4,201,758 | ) | | | | | | | (34,918,305 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | |
NET INCOME (LOSS) (MOR-1) | | $ | (32,699,588 | ) | | $ | (4,623,978 | ) | | $ | (6,425,282 | ) | | $ | (22,150,243 | ) | | | | | | $ | (65,899,091 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | |
Accrual Accounting Required, Otherwise Footnote with Explanation.
Case 12-36187 Document 1093 Filed in TXSB on 12/20/12 Page 7 of 11
| | | | |
CASE NAME: | | ATP Oil & Gas Corporation | | |
CASE NUMBER: | | 12-36187 | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
CASH RECEIPTS AND DISBURSEMENTS | | MONTH 8/17/12 to 8/31/12 | | | MONTH 9/30/2012 | | | MONTH 10/31/2012 | | | MONTH 11/30/2012 | | | MONTH | | MONTH | | FILING TO DATE | |
1. CASH-BEGINNING OF MONTH | | $ | 6,119,734 | | | $ | 47,144,872 | | | $ | 54,512,686 | | | $ | 39,600,277 | | | | | | | $ | 6,119,734 | |
RECEIPTS: | | | | | | | | | | | | | | | | | | | | | | | | |
1. COLLECTION OF NET REVENUE ACCOUNTS RECEIVABLE | | | 21,003,439 | | | | 34,319,343 | | | | 29,583,979 | | | | 31,906,235 | | | | | | | | 116,812,996 | |
2. COLLECTION OF JOINT INTEREST ACCOUNTS RECEIVABLE | | | — | | | | 681,206 | | | | 383,486 | | | | 75,705 | | | | | | | | 1,140,397 | |
3. OTHER OPERATING RECEIPTS (MOR-7B) | | | — | | | | 310,803 | | | | 115,223 | | | | 653,805 | | | | | | | | 1,079,831 | |
4. FINANCING RECEIPTS (MOR-7B) | | | 406,338,823 | | | | 40,091,939 | | | | 42,508,352 | | | | 6,946,412 | | | | | | | | 495,885,526 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
TOTAL RECEIPTS** | | | 427,342,262 | | | | 75,403,291 | | | | 72,591,040 | | | | 39,582,157 | | | | | | | | 614,918,750 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
(Withdrawal) Contribution by Individual Debtor MFR-2* | | | | | | | | | | | | | | | | | | | | | | | | |
DISBURSEMENTS: | | | | | | | | | | | | | | | | | | | | | | | | |
5. TERM-LIMITED ORRI | | | 940,089 | | | | 2,991,609 | | | | 1,766,390 | | | | 3,838,613 | | | | | | | | 9,536,701 | |
6. TERM-LIMITED NPI | | | — | | | | 12,645,837 | | | | 21,087,710 | | | | 16,535,724 | | | | | | | | 50,269,271 | |
7. DERIVATIVE SETTLEMENTS PAID (RECEIVED) | | | 2,141,118 | | | | 30,879 | | | | 90,352 | | | | (4,387 | ) | | | | | | | 2,257,962 | |
8. LEASE OPERATING COSTS | | | — | | | | 1,702,508 | | | | 10,662,317 | | | | 3,560,882 | | | | | | | | 15,925,707 | |
9. GOMEZ PIPELINE OBLIGATION | | | 830,833 | | | | 877,160 | | | | 1,026,951 | | | | 898,828 | | | | | | | | 3,633,772 | |
10. TITAN FEE | | | 5,500,000 | | | | 10,000,000 | | | | 5,000,000 | | | | 5,000,000 | | | | | | | | 25,500,000 | |
11. ATPIP FEES | | | 1,571,182 | | | | 1,571,682 | | | | 1,518,682 | | | | 1,571,682 | | | | | | | | 6,233,228 | |
12. GENERAL & ADMINISTRATIVE (MOR-7B) | | | 437,500 | | | | 2,264,864 | | | | 2,129,975 | | | | 1,650,573 | | | | | | | | 6,482,912 | |
13. OTHER OPERATING DISBURSEMENTS (MOR-7B) | | | — | | | | — | | | | — | | | | — | | | | | | | | — | |
| | | | | | | | | | | | | | | | | | | | | | | | |
TOTAL DISBURSEMENTS FROM OPERATIONS | | | 11,420,722 | | | | 32,084,539 | | | | 43,282,377 | | | | 33,051,915 | | | | | | | | 119,839,553 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
14. CAPEX CASH DISBURSMENTS (MOR-7B) | | | — | | | | 34,933,676 | | | | 38,100,489 | | | | 14,214,751 | | | | | | | | 87,248,916 | |
15. BANKRUPTCY & PROFESSIONAL FEES (MOR-7B) | | | 620,479 | | | | 572,818 | | | | 1,311,798 | | | | 5,432,032 | | | | | | | | 7,937,127 | |
16. FINANCING PAYMENTS - PRINCIPAL AND INTEREST (MOR-7B) | | | 374,275,923 | | | | 444,444 | | | | 4,808,785 | | | | 4,715,568 | | | | | | | | 384,244,720 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
TOTAL DISBURSEMENTS** | | | 386,317,124 | | | | 68,035,477 | | | | 87,503,449 | | | | 57,414,266 | | | | | | | | 599,270,316 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
17. NET CASH FLOW | | | 41,025,138 | | | | 7,367,814 | | | | (14,912,409 | ) | | | (17,832,109 | ) | | | | | | | 15,648,434 | |
18. CASH - END OF MONTH (MOR-2) | | $ | 47,144,872 | | | $ | 54,512,686 | | | $ | 39,600,277 | | | $ | 21,768,168 | | | | | | | $ | 21,768,168 | |
| | | | |
MOR-7A | | * Applies to Individual debtors only ** Numbers for the current month should balance (match) RECEIPTS and CHECKS/OTHER DISBURSEMENTS lines on MOR-8 | | Revised 07/01/98 |
Case 12-36187 Document 1093 Filed in TXSB on 12/20/12 Page 8 of 11
| | | | |
CASE NAME: | | ATP Oil & Gas Corporation | | |
CASE NUMBER: | | 12-36187 | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
CASH RECEIPTS AND DISBURSEMENTS DETAIL | | MONTH 8/17/12 to 8/31/12 | | | MONTH 9/30/2012 | | | MONTH 10/31/2012 | | | MONTH 11/30/2012 | | | MONTH | | MONTH | | FILING TO DATE | |
OTHER OPERATING RECEIPTS (Line 3) | | | | | | | | | | | | | | | | | | | | | | | | |
Miscellaneous | | $ | — | | | $ | 310,803 | | | $ | 115,223 | | | $ | 653,805 | | | | | | | $ | 1,079,831 | |
| | | | | | | |
GENERAL & ADMINISTRATIVE (Line 12) | | | | | | | | | | | | | | | | | | | | | | | | |
Compensation | | | 352,523 | | | | 1,235,511 | | | | 1,008,815 | | | | 907,731 | | | | | | | | 3,504,580 | |
Rent | | | — | | | | 55,812 | | | | 110,518 | | | | — | | | | | | | | 166,330 | |
Office and general costs | | | — | | | | 89,235 | | | | 82,965 | | | | 11,151 | | | | | | | | 183,351 | |
Travel related | | | — | | | | 26,191 | | | | 20,791 | | | | 10,447 | | | | | | | | 57,429 | |
D&O | | | 82,413 | | | | 81,233 | | | | 97,420 | | | | 20,502 | | | | | | | | 281,568 | |
Other costs | | | 2,564 | | | | 776,882 | | | | 809,466 | | | | 700,742 | | | | | | | | 2,289,654 | |
GENERAL & ADMINISTRATIVE TOTAL | | | 437,500 | | | | 2,264,864 | | | | 2,129,975 | | | | 1,650,573 | | | | | | | | 6,482,912 | |
| | | | | | | |
OTHER OPERATING DISBURSEMENTS (Line 13) | | | — | | | | — | | | | — | | | | — | | | | | | | | — | |
| | | | | | | |
CAPEX CASH DISBURSMENTS (Line 14) | | | | | | | | | | | | | | | | | | | | | | | | |
Maintenance/Other | | | — | | | | — | | | | 27,985 | | | | — | | | | | | | | 27,985 | |
Clipper project | | | — | | | | 34,933,676 | | | | 37,895,335 | | | | 13,391,177 | | | | | | | | 86,220,188 | |
Gomez #9 project | | | — | | | | — | | | | — | | | | — | | | | | | | | — | |
Plugging and abandonment of oil and gas properties | | | — | | | | — | | | | 177,169 | | | | 823,574 | | | | | | | | 1,000,743 | |
CAPEX CASH DISBURSMENTS TOTAL | | | — | | | | 34,933,676 | | | | 38,100,489 | | | | 14,214,751 | | | | | | | | 87,248,916 | |
| | | | | | | |
FINANCING PAYMENTS - PRINCIPAL AND INTEREST (Line 16) | | | | | | | | | | | | | | | | | | | | | | | | |
1st lien principal and interest | | | 367,338,823 | | | | — | | | | — | | | | — | | | | | | | | 367,338,823 | |
New facility principal and interest | | | 6,937,100 | | | | 444,444 | | | | 4,808,785 | | | | 4,715,568 | | | | | | | | 16,905,897 | |
FINANCING PAYMENTS - PRINCIPAL AND INTEREST TOTAL | | | 374,275,923 | | | | 444,444 | | | | 4,808,785 | | | | 4,715,568 | | | | | | | | 384,244,720 | |
| | | | | | | |
FINANCING RECEIPTS (Line 4) | | | | | | | | | | | | | | | | | | | | | | | | |
New facility proceeds | | $ | 406,338,823 | | | $ | 40,091,939 | | | $ | 42,508,352 | | | $ | 6,946,412 | | | | | | | $ | 495,885,526 | |
Case 12-36187 Document 1093 Filed in TXSB on 12/20/12 Page 9 of 11
| | | | |
CASE NAME: | | ATP Oil & Gas Corporation | | |
CASE NUMBER: | | 12-36187 | | |
CASH ACCOUNT RECONCILIATION MONTH OF 11/30/2012
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
BANK NAME | | JPMorgan Chase | | | JPMorgan Chase | | | JPMorgan Chase | | | JPMorgan Chase | | | JPMorgan Chase | | | Green Bank | | | | |
ACCOUNT NUMBER | | 113334321 | | | 1000027441 | | | 6300050955 | | | 58902066488 | | | 113400841 | | | 3300247239 | | | | |
ACCOUNT TYPE | | Operating | | | Deposit | | | Controlled Disbursement | | | Cafeteria Plan | | | Other | | | Payroll | | | TOTAL | |
BANK BALANCE | | $ | 27,267,821 | | | $ | — | | | $ | — | | | $ | 27,655 | | | $ | — | | | $ | 258,097 | | | $ | 27,553,573 | |
DEPOSITS IN TRANSIT | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
OUTSTANDING CHECKS | | | — | | | | — | | | | 5,785,405 | | | | — | | | | — | | | | — | | | | 5,785,405 | |
ADJUSTED BANK BALANCE | | $ | 27,267,821 | | | $ | — | | | $ | (5,785,405 | ) | | $ | 27,655 | | | $ | — | | | $ | 258,097 | | | $ | 21,768,168 | |
BEGINNING CASH - PER BOOKS | | $ | 45,858,385 | | | $ | — | | | $ | (6,506,562 | ) | | $ | 31,748 | | | $ | — | | | $ | 216,706 | | | $ | 39,600,277 | |
RECEIPTS* | | | 38,923,965 | | | | 658,192 | | | | — | | | | — | | | | — | | | | — | | | | 39,582,157 | |
TRANSFERS BETWEEN ACCOUNTS | | | (9,828,993 | ) | | | (658,192 | ) | | | 9,587,185 | | | | — | | | | — | | | | 900,000 | | | | — | |
(WITHDRAWAL) OR CONTRIBUTION BY INDIVIDUAL DEBTOR MFR-2 | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
CHECKS/OTHER DISBURSEMENTS* | | | 47,685,536 | | | | — | | | | 8,866,028 | | | | 4,093 | | | | — | | | | 858,609 | | | | 57,414,266 | |
ENDING CASH - PER BOOKS | | $ | 27,267,821 | | | $ | — | | | $ | (5,785,405 | ) | | $ | 27,655 | | | $ | — | | | $ | 258,097 | | | $ | 21,768,168 | |
| | | | |
MOR-8 | | * Numbers should balance (match) TOTAL RECEIPTS and TOTAL DISBURSEMENTS lines on MOR-7A | | Revised 07/01/98 |
Case 12-36187 Document 1093 Filed in TXSB on 12/20/12 Page 10 of 11
| | | | |
CASE NAME: | | ATP Oil & Gas Corporation | | |
CASE NUMBER: | | 12-36187 | | |
PAYMENTS TO INSIDERS AND PROFESSIONALS
Of the total disbursements shown for the month, list the amount paid to insiders (as defined in Section 101(31)(A)-(F) of the U.S. Bankruptcy Code) and the professionals.
Also, for insiders, identify the type of compensation paid (e.g., salary, commission, bonus, etc.) (Attach additional pages as necessary).
| | | | | | | | | | | | | | | | | | | | |
INSIDERS: NAME/COMP TYPE | | MONTH 8/17/12 to 8/31/12 | | | MONTH 9/30/2012 | | | MONTH 10/31/2012 | | | MONTH 11/30/2012 | | | MONTH | | MONTH |
1. T. Paul Bulmahn (salary) | | $ | 17,767 | | | $ | 36,197 | | | $ | 36,798 | | | $ | 36,798 | | | | | |
2. Leland E. Tate (salary) | | | 14,634 | | | | 29,267 | | | | 29,267 | | | | 29,267 | | | | | |
3. Albert L. Reese Jr. (salary) | | | 11,577 | | | | 23,154 | | | | 24,863 | | | | 24,863 | | | | | |
4. George R. Morris (salary) | | | 11,848 | | | | 23,741 | | | | 25,554 | | | | 25,554 | | | | | |
5. John E. Tschirhart (salary) | | | 8,731 | | | | 17,463 | | | | 18,455 | | | | 18,455 | | | | | |
6. Keith R. Godwin (salary) | | | 11,302 | | | | 22,604 | | | | 24,257 | | | | 24,257 | | | | | |
| | | | | | | | | | | | | | | | | | | | |
TOTAL INSIDERS (MOR-1) | | $ | 75,859 | | | $ | 152,426 | | | $ | 159,194 | | | $ | 159,194 | | | | | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
PROFESSIONALS | | MONTH 8/17/12 to 8/31/12 | | | MONTH 9/30/2012 | | | MONTH 10/31/2012 | | | MONTH 11/30/2012 | | | MONTH | | MONTH |
Debtor Professionals (MOR-9B) | | $ | — | | | $ | — | | | $ | — | | | $ | 4,169,875 | | | | | |
DIP Lender Professionals (MOR-9B) | | | 620,479 | | | | 572,818 | | | | 1,281,798 | | | | 1,262,157 | | | | | |
US Trustee (MOR-9B) | | | — | | | | — | | | | 30,000 | | | | — | | | | | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | |
TOTAL PROFESSIONALS (MOR-1) | | $ | 620,479 | | | $ | 572,818 | | | $ | 1,311,798 | | | $ | 5,432,032 | | | | | |
| | | | | | | | | | | | | | | | | | | | |
Case 12-36187 Document 1093 Filed in TXSB on 12/20/12 Page 11 of 11
| | | | |
CASE NAME: | | ATP Oil & Gas Corporation | | |
CASE NUMBER: | | 12-36187 | | |
PAYMENTS TO PROFESSIONALS
| | | | | | | | | | | | | | | | | | | | |
PROFESSIONALS | | MONTH 8/17/12 to 8/31/12 | | | MONTH 9/30/2012 | | | MONTH 10/31/2012 | | | MONTH 11/30/2012 | | | MONTH | | MONTH |
DEBTOR PROFESSIONALS | | | | | | | | | | | | | | | | | | | | |
Debtor Legal Advisors | | | | | | | | | | | | | | | | | | | | |
1 Mayer Brown, LLP | | $ | — | | | $ | — | | | $ | — | | | $ | 2,084,621 | | | | | |
2 Munsch, Hardt, Kopf & Harr, PC | | | — | | | | — | | | | — | | | | 10,668 | | | | | |
Debtor Financial Advisors | | | | | | | | | | | | | | | | | | | | |
3 Jefferies & Company, Inc. | | | — | | | | — | | | | — | | | | 1,093,148 | | | | | |
4 Opportune, LLP | | | — | | | | — | | | | — | | | | 534,924 | | | | | |
Debtor Other | | | | | | | | | | | | | | | | | | | | |
5 Kurtzman Carson Consultants, LLC | | | — | | | | — | | | | — | | | | 446,514 | | | | | |
| | | | | | | | | | | | | | | | | | | | |
TOTAL DEBTOR PROFESSIONALS (MOR-9A): | | | — | | | | — | | | | — | | | | 4,169,875 | | | | | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | |
DIP LENDER PROFESSIONALS | | | | | | | | | | | | | | | | | | | | |
DIP Legal Advisors | | | | | | | | | | | | | | | | | | | | |
6 Bingham McCutchen LLP | | | 620,479 | | | | — | | | | 429,209 | | | | 669,528 | | | | | |
7 Cravath, Swaine & Moore LLP | | | — | | | | 572,818 | | | | — | | | | — | | | | | |
8 Winstead PC | | | — | | | | — | | | | 317,303 | | | | 304,440 | | | | | |
DIP Financial Advisors | | | | | | | | | | | | | | | | | | | | |
9 Houlihan Lokey | | | — | | | | — | | | | 535,286 | | | | 164,133 | | | | | |
DIP Other | | | | | | | | | | | | | | | | | | | | |
10 Netherland Sewell & Associates, Inc. | | | — | | | | — | | | | — | | | | 40,540 | | | | | |
11 Arthur C. Leblanc, Jr | | | — | | | | — | | | | — | | | | 83,516 | | | | | |
| | | | | | | | | | | | | | | | | | | | |
TOTAL DIP PROFESSIONALS (MOR-9A): | | | 620,479 | | | | 572,818 | | | | 1,281,798 | | | | 1,262,157 | | | | | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | |
12 US Trustee Payment Center (MOR-9A) | | $ | — | | | $ | — | | | $ | 30,000 | | | $ | — | | | | | |