Exhibit 99.1
| | | |
DEBTOR: | Dakota Plains Holdings, Inc. | MONTHLY OPERATING REPORT |
| | CHAPTER 11 |
CASE NUMBER: | 16-43711 | |
Form 2-A
COVER SHEET
For Period Ending 1/31/17
Accounting Method: ☒ Accrual Basis ☐ Cash Basis
| |
THIS REPORT IS DUE 21 DAYS AFTER THE END OF THE MONTH |
|
Mark One Box for Each Required Document: | Debtor must attach each of the following reports/documents unless the U. S. Trustee has waived the requirement in writing. Submit the original Monthly Operating Report bearing an original signature, to the U. S. Trustee. A copy of the Report must be filed with the Clerk of Court. 11 U.S.C. § 704(8) |
Report/Document Attached | Previously Waived | REQUIRED REPORTS/DOCUMENTS |
| | | |
☒ | ☐ | 1. | Cash Receipts and Disbursements Statement (Form 2-B) |
| | | |
☒ | ☐ | 2. | Balance Sheet (Form 2-C) |
| | | |
☒ | ☐ | 3. | Profit and Loss Statement (Form 2-D) |
| | | |
☒ | ☐ | 4. | Supporting Schedules (Form 2-E) |
| | | |
☒ | ☐ | 5. | Quarterly Fee Summary (Form 2-F) |
| | | |
☒ | ☐ | 6. | Narrative (Form 2-G) |
| | | |
☒ | ☐ | 7. | Bank Statements for All Bank Accounts |
| | | |
☒ | ☐ | 8. | Bank Statement Reconciliations for all Bank Accounts |
| | | |
I declare under penalty of perjury that the following Monthly Operating Report, and any attachments thereto are true, accurate and correct to the best of my knowledge and belief.
| | | | | | |
Executed on: | 2/21/17 | | Print Name: | Martin J Beskow |
| | | | | |
| | | Signature: |  |
| | | | | |
| | | Title: | Chief Financial Officer |
DEBTOR: | Dakota Plains Holdings, Inc. | | | | CASE NO: | | | 16-43711 | |
| | | | | |
Form 2-B |
CASH RECEIPTS AND DISBURSEMENTS STATEMENT |
| For Period: | 1/1/17 | to | 1/31/17 | |
| | | | | | | | | | | | | | | | | |
CASH FLOW SUMMARY | | | | | | | Current | | | | |
| | | | | | | | | | | | | Month | | | Accumulated | |
| | | | | | | | | | | | | | | | | |
1. | Beginning Cash Balance | | | | | $ | 274,054 | (1) | $ | 378,979 | (1) |
| | | | | | | | | | | | | | | | | |
2. | Cash Receipts | | | | | | | | | | | | | | |
| | Operations | | | | | | | | | | 10,600 | | | 10,600 | |
| | Sale of Assets | | | | | | | | | 0 | | | 0 | |
| | DIP Financing / Advances | | | | | | 200,000 | | | 200,000 | |
| | Account Funding Transfers | | | | | 578,457 | | | 578,457 | |
| | Other | | | | | | | | | | | 3,051 | | | 3,051 | |
| | | | | | | | | | | | | | | | | |
| | Total Cash Receipts | | | | | | $ | 792,108 | | $ | 792,108 | |
| | | | | | | | | | | | | | | | | |
3. | Cash Disbursements | | | | | | | | | | | | |
| | Operations | | | | | | | | | | 307,022 | | | 319,869 | |
| | DIP Financing Payments | | | | | | 844 | | | 844 | |
| | Professional Fees / U.S. Trustee Fees | | | | 109,047 | | | 109,047 | |
| | Account Funding Transfers | | | | | 174,643 | | | 266,721 | |
| | Other | | | | | | | | | | | 0 | | | 0 | |
| | | | | | | | | | | | | | | | | |
| | Total Cash Disbursements | | | | | $ | 591,556 | | $ | 696,481 | |
| | | | | | | | | | | | | | | | | |
4. | Net Cash Flow (Total Cash Receipts less | | | | | | | | |
| | Total Cash Disbursements) | | | | | 200,552 | | | 95,627 | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
5 | Ending Cash Balance (to Form 2-C) | | | $ | 474,606 | (2) | $ | 474,606 | (2) |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
CASH BALANCE SUMMARY | | | | | | | | | Book | |
| | | | | | | | | | Financial Institution | | | Balance | |
| | | | | | | | | | | | | | | | | |
| Petty Cash | | | | | | | | N/A | $ | 0 | |
| DIP Operating Account | | | | N/A | | 0 | |
| DIP State Tax Account | | | | N/A | | 0 | |
| DIP Payroll Account | | | | | N/A | | 0 | |
| Other Operating Account | | | | Bank of America - Operating #8118 | | 460,198 | |
| Other Operating Account | | | | Bank of America - Disbursement - ZBA #6449 | | 0 | |
| Other Operating Account | | | | Wells Fargo - Operating #5118 | | 14,408 | |
| Other Interest-bearing Account | | N/A | | 0 | |
| | | | | | | | | | | | | | | | | |
| TOTAL (must agree with Ending Cash Balance above) | | | | $ | 474,606 | (2) |
| | | | | | | | | | | | | | | | | |
(1) | Accumulated beginning cash balance is the cash available at the commencement of the case. | |
| Current month beginning cash balance should equal the previous month’s ending balance. | Page 1 of 3 |
(2) | All cash balances should be the same. | | | | | | | |
DEBTOR: | Dakota Plains Holdings, Inc. | | | | CASE NO: | | | 16-43711 | |
| | | | | |
Form 2-B |
CASH RECEIPTS AND DISBURSEMENTS STATEMENT |
| For Period: | 1/1/17 | to | 1/31/17 | |
CASH RECEIPTS DETAIL | | Accounts: #8118, #6449, #5118 |
(attach additional sheets as necessary) | | |
Date | | | Payer | | Description | | | Amount | |
| | | | | | | | | | | | | |
1/9/17 | | | UNIMIN Corporation | | Monthly rent of land for sand terminal | $ | 10,600 | |
| | | Total Operations Cash Receipts | | | | $ | 10,600 | |
| | | | | | | | | | | | | |
1/31/17 | | | None | | | | | | | | $ | 0 | |
| | | Total Sale of Assets | | | | | | $ | 0 | |
| | | | | | | | | | | | | |
1/12/17 | | | SunTrust Bank | | | DIP Financing | | | | $ | 200,000 | |
| | | Total DIP Financing / Advances | | | | $ | 200,000 | |
| | | | | | | | | | | | | |
1/13/17 | | | Bank of America | | Account Funding Transfer from #8132 | $ | 200,000 | |
Various | | | Bank of America | | Account Funding Transfer from #8071 | | 378,457 | |
| | | | | | | | | | | | | |
| | | Total Account Funding Receipts | | | | $ | 578,457 | |
| | | | | | | | | | | | | |
| | | | | | | | | | | | | |
1/3/17 | | | Northwestern Mutual | | Benefit Reimbursement | | $ | 151 | |
1/24/17 | | | CBIZ Insurance Services | | Insurance Adjustment Reimbursement | 2,899 | |
| | | | | | | | | | | | | |
| | | Total Other Receipts | | | | | | $ | 3,051 | |
| | | | | | | | | | | | | |
| | | | | | | Total Cash Receipts | | $ | 792,108 | (1) |
(1) Total for all accounts should agree with total cash receipts listed on Form 2-B, page 1 | | Page 2 of 3 |
DEBTOR: | Dakota Plains Holdings, Inc. | | | | CASE NO: | | | 16-43711 | |
| | | | | |
Form 2-B |
CASH RECEIPTS AND DISBURSEMENTS STATEMENT |
| For Period: | 1/1/17 | to | 1/31/17 | |
CASH DISBURSEMENTS DETAIL | | Accounts: #8118, #6449, #5118 |
(attach additional sheets as necessary) | | |
Date | | Check No. | | Payee | | Description (Purpose) | | | Amount | |
| | | | | | | | | | | | | | | | |
1/3/17 | | 1754 | | Boatworks II, LLC | | Rent | | | | | | $ | 13,013 | |
1/3/17 | | ACH | | Intuit Payroll | | | Payroll (Bi-weekly) | | | | | 862 | |
1/3/17 | | ACH | | Health Partners | | Employee Benefits | | | | | 1,946 | |
1/3/17 | | ACH | | IRS | | | | Payroll Taxes | | | | | | 3,373 | |
1/3/17 | | Wire | | Stone Phillips LLC | | Director Fees | | | | | | 10,000 | |
1/3/17 | | Wire | | Applied Business Strategy LLC | Director Fees | | | | | | 10,000 | |
1/6/17 | | ACH | | ND Dept. of Human Services | | Child Support Withholding | | | | 485 | |
1/6/17 | | ACH | | Northwestern Mutual | | Employee Benefits | | | | | 1,424 | |
1/11/17 | | ACH | | Wells Fargo | | | Bank Fees | | | | | | | 499 | |
1/12/17 | | Wire | | Corporation Service Company | Consulting | | | | | | | 427 | |
1/12/17 | | ACH | | Intuit Payroll | | | Payroll (Bi-weekly) | | | | | 31,102 | |
1/12/17 | | ACH | | Intuit Payroll | | | Payroll (Monthly) | | | | | 75,113 | |
1/13/17 | | ACH | | Integra Telecommunications | | Telephone | | | | | | | 296 | |
1/13/17 | | ACH | | IRS | | | | Payroll Taxes | | | | | | 12,816 | |
1/13/17 | | ACH | | IRS | | | | Payroll Taxes | | | | | | 40,497 | |
1/17/17 | | ACH | | Bank of America | | Bank Fees | | | | | | | 1,445 | |
1/17/17 | | ACH | | IRS | | | | Payroll Taxes | | | | | | 553 | |
1/17/17 | | ACH | | MN Department of Revenue | | Payroll Taxes | | | | | | 3,899 | |
1/17/17 | | 1757 | | Blue Cross Blue Shield of MN | Employee Benefits | | | | | 16,956 | |
1/18/17 | | 1755 | | Goldleaf Partners | | Employee Benefits | | | | | 495 | |
1/19/17 | | 1756 | | Interwest Transfer Co. | | Investor Relations | | | | | 325 | |
1/20/17 | | ACH | | AFPI Inc. | | | | Investor Relations | | | | | 205 | |
1/20/17 | | Wire | | Merrill Communications LLC | | DataSite | | | | | | | 96 | |
1/20/17 | | ACH | | ND Dept. of Human Services | | Child Support Withholding | | | | 485 | |
1/20/17 | | Wire | | Stone Phillips LLC | | Director Expense Reimbursement | | | 1,373 | |
1/23/17 | | ACH | | Mediacom | | | | Internet/Media | | | | | | 441 | |
1/23/17 | # | 1767 | | Delta Dental of MN | | Employee Benefits | | | | | 397 | |
1/24/17 | | 1766 | | Alerus Retirment & Benefits | | Employee Benefits | | | | | 116 | |
1/26/17 | | Wire | | The Nasdaq OMX Group Inc. | | Investor Relations | | | | | 1,930 | |
1/26/17 | | Wire | | Stone Phillips LLC | | Director Expense Reimbursement | | | 1,930 | |
1/26/17 | | ACH | | Intuit Payroll | | | Payroll (Bi-weekly) | | | | | 35,762 | |
1/26/17 | | 1770 | | Gary Hagen | | | Employee Expense Reimbursement | | 287 | |
1/27/17 | | ACH | | IRS | | | | Payroll Taxes | | | | | | 15,269 | |
1/27/17 | | 1768 | | BHG, Inc. | | | | Dues & Subscriptions | | | | | 48 | |
1/31/17 | | ACH | | Health Partners | | Employee Benefits | | | | | 2,117 | |
1/31/17 | | ACH | | Merrill Lynch | | | 401k Employee Contribution | | | 21,044 | |
| | | | Total Operations Cash Disbursements | | | | | | $ | 307,022 | |
DEBTOR: | Dakota Plains Holdings, Inc. | | | | CASE NO: | | | 16-43711 | |
| | | | | |
Form 2-B |
CASH RECEIPTS AND DISBURSEMENTS STATEMENT |
| For Period: | 1/1/17 | to | 1/31/17 | |
CASH DISBURSEMENTS DETAIL | | Accounts: #8118, #6449, #5118 |
(attach additional sheets as necessary) | | |
Date | | Check No. | | Payee | | Description (Purpose) | | | Amount | |
| | | | | | | | | | | | | | | | |
1/31/17 | | Wire | | SunTrust Bank | | | | | | | | $ | 844 | |
| | | | Total DIP Financing Payments | | | | | | | $ | 844 | |
| | | | | | | | | | | | | | | | |
1/20/17 | | Wire | | Canaccord Genuity | | Debtor’s Financial Advisor | | | $ | 35,000 | |
1/20/17 | | Wire | | Moore and Van Allen PLLC | | Senior Secured Lender Counsel | | | 71,122 | |
1/24/17 | | 1758 | | U.S. Trustee | | | Quarterly Fee | | | | | | 325 | |
1/24/17 | | 1759 | | U.S. Trustee | | | Quarterly Fee | | | | | | 975 | |
1/24/17 | | 1760 | | U.S. Trustee | | | Quarterly Fee | | | | | | 325 | |
1/24/17 | | 1761 | | U.S. Trustee | | | Quarterly Fee | | | | | | 325 | |
1/24/17 | | 1762 | | U.S. Trustee | | | Quarterly Fee | | | | | | 325 | |
1/24/17 | | 1763 | | U.S. Trustee | | | Quarterly Fee | | | | | | 325 | |
1/24/17 | | 1764 | | U.S. Trustee | | | Quarterly Fee | | | | | | 325 | |
| | | | | | | | | | | | | | | | |
| | | | Total Professional Fees / U.S. Trustee Fees | | | | | $ | 109,047 | |
| | | | | | | | | | | | | | | | |
Various | | Transfer | | Bank of America | | Account Funding Transfer to #8071 | $ | 174,643 | |
| | | | Total Account Funding Transfers | | | | | | $ | 174,643 | |
| | | | | | | | | | | | | | | | |
1/31/17 | | | | None | | | | | | | | | | $ | 0 | |
| | | | Total Other Cash Disbursements | | | | | | $ | 0 | |
| | | | | | | | | | | | | | | | |
| | | | | | | | Total Cash Disbursements | | $ | 591,556 | (1) |
(1) Total for all accounts should agree with total cash disbursements listed on Form 2-B, page 1 | Page 3 of 3 |
DEBTOR: | Dakota Plains Holdings, Inc. | | | | CASE NO: | | | 16-43711 | |
Form 2-C COMPARATIVE BALANCE SHEET |
| For Period Ended: | | 1/31/17 | |
| | | | | | | | | | | | | | Current | | | Petition |
ASSETS | | | | | | | | | | | | Month | | | Date (1) |
Current Assets: | | | | | | | | | | | | | | |
| Cash (from Form 2-B, line 5) | | | | | | | | $ | 474,606 | | $ | 378,979 |
| Accounts Receivable (from Form 2-E) | | | | | | | | 9,648 | | | 9,648 |
| Receivable from Officers, Employees, Affiliates | | | | | | | 0 | | | 0 |
| Inventory | | | | | | | | | | | | 0 | | | 0 |
| Other Current Assets :(List) | Prepaid Insurance | | | | | | 435,540 | | | 460,426 |
| | | | | | Prepaid Expense | | | | | | 157,768 | | | 198,361 |
| | | | | | | | | | | | | | | | | |
| | Total Current Assets | | | | | | | | | $ | 1,077,562 | | $ | 1,047,414 |
| | | | | | | | | | | | | | | | | |
Fixed Assets: | | | | | | | | | | | | | | |
| Land | | | | | | | | | | | $ | 629,789 | | $ | 521,415 |
| Building | | | | | | | | | | | | 455,465 | | | 377,089 |
| Equipment, Furniture and Fixtures | | | | | | | | 71,201 | | | 58,949 |
| | | | | | | | | | | | | | | | | |
| | Total Fixed Assets | | | | | | | | | | 1,156,455 | | | 957,453 |
| Less: Accumulated Depreciation | | | | | | | ( | 193,742 | ) | ( | 193,742) |
| | | | | | | | | | | | | | | | | |
| | Net Fixed Assets | | | | | | | | | $ | 962,713 | | $ | 763,711 |
| | | | | | | | | | | | | | | | | |
| Other Assets (List): | | Finance Costs, Net | | | | | | 1,367,768 | | | 1,367,768 |
| | | | | | Deposits | | | | | | | | 12,500 | | | 12,500 |
| | | | | | | | | | | | | | | | | |
| | TOTAL ASSETS | | | | | | | | | $ | 3,420,542 | | $ | 3,191,393 |
| | | | | | | | | | | | | | | | | |
LIABILITIES | | | | | | | | | | | | | | | |
| Post-petition Accounts Payable (from Form 2-E) | | | | | | $ | 5,372 | | $ | 0 |
| Post-petition Accrued Profesional Fees (from Form 2-E) | | | | | 16,917 | | | 0 |
| Post-petition Taxes Payable (from Form 2-E) | | | | | | | | 21,806 | | | 0 |
| Post-petition Notes Payable | | | | | | | | | 200,000 | | | 0 |
| Other Post-petition Payable(List): | | | | | | | | | 0 | | | 0 |
| | | | | | | | | | | | | | 0 | | | 0 |
| | | | | | | | | | | | | | | | | |
| | Total Post Petition Liabilities | | | | | | | $ | 244,095 | | $ | 0 |
| | | | | | | | | | | | | | | | | |
Pre Petition Liabilities: | | | | | | | | | | | | | |
| Secured Debt - SunTrust | | | | | | | | | | 63,193,377 | | | 63,193,377 |
| Priority Debt | | | | | | | | | | | | 0 | | | 0 |
| Secured Debt - Petroleum Transport Solutions LLC | | | | | | 11,627,608 | | | 11,627,608 |
| Unsecured Debt | | | | | | | | | | | 586,036 | | | 565,328 |
| | | | | | | | | | | | | | | | | |
| | Total Pre Petition Liabilities | | | | | | | | $ | 75,407,021 | | $ | 75,386,313 |
| | | | | | | | | | | | | | | | | |
| | TOTAL LIABILITIES | | | | | | | | | $ | 75,651,116 | | $ | 75,386,313 |
| | | | | | | | | | | | | | | | | |
OWNERS’ EQUITY | | | | | | | | | | | | | |
| Owner’s/Stockholder’s Equity | | | | | | | | $ | 54,892 | | $ | 54,892 |
| Retained Earnings - Prepetition | | | | | | | | | (71,954,036) | | | (72,249,812) |
| Retained Earnings - Post-petition | | | | | | | | | (331,430) | | | 0 |
| | | | | | | | | | | | | | | | | |
| | TOTAL OWNERS’ EQUITY | | | | | | | $ | (72,230,574) | | $ | (72,194,920) |
| | | | | | | | | | | | | | | | | |
| | TOTAL LIABILITIES AND OWNERS’ EQUITY | | | | $ | 3,420,542 | | $ | 3,191,393 |
(1) | Petition date values are taken from the Debtor’s balance sheet as of the petition date or are the values listed on the Debtor’s schedules. | Page 1 of 1 |
DEBTOR: | Dakota Plains Holdings, Inc. | | | | CASE NO: | | | 16-43711 | |
| | | | | |
Form 2-D |
PROFIT AND LOSS STATEMENT |
| For Period: | 1/1/17 | to | 1/31/17 | |
| | | | | | | | | | | Current | | | | Accumulated | |
| | | | | | | | | | | Month | | | | Total (1) | |
| | | | | | | | | | | | | | | | |
Gross Operating Revenue | | | | | | $ | 10,600 | | | $ | 10,600 | |
Less: Discounts, Returns and Allowances | | | ( | 0 | ) | | ( | 0 | ) |
| | | | | | | | | | | | | | | | |
| | Net Operating Revenue | | | | $ | 10,600 | | | $ | 10,600 | |
| | | | | | | | | | | | | | | | |
Cost of Goods Sold | | | | | | | 0 | | | | 0 | |
| | | | | | | | | | | | | | | | |
| | Gross Profit | | | | | | $ | 10,600 | | | $ | 10,600 | |
| | | | | | | | | | | | | | | | |
Operating Expenses | | | | | | | | | | | | |
| Officer Compensation | | | | | | $ | 72,167 | | | $ | 90,678 | |
| Selling, General and Administrative | | | | 404,461 | | | | 431,879 | |
| Rents and Leases | | | | | | | 13,013 | | | | 17,630 | |
| Depreciation, Depletion and Amortization | | | | 0 | | | | 0 | |
| Other (list): | | | | | | | | | 0 | | | | 0 | |
| | | | | | | | | | | 0 | | | | 0 | |
| | | | | | | | | | | | | | | | |
| Total Operating Expenses | | | | | $ | 489,641 | | | $ | 540,187 | |
| | | | | | | | | | | | | | | | |
| | Operating Income (Loss) | | | | $ | (479,041) | | | $ | (529,587) | |
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
Non-Operating Income and Expenses | | | | | | | | | |
| Other Non-Operating Expenses | | | | $ | 0 | | | $ | 0 | |
| Gains (Losses) on Sale of Assets | | | | 0 | | | | 0 | |
| Interest Income | | | | | | | | 0 | | | | 0 | |
| Interest Expense | | | | | | | (844) | | | | (844) | |
| Other Non-Operating Income | | | | | | 199,002 | | | | 199,002 | |
| | | | | | | | | | | | | | | | |
| Net Non-Operating Income or (Expenses) | | $ | 198,157 | | | $ | 198,157 | |
| | | | | | | | | | | | | | | | |
Reorganization Expenses | | | | | | | | | | | | |
| Legal and Professional Fees | | | | | $ | 0 | | | $ | 0 | |
| Other Reorganization Expense | | | | | 0 | | | | 0 | |
| | | | | | | | | | | | | | | | |
| Total Reorganization Expenses | | | $ | 0 | | | $ | 0 | |
| | | | | | | | | | | | | | | | |
| | Net Income (Loss) Before Income Taxes | $ | (280,884) | | | $ | (331,430) | |
| | | | | | | | | | | | | | | | |
Federal and State Income Tax Expense (Benefit) | | 0 | | | | 0 | |
| | | | | | | | | | | | | | | | |
| | NET INCOME (LOSS) | | | | | $ | (280,884) | | | $ | (331,430) | |
(1) Accumulated Totals include all revenue and expenses since the petition date. | | | | | | |
| | | | | | | | | | | | | | | | | Page 1 of 1 |
DEBTOR: | Dakota Plains Holdings, Inc. | | | | CASE NO: | | | 16-43711 | |
| | | | | |
Form 2-E |
SUPPORTING SCHEDULES |
| For Period: | 1/1/17 | to | 1/31/17 | |
| POST PETITION TAXES PAYABLE SCHEDULE | | |
| | | | | | | | | | | | | | | |
| | | | | Beginning | | Amount | | Amount | | Date | | Check | | Ending |
| | | | | Balance (1) | | Accrued | | Paid | | Paid | | Number | | Balance |
| | | | | | | | | | | | | | | |
Income Tax Withheld: | | | | | | | | | | |
| Federal | | $ | 3,373 | $ | 0 | $ | 3,373 | | | | | $ | 0 |
| State | | | 4,980 | | 1,788 | | 0 | | | | | | 6,768 |
| | | | | | | | | | | | | | | |
FICA Tax Withheld | 0 | | 0 | | 0 | | | | | | 0 |
| | | | | | | | | | | | | | | |
Employer’s FICA Tax | 0 | | 0 | | 0 | | | | | | 0 |
| | | | | | | | | | | | | | | |
Unemployment Tax | | | | | | | | | | | |
| Federal | | | 84 | | 959 | | 0 | | | | | | 1,043 |
| State | | | 544 | | 13,451 | | 0 | | | | | | 13,996 |
| | | | | | | | | | | | | | | |
Sales, Use & | | | | | | | | | | | | |
| Excise Taxes | | 0 | | 0 | | 0 | | | | | | 0 |
| | | | | | | | | | | | | | | |
Property Taxes | | 0 | | 0 | | 0 | | | | | | 0 |
| | | | | | | | | | | | | | | |
Accrued Income Tax: | | | | | | | | | | |
| Federal | | | 0 | | 0 | | 0 | | | | | | 0 |
| State | | | 0 | | 0 | | 0 | | | | | | 0 |
| Other: | | | | 0 | | 0 | | 0 | | | | | | 0 |
| | | | | | | | | | | | | | | |
TOTALS | | $ | 8,981 | $ | 16,198 | $ | 3,373 | | | | | $ | 21,806 |
(1) For first report, Beginning Balance will be $0; thereafter, Beginning Balance will be Ending Balance from prior report. |
| INSURANCE SCHEDULE | | |
| | | | | | | | | | | | | | Premium |
| | | | | | | Carrier | | | Amount of | | Expiration | | Paid |
| | | | | | | | | | Coverage | | Date | | Through |
Workers’ Compensation | | Various | | $ | 12,500,000 | | 3/23/17 | | 2/28/17 |
| | | | | | | | | | | | | | |
General Liability | | | | Various | | $ | 50,000,000 | | 7/30/17 | | 2/28/17 |
| | | | | | | | | | | | | | |
Property (Fire, Theft) | | | Various | | $ | 46,413,035 | | 12/10/17 | | 2/28/17 |
| | | | | | | | | | | | | | |
Vehicle | | | | | Security National | | $ | 1,000,000 | | 12/10/17 | | 2/28/17 |
| | | | | | | | | | | | | | |
Pollution | | | | | Berkley-Nautilus | | $ | 10,000,000 | | 5/11/17 | | 2/28/17 |
| | | | | | | | | | | | | | |
D&O | | | | | | Various | | $ | 20,000,000 | | 3/23/20 | | 3/23/20 |
DEBTOR: | Dakota Plains Holdings, Inc. | | | | CASE NO: | | | 16-43711 | |
| | | | | |
Form 2-E |
SUPPORTING SCHEDULES |
| For Period: | 1/1/17 | to | 1/31/17 | |
ACCOUNTS RECEIVABLE AND POST PETITION PAYABLE AGING |
| | | | | | | | | | | | | | | |
| | | | | | | | | | | Accounts | | | | Post Petition |
Due | | | | | | | | | | Receivable | | | | Accounts Payable |
| | | | | | | | | | | | | | | |
Under 30 days | | | | | | | $ | 0 | | | $ | 4,278 |
30 to 60 days | | | | | | | | 0 | | | | 1,094 |
61 to 90 days | | | | | | | | 0 | | | | 0 |
91 to 120 days | | | | | | | | 0 | | | | 0 |
Over 120 days | | | | | | | | 0 | | | | 0 |
| | | | | | | | | | | | | | | |
Total Post Petition | | | | | | | | 0 | | | | |
| | | | | | | | | | | | | | | |
Pre Petition Amounts | | | | | | | | 9,648 | | | | |
| | | | | | | | | | | | | | | |
Total Accounts Receivable | | | | | $ | 9,648 | | | | |
Less: Bad Debt Reserve | | | | | | | 0 | | | | |
Net Accounts Receivable (to Form 2-C) | | | | $ | 9,648 | | | | |
| | | | | | | | | | | | | | | |
| | | | | | | | | | | Total Post Petition | | |
| | | | | | | | | | | Accounts Payable | $ | 5,372 |
* Attach a detail listing of accounts receivable and post-petition accounts payable |
SCHEDULE OF PAYMENTS TO ATTORNEYS AND OTHER PROFESSIONALS |
| | | | | | | | | | | | | | | |
| | | | | Month-end | | Current | | Paid in | | | | | | |
| | | | | Retainer | | Month’s | | Current | | Date of | | | | Month-end |
| | | | | Balance | | Accrual | | Month | | Court Approval | | | | Balance Due * |
| | | | | | | | | | | | | | | |
Debtor’s Counsel | $ | 110,000 | $ | 200,000 | $ | 35,000 | | | | | $ | 16,917 |
Senior Secured Lender | | | | | | | | | | | | |
| Counsel | | | 0 | | 0 | | 71,122 | | | | | | 0 |
Counsel for Unsecured | | | | | | | | | | | | |
| Creditors’ Committee | 0 | | 0 | | 0 | | | | | | 0 |
Trustee’s Counsel | | 0 | | 0 | | 0 | | | | | | 0 |
Accountant | | | 0 | | 0 | | 0 | | | | | | 0 |
Other: | | | | 0 | | 0 | | 2,925 | | | | | | 0 |
Total | | | $ | 110,000 | $ | 200,000 | $ | 109,047 | | | | | $ | 16,917 |
*Balance due to include fees and expenses incurred but not yet paid. |
SCHEDULE OF PAYMENTS AND TRANSFERS TO PRINCIPALS/EXECUTIVES** |
| | | | | | | | | | | | | | | |
Payee Name | | Position | | Nature of Payment | | Amount |
Gabriel Claypool | | President, CEO & COO | | Monthly Salary | | | $ | 29,167 |
Martin Beskow | | CFO | | | | Monthly Salary | | | | 23,000 |
Anna Phillips | | Director | | | | Director Fee | | | | | 10,000 |
Tom Pratt | | | Director | | | | Director Fee | | | | | 10,000 |
Anna Phillips | | Director | | | | Expense Reimbursement | | | | 3,303 |
** List payments and transfers of any kind and in any form made to or for the benefit of any proprietor, owner, partner, shareholder, officer or director. | Page 2 of 2 |
DAKP AP Aging (Post-Petition) |
Vendor | Under 30 Days | 30 to 60 Days | 61 to 90 Days | 91 to 120 Days | Over 120 Days | Total |
AFPI | 2,100.00 | | | | | 2,100.00 |
Corporation Services Company | 71.20 | | | | | 71.20 |
FedEx | 45.50 | | | | | 45.50 |
Interwest | 325.00 | | | | | 325.00 |
Northwestern Mutual | 1,423.99 | | | | | 1,423.99 |
West Unified Communications | 312.40 | | | | | 312.40 |
AIS | | 1,093.91 | | | | 1,093.91 |
| | | | | | |
Total | 4,278.09 | 1,093.91 | 0.00 | 0.00 | 0.00 | 5,372.00 |
DEBTOR: | Dakota Plains Holdings, Inc. | | | | CASE NO: | | | 16-43711 | |
Form 2-F QUARTERLY FEE SUMMARY * |
| For the Month Ended: | | 1/31/17 | |
| | | | | Cash | | Quarterly | | | | Date |
Month | Year | | Disbursements ** | | Fee Due | | Check No. | | Paid |
| | | | | | | | | | | |
January | 2017 | $ | 416,913 | (1) | | | | | |
February | 2017 | | 0 | | | | | | |
March | 2017 | | 0 | | | | | | |
| | | | | | | | | | | |
| TOTAL 1st Quarter | $ | 416,913 | $ | | | | | |
| | | | | | | | | | | |
April | 2017 | $ | 0 | | | | | | |
May | 2017 | | 0 | | | | | | |
June | 2017 | | 0 | | | | | | |
| | | | | | | | | | | |
| TOTAL 2nd Quarter | $ | 0 | $ | | | | | |
| | | | | | | | | | | |
July | 2017 | $ | 0 | | | | | | |
August | 2017 | | 0 | | | | | | |
September | 2017 | | 0 | | | | | | |
| | | | | | | | | | | |
| TOTAL 3rd Quarter | $ | 0 | $ | | | | | |
| | | | | | | | | | | |
October | 2017 | $ | 0 | | | | | | |
November | 2017 | | 0 | | | | | | |
December | 2017 | | 0 | | | | | | |
| | | | | | | | | | | |
| TOTAL 4th Quarter | $ | 0 | $ | | | | | |
(1) Excludes “Account Funding Transfers” from line 3, Form 2-B since these are included in Disbursements of subsidiary. |
| | | | | | | | | | | |
FEE SCHEDULE |
Quarterly Disbursements | Fee | | | Quarterly Disbursements | | Fee |
| | | | | | | | | | | |
$0 to $14,999 | $325 | | | $1,000,000 to $1,999,999 | $6,500 |
$15,000 to $74,999 | $650 | | | $2,000,000 to $2,999,999 | $9,750 |
$75,000 to $149,999 | $975 | | | $3,000,000 to $4,999,999 | $10,400 |
$150,000 to $224,999 | $1,625 | | | $5,000,000 to $14,999,999 | $13,000 |
$225,000 to $299,999 | $1,950 | | | $15,000,000 to $29,999,999 | $20,000 |
$300,000 to $999,999 | $4,875 | | | $30,000,000 or more | $30,000 |
| | | | | |
* | This summary is to reflect the current calendar year’s information cumulative to the end of the reporting period |
| | | | | | | | | | | |
** | Should agree with line 3, Form 2-B. Disbursements are net of transfers to other debtor in possession bank accounts |
| | | | | | | | | | | |
Failure to pay the quarterly fee is cause for conversion or dismissal of the chapter 11 case. [11 U.S.C. Sec. 1112(b)(10)] |
| | | | | | | | | | | |
| | | | | | | | | | | Page 1 of 1 |
DEBTOR: | Dakota Plains Holdings, Inc. | | | | CASE NO: | | | 16-43711 | |
Form 2-G NARRATIVE |
| For Period Ending | | 1/31/17 | |
Please provide a brief description of any significant business and legal actions taken by the debtor, its creditors, or the court during the reporting period, any unusual or non-recurring accounting transactions that are reported in the financial statements, and any significant changes in the financial condition of the debtor which have occurred subsequent to the report date. | |
| | | | | | | | | | |
There are no significant business or legal actions taken by the debtor, its creditors, or the court during the reporting period. There are no unusual or non-recurring accounting transactions that are reported in the financial statements. There are no significant changes in the financial condition of the debtor which have ocurred subsequent to the report date. | |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| | | |
DEBTOR: | Dakota Petroleum Transport Solutions, LLC | MONTHLY OPERATING REPORT |
| | CHAPTER 11 |
CASE NUMBER: | 16-43718 | |
Form 2-A
COVER SHEET
For Period Ending 1/31/17
Accounting Method: ☒ Accrual Basis ☐ Cash Basis
| |
THIS REPORT IS DUE 21 DAYS AFTER THE END OF THE MONTH |
|
Mark One Box for Each Required Document: | Debtor must attach each of the following reports/documents unless the U. S. Trustee has waived the requirement in writing. Submit the original Monthly Operating Report bearing an original signature, to the U. S. Trustee. A copy of the Report must be filed with the Clerk of Court. 11 U.S.C. § 704(8) |
Report/Document Attached | Previously Waived | REQUIRED REPORTS/DOCUMENTS |
| | | |
☒ | ☐ | 1. | Cash Receipts and Disbursements Statement (Form 2-B) |
| | | |
☒ | ☐ | 2. | Balance Sheet (Form 2-C) |
| | | |
☒ | ☐ | 3. | Profit and Loss Statement (Form 2-D) |
| | | |
☒ | ☐ | 4. | Supporting Schedules (Form 2-E) |
| | | |
☒ | ☐ | 5. | Quarterly Fee Summary (Form 2-F) |
| | | |
☒ | ☐ | 6. | Narrative (Form 2-G) |
| | | |
☒ | ☐ | 7. | Bank Statements for All Bank Accounts |
| | | |
☒ | ☐ | 8. | Bank Statement Reconciliations for all Bank Accounts |
| | | |
I declare under penalty of perjury that the following Monthly Operating Report, and any attachments thereto are true, accurate and correct to the best of my knowledge and belief.
| | | | | | |
Executed on: | 2/21/17 | | Print Name: | Martin J Beskow |
| | | | | |
| | | Signature: |  |
| | | | | |
| | | Title: | Chief Financial Officer |
DEBTOR: | Dakota Petroleum Transport Solutions, LLC | CASE NO: | 16-43718 |
Form 2-B |
CASH RECEIPTS AND DISBURSEMENTS STATEMENT |
| For Period: | 1/1/17 | to | 1/31/17 | |
CASH FLOW SUMMARY | | | | | | | Current | | | | |
| | | | | | | | | | | | | Month | | | Accumulated | |
| | | | | | | | | | | | | | | | | |
1. | Beginning Cash Balance | | | | | $ | 0 | (1) | $ | 0 | (1) |
| | | | | | | | | | | | | | | | | |
2. | Cash Receipts | | | | | | | | | | | | | | |
| | Operations | | | | | | | | | | 374,964 | | | 374,964 | |
| | Sale of Assets | | | | | | | | | 0 | | | 0 | |
| | DIP Financing / Advances | | | | | | 0 | | | 0 | |
| | Account Funding Transfers | | | | | 174,643 | | | 266,721 | |
| | Other | | | | | | | | | | | 3,493 | | | 3,493 | |
| | | | | | | | | | | | | | | | | |
| | Total Cash Receipts | | | | | | $ | 553,101 | | $ | 645,179 | |
| | | | | | | | | | | | | | | | | |
3. | Cash Disbursements | | | | | | | | | | | | |
| | Operations | | | | | | | | | | 174,643 | | | 266,721 | |
| | DIP Financing Payments | | | | | | 0 | | | 0 | |
| | Professional Fees / U.S. Trustee Fees | | | | 0 | | | 0 | |
| | Account Funding Transfers | | | | | 378,457 | | | 378,457 | |
| | Other | | | | | | | | | | | 0 | | | 0 | |
| | | | | | | | | | | | | | | | | |
| | Total Cash Disbursements | | | | | $ | 553,101 | | $ | 645,179 | |
| | | | | | | | | | | | | | | | | |
4. | Net Cash Flow (Total Cash Receipts less Total Cash Disbursements) | | 0 | | | 0 | |
| | | | | | | | | | | | | | | | | |
5 | Ending Cash Balance (to Form 2-C) | | | $ | 0 | (2) | $ | 0 | (2) |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
CASH BALANCE SUMMARY | | | | | | | | | Book | |
| | | | | | | | Financial Institution | | | Balance | |
| | | | | | | | | | | | | | | | | |
| Petty Cash | | | | | | N/A | | $ | 0 | |
| DIP Operating Account | | N/A | | | 0 | |
| DIP State Tax Account | | N/A | | | 0 | |
| DIP Payroll Account | | | N/A | | | 0 | |
| Other Operating Account | | Bank of America - Disbursement - ZBA #8071 | | | 0 | |
| Other Interest-bearing Account | | | N/A | | | 0 | |
| | | | | | | | | | | | | | | | | |
| TOTAL (must agree with Ending Cash Balance above) | | | | $ | 0 | (2) |
(1) Accumulated beginning cash balance is the cash available at the commencement of the case. | |
| Current month beginning cash balance should equal the previous month’s ending balance. | Page 1 of 3 |
(2) All cash balances should be the same. | |
DEBTOR: | Dakota Petroleum Transport Solutions, LLC | CASE NO: | 16-43718 |
Form 2-B |
CASH RECEIPTS AND DISBURSEMENTS STATEMENT |
| For Period: | 1/1/17 | to | 1/31/17 | |
CASH RECEIPTS DETAIL | | | Account: #8071 | | | | | |
(attach additional sheets as necessary) | | | | | | | | |
| | | | | | | | | | | | | | |
| Date | | | Payer | | Description | | | Amount | |
| | | | | | | | | | | | | | |
| 1/19/17 | | | US Oil | | | | Ancillary Fees | | | $ | 59 | |
| 1/20/17 | | | Global Companies | | Railcar Storage Fees | | | 22,000 | |
| 1/20/17 | | | US Oil | | | | Crude Oil Transloading Fees | | | 160,813 | |
| 1/20/17 | | | Murex | | | | Ancillary Fees | | | | 2,292 | |
| 1/20/17 | | | Murex | | | | Crude Oil Transloading Fees | | | 189,801 | |
| | | | | | | | | | | | | | |
| | | | Total Operations Cash Receipts | | | | $ | 374,964 | |
| | | | | | | | | | | | | | |
| 1/31/17 | | | None | | | | | | | | $ | 0 | |
| | | | Total Sale of Assets | | | | | | $ | 0 | |
| | | | | | | | | | | | | | |
| 1/31/17 | | | None | | | | | | | | $ | 0 | |
| | | | Total DIP Financing / Advances | | | | $ | 0 | |
| | | | | | | | | | | | | | |
| Various | | | Bank of America | | Account Funding Transfer from #8118 | $ | 174,643 | |
| | | | Total Account Funding Receipts | | | | $ | 174,643 | |
| | | | | | | | | | | | | | |
| 1/24/17 | | | John Crane, Inc. | | Supply Invoice Reimbursement | | $ | 3,493 | |
| | | | Total Other Receipts | | | | | | $ | 3,493 | |
| | | | | | | | | | | | | | |
| | | | | | | | Total Cash Receipts | | $ | 553,101 | (1) |
| | | | | | | | | | | | | | |
(1) Total for all accounts should agree with total cash receipts listed on Form 2-B, page 1 | | | Page 2 of 3 | |
DEBTOR: | Dakota Petroleum Transport Solutions, LLC | CASE NO: | 16-43718 |
Form 2-B |
CASH RECEIPTS AND DISBURSEMENTS STATEMENT |
| For Period: | 1/1/17 | to | 1/31/17 | |
CASH DISBURSEMENTS DETAIL | | Account: #8071 | | | | | | |
(attach additional sheets as necessary) | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| Date | | Check No. | | Payee | | Description (Purpose) | | | Amount | |
| | | | | | | | | | | | | | | | | |
| 1/4/17 | | 1754 | | Blue Cross Blue Shield of ND | Employee Benefits | | | | $ | 6,024 | |
| 1/5/17 | | ACH | | Prairie Meadows | | Employee Rent | | | | | 1,275 | |
| 1/10/17 | | Wire | | First Insurance Funding | | Insurance | | | | | | | 19,399 | |
| 1/11/17 | | Wire | | First Insurance Funding | | Insurance | | | | | | | 8,008 | |
| 1/12/17 | | Wire | | Butler Machinery Company | | Supplies | | | | | | | 480 | |
| 1/12/17 | | Wire | | Northern Plains Rail Services | | Signal Inspection | | | | | 3,550 | |
| 1/12/17 | | Wire | | Dearman Systems, Inc. | | Software License | | | | | 5,150 | |
| 1/17/17 | | ACH | | Reservation Telephone | | Telephone | | | | | | | 550 | |
| 1/17/17 | | ACH | | Ally Auto | | | | Auto Loan | | | | | | | 684 | |
| 1/17/17 | | ACH | | United Quality Cooperative | | Utilities | | | | | | | 2,477 | |
| 1/17/17 | | 1758 | | Big John Portable Toilets | | Equipment Rental | | | | | 1,302 | |
| 1/17/17 | | 1760 | | Culligan Water Conditioning | | Office Expense | | | | | 201 | |
| 1/18/17 | | 1759 | | Hughes Network Systems | | Internet/Media | | | | | | 115 | |
| 1/19/17 | | 1755 | | Border States Electric Supply | Supplies (Deposit) | | | | | 5,000 | |
| 1/19/17 | | 1756 | | Border States Electric Supply | Supplies | | | | | | | 1,485 | |
| 1/19/17 | | 1757 | | Border States Electric Supply | Supplies | | | | | | | 3,803 | |
| 1/20/17 | | Wire | | Butler Machinery Company | | Supplies | | | | | | | 937 | |
| 1/20/17 | | Wire | | AmSpec LLC | | | Crude Oil Analysis | | | | | 1,837 | |
| 1/20/17 | | Wire | | Salco Products, Inc. | | Supplies | | | | | | | 5,780 | |
| 1/23/17 | | 1762 | | Verizon Wireless | | Telephone | | | | | | | 263 | |
| 1/24/17 | | 1763 | | Acme Tools | | | Supplies | | | | | | | 47 | |
| 1/25/17 | | 1764 | | ND Dept. of Transportation | | Auto Expense | | | | | | 142 | |
| 1/26/17 | | 1761 | | United Quality Cooperative | | Utilities (Deposit) | | | | | 1,750 | |
| 1/27/17 | | ACH | | Mountrail Williams Electric | | Utilities | | | | | | | 7,350 | |
| 1/30/17 | | Wire | | First Insurance Funding | | Insurance | | | | | | | 88,753 | |
| 1/31/17 | | 1765 | | Blue Cross Blue Shield of ND | Employee Benefits | | | | | 7,061 | |
| 1/31/17 | | 1766 | | James Tate | | | Employee Expense Reimbursement | 1,218 | |
| | | | | | | | | | | | | | | | | |
| | | | | Total Operations Cash Disbursements | | | | | | $ | 174,643 | |
| | | | | | | | | | | | | | | | | |
| 12/31/16 | | | | None | | | | | | | | | | $ | 0 | |
| | | | | Total DIP Financing Payments | | | | | | | $ | 0 | |
| | | | | | | | | | | | | | | | | |
| 12/31/16 | | | | None | | | | | | | | | | $ | 0 | |
| | | | | Total Professional Fees / U.S. Trustee Fees | | | | | $ | 0 | |
| | | | | | | | | | | | | | | | | |
| Various | | Transfer | | Bank of America | | Account Funding Transfer to #8118 | $ | 378,457 | |
| | | | | Total Account Funding Transfers | | | | | | $ | 378,457 | |
| | | | | | | | | | | | | | | | | |
| 12/31/16 | | | | None | | | | | | | | | | $ | 0 | |
| | | | | Total Other Cash Disbursements | | | | | | $ | 0 | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | Total Cash Disbursements | | $ | 553,101 | (1) |
| | | | | | | | | | | | | | | | | |
(1) Total for all accounts should agree with total cash disbursements listed on Form 2-B, page 1 | | | Page 3 of 3 | |
DEBTOR: | Dakota Petroleum Transport Solutions, LLC | CASE NO: | 16-43718 |
Form 2-C |
COMPARATIVE BALANCE SHEET |
| For Period Ended: | 1/1/17 | | |
| | | | | | Current | | | Petition | |
| | | | | | Month | | | Date (1) | |
ASSETS | | | | | | | | | | |
Current Assets: | | | | | | | | | |
Cash (from Form 2-B, line 5) | | | | $ | 0 | | $ | 0 | |
Accounts Receivable (from Form 2-E) | | | | | 5,830,256 | | | 5,395,679 | |
Receivable from Officers, Employees, Affiliates | | | | | 0 | | | 0 | |
Inventory | | | | | 0 | | | 0 | |
Other Current Assets :(List) | Prepaid Insurance | | | | | 234,078 | | | 174,811 | |
| Prepaid Expense | | | | | 21,014 | | | 10,491 | |
| | | | | | | | | |
Total Current Assets | | | | $ | 6,085,348 | | $ | 5,580,981 | |
| | | | | | | | | |
Fixed Assets: | | | | | | | | | |
Land | | | | $ | 0 | | $ | 0 | |
Building | | | | | 4,925,129 | | | 4,077,616 | |
Equipment, Furniture and Fixtures | | | | | 7,284,343 | | | 6,030,858 | |
| | | | | | | | | | |
Total Fixed Assets | | | | | 12,209,472 | | | 10,108,474 | |
Less: Accumulated Depreciation | | | | ( | 2,322,185 | ) | ( | 2,322,185 | ) |
| | | | | | | | | |
Net Fixed Assets | | | | $ | 9,887,287 | | $ | 7,786,289 | |
| | | | | | | | | | |
Other Assets (List): | Other Long-Term Assets | | | | | 729,623 | | | 729,623 | |
| | | | | | 0 | | | 0 | |
| | | | | | | | | |
TOTAL ASSETS | | | $ | 16,702,258 | | $ | 14,096,893 | |
| | | | | | | | |
LIABILITIES | | | | | | | | |
Post-petition Accounts Payable (from Form 2-E) | | | $ | 13,786 | | $ | 0 | |
Post-petition Accrued Profesional Fees (from Form 2-E) | | | | 0 | | | 0 | |
Post-petition Taxes Payable (from Form 2-E) | | | | 0 | | | 0 | |
Post-petition Notes Payable | | | | 0 | | | 0 | |
Other Post-petition Payable(List): | Accrued Salaries | | | | 32,509 | | | 0 | |
| Accrued Expenses | | | | 19,116 | | | 0 | |
| | | | | | | | |
Total Post Petition Liabilities | | | $ | 65,411 | | $ | 0 | |
| | | | | | | | |
Pre Petition Liabilities: | | | | | | | | |
Secured Debt | | | | 0 | | | 0 | |
Priority Debt - Property Tax | | | | 579,476 | | | 437,754 | |
Secured Debt - Notes Payable Vehicles | | | | 167,673 | | | 173,174 | |
Unsecured Debt | | | | 71,097 | | | 32,802 | |
| | | | | | | | |
Total Pre Petition Liabilities | | | $ | 818,246 | | $ | 643,730 | |
| | | | | | | | |
TOTAL LIABILITIES | | | $ | 883,657 | | $ | 643,730 | |
| | | | | | | | |
OWNERS’ EQUITY | | | | | | | | |
Owner’s/Stockholder’s Equity | | | $ | 0 | | $ | 0 | |
Retained Earnings - Prepetition | | | | 13,446,818 | | | 13,453,163 | |
Retained Earnings - Post-petition | | | | 2,371,783 | | | 0 | |
| | | | | | | | |
TOTAL OWNERS’ EQUITY | | | $ | 15,818,601 | | $ | 13,453,163 | |
| | | | | | | | |
TOTAL LIABILITIES AND OWNERS’ EQUITY | | | $ | 16,702,258 | | $ | 14,096,893 | |
(1) Petition date values are taken from the Debtor’s balance sheet as of the petition date or are the values listed on the Debtor’s schedules. | Page 1 of 1 |
DEBTOR: | Dakota Petroleum Transport Solutions, LLC | CASE NO: | 16-43718 |
| | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | Current | | | | | | Accumulated | |
| | | | | | | | | | | Month | | | | | | Total (1) | |
| | | | | | | | | | | | | | | | | | |
Gross Operating Revenue | | | | | | $ | 426,346 | | | | | $ | 798,960 | |
Less: Discounts, Returns and Allowances | | | ( | 0 | ) | | | | ( | 0 | ) |
| | | | | | | | | | | | | | | | | | |
| | Net Operating Revenue | | | | $ | 426,346 | | | | | $ | 798,960 | |
| | | | | | | | | | | | | | | | | | |
Cost of Goods Sold | | | | | | | 216,812 | | | | | | 305,399 | |
| | | | | | | | | | | | | | | | | | |
| | Gross Profit | | | | | | $ | 209,534 | | | | | $ | 493,560 | |
| | | | | | | | | | | | | | | | | | |
Operating Expenses | | | | | | | | | | | | | | |
| Officer Compensation | | | | | | $ | 0 | | | | | $ | 0 | |
| Selling, General and Administrative | | | | 141,405 | | | | | | 222,389 | |
| Rents and Leases | | | | | | | 0 | | | | | | 0 | |
| Depreciation, Depletion and Amortization | | | | 0 | | | | | | 0 | |
| Other (list): | | | | | | | | | 0 | | | | | | 0 | |
| | | | | | | | | | | 0 | | | | | | 0 | |
| | | | | | | | | | | | | | | | | | |
| Total Operating Expenses | | | | | $ | 141,405 | | | | | $ | 222,389 | |
| | | | | | | | | | | | | | | | | | |
| | Operating Income (Loss) | | | | $ | 68,129 | | | | | $ | 271,171 | |
| | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | |
Non-Operating Income and Expenses | | | | | | | | | | | |
| Other Non-Operating Expenses | | | | $ | 0 | | | | | $ | 0 | |
| Gains (Losses) on Sale of Assets | | | | 0 | | | | | | 0 | |
| Interest Income | | | | | | | | 0 | | | | | | 0 | |
| Interest Expense | | | | | | | (88 | ) | | | | | (386 | ) |
| Other Non-Operating Income | | | | | | 2,100,998 | | | | | | 2,100,998 | |
| | | | | | | | | | | | | | | | | | |
| Net Non-Operating Income or (Expenses) | | $ | 2,100,910 | | | | | $ | 2,100,612 | |
| | | | | | | | | | | | | | | | | | |
Reorganization Expenses | | | | | | | | | | | | | | |
| Legal and Professional Fees | | | | | $ | 0 | | | | | $ | 0 | |
| Other Reorganization Expense | | | | | 0 | | | | | | 0 | |
| | | | | | | | | | | | | | | | | | |
| Total Reorganization Expenses | | | $ | 0 | | | | | $ | 0 | |
| | | | | | | | | | | | | | | | | | |
| | Net Income (Loss) Before Income Taxes | $ | 2,169,040 | | | | | $ | 2,371,783 | |
| | | | | | | | | | | | | | | | | | |
Federal and State Income Tax Expense (Benefit) | | 0 | | | | | | 0 | |
| | | | | | | | | | | | | | | | | | |
| | NET INCOME (LOSS) | | | | | $ | 2,169,040 | | | | | $ | 2,371,783 | |
| | | | | | | | | | | | | | | | | | |
(1) Accumulated Totals include all revenue and expenses since the petition date. | | | | | | Page 1 of 1 | |
DEBTOR: | Dakota Petroleum Transport Solutions, LLC | CASE NO: | 16-43718 |
Form 2-E |
SUPPORTING SCHEDULES |
| For Period: | 1/1/17 | to | 1/31/17 | |
| | | | | | | | | | | | | | | | |
| POST PETITION TAXES PAYABLE SCHEDULE | | | |
| | | | | | | | | | | | | | | | |
| | | | | Beginning | | Amount | | Amount | | Date | | Check | | Ending | |
| | | | | Balance (1) | | Accrued | | Paid | | Paid | | Number | | Balance | |
| | | | | | | | | | | | | | | | |
Income Tax Withheld: | | | | | | | | | | | |
| Federal | | $ | 0 | $ | 0 | $ | 0 | | | | | $ | 0 | |
| State | | | 0 | | 0 | | 0 | | | | | | 0 | |
| | | | | | | | | | | | | | | | |
FICA Tax Withheld | 0 | | 0 | | 0 | | | | | | 0 | |
| | | | | | | | | | | | | | | | |
Employer’s FICA Tax | 0 | | 0 | | 0 | | | | | | 0 | |
| | | | | | | | | | | | | | | | |
Unemployment Tax | | | | | | | | | | | | |
| Federal | | | 0 | | 0 | | 0 | | | | | | 0 | |
| State | | | 0 | | 0 | | 0 | | | | | | 0 | |
| | | | | | | | | | | | | | | | |
Sales, Use & | | | | | | | | | | | | | |
| Excise Taxes | | 0 | | 0 | | 0 | | | | | | 0 | |
| | | | | | | | | | | | | | | | |
Property Taxes | | 0 | | 0 | | 0 | | | | | | 0 | |
| | | | | | | | | | | | | | | | |
Accrued Income Tax: | | | | | | | | | | | |
| Federal | | | 0 | | 0 | | 0 | | | | | | 0 | |
| State | | | 0 | | 0 | | 0 | | | | | | 0 | |
| Other: | | | | 0 | | 0 | | 0 | | | | | | 0 | |
| | | | | | | | | | | | | | | | |
TOTALS | | $ | 0 | $ | 0 | $ | 0 | | | | | $ | 0 | |
| | | | | | | | | | | | | | | | |
(1) For first report, Beginning Balance will be $0; thereafter, Beginning Balance will be Ending Balance from prior report. |
| | | | | | | | | | | | | | | | |
| INSURANCE SCHEDULE | | | |
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | Premium | |
| | | | | Carrier | | Amount of | | Expiration | | Paid | |
| | | | | | | | | | | Coverage | | Date | | Through | |
Workers’ Compensation | | Various | | | $ | 12,500,000 | | 3/23/17 | | 2/28/17 | |
| | | | | | | | | | | | | | | | |
General Liability | | | | Various | | | $ | 50,000,000 | | 7/30/17 | | 2/28/17 | |
| | | | | | | | | | | | | | | | |
Property (Fire, Theft) | | | Various | | | $ | 46,413,035 | | 12/10/17 | | 2/28/17 | |
| | | | | | | | | | | | | | | | |
Vehicle | | | | | Security National | | | $ | 1,000,000 | | 12/10/17 | | 2/28/17 | |
| | | | | | | | | | | | | | | | |
Pollution | | | | | Berkley-Nautilus | | | $ | 10,000,000 | | 5/11/17 | | 2/28/17 | |
| | | | | | | | | | | | | | | | |
D&O | | | | | | Various | | | $ | 20,000,000 | | 3/23/20 | | 3/23/20 | |
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | Page 1 of 2 |
DEBTOR: | Dakota Petroleum Transport Solutions, LLC | CASE NO: | 16-43718 |
Form 2-E |
SUPPORTING SCHEDULES |
| For Period: | 1/1/17 | to | 1/31/17 | |
| | | | | | | | | | | | | | | |
ACCOUNTS RECEIVABLE AND POST PETITION PAYABLE AGING |
| | | | | | | | | | | | | | | |
| | | | | | | | | | | Accounts | | | | Post Petition |
Due | | | | | | | | | | Receivable | | | | Accounts Payable |
| | | | | | | | | | | | | | | |
Under 30 days | | | | | | | $ | 428,414 | | | $ | 13,786 |
30 to 60 days | | | | | | | | 6,163 | | | | 0 |
61 to 90 days | | | | | | | | 0 | | | | 0 |
91 to 120 days | | | | | | | | 0 | | | | 0 |
Over 120 days | | | | | | | | 0 | | | | 0 |
| | | | | | | | | | | | | | | |
Total Post Petition | | | | | | | | 434,577 | | | | |
| | | | | | | | | | | | | | | |
Pre Petition Amounts | | | | | | | | 5,482,232 | | | | |
| | | | | | | | | | | | | | | |
Total Accounts Receivable | | | | | $ | 5,916,809 | | | | |
Less: Bad Debt Reserve | | | | | | | (86,553) | | | | |
Net Accounts Receivable (to Form 2-C) | | | | $ | 5,830,256 | | | | |
| | | | | | | | | | | | | | | |
| | | | | | | | | | | Total Post Petition | | |
| | | | | | | | | | | Accounts Payable | $ | 13,786 |
| | | | | | | | | | | | | | | |
* Attach a detail listing of accounts receivable and post-petition accounts payable | | | |
| | | | | | | | | | | | | | | |
SCHEDULE OF PAYMENTS TO ATTORNEYS AND OTHER PROFESSIONALS |
| | | | | | | | | | | | | | | |
| | | | | Month-end | | Current | | Paid in | | | | | | |
| | | | | Retainer | | Month’s | | Current | | Date of | | | | Month-end |
| | | | | Balance | | Accrual | | Month | | Court Approval | | | | Balance Due * |
| | | | | | | | | | | | | | | |
Debtor’s Counsel | $ | 0 | $ | 0 | $ | 0 | | | | | $ | 0 |
Senior Secured Lender | | | | | | | | | | | | |
| Counsel | | | 0 | | 0 | | 0 | | | | | | 0 |
Counsel for Unsecured | | | | | | | | | | | | |
| Creditors’ Committee | 0 | | 0 | | 0 | | | | | | 0 |
Trustee’s Counsel | | 0 | | 0 | | 0 | | | | | | 0 |
Accountant | | | 0 | | 0 | | 0 | | | | | | 0 |
Other: | | | | 0 | | 0 | | 0 | | | | | | 0 |
Total | | | $ | 0 | $ | 0 | $ | 0 | | | | | $ | 0 |
*Balance due to include fees and expenses incurred but not yet paid. | | | | | | |
| | | | | | | | | | | | | | | |
SCHEDULE OF PAYMENTS AND TRANSFERS TO PRINCIPALS/EXECUTIVES** |
| | | | | | | | | | | | | | | |
Payee Name | | Position | | Nature of Payment | | Amount |
| | | | | | | | | | | | | | $ | |
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | |
**List payments and transfers of any kind and in any form made to or for the benefit of any proprietor, owner, |
partner, shareholder, officer or director. | | | | | | | | | | Page 2 of 2 |
DPTS, LLC AR Aging (Post-Petition) |
| Under 30 days | 30 to 60 days | 61 to 90 days | 91 to 120 days | Over 120 days | Total |
4 Customers | 428,414 | | | | | 428,414 |
1 Customer | | 6,163 | | | | 6,163 |
| | | | | | |
Total | 428,414 | 6,163 | 0 | 0 | 0 | 434,577 |
| | | | | | |
DPTS, LLC AR Aging (Pre-Petition) |
| Under 30 days | 30 to 60 days | 61 to 90 days | 91 to 120 days | Over 120 days | Total |
2 Customers | | | | | 5,482,232 | 5,482,232 |
Bad Debt Reserve | | | | | (86,553) | (86,553) |
| | | | | | |
Total | 0 | 0 | 0 | 0 | 5,395,679 | 5,395,679 |
DPTS AP Aging (Post-Petition) |
Vendor | Under 30 Days | 30 to 60 Days | 61 to 90 Days | 91 to 120 Days | Over 120 Days | Total |
AmSpec | 3,142 | | | | | 3,142 |
Big John | 1,302 | | | | | 1,302 |
Border States | 238 | | | | | 238 |
Culligan | 131 | | | | | 131 |
Hughes | 115 | | | | | 115 |
Rensch | 344 | | | | | 344 |
Salco | 3,419 | | | | | 3,419 |
United Quality | 5,095 | | | | | 5,095 |
| | | | | | |
Total | 13,786 | 0 | 0 | 0 | 0 | 13,786 |
DEBTOR: | | Dakota Petroleum Transport Solutions, LLC | | CASE NO: | 16-43718 |
| | | | | | | | | | | |
Form 2-F |
QUARTERLY FEE SUMMARY * |
| | | | | For the Month Ended: | 1/31/17 | | | | |
| | | | | | | | | | | |
| | | | | Cash | | Quarterly | | | | Date |
Month | Year | | Disbursements ** | | Fee Due | | Check No. | | Paid |
| | | | | | | | | | | |
January | 2016 | $ | 174,643 | (1) | | | | | |
February | 2016 | | 0 | | | | | | |
March | 2016 | | 0 | | | | | | |
| | | | | | | | | | | |
| TOTAL 1st Quarter | $ | 174,643 | $ | | | | | |
| | | | | | | | | | | |
April | 2016 | $ | 0 | | | | | | |
May | 2016 | | 0 | | | | | | |
June | 2016 | | 0 | | | | | | |
| | | | | | | | | | | |
| TOTAL 2nd Quarter | $ | 0 | $ | | | | | |
| | | | | | | | | | | |
July | 2016 | $ | 0 | | | | | | |
August | 2016 | | 0 | | | | | | |
September | 2016 | | 0 | | | | | | |
| | | | | | | | | | | |
| TOTAL 3rd Quarter | $ | 0 | $ | | | | | |
| | | | | | | | | | | |
October | 2016 | $ | 0 | | | | | | |
November | 2016 | | 0 | | | | | | |
December | 2016 | | 0 | | | | | | |
| | | | | | | | | | | |
| TOTAL 4th Quarter | $ | 0 | $ | | | | | |
| | | | | | | | | | | |
(1) Excludes “Account Funding Transfers” from line 3, Form 2-B since these are included in Disbursements of entities. |
| | | | | | | | | | | |
| | | | | | | | | | | |
FEE SCHEDULE |
Quarterly Disbursements | Fee | | | Quarterly Disbursements | | Fee |
| | | | | | | | | | | |
$0 to $14,999 | $325 | | | $1,000,000 to $1,999,999 | $6,500 |
$15,000 to $74,999 | $650 | | | $2,000,000 to $2,999,999 | $9,750 |
$75,000 to $149,999 | $975 | | | $3,000,000 to $4,999,999 | $10,400 |
$150,000 to $224,999 | $1,625 | | | $5,000,000 to $14,999,999 | $13,000 |
$225,000 to $299,999 | $1,950 | | | $15,000,000 to $29,999,999 | $20,000 |
$300,000 to $999,999 | $4,875 | | | $30,000,000 or more | $30,000 |
| | | | | | | | | | | |
| | | | | | | | | | | |
* | This summary is to reflect the current calendar year’s information cumulative to the end of the reporting period |
| | | | | | | | | | | |
** | Should agree with line 3, Form 2-B. Disbursements are net of transfers to other debtor in possession bank accounts |
| | | | | | | | | | | |
Failure to pay the quarterly fee is cause for conversion or dismissal of the chapter 11 case. [11 U.S.C. Sec. 1112(b)(10)] |
| | | | | | | | | | | |
| | | | | | | | | | | Page 1 of 1 |
DEBTOR: | Dakota Petroleum Transport Solutions, LLC | CASE NO: | 16-43718 | |
| | | | | | | | | |
| | | | Form 2-G | | | |
| | | | NARRATIVE | | | |
| | | | For Period Ending | | 1/31/17 | | | |
| | | | | | | | | |
Please provide a brief description of any significant business and legal actions taken by the debtor, its creditors, or the court during the reporting period, any unusual or non-recurring accounting transactions that are reported in the financial statements, and any significant changes in the financial condition of the debtor which have occurred subsequent to the report date. |
|
Dakota Petroleum Transport Solutions, LLC is a wholly-owned, subsidiary of Dakota Plains Holdings, Inc. (the “Parent Company”). The results of operations for periods beginning after the December 20, 2016 petition date are reported on a consolidation basis with those of the Parent Company. There were no significant business or legal actions taken by the debtor, its creditors, or the court during the reporting period. There are no significant changes in the financial condition of the debtor which have ocurred subsequent to the report date. There were no unusual or non-recurring accounting transactions that are reported in the financial statements. |
Page 1 of 1
| | | |
DEBTOR: | DPTS Sand, LLC | MONTHLY OPERATING REPORT |
| | CHAPTER 11 |
CASE NUMBER: | 16-43721 | |
Form 2-A
COVER SHEET
For Period Ending 1/31/17
Accounting Method: ☒ Accrual Basis ☐ Cash Basis
| |
THIS REPORT IS DUE 21 DAYS AFTER THE END OF THE MONTH |
|
Mark One Box for Each Required Document: | Debtor must attach each of the following reports/documents unless the U. S. Trustee has waived the requirement in writing. Submit the original Monthly Operating Report bearing an original signature, to the U. S. Trustee. A copy of the Report must be filed with the Clerk of Court. 11 U.S.C. § 704(8) |
Report/Document Attached | Previously Waived | REQUIRED REPORTS/DOCUMENTS |
| | | |
☒ | ☐ | 1. | Cash Receipts and Disbursements Statement (Form 2-B) |
| | | |
☒ | ☐ | 2. | Balance Sheet (Form 2-C) |
| | | |
☒ | ☐ | 3. | Profit and Loss Statement (Form 2-D) |
| | | |
☒ | ☐ | 4. | Supporting Schedules (Form 2-E) |
| | | |
☒ | ☐ | 5. | Quarterly Fee Summary (Form 2-F) |
| | | |
☒ | ☐ | 6. | Narrative (Form 2-G) |
| | | |
☒ | ☐ | 7. | Bank Statements for All Bank Accounts |
| | | |
☒ | ☐ | 8. | Bank Statement Reconciliations for all Bank Accounts |
| | | |
I declare under penalty of perjury that the following Monthly Operating Report, and any attachments thereto are true, accurate and correct to the best of my knowledge and belief.
| | | | | | |
Executed on: | 2/21/17 | | Print Name: | Martin J Beskow |
| | | | | |
| | | Signature: |  |
| | | | | |
| | | Title: | Chief Financial Officer |
DEBTOR: | DPTS Sand, LLC | | | | | CASE NO: | | | 16-43721 |
Form 2-B
CASH RECEIPTS AND DISBURSEMENTS STATEMENT
For Period: 1/1/17 to 1/31/17
| | | | | | | | | | | | | | | | | |
CASH FLOW SUMMARY | | | | | | | Current | | | | |
| | | | | | | | | | | | | Month | | | Accumulated | |
| | | | | | | | | | | | | | | | | |
1. | Beginning Cash Balance | | | | | $ | 1,629 | (1) | $ | 1,629 | (1) |
| | | | | | | | | | | | | | | | | |
2. | Cash Receipts | | | | | | | | | | | | | | |
| | Operations | | | | | | | | | | 300,220 | | | 300,220 | |
| | Sale of Assets | | | | | | | | | 0 | | | 0 | |
| | DIP Financing / Advances | | | | | | 0 | | | 0 | |
| | Other | | | | | | | | | | | 0 | | | 0 | |
| | Total Cash Receipts | | | | | | $ | 300,220 | | $ | 300,220 | |
| | | | | | | | | | | | | | | | | |
3. | Cash Disbursements | | | | | | | | | | | | |
| | Operations | | | | | | | | | | 0 | | | 0 | |
| | DIP Financing Payments | | | | | | 0 | | | 0 | |
| | Professional Fees / U.S. Trustee Fees | | | | 0 | | | 0 | |
| | Account Funding Transfers | | | | | 200,000 | | | 200,000 | |
| | Other | | | | | | | | | | | 0 | | | 0 | |
| | Total Cash Disbursements | | | | | $ | 200,000 | | $ | 200,000 | |
| | | | | | | | | | | | | | | | | |
4. | Net Cash Flow (Total Cash Receipts less | | | | | | | | |
| | Total Cash Disbursements) | | | | | 100,220 | | | 100,220 | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
5 | Ending Cash Balance (to Form 2-C) | | | $ | 101,849 | (2) | $ | 101,849 | (2) |
CASH BALANCE SUMMARY | | | | | | | | | Book | |
| | | | | | | | | | | | Financial Institution | | | | Balance | |
| | | | | | | | | | | | | | | | | |
| Petty Cash | | | | | | | | | | N/A | | | $ | 0 | |
| DIP Operating Account | | | | | | N/A | | | | 0 | |
| DIP State Tax Account | | | | | | N/A | | | | 0 | |
| DIP Payroll Account | | | | | | | N/A | | | | 0 | |
| Other Operating Account | | | | | | Bank of America - Operating #8132 | | | | 101,849 | |
| Other Interest-bearing Account | | | | N/A | | | | 0 | |
| | | | | | | | | | | | | | | | | |
| TOTAL (must agree with Ending Cash Balance above) | | | | $ | 101,849 | (2) |
(1) Accumulated beginning cash balance is the cash available at the commencement of the case. | |
Current month beginning cash balance should equal the previous month’s ending balance. | Page 1 of 3 |
(2) All cash balances should be the same. | |
DEBTOR: | DPTS Sand, LLC | | | | | | CASE NO: | | | 16-43721 | |
| | | | | | | | | | | | | | |
| Form 2-B |
| CASH RECEIPTS AND DISBURSEMENTS STATEMENT |
For Period: 1/1/17 to 1/31/17 |
| | | | | | | | | | | | | | |
CASH RECEIPTS DETAIL | | | Account: #8132 | | | | | |
(attach additional sheets as necessary) | | | | | | | | |
| | | | | | | | | | | | | | |
| Date | | | Payer | | Description | | | Amount | |
| | | | | | | | | | | | | | |
| 1/12/17 | | | UNIMIN Corporation | | Sand Transloading Revenue | | $ | 200,357 | |
| 1/19/17 | | | UNIMIN Corporation | | Sand Transloading Revenue | | | 61,655 | |
| 1/26/17 | | | UNIMIN Corporation | | Sand Transloading Revenue | | | 38,208 | |
| | | | | | | | | | | | | | |
| | | | Total Operations Cash Receipts | $ | 300,220 | |
| | | | | | | | | | | | | | |
| 1/31/17 | | | None | | | | | | | | $ | 0 | |
| | | | Total Sale of Assets | | | | | | $ | 0 | |
| | | | | | | | | | | | | | |
| 1/31/17 | | | None | | | | | | | | $ | 0 | |
| | | | Total DIP Financing / Advances | | | | $ | 0 | |
| | | | | | | | | | | | | | |
| 1/31/17 | | | None | | | | | | | | $ | 0 | |
| | | | Total Other Receipts | | | | | | $ | 0 | |
| | | | | | | | | | | | | | |
| | | | | | | | Total Cash Receipts | | $ | 300,220 | (1) |
(1) Total for all accounts should agree with total cash receipts listed on Form 2-B, page 1 | Page 2 of 3 |
DEBTOR: DPTS Sand, LLC | CASE NO: 16-43721 |
Form 2-B
CASH RECEIPTS AND DISBURSEMENTS STATEMENT
For Period: 1/1/17 to 1/31/17
| | | | | | | | | | | | | | | | | |
CASH DISBURSEMENTS DETAIL | | Account: #8132 | | | | | | |
(attach additional sheets as necessary) | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| Date | | Check No. | | Payee | | Description (Purpose) | | | Amount | |
| | | | | | | | | | | | | | | | | |
| 1/31/17 | | | | None | | | | | | | | | | | 0 | |
| | | | | Total Operations Cash Disbursements | | | | | | $ | 0 | |
| | | | | | | | | | | | | | | | | |
| 1/31/17 | | | | None | | | | | | | | | | $ | 0 | |
| | | | | Total DIP Financing Payments | | | | | | $ | 0 | |
| | | | | | | | | | | | | | | | | |
| 1/31/17 | | | | None | | | | | | | | | | $ | 0 | |
| | | | | Total Professional Fees / U.S. Trustee Fees | | | | $ | 0 | |
| | | | | | | | | | | | | | | | | |
| 1/13/17 | | Transfer | | Bank of America | | Account Funding Transfer to #6449 | | 200,000 | |
| | | | | Total Account Funding Transfers | | | | | | $ | 200,000 | |
| | | | | | | | | | | | | | | | | |
| 1/31/17 | | | | None | | | | | | | | | | | 0 | |
| | | | | Total Other Cash Disbursements | | | | | | $ | 0 | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | Total Cash Disbursements | | $ | 200,000 | (1) |
(1) Total for all accounts should agree with total cash disbursements listed on Form 2-B, page 1 | Page 3 of 3 |
DEBTOR: | | DPTS Sand, LLC | | | | | | | CASE NO: | | | 16-43721 | |
| | | | | | | | | | | | | | | | | | |
Form 2-C | |
COMPARATIVE BALANCE SHEET | |
For Period Ended: 1/31/17 | |
| | | | | | | | | | | | | | Current | | | Petition | |
ASSETS | | | | | | | | | | | | Month | | | Date (1) | |
Current Assets: | | | | | | | | | | | | | | | |
| Cash (from Form 2-B, line 5) | | | | | | | | $ | 101,849 | | $ | 1,629 | |
| Accounts Receivable (from Form 2-E) | | | | | | | | 266,037 | | | 262,013 | |
| Receivable from Officers, Employees, Affiliates | | | | | | | 0 | | | 0 | |
| Inventory | | | | | | | | | | | | 0 | | | 0 | |
| Other Current Assets :(List) | | | | | | | | | 0 | | | 0 | |
| | | | | | | | | | | | | | 0 | | | 0 | |
| | | | | | | | | | | | | | | | | | |
| | Total Current Assets | | | | | | | | | $ | 367,887 | | $ | 263,642 | |
| | | | | | | | | | | | | | | | | | |
Fixed Assets: | | | | | | | | | | | | | | | |
| Land | | | | | | | | | | | $ | 0 | | $ | 0 | |
| Building | | | | | | | | | | | | 0 | | | 0 | |
| Equipment, Furniture and Fixtures | | | | | | | | 0 | | | 0 | |
| | | | | | | | | | | | | | | | | | |
| | Total Fixed Assets | | | | | | | | | | 0 | | | 0 | |
| Less: Accumulated Depreciation | | | | | | | ( | 0 | ) | ( | 0 | ) |
| | | | | | | | | | | | | | | | | | |
| | Net Fixed Assets | | | | | | | | | $ | 0 | | $ | 0 | |
| | | | | | | | | | | | | | | | | | |
| Other Assets (List): | | | | | | | | | | 0 | | | 0 | |
| | | | | | | | | | | | | | 0 | | | 0 | |
| | | | | | | | | | | | | | | | | | |
| | TOTAL ASSETS | | | | | | | | | $ | 367,887 | | $ | 263,642 | |
| | | | | | | | | | | | | | | | | | |
LIABILITIES | | | | | | | | | | | | | | | | |
| Post-petition Accounts Payable (from Form 2-E) | | | | | | $ | 0 | | $ | 0 | |
| Post-petition Accrued Profesional Fees (from Form 2-E) | | | | | 0 | | | 0 | |
| Post-petition Taxes Payable (from Form 2-E) | | | | | | | | 0 | | | 0 | |
| Post-petition Notes Payable | | | | | | | | | 0 | | | 0 | |
| Other Post-petition Payable(List): | | | | | | | | | 0 | | | 0 | |
| | | | | | | | | | | | | | 0 | | | 0 | |
| | | | | | | | | | | | | | | | | | |
| | Total Post Petition Liabilities | | | | | | | $ | 0 | | $ | 0 | |
| | | | | | | | | | | | | | | | | | |
Pre Petition Liabilities: | | | | | | | | | | | | | | |
| Secured Debt | | | | | | | | | | | 0 | | | 0 | |
| Priority Debt - Property Tax | | | | | | | | | 0 | | | 0 | |
| Secured Debt - Notes Payable Vehicles | | | | | | | | 0 | | | 0 | |
| Unsecured Debt | | | | | | | | | | | 0 | | | 0 | |
| | | | | | | | | | | | | | | | | | |
| | Total Pre Petition Liabilities | | | | | | | | $ | 0 | | $ | 0 | |
| | | | | | | | | | | | | | | | | | |
| | TOTAL LIABILITIES | | | | | | | | | $ | 0 | | $ | 0 | |
| | | | | | | | | | | | | | | | | | |
OWNERS’ EQUITY | | | | | | | | | | | | | | |
| Owner’s/Stockholder’s Equity | | | | | | | | $ | 0 | | $ | 0 | |
| Retained Earnings - Prepetition | | | | | | | | | 263,642 | | | 263,642 | |
| Retained Earnings - Post-petition | | | | | | | | | 104,245 | | | 0 | |
| | | | | | | | | | | | | | | | | | |
| | TOTAL OWNERS’ EQUITY | | | | | | | $ | 367,887 | | $ | 263,642 | |
| | | | | | | | | | | | | | | | | | |
| | TOTAL LIABILITIES AND OWNERS’ EQUITY | | | | $ | 367,887 | | $ | 263,642 | |
(1) Petition date values are taken from the Debtor’s balance sheet as of the petition date or are the values | Page 1 of 1 |
listed on the Debtor’s schedules. | |
| | | | | | | | | | | | | | | | | | |
DEBTOR: | | DPTS Sand, LLC | | | | | | CASE NO: | 16-43721 | |
| | | | | | | | | | | | | | | | | | |
Form 2-D | |
PROFIT AND LOSS STATEMENT | |
For Period: 1/1/17 to 1/31/17 | |
| | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | Current | | | | | | Accumulated | |
| | | | | | | | | | | Month | | | | | | Total (1) | |
| | | | | | | | | | | | | | | | | | |
Gross Operating Revenue | | | | | | $ | 210,400 | | | | | $ | 304,245 | |
Less: Discounts, Returns and Allowances | | | ( | 0 | ) | | | | ( | 0 | ) |
| | | | | | | | | | | | | | | | | | |
| | Net Operating Revenue | | | | $ | 210,400 | | | | | $ | 304,245 | |
| | | | | | | | | | | | | | | | | | |
Cost of Goods Sold | | | | | | | 200,000 | | | | | | 0 | |
| | | | | | | | | | | | | | | | | | |
| | Gross Profit | | | | | | $ | 10,400 | | | | | $ | 304,245 | |
| | | | | | | | | | | | | | | | | | |
Operating Expenses | | | | | | | | | | | | | | |
| Officer Compensation | | | | | | $ | 0 | | | | | $ | 0 | |
| Selling, General and Administrative | | | | 0 | | | | | | 0 | |
| Rents and Leases | | | | | | | 0 | | | | | | 0 | |
| Depreciation, Depletion and Amortization | | | | 0 | | | | | | 0 | |
| Other (list): | | | | | | | | | 0 | | | | | | 0 | |
| | | | | | | | | | | 0 | | | | | | 0 | |
| | | | | | | | | | | | | | | | | | |
| Total Operating Expenses | | | | | $ | 0 | | | | | $ | 0 | |
| | | | | | | | | | | | | | | | | | |
| | Operating Income (Loss) | | | | $ | 10,400 | | | | | $ | 304,245 | |
| | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | |
Non-Operating Income and Expenses | | | | | | | | | | | |
| Other Non-Operating Expenses | | | | $ | 0 | | | | | $ | 0 | |
| Gains (Losses) on Sale of Assets | | | | 0 | | | | | | 0 | |
| Interest Income | | | | | | | | 0 | | | | | | 0 | |
| Interest Expense | | | | | | | 0 | | | | | | 0 | |
| Other Non-Operating Income | | | | | | 0 | | | | | | 0 | |
| | | | | | | | | | | | | | | | | | |
| Net Non-Operating Income or (Expenses) | | $ | 0 | | | | | $ | 0 | |
| | | | | | | | | | | | | | | | | | |
Reorganization Expenses | | | | | | | | | | | | | | |
| Legal and Professional Fees | | | | | $ | 0 | | | | | $ | 0 | |
| Other Reorganization Expense | | | | | 0 | | | | | | 0 | |
| | | | | | | | | | | | | | | | | | |
| Total Reorganization Expenses | | | $ | 0 | | | | | $ | 0 | |
| | | | | | | | | | | | | | | | | | |
| | Net Income (Loss) Before Income Taxes | $ | 10,400 | | | | | $ | 304,245 | |
| | | | | | | | | | | | | | | | | | |
Federal and State Income Tax Expense (Benefit) | | 0 | | | | | | 0 | |
| | | | | | | | | | | | | | | | | | |
| | NET INCOME (LOSS) | | | | | $ | 10,400 | | | | | $ | 304,245 | |
| | | | | | | | | | | | | | | | | | |
(1) Accumulated Totals include all revenue and expenses since the petition date. | | | | | | | |
Page 1 of 1
DEBTOR: | DPTS Sand, LLC | | | | | | | | CASE NO: | 16-43721 |
| | | | | | | | | | | | | | | |
Form 2-E |
SUPPORTING SCHEDULES |
For Period: 1/1/17 to 1/31/17 |
| | | | | | | | | | | | | | | |
| POST PETITION TAXES PAYABLE SCHEDULE | | |
| | | | | | | | | | | | | | | |
| | | | | Beginning | | Amount | | Amount | | Date | | Check | | Ending |
| | | | | Balance (1) | | Accrued | | Paid | | Paid | | Number | | Balance |
| | | | | | | | | | | | | | | |
Income Tax Withheld: | | | | | | | | | | |
| Federal | | $ | 0 | $ | 0 | $ | 0 | | | | | $ | 0 |
| State | | | 0 | | 0 | | 0 | | | | | | 0 |
| | | | | | | | | | | | | | | |
FICA Tax Withheld | 0 | | 0 | | 0 | | | | | | 0 |
| | | | | | | | | | | | | | | |
Employer’s FICA Tax | 0 | | 0 | | 0 | | | | | | 0 |
| | | | | | | | | | | | | | | |
Unemployment Tax | | | | | | | | | | | |
| Federal | | | 0 | | 0 | | 0 | | | | | | 0 |
| State | | | 0 | | 0 | | 0 | | | | | | 0 |
| | | | | | | | | | | | | | | |
Sales, Use & | | | | | | | | | | | | |
| Excise Taxes | | 0 | | 0 | | 0 | | | | | | 0 |
| | | | | | | | | | | | | | | |
Property Taxes | | 0 | | 0 | | 0 | | | | | | 0 |
| | | | | | | | | | | | | | | |
Accrued Income Tax: | | | | | | | | | | |
| Federal | | | 0 | | 0 | | 0 | | | | | | 0 |
| State | | | 0 | | 0 | | 0 | | | | | | 0 |
| Other: | | | | 0 | | 0 | | 0 | | | | | | 0 |
| | | | | | | | | | | | | | | |
TOTALS | | $ | 0 | $ | 0 | $ | 0 | | | | | $ | 0 |
| | | | | | | | | | | | | | | | |
(1) For first report, Beginning Balance will be $0; thereafter, Beginning Balance will be Ending Balance from prior report. |
| INSURANCE SCHEDULE | | |
| | | | | | | | | | | | | | Premium |
| | | | | | | Carrier | | | Amount of | | Expiration | | Paid |
| | | | | | | | | | Coverage | | Date | | Through |
Workers’ Compensation | | Various | | $ | 12,500,000 | | 3/23/17 | | 2/28/17 |
| | | | | | | | | | | | | | |
General Liability | | | | Various | | $ | 50,000,000 | | 7/30/17 | | 2/28/17 |
| | | | | | | | | | | | | | |
Property (Fire, Theft) | | | Various | | $ | 46,413,035 | | 12/10/17 | | 2/28/17 |
| | | | | | | | | | | | | | |
Vehicle | | | | | Security National | | $ | 1,000,000 | | 12/10/17 | | 2/28/17 |
| | | | | | | | | | | | | | |
Pollution | | | | | Berkley-Nautilus | | $ | 10,000,000 | | 5/11/17 | | 2/28/17 |
| | | | | | | | | | | | | | |
D&O | | | | | | Various | | $ | 20,000,000 | | 3/23/20 | | 3/23/20 |
| | | | | | | | | | | | | | |
Page 1 of 2
DEBTOR: DPTS Sand, LLC | CASE NO: 16-43721 |
Form 2-E
SUPPORTING SCHEDULES
For Period: 1/1/17 to 1/31/17
| | | | | | | | | | | | | | | |
ACCOUNTS RECEIVABLE AND POST PETITION PAYABLE AGING |
| | | | | | | | | | | | | | | |
| | | | | | | | | | | Accounts | | | | Post Petition |
Due | | | | | | | | | | Receivable | | | | Accounts Payable |
| | | | | | | | | | | | | | | |
Under 30 days | | | | | | | $ | 222,506 | | | $ | 0 |
30 to 60 days | | | | | | | | 43,531 | | | | 0 |
61 to 90 days | | | | | | | | 0 | | | | 0 |
91 to 120 days | | | | | | | | 0 | | | | 0 |
Over 120 days | | | | | | | | 0 | | | | 0 |
| | | | | | | | | | | | | | | |
Total Post Petition | | | | | | | | 266,037 | | | | |
| | | | | | | | | | | | | | | |
Pre Petition Amounts | | | | | | | | 0 | | | | |
| | | | | | | | | | | | | | | |
Total Accounts Receivable | | | | | $ | 266,037 | | | | |
Less: Bad Debt Reserve | | | | | | | 0 | | | | |
Net Accounts Receivable (to Form 2-C) | | | | $ | 266,037 | | | | |
| | | | | | | | | | | | | | | |
| | | | | | | | | | | Total Post Petition | | |
| | | | | | | | | | | Accounts Payable | $ | 0 |
| | | | | | | | | | | |
* Attach a detail listing of accounts receivable and post-petition accounts payable |
SCHEDULE OF PAYMENTS TO ATTORNEYS AND OTHER PROFESSIONALS |
| | | | | | | | | | | | | | | | | |
| | | | | Month-end | | | Current | | | Paid in | | | | | | |
| | | | | Retainer | | | Month’s | | | Current | | Date of | | | | Month-end |
| | | | | Balance | | | Accrual | | | Month | | Court Approval | | | Balance Due * |
| | | | | | | | | | | | | | | | �� | |
Debtor’s Counsel | $ | 0 | | $ | 0 | | $ | 0 | | | | | $ | 0 |
Senior Secured Lender | | | | | | | | | | | | | | |
| Counsel | | | 0 | | | 0 | | | 0 | | | | | | 0 |
Counsel for Unsecured | | | | | | | | | | | | | | |
| Creditors’ Committee | 0 | | | 0 | | | 0 | | | | | | 0 |
Trustee’s Counsel | | 0 | | | 0 | | | 0 | | | | | | 0 |
Accountant | | | 0 | | | 0 | | | 0 | | | | | | 0 |
Other: | | | | 0 | | | 0 | | | 0 | | | | | | 0 |
Total | | | $ | 0 | | $ | 0 | | $ | 0 | | | | | $ | 0 |
*Balance due to include fees and expenses incurred but not yet paid. |
SCHEDULE OF PAYMENTS AND TRANSFERS TO PRINCIPALS/EXECUTIVES** |
| | | | | | | | | | | | | | | |
Payee Name | | Position | | Nature of Payment | | Amount |
| | | | | | | | | | | | | | $ | |
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | |
**List payments and transfers of any kind and in any form made to or for the benefit of any proprietor, owner, partner, shareholder, officer or director. | Page 2 of 2 |
DPTS Sand, LLC AR Aging (Post-Petition) |
Vendor - UNIMIN Invoice # | Under 30 Days | 30 to 60 Days | 61 to 90 Days | 91 to 120 Days | Over 120 Days | Total |
1138 | 21,370 | | | | | 21,370 |
1137 | 51,901 | | | | | 51,901 |
1136 | 51,829 | | | | | 51,829 |
1135 | 55,625 | | | | | 55,625 |
1134 | 41,781 | | | | | 41,781 |
1133 | | 43,531 | | | | 43,531 |
| | | | | | |
Total | 222,506 | 43,531 | 0 | 0 | 0 | 266,037 |
DEBTOR: | | DPTS Sand, LLC | | | CASE NO: | 16-43721 |
| | | | | | | | | | | |
Form 2-F |
QUARTERLY FEE SUMMARY * |
| | | | | For the Month Ended: | 1/31/17 | | | | |
| | | | | | | | | | | |
| | | | | Cash | | Quarterly | | | | Date |
Month | Year | | Disbursements ** | | Fee Due | | Check No. | | Paid |
| | | | | | | | | | | |
January | 2016 | $ | 0 | (1) | | | | | |
February | 2016 | | 0 | | | | | | |
March | 2016 | | 0 | | | | | | |
| | | | | | | | | | | |
| TOTAL 1st Quarter | $ | 0 | $ | | | | | |
| | | | | | | | | | | |
April | 2016 | $ | 0 | | | | | | |
May | 2016 | | 0 | | | | | | |
June | 2016 | | 0 | | | | | | |
| | | | | | | | | | | |
| TOTAL 2nd Quarter | $ | 0 | $ | | | | | |
| | | | | | | | | | | |
July | 2016 | $ | 0 | | | | | | |
August | 2016 | | 0 | | | | | | |
September | 2016 | | 0 | | | | | | |
| | | | | | | | | | | |
| TOTAL 3rd Quarter | $ | 0 | $ | | | | | |
| | | | | | | | | | | |
October | 2016 | $ | 0 | | | | | | |
November | 2016 | | 0 | | | | | | |
December | 2016 | | 0 | | | | | | |
| | | | | | | | | | | |
| TOTAL 4th Quarter | $ | 0 | $ | | | | | |
| | | | | | | | | | | |
(1) Excludes “Account Funding Transfers” from line 3, Form 2-B since these are included in Disbursements of entities. |
| | | | | | | | | | | |
| | | | | | | | | | | |
FEE SCHEDULE |
Quarterly Disbursements | Fee | | | Quarterly Disbursements | | Fee |
| | | | | | | | | | | |
$0 to $14,999 | $325 | | | $1,000,000 to $1,999,999 | $6,500 |
$15,000 to $74,999 | $650 | | | $2,000,000 to $2,999,999 | $9,750 |
$75,000 to $149,999 | $975 | | | $3,000,000 to $4,999,999 | $10,400 |
$150,000 to $224,999 | $1,625 | | | $5,000,000 to $14,999,999 | $13,000 |
$225,000 to $299,999 | $1,950 | | | $15,000,000 to $29,999,999 | $20,000 |
$300,000 to $999,999 | $4,875 | | | $30,000,000 or more | $30,000 |
| | | | | | | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | | |
* | This summary is to reflect the current calendar year’s information cumulative to the end of the reporting period |
| | | | | | | | | | | |
** | Should agree with line 3, Form 2-B. Disbursements are net of transfers to other debtor in possession bank accounts |
| | | | | | | | | | | |
| | | | | | | | | | | |
Failure to pay the quarterly fee is cause for conversion or dismissal of the chapter 11 case. [11 U.S.C. Sec. 1112(b)(10)] |
| | | | | | | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | | Page 1 of 1 |
| | | | | | | | | | |
| | | | | | | | | | |
| DEBTOR: | DPTS Sand, LLC | | CASE NO: | 16-43721 | |
| | | | | | | | | | |
Form 2-G |
NARRATIVE |
For Period Ending 1/31/17 |
| | | | | | | | | | |
| Please provide a brief description of any significant business and legal actions taken by the debtor, its creditors,or the court during the reporting period, any unusual or non-recurring accounting transactions that are reported in the financial statements, and any significant changes in the financial condition of the debtor which have occurred subsequent to the report date. |
| | | | | | | | | | |
| DPTS Sand, LLC is a wholly-owned, subsidiary of Dakota Plains Holdings, Inc. (the “Parent Company”).The results of operations for periods beginning after the December 20, 2016 petition date are reported on a consolidation basis with those of the Parent Company. There were no significant business or legal actions taken by the debtor, its creditors, or the court during the reporting period. There are no significant changes in the financial condition of the debtor which have ocurred subsequent to the report date. There were no unusual or non-recurring accounting transactions that are reported in the financial statements. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | Page 1 of 1 |
DEBTOR: | DPTS Marketing LLC | MONTHLY OPERATING REPORT |
| | | CHAPTER 11 |
CASE NUMBER: | 16-43717 | |
Form 2-A
COVER SHEET
For Period Ending 1/31/17
Accounting Method: ☒ Accrual Basis ☐ Cash Basis
| |
THIS REPORT IS DUE 21 DAYS AFTER THE END OF THE MONTH |
|
Mark One Box for Each Required Document: | Debtor must attach each of the following reports/documents unless the U. S. Trustee has waived the requirement in writing. Submit the original Monthly Operating Report bearing an original signature, to the U. S. Trustee. A copy of the Report must be filed with the Clerk of Court. 11 U.S.C. § 704(8) |
Report/Document Attached | Previously Waived | REQUIRED REPORTS/DOCUMENTS |
| | | |
☒ | ☐ | 1. | Cash Receipts and Disbursements Statement (Form 2-B) |
| | | |
☒ | ☐ | 2. | Balance Sheet (Form 2-C) |
| | | |
☒ | ☐ | 3. | Profit and Loss Statement (Form 2-D) |
| | | |
☒ | ☐ | 4. | Supporting Schedules (Form 2-E) |
| | | |
☒ | ☐ | 5. | Quarterly Fee Summary (Form 2-F) |
| | | |
☒ | ☐ | 6. | Narrative (Form 2-G) |
| | | |
☒ | ☐ | 7. | Bank Statements for All Bank Accounts |
| | | |
☒ | ☐ | 8. | Bank Statement Reconciliations for all Bank Accounts |
| | | |
I declare under penalty of perjury that the following Monthly Operating Report, and any attachments thereto are true, accurate and correct to the best of my knowledge and belief.
| | | | | | |
Executed on: | 2/21/17 | | Print Name: | Martin J Beskow |
| | | | | |
| | | Signature: |  |
| | | | | |
| | | Title: | Chief Financial Officer |
DEBTOR: | DPTS Marketing LLC | CASE NO: | | 16-43717 |
Form 2-B
CASH RECEIPTS AND DISBURSEMENTS STATEMENT
For Period: 1/1/17 to 1/31/17
CASH FLOW SUMMARY | | | Current | | | | |
| | | | Month | | | Accumulated | |
| | | | | | | | |
1. | Beginning Cash Balance | | $ | 0 | (1) | $ | 0 | (1) |
| | | | | | | | |
2. | Cash Receipts | | | | | | | |
| Operations | | | 0 | | | 0 | |
| Sale of Assets | | | 0 | | | 0 | |
| DIP Financing / Advances | | | 0 | | | 0 | |
| Other | | | 0 | | | 0 | |
| | | | | | | | |
| Total Cash Receipts | | $ | 0 | | $ | 0 | |
| | | | | | | | |
3. | Cash Disbursements | | | | | | | |
| Operations | | | 0 | | | 0 | |
| DIP Financing Payments | | | 0 | | | 0 | |
| Professional Fees / U.S. Trustee Fees | | | 0 | | | 0 | |
| Other | | | 0 | | | 0 | |
| | | | | | | | |
| Total Cash Disbursements | | $ | 0 | | $ | 0 | |
| | | | | | | | |
4. | Net Cash Flow (Total Cash Receipts less | | | | | | | |
| Total Cash Disbursements) | | | 0 | | | 0 | |
| | | | | | | | |
5 | Ending Cash Balance (to Form 2-C) | | $ | 0 | (2) | $ | 0 | (2) |
CASH BALANCE SUMMARY | | | | | Book | |
| | | Financial Institution | | | Balance | |
| Petty Cash | | N/A | | $ | 0 | |
| DIP Operating Account | | N/A | | | 0 | |
| DIP State Tax Account | | N/A | | | 0 | |
| DIP Payroll Account | | N/A | | | 0 | |
| Other Operating Account | | Bank of America - Disbursement - ZBA #8137 | | | 0 | |
| Other Interest-bearing Account | | N/A | | | 0 | |
| | | | | | | |
| TOTAL (must agree with Ending Cash Balance above) | | | $ | 0 | (2) |
(1) | Accumulated beginning cash balance is the cash available at the commencement of the case. Current month beginning cash balance should equal the previous month’s ending balance. | Page 1 of 3 |
(2) | All cash balances should be the same. | |
DEBTOR: | DPTS Marketing LLC | CASE NO: | | 16-43717 |
Form 2-B
CASH RECEIPTS AND DISBURSEMENTS STATEMENT
For Period: 1/1/17 to 1/31/17
CASH RECEIPTS DETAIL | Account: #8137 | | | | |
(attach additional sheets as necessary) | | | | | | |
| | | | | | | | | | |
| Date | | | Payer | | Description | | | Amount | |
| | | | | | | | | | |
| 1/31/17 | | | None | | | | $ | 0 | |
| | | | Total Operations Cash Receipts | | | $ | 0 | |
| | | | | | | | | | |
| 1/31/17 | | | None | | | | $ | 0 | |
| | | | Total Sale of Assets | | | | $ | 0 | |
| | | | | | | | | | |
| 1/31/17 | | | None | | | | $ | 0 | |
| | | | Total DIP Financing / Advances | | | $ | 0 | |
| | | | | | | | | | |
| 1/31/17 | | | None | | | | $ | 0 | |
| | | | Total Other Receipts | | | | $ | 0 | |
| | | | | | | | | | |
| | | | | | Total Cash Receipts | | $ | 0 | (1) |
(1) Total for all accounts should agree with total cash receipts listed on Form 2-B, page 1 | Page 2 of 3 |
DEBTOR: | DPTS Marketing LLC | CASE NO: | | 16-43717 |
Form 2-B
CASH RECEIPTS AND DISBURSEMENTS STATEMENT
For Period: 1/1/17 to 1/31/17
CASH DISBURSEMENTS DETAIL | Account: #8137 | | | | |
(attach additional sheets as necessary) | | | | | | |
| | | | | | | | | | | |
| Date | | Check No. | | Payee | | Description (Purpose) | | | Amount | |
| | | | | | | | | | | |
| 1/31/17 | | | | None | | | | | 0 | |
| | | | | Total Operations Cash Disbursements | | $ | 0 | |
| | | | | | | | | | | |
| 1/31/17 | | | | None | | | | $ | 0 | |
| | | | | Total DIP Financing Payments | | $ | 0 | |
| | | | | | | | | | | |
| 1/31/17 | | | | None | | | | $ | 0 | |
| | | | | Total Professional Fees / U.S. Trustee Fees | | $ | 0 | |
| | | | | | | | | | | |
| 1/31/17 | | | | None | | | | | 0 | |
| | | | | Total Other Cash Disbursements | | $ | 0 | |
| | | | | | | | | | | |
| | | | | | | Total Cash Disbursements | | $ | 0 | (1) |
(1) Total for all accounts should agree with total cash disbursements listed on Form 2-B, page 1 | Page 3 of 3 |
DEBTOR: | DPTS Marketing LLC | CASE NO: | | 16-43717 |
Form 2-C
COMPARATIVE BALANCE SHEET
For Period Ended: 1/31/17
| | | | | Current | | | Petition | |
ASSETS | | | | | Month | | | Date (1) | |
Current Assets: | | | | | | | | | |
Cash (from Form 2-B, line 5) | | | | $ | 0 | | $ | 0 | |
Accounts Receivable (from Form 2-E) | | | | 63,614 | | | 63,614 | |
Receivable from Officers, Employees, Affiliates | | | | 0 | | | 0 | |
Inventory | | | | | 0 | | | 0 | |
Other Current Assets :(List) | | | | | 0 | | | 0 | |
| | | | | 0 | | | 0 | |
| | | | | | | | | |
Total Current Assets | | | | $ | 63,614 | | $ | 63,614 | |
| | | | | | | | | |
Fixed Assets: | | | | | | | | | |
Land | | | | $ | 0 | | $ | 0 | |
Building | | | | | 0 | | | 0 | |
Equipment, Furniture and Fixtures | | | | 0 | | | 0 | |
| | | | | | | | | |
Total Fixed Assets | | | | | 0 | | | 0 | |
Less: Accumulated Depreciation | | | ( | 0 | ) | ( | 0 | ) |
| | | | | | | | | |
Net Fixed Assets | | | | $ | 0 | | $ | 0 | |
| | | | | | | | | |
Other Assets (List): | | | | | 0 | | | 0 | |
| | | | | 0 | | | 0 | |
| | | | | | | | | |
TOTAL ASSETS | | | | $ | 63,614 | | $ | 63,614 | |
| | | | | | | | | |
LIABILITIES | | | | | | | | | |
Post-petition Accounts Payable (from Form 2-E) | | | $ | 0 | | $ | 0 | |
Post-petition Accrued Profesional Fees (from Form 2-E) | | | 0 | | | 0 | |
Post-petition Taxes Payable (from Form 2-E) | | | | 0 | | | 0 | |
Post-petition Notes Payable | | | | | 0 | | | 0 | |
Other Post-petition Payable(List): | | | | | 0 | | | 0 | |
| | | | | 0 | | | 0 | |
| | | | | | | | | |
Total Post Petition Liabilities | | | $ | 0 | | $ | 0 | |
| | | | | | | | | |
Pre Petition Liabilities: | | | | | | | | | |
Secured Debt - Western Petroleum Company | | | | 1,827,164 | | | 1,827,164 | |
Unsecured Debt | | | | | 831,211 | | | 831,211 | |
| | | | | | | | | |
Total Pre Petition Liabilities | | | | $ | 2,658,375 | | $ | 2,658,375 | |
| | | | | | | | | |
TOTAL LIABILITIES | | | | $ | 2,658,375 | | $ | 2,658,375 | |
| | | | | | | | | |
OWNERS’ EQUITY | | | | | | | | | |
Owner’s/Stockholder’s Equity | | | | $ | 0 | | $ | 0 | |
Retained Earnings - Prepetition | | | | | (2,594,761) | | | (2,594,761) | |
Retained Earnings - Post-petition | | | | | 0 | | | 0 | |
| | | | | | | | | |
TOTAL OWNERS’ EQUITY | | | $ | (2,594,761) | | $ | (2,594,761) | |
| | | | | | | | | |
TOTAL LIABILITIES AND OWNERS’ EQUITY | | $ | 63,614 | | $ | 63,614 | |
(1) | Petition date values are taken from the Debtor’s balance sheet as of the petition date or are the values listed on the Debtor’s schedules. | Page 1 of 1 |
DEBTOR: | DPTS Marketing LLC | CASE NO: | | 16-43717 |
Form 2-D
PROFIT AND LOSS STATEMENT
For Period: 1/1/17 to 1/31/17
| | | Current | | | Accumulated | |
| | | Month | | | Total (1) | |
| | | | | | | |
Gross Operating Revenue | | $ | 0 | | $ | 0 | |
Less: Discounts, Returns and Allowances | | ( | 0 | ) | ( | 0 | ) |
| | | | | | | |
Net Operating Revenue | | $ | 0 | | $ | 0 | |
| | | | | | | |
Cost of Goods Sold | | | 0 | | | 0 | |
| | | | | | | |
Gross Profit | | $ | 0 | | $ | 0 | |
| | | | | | | |
Operating Expenses | | | | | | | |
Officer Compensation | | $ | 0 | | $ | 0 | |
Selling, General and Administrative | | | 0 | | | 0 | |
Rents and Leases | | | 0 | | | 0 | |
Depreciation, Depletion and Amortization | | | 0 | | | 0 | |
Other (list): | | | | | 0 | | | 0 | |
| | | | | 0 | | | 0 | |
| | | | | | | |
Total Operating Expenses | | $ | 0 | | $ | 0 | |
| | | | | | | |
Operating Income (Loss) | | $ | 0 | | $ | 0 | |
| | | | | | | |
Non-Operating Income and Expenses | | | | | | | |
Other Non-Operating Expenses | | $ | 0 | | $ | 0 | |
Gains (Losses) on Sale of Assets | | | 0 | | | 0 | |
Interest Income | | | 0 | | | 0 | |
Interest Expense | | | 0 | | | 0 | |
Other Non-Operating Income | | | 0 | | | 0 | |
| | | | | | | |
Net Non-Operating Income or (Expenses) | $ | 0 | | $ | 0 | |
| | | | | | | |
Reorganization Expenses | | | | | | | |
Legal and Professional Fees | | $ | 0 | | $ | 0 | |
Other Reorganization Expense | | | 0 | | | 0 | |
| | | | | | | |
Total Reorganization Expenses | | $ | 0 | | $ | 0 | |
| | | | | | | |
Net Income (Loss) Before Income Taxes | $ | 0 | | $ | 0 | |
| | | | | | | |
Federal and State Income Tax Expense (Benefit) | | 0 | | | 0 | |
| | | | | | | |
NET INCOME (LOSS) | | $ | 0 | | $ | 0 | |
(1) Accumulated Totals include all revenue and expenses since the petition date. | | |
| | Page 1 of 1 |
DEBTOR: | DPTS Marketing LLC | CASE NO: | | 16-43717 |
Form 2-E
SUPPORTING SCHEDULES
For Period: 1/1/17 to 1/31/17
POST PETITION TAXES PAYABLE SCHEDULE | | |
| | | | | | | | | | | | | | |
| | | | Beginning | | Amount | | Amount | | Date | | Check | | Ending |
| | | | Balance (1) | | Accrued | | Paid | | Paid | | Number | | Balance |
| | | | | | | | | | | | | | |
Income Tax Withheld: | | | | | | | | | | |
Federal | | $ | 0 | $ | 0 | $ | 0 | | | | | $ | 0 |
State | | | 0 | | 0 | | 0 | | | | | | 0 |
| | | | | | | | | | | | | | |
FICA Tax Withheld | 0 | | 0 | | 0 | | | | | | 0 |
| | | | | | | | | | | | | | |
Employer’s FICA Tax | 0 | | 0 | | 0 | | | | | | 0 |
| | | | | | | | | | | | | | |
Unemployment Tax | | | | | | | | | | | |
Federal | | | 0 | | 0 | | 0 | | | | | | 0 |
State | | | 0 | | 0 | | 0 | | | | | | 0 |
| | | | | | | | | | | | | | |
Sales, Use & | | | | | | | | | | | | |
Excise Taxes | | 0 | | 0 | | 0 | | | | | | 0 |
| | | | | | | | | | | | | | |
Property Taxes | | 0 | | 0 | | 0 | | | | | | 0 |
| | | | | | | | | | | | | | |
Accrued Income Tax: | | | | | | | | | | |
Federal | | | 0 | | 0 | | 0 | | | | | | 0 |
State | | | 0 | | 0 | | 0 | | | | | | 0 |
Other: | | | | 0 | | 0 | | 0 | | | | | | 0 |
| | | | | | | | | | | | | | |
TOTALS | | $ | 0 | $ | 0 | $ | 0 | | | | | $ | 0 |
(1) For first report, Beginning Balance will be $0; thereafter, Beginning Balance will be Ending Balance from prior report. |
| INSURANCE SCHEDULE | | |
| | | | | | | | | Premium |
| Carrier | | Amount of | | Expiration | | Paid |
| | | | | Coverage | | Date | | Through |
Workers’ Compensation | | Various | | $ | 12,500,000 | | 3/23/17 | | 2/28/17 |
| | | | | | | | | |
General Liability | | Various | | $ | 50,000,000 | | 7/30/17 | | 2/28/17 |
| | | | | | | | | |
Property (Fire, Theft) | | Various | | $ | 46,413,035 | | 12/10/17 | | 2/28/17 |
| | | | | | | | | |
Vehicle | | Security National | | $ | 1,000,000 | | 12/10/17 | | 2/28/17 |
| | | | | | | | | |
Pollution | | Berkley-Nautilus | | $ | 10,000,000 | | 5/11/17 | | 2/28/17 |
| | | | | | | | | |
D&O | | Various | | $ | 20,000,000 | | 3/23/20 | | 3/23/20 |
DEBTOR: | DPTS Marketing LLC | CASE NO: | 16-43717 |
Form 2-E
SUPPORTING SCHEDULES
For Period: | 1/1/17 | to | 1/31/17 |
ACCOUNTS RECEIVABLE AND POST PETITION PAYABLE AGING
| | | | | | |
Due | | Accounts Receivable | | | Post Petition Accounts Payable | |
| | | | | | | | |
Under 30 days | | $ | 0 | | | $ | 0 | |
30 to 60 days | | | 0 | | | | 0 | |
61 to 90 days | | | 0 | | | | 0 | |
91 to 120 days | | | 0 | | | | 0 | |
Over 120 days | | | 0 | | | | 0 | |
| | | | | | | | |
Total Post Petition | | | 0 | | | | | |
| | | | | | | | |
Pre Petition Amounts | | | 63,614 | | | | | |
| | | | | | | | |
Total Accounts Receivable | | $ | 63,614 | | | | | |
Less: Bad Debt Reserve | | | 0 | | | | | |
Net Accounts Receivable (to Form 2-C) | | $ | 63,614 | | | | | |
| | | Total Post Petition Accounts Payable | | | $ | 0 | |
* Attach a detail listing of accounts receivable and post-petition accounts payable
SCHEDULE OF PAYMENTS TO ATTORNEYS AND OTHER PROFESSIONALS
| | | | | | | | | | | | | | | | | | |
| | Month-end Retainer Balance | | | Current Month’s Accrual | | | Paid in Current Month | | Date of Court Approval | | Month-end Balance Due * | |
Debtor’s Counsel | | $ | 0 | | | $ | 0 | | | $ | 0 | | | | $ | 0 | |
Senior Secured Lender Counsel | | | 0 | | | | 0 | | | | 0 | | | | | 0 | |
Counsel for Unsecured Creditors’ Committee | | | 0 | | | | 0 | | | | 0 | | | | | 0 | |
Trustee’s Counsel | | | 0 | | | | 0 | | | | 0 | | | | | 0 | |
Accountant | | | 0 | | | | 0 | | | | 0 | | | | | 0 | |
Other: | | | | 0 | | | | 0 | | | | 0 | | | | | 0 | |
Total | | $ | 0 | | | $ | 0 | | | $ | 0 | | | | $ | 0 | |
*Balance due to include fees and expenses incurred but not yet paid.
SCHEDULE OF PAYMENTS AND TRANSFERS TO PRINCIPALS/EXECUTIVES**
|
| | | | | | | | | | | | | | | |
Payee Name | | Position | | Nature of Payment | | Amount |
| | | | | | | | | | | | | | $ | |
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | |
**List payments and transfers of any kind and in any form made to or for the benefit of any proprietor, owner, | |
partner, shareholder, officer or director. | Page 2 of 2 |
DPTS Marketing LLC AR Aging (Pre-Petition) |
Customer | Under 30 days | 30 to 60 days | 61 to 90 days | 91 to 120 days | Over 120 days | Total |
4 Customers | | | | | 63,614 | 63,614 |
| | | | | | |
Total | 0 | 0 | 0 | 0 | 63,614 | 63,614 |
DEBTOR: | | DPTS Marketing LLC | | | | CASE NO: | 16-43717 |
| | | | | | | | | | | |
|
| | | | | Form 2-F | | | | |
| | | | | QUARTERLY FEE SUMMARY * | | | | |
| | | | | For the Month Ended: | 1/31/17 | | | | |
| | | | | | | | | | | |
| | | | | Cash | | Quarterly | | | | Date |
Month | Year | | Disbursements ** | | Fee Due | | Check No. | | Paid |
| | | | | | | | | | | |
January | 2016 | $ | 0 | | | | | | |
February | 2016 | | 0 | | | | | | |
March | 2016 | | 0 | | | | | | |
| | | | | | | | | | | |
| TOTAL 1st Quarter | $ | 0 | $ | | | | | |
| | | | | | | | | | | |
April | 2016 | $ | 0 | | | | | | |
May | 2016 | | 0 | | | | | | |
June | 2016 | | 0 | | | | | | |
| | | | | | | | | | | |
| TOTAL 2nd Quarter | $ | 0 | $ | | | | | |
| | | | | | | | | | | |
July | 2016 | $ | 0 | | | | | | |
August | 2016 | | 0 | | | | | | |
September | 2016 | | 0 | | | | | | |
| | | | | | | | | | | |
| TOTAL 3rd Quarter | $ | 0 | $ | | | | | |
| | | | | | | | | | | |
October | 2016 | $ | 0 | | | | | | |
November | 2016 | | 0 | | | | | | |
December | 2016 | | 0 | | | | | | |
| | | | | | | | | | | |
| TOTAL 4th Quarter | $ | 0 | $ | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | | |
FEE SCHEDULE |
Quarterly Disbursements | Fee | | | Quarterly Disbursements | | Fee |
| | | | | | | | | | | |
$0 to $14,999 | $325 | | | $1,000,000 to $1,999,999 | $6,500 |
$15,000 to $74,999 | $650 | | | $2,000,000 to $2,999,999 | $9,750 |
$75,000 to $149,999 | $975 | | | $3,000,000 to $4,999,999 | $10,400 |
$150,000 to $224,999 | $1,625 | | | $5,000,000 to $14,999,999 | $13,000 |
$225,000 to $299,999 | $1,950 | | | $15,000,000 to $29,999,999 | $20,000 |
$300,000 to $999,999 | $4,875 | | | $30,000,000 or more | $30,000 |
| | | | | | | | | | | |
| | | | | | | | | | | |
* | This summary is to reflect the current calendar year’s information cumulative to the end of the reporting period |
| | | | | | | | | | | |
** | Should agree with line 3, Form 2-B. Disbursements are net of transfers to other debtor in possession bank accounts |
| | | | | | | | | | | |
Failure to pay the quarterly fee is cause for conversion or dismissal of the chapter 11 case. [11 U.S.C. Sec. 1112(b)(10)] |
| | | | | | | | | | | |
| | | | | | | | | | | Page 1 of 1 |
DEBTOR: | DPTS Marketing LLC | CASE NO: | 16-43717 | |
| | | | | | | | | |
| | | | Form 2-G | | | |
| | | | NARRATIVE | | | |
| | | | For Period Ending | | 1/31/17 | | | |
| | | | | | | | | |
Please provide a brief description of any significant business and legal actions taken by the debtor, its creditors, or the court during the reporting period, any unusual or non-recurring accounting transactions that are reported in the financial statements, and any significant changes in the financial condition of the debtor which have occurred subsequent to the report date. |
|
DPTS Marketing LLC is a wholly-owned, subsidiary of Dakota Plains Holdings, Inc. (the “Parent Company”). The results of operations for periods beginning after the December 20, 2016 petition date are reported on a consolidation basis with those of the Parent Company. There were no significant business or legal actions taken by the debtor, its creditors, or the court during the reporting period. There are no significant changes in the financial condition of the debtor which have ocurred subsequent to the report date. There were no unusual or non-recurring accounting transactions that are reported in the financial statements. |
Page 1 of 1
| | | |
DEBTOR: | Dakota Plains Transloading, LLC | MONTHLY OPERATING REPORT |
| | | CHAPTER 11 |
CASE NUMBER: | 16-43712 | |
Form 2-A
COVER SHEET
For Period Ending 1/31/17
Accounting Method: ☒ Accrual Basis ☐ Cash Basis
| |
THIS REPORT IS DUE 21 DAYS AFTER THE END OF THE MONTH |
|
Mark One Box for Each Required Document: | Debtor must attach each of the following reports/documents unless the U. S. Trustee has waived the requirement in writing. Submit the original Monthly Operating Report bearing an original signature, to the U. S. Trustee. A copy of the Report must be filed with the Clerk of Court. 11 U.S.C. § 704(8) |
Report/Document Attached | Previously Waived | REQUIRED REPORTS/DOCUMENTS |
| | | |
☒ | ☐ | 1. | Cash Receipts and Disbursements Statement (Form 2-B) |
| | | |
☒ | ☐ | 2. | Balance Sheet (Form 2-C) |
| | | |
☒ | ☐ | 3. | Profit and Loss Statement (Form 2-D) |
| | | |
☒ | ☐ | 4. | Supporting Schedules (Form 2-E) |
| | | |
☒ | ☐ | 5. | Quarterly Fee Summary (Form 2-F) |
| | | |
☒ | ☐ | 6. | Narrative (Form 2-G) |
| | | |
N/A | ☐ | 7. | Bank Statements for All Bank Accounts |
| | | |
N/A | ☐ | 8. | Bank Statement Reconciliations for all Bank Accounts |
| | | |
I declare under penalty of perjury that the following Monthly Operating Report, and any attachments thereto are true, accurate and correct to the best of my knowledge and belief.
| | | | | | |
Executed on: | 2/21/17 | | Print Name: | Martin J Beskow |
| | | | | |
| | | Signature: |  |
| | | | | |
| | | Title: | Chief Financial Officer |
DEBTOR: | Dakota Plains Transloading, LLC | CASE NO: | 16-43712 |
Form 2-B
CASH RECEIPTS AND DISBURSEMENTS STATEMENT
| For Period: | 1/1/17 | to | 1/31/17 | |
CASH FLOW SUMMARY | | | Current | | | | |
| | | | Month | | | Accumulated | |
| | | | | | | | |
1. | Beginning Cash Balance | | $ | 0 | (1) | $ | 0 | (1) |
| | | | | | | | |
2. | Cash Receipts | | | | | | | |
| Operations | | | 0 | | | 0 | |
| Sale of Assets | | | 0 | | | 0 | |
| DIP Financing / Advances | | | 0 | | | 0 | |
| Other | | | 0 | | | 0 | |
| | | | | | | | |
| Total Cash Receipts | | $ | 0 | | $ | 0 | |
| | | | | | | | |
3. | Cash Disbursements | | | | | | | |
| Operations | | | 0 | | | 0 | |
| DIP Financing Payments | | | 0 | | | 0 | |
| Professional Fees / U.S. Trustee Fees | | | 0 | | | 0 | |
| Other | | | 0 | | | 0 | |
| | | | | | | | |
| Total Cash Disbursements | | $ | 0 | | $ | 0 | |
| | | | | | | | |
4. | Net Cash Flow (Total Cash Receipts less | | | | | | | |
| Total Cash Disbursements) | | | 0 | | | 0 | |
| | | | | | | | |
5 | Ending Cash Balance (to Form 2-C) | | $ | 0 | (2) | $ | 0 | (2) |
CASH BALANCE SUMMARY | | | | | Book | |
| | | Financial Institution | | | Balance | |
| | | | | | | |
| Petty Cash | | N/A | | $ | 0 | |
| DIP Operating Account | | N/A | | | 0 | |
| DIP State Tax Account | | N/A | | | 0 | |
| DIP Payroll Account | | N/A | | | 0 | |
| Other Operating Account | | N/A | | | 0 | |
| Other Interest-bearing Account | | N/A | | | 0 | |
| | | | | | | |
| TOTAL (must agree with Ending Cash Balance above) | | | $ | 0 | (2) |
(1) Accumulated beginning cash balance is the cash available at the commencement of the case. Current month beginning cash balance should equal the previous month’s ending balance. | Page 1 of 3 |
(2) All cash balances should be the same. | |
DEBTOR: | Dakota Plains Transloading, LLC | CASE NO: | 16-43712 |
Form 2-B
CASH RECEIPTS AND DISBURSEMENTS STATEMENT
| For Period: | 1/1/17 | to | 1/31/17 | |
CASH RECEIPTS DETAIL | Account: N/A | | | | |
(attach additional sheets as necessary) | | | | | | |
| | | | | | | | | | |
| Date | | | Payer | | Description | | | Amount | |
| | | | | | | | | | |
| 1/31/17 | | | None | | | | $ | 0 | |
| | | | Total Operations Cash Receipts | | | $ | 0 | |
| | | | | | | | | | |
| 1/31/17 | | | None | | | | $ | 0 | |
| | | | Total Sale of Assets | | | | $ | 0 | |
| | | | | | | | | | |
| 1/31/17 | | | None | | | | $ | 0 | |
| | | | Total DIP Financing / Advances | | | $ | 0 | |
| | | | | | | | | | |
| 1/31/17 | | | None | | | | $ | 0 | |
| | | | Total Other Receipts | | | | $ | 0 | |
| | | | | | | | | | |
| | | | | | Total Cash Receipts | | $ | 0 | (1) |
(1) Total for all accounts should agree with total cash receipts listed on Form 2-B, page 1 | Page 2 of 3 |
| |
DEBTOR: | Dakota Plains Transloading, LLC | CASE NO: | 16-43712 |
Form 2-B
CASH RECEIPTS AND DISBURSEMENTS STATEMENT
| For Period: | 1/1/17 | to | 1/31/17 | |
CASH DISBURSEMENTS DETAIL | Account: N/A | | | | |
(attach additional sheets as necessary) | | | | | | |
| | | | | | | | | | | |
| Date | | Check No. | | Payee | | Description (Purpose) | | | Amount | |
| | | | | | | | | | | |
| 1/31/17 | | | | None | | | | | 0 | |
| | | | | Total Operations Cash Disbursements | | $ | 0 | |
| | | | | | | | | | | |
| 1/31/17 | | | | None | | | | $ | 0 | |
| | | | | Total DIP Financing Payments | | $ | 0 | |
| | | | | | | | | | | |
| 1/31/17 | | | | None | | | | $ | 0 | |
| | | | | Total Professional Fees / U.S. Trustee Fees | | $ | 0 | |
| | | | | | | | | | | |
| 1/31/17 | | | | None | | | | | 0 | |
| | | | | Total Other Cash Disbursements | | $ | 0 | |
| | | | | | | | | | | |
| | | | | | | Total Cash Disbursements | | $ | 0 | (1) |
(1) Total for all accounts should agree with total cash disbursements listed on Form 2-B, page 1 | Page 3 of 3 |
| |
DEBTOR: | Dakota Plains Transloading, LLC | CASE NO: | 16-43712 |
Form 2-C
COMPARATIVE BALANCE SHEET
| | | | | Current | | | Petition | |
ASSETS | | | | | Month | | | Date (1) | |
Current Assets: | | | | | | | | | |
Cash (from Form 2-B, line 5) | | | | $ | 0 | | $ | 0 | |
Accounts Receivable (from Form 2-E) | | | | 0 | | | 0 | |
Receivable from Officers, Employees, Affiliates | | | | 0 | | | 0 | |
Inventory | | | | | 0 | | | 0 | |
Other Current Assets :(List) | | | | | 0 | | | 0 | |
| | | | | 0 | | | 0 | |
| | | | | | | | | |
Total Current Assets | | | | $ | 0 | | $ | 0 | |
| | | | | | | | | |
Fixed Assets: | | | | | | | | | |
Land | | | | $ | 0 | | $ | 0 | |
Building | | | | | 0 | | | 0 | |
Equipment, Furniture and Fixtures | | | | 0 | | | 0 | |
| | | | | | | | | |
Total Fixed Assets | | | | | 0 | | | 0 | |
Less: Accumulated Depreciation | | | ( | 0 | ) | ( | 0 | ) |
| | | | | | | | | |
Net Fixed Assets | | | | $ | 0 | | $ | 0 | |
| | | | | | | | | |
Other Assets (List): | | | | | 0 | | | 0 | |
| | | | | 0 | | | 0 | |
| | | | | | | | | |
TOTAL ASSETS | | | | $ | 0 | | $ | 0 | |
| | | | | | | | | |
LIABILITIES | | | | | | | | | |
Post-petition Accounts Payable (from Form 2-E) | | | $ | 0 | | $ | 0 | |
Post-petition Accrued Profesional Fees (from Form 2-E) | | | 0 | | | 0 | |
Post-petition Taxes Payable (from Form 2-E) | | | | 0 | | | 0 | |
Post-petition Notes Payable | | | | | 0 | | | 0 | |
Other Post-petition Payable(List): | | | | | 0 | | | 0 | |
| | | | | 0 | | | 0 | |
| | | | | | | | | |
Total Post Petition Liabilities | | | $ | 0 | | $ | 0 | |
| | | | | | | | | |
Pre Petition Liabilities: | | | | | | | | | |
Secured Debt - Western Petroleum Company | | | | 0 | | | 0 | |
Unsecured Debt | | | | | 0 | | | 0 | |
| | | | | | | | | |
Total Pre Petition Liabilities | | | | $ | 0 | | $ | 0 | |
| | | | | | | | | |
TOTAL LIABILITIES | | | | $ | 0 | | $ | 0 | |
| | | | | | | | | |
OWNERS’ EQUITY | | | | | | | | | |
Owner’s/Stockholder’s Equity | | | | $ | 0 | | $ | 0 | |
Retained Earnings - Prepetition | | | | | 0 | | | 0 | |
Retained Earnings - Post-petition | | | | | 0 | | | 0 | |
| | | | | | | | | |
TOTAL OWNERS’ EQUITY | | | $ | 0 | | $ | 0 | |
| | | | | | | | | |
TOTAL LIABILITIES AND OWNERS’ EQUITY | | $ | 0 | | $ | 0 | |
(1) Petition date values are taken from the Debtor’s balance sheet as of the petition date or are the values listed on the Debtor’s schedules. | Page 1 of 1 |
DEBTOR: | Dakota Plains Transloading, LLC | CASE NO: | 16-43712 |
Form 2-D
PROFIT AND LOSS STATEMENT
For Period: 1/1/17 to 1/31/17
| | | | Current | | | | Accumulated | |
| | | | Month | | | | Total (1) | |
| | | | | | | | | |
Gross Operating Revenue | | $ | 0 | | | $ | 0 | |
Less: Discounts, Returns and Allowances | | ( | 0 | ) | | ( | 0 | ) |
| | | | | | | | | |
Net Operating Revenue | | $ | 0 | | | $ | 0 | |
| | | | | | | | | |
Cost of Goods Sold | | | 0 | | | | 0 | |
| | | | | | | | | |
Gross Profit | | $ | 0 | | | $ | 0 | |
| | | | | | | | | |
Operating Expenses | | | | | | | | |
Officer Compensation | | $ | 0 | | | $ | 0 | |
Selling, General and Administrative | | | 0 | | | | 0 | |
Rents and Leases | | | 0 | | | | 0 | |
Depreciation, Depletion and Amortization | | | 0 | | | | 0 | |
Other (list): | | | | 0 | | | | 0 | |
| | | | 0 | | | | 0 | |
| | | | | | | | | |
Total Operating Expenses | | $ | 0 | | | $ | 0 | |
| | | | | | | | | |
Operating Income (Loss) | | $ | 0 | | | $ | 0 | |
| | | | | | | | | |
Non-Operating Income and Expenses | | | | | | | | |
Other Non-Operating Expenses | | $ | 0 | | | $ | 0 | |
Gains (Losses) on Sale of Assets | | | 0 | | | | 0 | |
Interest Income | | | | 0 | | | | 0 | |
Interest Expense | | | 0 | | | | 0 | |
Other Non-Operating Income | | | 0 | | | | 0 | |
| | | | | | | | | |
Net Non-Operating Income or (Expenses) | $ | 0 | | | $ | 0 | |
| | | | | | | | | |
Reorganization Expenses | | | | | | | | |
Legal and Professional Fees | | $ | 0 | | | $ | 0 | |
Other Reorganization Expense | | | 0 | | | | 0 | |
| | | | | | | | | |
Total Reorganization Expenses | | $ | 0 | | | $ | 0 | |
| | | | | | | | | |
Net Income (Loss) Before Income Taxes | $ | 0 | | | $ | 0 | |
| | | | | | | | | |
Federal and State Income Tax Expense (Benefit) | | 0 | | | | 0 | |
| | | | | | | | | |
NET INCOME (LOSS) | | $ | 0 | | | $ | 0 | |
(1) Accumulated Totals include all revenue and expenses since the petition date. | |
| Page 1 of 1 |
DEBTOR: | Dakota Plains Transloading, LLC | CASE NO: | 16-43712 |
Form 2-E
SUPPORTING SCHEDULES
For Period: 1/1/17 to 1/31/17
POST PETITION TAXES PAYABLE SCHEDULE
| | | | Beginning | | Amount | | Amount | | Date | | Check | | Ending |
| | | | Balance (1) | | Accrued | | Paid | | Paid | | Number | | Balance |
| | | | | | | | | | | | | | |
Income Tax Withheld: | | | | | | | | | | |
Federal | | $ | 0 | $ | 0 | $ | 0 | | | | | $ | 0 |
State | | | 0 | | 0 | | 0 | | | | | | 0 |
| | | | | | | | | | | | | | |
FICA Tax Withheld | 0 | | 0 | | 0 | | | | | | 0 |
| | | | | | | | | | | | | | |
Employer’s FICA Tax | 0 | | 0 | | 0 | | | | | | 0 |
| | | | | | | | | | | | | | |
Unemployment Tax | | | | | | | | | | | |
Federal | | | 0 | | 0 | | 0 | | | | | | 0 |
State | | | 0 | | 0 | | 0 | | | | | | 0 |
| | | | | | | | | | | | | | |
Sales, Use & | | | | | | | | | | | | |
Excise Taxes | | 0 | | 0 | | 0 | | | | | | 0 |
| | | | | | | | | | | | | | |
Property Taxes | | 0 | | 0 | | 0 | | | | | | 0 |
| | | | | | | | | | | | | | |
Accrued Income Tax: | | | | | | | | | | |
Federal | | | 0 | | 0 | | 0 | | | | | | 0 |
State | | | 0 | | 0 | | 0 | | | | | | 0 |
Other: | | | | 0 | | 0 | | 0 | | | | | | 0 |
| | | | | | | | | | | | | | |
TOTALS | | $ | 0 | $ | 0 | $ | 0 | | | | | $ | 0 |
(1) For first report, Beginning Balance will be $0; thereafter, Beginning Balance will be Ending Balance from prior report. |
| | | | |
INSURANCE SCHEDULE
| | | | | | | | | Premium |
| Carrier | | Amount of | | Expiration | | Paid |
| | | | | Coverage | | Date | | Through |
Workers’ Compensation | | Various | | $ | 12,500,000 | | 3/23/17 | | 2/28/17 |
| | | | | | | | | |
General Liability | | Various | | $ | 50,000,000 | | 7/30/17 | | 2/28/17 |
| | | | | | | | | |
Property (Fire, Theft) | | Various | | $ | 46,413,035 | | 12/10/17 | | 2/28/17 |
| | | | | | | | | |
Vehicle | | Security National | | $ | 1,000,000 | | 12/10/17 | | 2/28/17 |
| | | | | | | | | |
Pollution | | Berkley-Nautilus | | $ | 10,000,000 | | 5/11/17 | | 2/28/17 |
| | | | | | | | | |
D&O | | Various | | $ | 20,000,000 | | 3/23/20 | | 3/23/20 |
| | | | | | | | | |
DEBTOR: | Dakota Plains Transloading, LLC | CASE NO: | 16-43712 |
Form 2-E
SUPPORTING SCHEDULES
For Period: 1/1/17 to 1/31/17
ACCOUNTS RECEIVABLE AND POST PETITION PAYABLE AGING
| | | | | | | |
| | | Accounts | | | | Post Petition |
Due | | | Receivable | | | | Accounts Payable |
| | | | | | | |
Under 30 days | | $ | 0 | | | $ | 0 |
30 to 60 days | | | 0 | | | | 0 |
61 to 90 days | | | 0 | | | | 0 |
91 to 120 days | | | 0 | | | | 0 |
Over 120 days | | | 0 | | | | 0 |
| | | | | | | |
Total Post Petition | | | 0 | | | | |
| | | | | | | |
Pre Petition Amounts | | | 0 | | | | |
| | | | | | | |
Total Accounts Receivable | | $ | 0 | | | | |
Less: Bad Debt Reserve | | | 0 | | | | |
Net Accounts Receivable (to Form 2-C) | | $ | 0 | | | | |
| | | | | | | |
| | | Total Post Petition | | |
| | | Accounts Payable | $ | 0 |
* Attach a detail listing of accounts receivable and post-petition accounts payable |
|
SCHEDULE OF PAYMENTS TO ATTORNEYS AND OTHER PROFESSIONALS |
|
| | | | Month-end | | Current | | Paid in | | | | | |
| | | | Retainer | | Month’s | | Current | | Date of | | | Month-end |
| | | | Balance | | Accrual | | Month | | Court Approval | | | Balance Due * |
| | | | | | | | | | | | | |
Debtor’s Counsel | $ | 0 | $ | 0 | $ | 0 | | | | $ | 0 |
Senior Secured Lender Counsel | | | 0 | | 0 | | 0 | | | | | 0 |
Counsel for Unsecured Creditors’ Committee | 0 | | 0 | | 0 | | | | | 0 |
Trustee’s Counsel | | 0 | | 0 | | 0 | | | | | 0 |
Accountant | | | 0 | | 0 | | 0 | | | | | 0 |
Other: | | | | 0 | | 0 | | 0 | | | | | 0 |
Total | | $ | 0 | $ | 0 | $ | 0 | | | | $ | 0 |
*Balance due to include fees and expenses incurred but not yet paid. | | | | | |
|
SCHEDULE OF PAYMENTS AND TRANSFERS TO PRINCIPALS/EXECUTIVES** |
|
Payee Name | | Position | | Nature of Payment | | Amount |
| | | | | | $ | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
**List payments and transfers of any kind and in any form made to or for the benefit of any proprietor, owner, partner, shareholder, officer or director. | Page 2 of 2 |
DEBTOR: | Dakota Plains Transloading, LLC | CASE NO: | 16-43712 |
Form 2-F
QUARTERLY FEE SUMMARY *
For the Month Ended: 1/31/17
| | | Cash | | Quarterly | | | | Date |
Month | Year | | Disbursements ** | | Fee Due | | Check No. | | Paid |
| | | | | | | | | |
January | 2016 | $ | 0 | | | | | | |
February | 2016 | | 0 | | | | | | |
March | 2016 | | 0 | | | | | | |
| | | | | | | | | |
TOTAL 1st Quarter | $ | 0 | $ | | | | | |
| | | | | | | | | |
April | 2016 | $ | 0 | | | | | | |
May | 2016 | | 0 | | | | | | |
June | 2016 | | 0 | | | | | | |
| | | | | | | | | |
TOTAL 2nd Quarter | $ | 0 | $ | | | | | |
| | | | | | | | | |
July | 2016 | $ | 0 | | | | | | |
August | 2016 | | 0 | | | | | | |
September | 2016 | | 0 | | | | | | |
| | | | | | | | | |
TOTAL 3rd Quarter | $ | 0 | $ | | | | | |
| | | | | | | | | |
October | 2016 | $ | 0 | | | | | | |
November | 2016 | | 0 | | | | | | |
December | 2016 | | 0 | | | | | | |
| | | | | | | | | |
TOTAL 4th Quarter | $ | 0 | $ | | | | | |
| | | | | | | | | |
FEE SCHEDULE |
Quarterly Disbursements | Fee | | | Quarterly Disbursements | | Fee |
| | | | | | | | | | | |
$0 to $14,999 | $325 | | | $1,000,000 to $1,999,999 | $6,500 |
$15,000 to $74,999 | $650 | | | $2,000,000 to $2,999,999 | $9,750 |
$75,000 to $149,999 | $975 | | | $3,000,000 to $4,999,999 | $10,400 |
$150,000 to $224,999 | $1,625 | | | $5,000,000 to $14,999,999 | $13,000 |
$225,000 to $299,999 | $1,950 | | | $15,000,000 to $29,999,999 | $20,000 |
$300,000 to $999,999 | $4,875 | | | $30,000,000 or more | $30,000 |
| | | | | | | | | | | |
* | This summary is to reflect the current calendar year’s information cumulative to the end of the reporting period |
| | | | | | | | | | | |
** | Should agree with line 3, Form 2-B. Disbursements are net of transfers to other debtor in possession bank accounts |
Failure to pay the quarterly fee is cause for conversion or dismissal of the chapter 11 case. [11 U.S.C. Sec. 1112(b)(10)] |
DEBTOR: | Dakota Plains Transloading, LLC | CASE NO: | 16-43712 |
Form 2-G | |
NARRATIVE | |
For Period Ending 1/31/17 | |
| |
Please provide a brief description of any significant business and legal actions taken by the debtor, its creditors, or the court during the reporting period, any unusual or non-recurring accounting transactions that are reported in the financial statements, and any significant changes in the financial condition of the debtor which have occurred subsequent to the report date. | |
Dakota Plains Transloading, LLC is a wholly-owned, subsidiary of Dakota Plains Holdings, Inc. (the “Parent Company”). The results of operations for periods beginning after the December 20, 2016 petition date are reported on a consolidation basis with those of the Parent Company. There were no significant business or legal actions taken by the debtor, its creditors, or the court during the reporting period. There are no significant changes in the financial condition of the debtor which have ocurred subsequent to the report date. There were no unusual or non-recurring accounting transactions that are reported in the financial statements. | |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Page 1 of 1
DEBTOR: | Dakota Plains Sand, LLC | MONTHLY OPERATING REPORT |
| | | CHAPTER 11 |
CASE NUMBER: | 16-43715 | |
Form 2-A
COVER SHEET
For Period Ending 1/31/17
Accounting Method: ☒ Accrual Basis ☐ Cash Basis
| |
THIS REPORT IS DUE 21 DAYS AFTER THE END OF THE MONTH |
|
Mark One Box for Each Required Document: | Debtor must attach each of the following reports/documents unless the U. S. Trustee has waived the requirement in writing. Submit the original Monthly Operating Report bearing an original signature, to the U. S. Trustee. A copy of the Report must be filed with the Clerk of Court. 11 U.S.C. § 704(8) |
Report/Document Attached | Previously Waived | REQUIRED REPORTS/DOCUMENTS |
| | | |
☒ | ☐ | 1. | Cash Receipts and Disbursements Statement (Form 2-B) |
| | | |
☒ | ☐ | 2. | Balance Sheet (Form 2-C) |
| | | |
☒ | ☐ | 3. | Profit and Loss Statement (Form 2-D) |
| | | |
☒ | ☐ | 4. | Supporting Schedules (Form 2-E) |
| | | |
☒ | ☐ | 5. | Quarterly Fee Summary (Form 2-F) |
| | | |
☒ | ☐ | 6. | Narrative (Form 2-G) |
| | | |
N/A | ☐ | 7. | Bank Statements for All Bank Accounts |
| | | |
N/A | ☐ | 8. | Bank Statement Reconciliations for all Bank Accounts |
| | | |
I declare under penalty of perjury that the following Monthly Operating Report, and any attachments thereto are true, accurate and correct to the best of my knowledge and belief.
| | | | | | |
Executed on: | 2/21/17 | | Print Name: | Martin J Beskow |
| | | | | |
| | | Signature: |  |
| | | | | |
| | | Title: | Chief Financial Officer |
DEBTOR: | Dakota Plains Sand, LLC | | | | | CASE NO: | | | 16-43715 |
Form 2-B
CASH RECEIPTS AND DISBURSEMENTS STATEMENT
For Period: 1/1/17 to 1/31/17
CASH FLOW SUMMARY | | | Current | | | | |
| | | | Month | | | Accumulated | |
| | | | | | | | |
1. | Beginning Cash Balance | | $ | 0 | (1) | $ | 0 | (1) |
| | | | | | | | |
2. | Cash Receipts | | | | | | | |
| Operations | | | 0 | | | 0 | |
| Sale of Assets | | | 0 | | | 0 | |
| DIP Financing / Advances | | | 0 | | | 0 | |
| Other | | | 0 | | | 0 | |
| | | | | | | | |
| Total Cash Receipts | | $ | 0 | | $ | 0 | |
| | | | | | | | |
3. | Cash Disbursements | | | | | | | |
| Operations | | | 0 | | | 0 | |
| DIP Financing Payments | | | 0 | | | 0 | |
| Professional Fees / U.S. Trustee Fees | | | 0 | | | 0 | |
| Other | | | 0 | | | 0 | |
| | | | | | | | |
| Total Cash Disbursements | | $ | 0 | | $ | 0 | |
| | | | | | | | |
4. | Net Cash Flow (Total Cash Receipts less | | | | | | | |
| Total Cash Disbursements) | | | 0 | | | 0 | |
| | | | | | | | |
5 | Ending Cash Balance (to Form 2-C) | | $ | 0 | (2) | $ | 0 | (2) |
CASH BALANCE SUMMARY | | | | | Book | |
| | | Financial Institution | | | Balance | |
| | | | | | | |
| Petty Cash | | N/A | | $ | 0 | |
| DIP Operating Account | | N/A | | | 0 | |
| DIP State Tax Account | | N/A | | | 0 | |
| DIP Payroll Account | | N/A | | | 0 | |
| Other Operating Account | | N/A | | | 0 | |
| Other Interest-bearing Account | | N/A | | | 0 | |
| | | | | | | |
| TOTAL (must agree with Ending Cash Balance above) | | | $ | 0 | (2) |
(1) Accumulated beginning cash balance is the cash available at the commencement of the case. Current month beginning cash balance should equal the previous month’s ending balance. | Page 1 of 3 |
(2) All cash balances should be the same. | |
DEBTOR: | Dakota Plains Sand, LLC | | | | | CASE NO: | | | 16-43715 |
Form 2-B
CASH RECEIPTS AND DISBURSEMENTS STATEMENT
For Period: 1/1/17 to 1/31/17
CASH RECEIPTS DETAIL | Account: N/A | | | | |
(attach additional sheets as necessary) | | | | | | |
| | | | | | | | | | |
| Date | | | Payer | | Description | | | Amount | |
| | | | | | | | | | |
| 1/31/17 | | | None | | | | $ | 0 | |
| | | | Total Operations Cash Receipts | | $ | 0 | |
| | | | | | | | | | |
| 1/31/17 | | | None | | | | $ | 0 | |
| | | | Total Sale of Assets | | | | $ | 0 | |
| | | | | | | | | | |
| 1/31/17 | | | None | | | | $ | 0 | |
| | | | Total DIP Financing / Advances | | $ | 0 | |
| | | | | | | | | | |
| 1/31/17 | | | None | | | | $ | 0 | |
| | | | Total Other Receipts | | | | $ | 0 | |
| | | | | | | | | | |
| | | | | | Total Cash Receipts | | $ | 0 | (1) |
| | | | | | | | | | |
(1) Total for all accounts should agree with total cash receipts listed on Form 2-B, page 1 | | | Page 2 of 3 | |
DEBTOR: | Dakota Plains Sand, LLC | | | | | CASE NO: | | | 16-43715 |
Form 2-B
CASH RECEIPTS AND DISBURSEMENTS STATEMENT
For Period: 1/1/17 to 1/31/17
CASH DISBURSEMENTS DETAIL | Account: N/A | | | | | | | |
(attach additional sheets as necessary) | | | | | | | | | | |
| | | | | | | | | | | | | | | |
| Date | | Check No. | | Payee | | Description (Purpose) | | | Amount | |
| | | | | | | | | | | | | | | |
| 1/31/17 | | | | None | | | | | | | | | 0 | |
| | | | | Total Operations Cash Disbursements | | $ | 0 | |
| | | | | | | | | | | | | | | |
| 1/31/17 | | | | None | | | | | | | | $ | 0 | |
| | | | | Total DIP Financing Payments | | $ | 0 | |
| | | | | | | | | | | | | | | |
| 1/31/17 | | | | None | | | | | | | | $ | 0 | |
| | | | | Total Professional Fees / U.S. Trustee Fees | | $ | 0 | |
| | | | | | | | | | | | | | | |
| 1/31/17 | | | | None | | | | | | | | | 0 | |
| | | | | Total Other Cash Disbursements | | $ | 0 | |
| | | | | | | | | | | | | | | |
| | | | | | | Total Cash Disbursements | | $ | 0 | (1) |
| | | | | | | | | | | | | | | |
(1) Total for all accounts should agree with total cash disbursements listed on Form 2-B, page 1 | | Page 3 of 3 | |
DEBTOR: | Dakota Plains Sand, LLC | | | | | CASE NO: | | | 16-43715 |
Form 2-C
COMPARATIVE BALANCE SHEET
For Period Ended: 1/31/17
| | | | | Current | | | Petition | |
ASSETS | | | | | Month | | | Date (1) | |
Current Assets: | | | | | | | | | |
Cash (from Form 2-B, line 5) | | | | $ | 0 | | $ | 0 | |
Accounts Receivable (from Form 2-E) | | | | 0 | | | 0 | |
Receivable from Officers, Employees, Affiliates | | | 0 | | | 0 | |
Inventory | | | | | 0 | | | 0 | |
Other Current Assets :(List) | | | | | 0 | | | 0 | |
| | | | | 0 | | | 0 | |
| | | | | | | | | |
Total Current Assets | | | | $ | 0 | | $ | 0 | |
| | | | | | | | | |
Fixed Assets: | | | | | | | | | |
Land | | | | $ | 0 | | $ | 0 | |
Building | | | | | 0 | | | 0 | |
Equipment, Furniture and Fixtures | | | | 0 | | | 0 | |
| | | | | | | | | |
Total Fixed Assets | | | | | 0 | | | 0 | |
Less: Accumulated Depreciation | | | ( | 0 | ) | ( | 0 | ) |
| | | | | | | | | |
Net Fixed Assets | | | | $ | 0 | | $ | 0 | |
| | | | | | | | | |
Other Assets (List): | | | | | 0 | | | 0 | |
| | | | | 0 | | | 0 | |
| | | | | | | | | |
TOTAL ASSETS | | | | $ | 0 | | $ | 0 | |
| | | | | | | | | |
LIABILITIES | | | | | | | | | |
Post-petition Accounts Payable (from Form 2-E) | | $ | 0 | | $ | 0 | |
Post-petition Accrued Profesional Fees (from Form 2-E) | | | 0 | | | 0 | |
Post-petition Taxes Payable (from Form 2-E) | | | | 0 | | | 0 | |
Post-petition Notes Payable | | | | | 0 | | | 0 | |
Other Post-petition Payable(List): | | | | | 0 | | | 0 | |
| | | | | 0 | | | 0 | |
| | | | | | | | | |
Total Post Petition Liabilities | | | $ | 0 | | $ | 0 | |
| | | | | | | | | |
Pre Petition Liabilities: | | | | | | | | | |
Secured Debt - Western Petroleum Company | | | | 0 | | | 0 | |
Unsecured Debt | | | | | 0 | | | 0 | |
| | | | | | | | | |
Total Pre Petition Liabilities | | | | $ | 0 | | $ | 0 | |
| | | | | | | | | |
TOTAL LIABILITIES | | | | $ | 0 | | $ | 0 | |
| | | | | | | | | |
OWNERS’ EQUITY | | | | | | | | | |
Owner’s/Stockholder’s Equity | | | | $ | 0 | | $ | 0 | |
Retained Earnings - Prepetition | | | | | 0 | | | 0 | |
Retained Earnings - Post-petition | | | | | 0 | | | 0 | |
| | | | | | | | | |
TOTAL OWNERS’ EQUITY | | | $ | 0 | | $ | 0 | |
| | | | | | | | | |
TOTAL LIABILITIES AND OWNERS’ EQUITY | | $ | 0 | | $ | 0 | |
(1) Petition date values are taken from the Debtor’s balance sheet as of the petition date or are the values listed on the Debtor’s schedules. | Page 1 of 1 |
| | | | | | | | | | | | | | | | | | |
DEBTOR: | | Dakota Plains Sand, LLC | | | | | | CASE NO: | 16-43715 | |
Form 2-D | |
PROFIT AND LOSS STATEMENT | |
| | | | | | | For Period: | 1/1/17 | to | 1/31/17 | | | | | | | |
| | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | Current | | | | | | Accumulated | |
| | | | | | | | | | | Month | | | | | | Total (1) | |
| | | | | | | | | | | | | | | | | | |
Gross Operating Revenue | | | | | | $ | 0 | | | | | $ | 0 | |
Less: Discounts, Returns and Allowances | | | ( | 0 | ) | | | | ( | 0 | ) |
| | | | | | | | | | | | | | | | | | |
| | Net Operating Revenue | | | | $ | 0 | | | | | $ | 0 | |
| | | | | | | | | | | | | | | | | | |
Cost of Goods Sold | | | | | | | 0 | | | | | | 0 | |
| | | | | | | | | | | | | | | | | | |
| | Gross Profit | | | | | | $ | 0 | | | | | $ | 0 | |
| | | | | | | | | | | | | | | | | | |
Operating Expenses | | | | | | | | | | | | | | |
| Officer Compensation | | | | | | $ | 0 | | | | | $ | 0 | |
| Selling, General and Administrative | | | | 0 | | | | | | 0 | |
| Rents and Leases | | | | | | | 0 | | | | | | 0 | |
| Depreciation, Depletion and Amortization | | | | 0 | | | | | | 0 | |
| Other (list): | | | | | | | | | 0 | | | | | | 0 | |
| | | | | | | | | | | 0 | | | | | | 0 | |
| | | | | | | | | | | | | | | | | | |
| Total Operating Expenses | | | | | $ | 0 | | | | | $ | 0 | |
| | | | | | | | | | | | | | | | | | |
| | Operating Income (Loss) | | | | $ | 0 | | | | | $ | 0 | |
| | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | |
Non-Operating Income and Expenses | | | | | | | | | | | |
| Other Non-Operating Expenses | | | | $ | 0 | | | | | $ | 0 | |
| Gains (Losses) on Sale of Assets | | | | 0 | | | | | | 0 | |
| Interest Income | | | | | | | | 0 | | | | | | 0 | |
| Interest Expense | | | | | | | 0 | | | | | | 0 | |
| Other Non-Operating Income | | | | | | 0 | | | | | | 0 | |
| | | | | | | | | | | | | | | | | | |
| Net Non-Operating Income or (Expenses) | | $ | 0 | | | | | $ | 0 | |
| | | | | | | | | | | | | | | | | | |
Reorganization Expenses | | | | | | | | | | | | | | |
| Legal and Professional Fees | | | | | $ | 0 | | | | | $ | 0 | |
| Other Reorganization Expense | | | | | 0 | | | | | | 0 | |
| | | | | | | | | | | | | | | | | | |
| Total Reorganization Expenses | | | $ | 0 | | | | | $ | 0 | |
| | | | | | | | | | | | | | | | | | |
| | Net Income (Loss) Before Income Taxes | $ | 0 | | | | | $ | 0 | |
| | | | | | | | | | | | | | | | | | |
Federal and State Income Tax Expense (Benefit) | | 0 | | | | | | 0 | |
| | | | | | | | | | | | | | | | | | |
| | NET INCOME (LOSS) | | | | | $ | 0 | | | | | $ | 0 | |
| | | | | | | | | | | | | | | | | | |
(1) Accumulated Totals include all revenue and expenses since the petition date. | | | | | | | |
| | | | | | | | | | | | | | | | | Page 1 of 1 | |
| | | | | | | | | | | | | | | |
DEBTOR: | Dakota Plains Sand, LLC | | | | | | CASE NO: | 16-43715 |
Form 2-E | | |
SUPPORTING SCHEDULES | | |
| | | | | | | For Period: | 1/1/17 | to | 1/31/17 | | | | |
| | | | | | | | | | | | | | | |
| POST PETITION TAXES PAYABLE SCHEDULE | | |
| | | | | | | | | | | | | | | |
| | | | | Beginning | | Amount | | Amount | | Date | | Check | | Ending |
| | | | | Balance (1) | | Accrued | | Paid | | Paid | | Number | | Balance |
| | | | | | | | | | | | | | | |
Income Tax Withheld: | | | | | | | | | | |
| Federal | | $ | 0 | $ | 0 | $ | 0 | | | | | $ | 0 |
| State | | | 0 | | 0 | | 0 | | | | | | 0 |
| | | | | | | | | | | | | | | |
FICA Tax Withheld | 0 | | 0 | | 0 | | | | | | 0 |
| | | | | | | | | | | | | | | |
Employer’s FICA Tax | 0 | | 0 | | 0 | | | | | | 0 |
| | | | | | | | | | | | | | | |
Unemployment Tax | | | | | | | | | | | |
| Federal | | | 0 | | 0 | | 0 | | | | | | 0 |
| State | | | 0 | | 0 | | 0 | | | | | | 0 |
| | | | | | | | | | | | | | | |
Sales, Use & | | | | | | | | | | | | |
| Excise Taxes | | 0 | | 0 | | 0 | | | | | | 0 |
| | | | | | | | | | | | | | | |
Property Taxes | | 0 | | 0 | | 0 | | | | | | 0 |
| | | | | | | | | | | | | | | |
Accrued Income Tax: | | | | | | | | | | |
| Federal | | | 0 | | 0 | | 0 | | | | | | 0 |
| State | | | 0 | | 0 | | 0 | | | | | | 0 |
| Other: | | | | 0 | | 0 | | 0 | | | | | | 0 |
| | | | | | | | | | | | | | | |
TOTALS | | $ | 0 | $ | 0 | $ | 0 | | | | | $ | 0 |
| | | | | | | | | | | | | | | |
(1) For first report, Beginning Balance will be $0; thereafter, Beginning Balance will be Ending Balance from prior report. |
| | | | | | | | | | | | | | | |
| INSURANCE SCHEDULE | | |
| | | | | | | | | | | | | | | Premium |
| | | | | Carrier | | Amount of | | Expiration | | Paid |
| | | | | | | | | | | Coverage | | Date | | Through |
Workers’ Compensation | | Various | | | $ | 12,500,000 | | 3/23/17 | | 2/28/17 |
| | | | | | | | | | | | | | | |
General Liability | | | | Various | | | $ | 50,000,000 | | 7/30/17 | | 2/28/17 |
| | | | | | | | | | | | | | | |
Property (Fire, Theft) | | | Various | | | $ | 46,413,035 | | 12/10/17 | | 2/28/17 |
| | | | | | | | | | | | | | | |
Vehicle | | | | | Security National | | | $ | 1,000,000 | | 12/10/17 | | 2/28/17 |
| | | | | | | | | | | | | | | |
Pollution | | | | | Berkley-Nautilus | | | $ | 10,000,000 | | 5/11/17 | | 2/28/17 |
| | | | | | | | | | | | | | | |
D&O | | | | | | Various | | | $ | 20,000,000 | | 3/23/20 | | 3/23/20 |
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | Page 1 of 2 |
| | | | | | | | | | | | | | | |
DEBTOR: | Dakota Plains Sand, LLC | | | | | | CASE NO: | | 16-43715 |
| | | | | | | | | | | | | | | |
Form 2-E |
SUPPORTING SCHEDULES |
| | | | | | | For Period: | 1/1/17 | to | 1/31/17 | | | | |
| | | | | | | | | | | | | | | |
ACCOUNTS RECEIVABLE AND POST PETITION PAYABLE AGING |
| | | | | | | | | | | | | | | |
| | | | | | | | | | | Accounts | | | | Post Petition |
Due | | | | | | | | | | Receivable | | | | Accounts Payable |
| | | | | | | | | | | | | | | |
Under 30 days | | | | | | | $ | 0 | | | $ | 0 |
30 to 60 days | | | | | | | | 0 | | | | 0 |
61 to 90 days | | | | | | | | 0 | | | | 0 |
91 to 120 days | | | | | | | | 0 | | | | 0 |
Over 120 days | | | | | | | | 0 | | | | 0 |
| | | | | | | | | | | | | | | |
Total Post Petition | | | | | | | | 0 | | | | |
| | | | | | | | | | | | | | | |
Pre Petition Amounts | | | | | | | | 0 | | | | |
| | | | | | | | | | | | | | | |
Total Accounts Receivable | | | | | $ | 0 | | | | |
Less: Bad Debt Reserve | | | | | | | 0 | | | | |
Net Accounts Receivable (to Form 2-C) | | | | $ | 0 | | | | |
| | | | | | | | | | | | | | | |
| | | | | | | | | | | Total Post Petition | | |
| | | | | | | | | | | Accounts Payable | $ | 0 |
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | |
* Attach a detail listing of accounts receivable and post-petition accounts payable | | | |
| | | | | | | | | | | | | | | |
SCHEDULE OF PAYMENTS TO ATTORNEYS AND OTHER PROFESSIONALS |
| | | | | | | | | | | | | | | |
| | | | | Month-end | | Current | | Paid in | | | | | | |
| | | | | Retainer | | Month’s | | Current | | Date of | | | | Month-end |
| | | | | Balance | | Accrual | | Month | | Court Approval | | | | Balance Due * |
| | | | | | | | | | | | | | | |
Debtor’s Counsel | $ | 0 | $ | 0 | $ | 0 | | | | | $ | 0 |
Senior Secured Lender | | | | | | | | | | | | |
| Counsel | | | 0 | | 0 | | 0 | | | | | | 0 |
Counsel for Unsecured | | | | | | | | | | | | |
| Creditors’ Committee | 0 | | 0 | | 0 | | | | | | 0 |
Trustee’s Counsel | | 0 | | 0 | | 0 | | | | | | 0 |
Accountant | | | 0 | | 0 | | 0 | | | | | | 0 |
Other: | | | | 0 | | 0 | | 0 | | | | | | 0 |
Total | | | $ | 0 | $ | 0 | $ | 0 | | | | | $ | 0 |
| | | | | | |
*Balance due to include fees and expenses incurred but not yet paid. | | | | | | |
| | | | | | | | | | | | | | | |
SCHEDULE OF PAYMENTS AND TRANSFERS TO PRINCIPALS/EXECUTIVES** |
| | | | | | | | | | | | | | | |
Payee Name | | Position | | Nature of Payment | | Amount |
| | | | | | | | | | | | | | $ | |
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | |
**List payments and transfers of any kind and in any form made to or for the benefit of any proprietor, owner, |
partner, shareholder, officer or director. | | | | | | | | | | Page 2 of 2 |
DEBTOR: | | Dakota Plains Sand, LLC | | | | CASE NO: | 16-43715 |
| | | | | | | | | | | |
| | | | | | | | | | | |
Form 2-F |
QUARTERLY FEE SUMMARY * |
| | | | | For the Month Ended: | 1/31/17 | | | | |
| | | | | | | | | | | |
| | | | | Cash | | Quarterly | | | | Date |
Month | Year | | Disbursements ** | | Fee Due | | Check No. | | Paid |
| | | | | | | | | | | |
January | 2016 | $ | 0 | | | | | | |
February | 2016 | | 0 | | | | | | |
March | 2016 | | 0 | | | | | | |
| | | | | | | | | | | |
| TOTAL 1st Quarter | $ | 0 | $ | | | | | |
| | | | | | | | | | | |
April | 2016 | $ | 0 | | | | | | |
May | 2016 | | 0 | | | | | | |
June | 2016 | | 0 | | | | | | |
| | | | | | | | | | | |
| TOTAL 2nd Quarter | $ | 0 | $ | | | | | |
| | | | | | | | | | | |
July | 2016 | $ | 0 | | | | | | |
August | 2016 | | 0 | | | | | | |
September | 2016 | | 0 | | | | | | |
| | | | | | | | | | | |
| TOTAL 3rd Quarter | $ | 0 | $ | | | | | |
| | | | | | | | | | | |
October | 2016 | $ | 0 | | | | | | |
November | 2016 | | 0 | | | | | | |
December | 2016 | | 0 | | | | | | |
| | | | | | | | | | | |
| TOTAL 4th Quarter | $ | 0 | $ | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | | |
FEE SCHEDULE |
Quarterly Disbursements | Fee | | | Quarterly Disbursements | | Fee |
| | | | | | | | | | | |
$0 to $14,999 | $325 | | | $1,000,000 to $1,999,999 | $6,500 |
$15,000 to $74,999 | $650 | | | $2,000,000 to $2,999,999 | $9,750 |
$75,000 to $149,999 | $975 | | | $3,000,000 to $4,999,999 | $10,400 |
$150,000 to $224,999 | $1,625 | | | $5,000,000 to $14,999,999 | $13,000 |
$225,000 to $299,999 | $1,950 | | | $15,000,000 to $29,999,999 | $20,000 |
$300,000 to $999,999 | $4,875 | | | $30,000,000 or more | $30,000 |
| | | | | | | | | | | |
| | | | | | | | | | | |
* | This summary is to reflect the current calendar year’s information cumulative to the end of the reporting period |
| | | | | | | | | | | |
** | Should agree with line 3, Form 2-B. Disbursements are net of transfers to other debtor in possession bank accounts |
| | | | | | | | | | | |
Failure to pay the quarterly fee is cause for conversion or dismissal of the chapter 11 case. [11 U.S.C. Sec. 1112(b)(10)] |
| | | | | | | | | | | |
| | | | | | | | | | | Page 1 of 1 |
| | | | | | | | | | |
| DEBTOR: | Dakota Plains Sand, LLC | | | | CASE NO: | 16-43715 | |
| | | | | | | | | | |
Form 2-G |
NARRATIVE |
For Period Ending 1/31/17 |
| | | | | | | | | | |
| Please provide a brief description of any significant business and legal actions taken by the debtor, its creditors, |
| or the court during the reporting period, any unusual or non-recurring accounting transactions that are reported in |
| the financial statements, and any significant changes in the financial condition of the debtor which have occurred |
| subsequent to the report date. | | | | | | | |
| | | | | | | | | | |
| Dakota Plains Sand, LLC is a wholly-owned, subsidiary of Dakota Plains Holdings, Inc. (the “Parent Company”). The results of operations for periods beginning after the December 20, 2016 petition date are reported on a consolidation basis with those of the Parent Company. There were no significant business or legal actions taken by the debtor, its creditors, or the court during the reporting period. There are no significant changes in the financial condition of the debtor which have ocurred subsequent to the report date. There were no unusual or non-recurring accounting transactions that are reported in the financial statements. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | Page 1 of 1 |
| | | |
DEBTOR: | Dakota Plains Marketing, LLC | MONTHLY OPERATING REPORT |
| | CHAPTER 11 |
CASE NUMBER: | 16-43716 | |
Form 2-A
COVER SHEET
For Period Ending 1/31/17
Accounting Method: ☒ Accrual Basis ☐ Cash Basis
| |
THIS REPORT IS DUE 21 DAYS AFTER THE END OF THE MONTH |
|
Mark One Box for Each Required Document: | Debtor must attach each of the following reports/documents unless the U. S. Trustee has waived the requirement in writing. Submit the original Monthly Operating Report bearing an original signature, to the U. S. Trustee. A copy of the Report must be filed with the Clerk of Court. 11 U.S.C. § 704(8) |
| | | | |
Report/Document Attached | Previously Waived | REQUIRED REPORTS/DOCUMENTS |
| | | |
☒ | ☐ | 1. | Cash Receipts and Disbursements Statement (Form 2-B) |
| | | |
☒ | ☐ | 2. | Balance Sheet (Form 2-C) |
| | | |
☒ | ☐ | 3. | Profit and Loss Statement (Form 2-D) |
| | | |
☒ | ☐ | 4. | Supporting Schedules (Form 2-E) |
| | | |
☒ | ☐ | 5. | Quarterly Fee Summary (Form 2-F) |
| | | |
☒ | ☐ | 6. | Narrative (Form 2-G) |
| | | | | |
| N/A | | ☐ | 7. | Bank Statements for All Bank Accounts |
| | | | | |
| N/A | | ☐ | 8. | Bank Statement Reconciliations for all Bank Accounts |
| | | |
I declare under penalty of perjury that the following Monthly Operating Report, and any attachments thereto are true, accurate and correct to the best of my knowledge and belief.
| | | | | | |
Executed on: | 2/21/17 | | Print Name: | Martin J Beskow |
| | | | | |
| | | Signature: |  |
| | | | | |
| | | Title: | Chief Financial Officer |
| | | | | | | | | | | | | | | | | |
DEBTOR: | Dakota Plains Marketing, LLC | | CASE NO: | | | 16-43716 | |
| | | | | | | | | | | | | | | | | |
| Form 2-B |
| CASH RECEIPTS AND DISBURSEMENTS STATEMENT |
| | | | | | | | | For Period: | 1/1/17 | to | 1/31/17 | | | | |
| | | | | | | | | | | | | | | | | |
CASH FLOW SUMMARY | | | | | | | Current | | | | |
| | | | | | | | | | | | | Month | | | Accumulated | |
| | | | | | | | | | | | | | | | | |
1. | Beginning Cash Balance | | | | | $ | 0 | (1) | $ | 0 | (1) |
| | | | | | | | | | | | | | | | | |
2. | Cash Receipts | | | | | | | | | | | | | | |
| | Operations | | | | | | | | | | 0 | | | 0 | |
| | Sale of Assets | | | | | | | | | 0 | | | 0 | |
| | DIP Financing / Advances | | | | | | 0 | | | 0 | |
| | Other | | | | | | | | | | | 0 | | | 0 | |
| | | | | | | | | | | | | | | | | |
| | Total Cash Receipts | | | | | | $ | 0 | | $ | 0 | |
| | | | | | | | | | | | | | | | | |
3. | Cash Disbursements | | | | | | | | | | | | |
| | Operations | | | | | | | | | | 0 | | | 0 | |
| | DIP Financing Payments | | | | | | 0 | | | 0 | |
| | Professional Fees / U.S. Trustee Fees | | | | 0 | | | 0 | |
| | Other | | | | | | | | | | | 0 | | | 0 | |
| | | | | | | | | | | | | | | | | |
| | Total Cash Disbursements | | | | | $ | 0 | | $ | 0 | |
| | | | | | | | | | | | | | | | | |
4. | Net Cash Flow (Total Cash Receipts less | | | | | | | | |
| | Total Cash Disbursements) | | | | | 0 | | | 0 | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
5 | Ending Cash Balance (to Form 2-C) | | | $ | 0 | (2) | $ | 0 | (2) |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
CASH BALANCE SUMMARY | | | | | | | | | Book | |
| | | | | | | | Financial Institution | | | Balance | |
| | | | | | | | | | | | | | | | | |
| Petty Cash | | | | | | N/A | | $ | 0 | |
| DIP Operating Account | | N/A | | | 0 | |
| DIP State Tax Account | | N/A | | | 0 | |
| DIP Payroll Account | | | N/A | | | 0 | |
| Other Operating Account | | N/A | | | 0 | |
| Other Interest-bearing Account | | | N/A | | | 0 | |
| | | | | | | | | | | | | | | | | |
| TOTAL (must agree with Ending Cash Balance above) | | | | $ | 0 | (2) |
| | | | | | | | | | | | | | | | | |
(1) Accumulated beginning cash balance is the cash available at the commencement of the case. | |
| Current month beginning cash balance should equal the previous month’s ending balance. | Page 1 of 3 |
(2) All cash balances should be the same. | | | | | | | | |
| | | | | | | | | | | | | | | | | |
DEBTOR: | Dakota Plains Marketing, LLC | | CASE NO: | | | 16-43716 | |
| | | | | | | | | | | | | | | | | |
| Form 2-B |
| CASH RECEIPTS AND DISBURSEMENTS STATEMENT |
| | | | | | | | | For Period: | 1/1/17 | to | 1/31/17 | | | | |
| | | | | | | | | | | | | | | | | |
CASH RECEIPTS DETAIL | | | Account: N/A | | | | | |
(attach additional sheets as necessary) | | | | | | | | |
| | | | | | | | | | | | | | |
| Date | | | Payer | | Description | | | Amount | |
| | | | | | | | | | | | | | |
| 1/31/17 | | | None | | | | | | | | $ | 0 | |
| | | | Total Operations Cash Receipts | | | | | | $ | 0 | |
| | | | | | | | | | | | | | |
| 1/31/17 | | | None | | | | | | | | $ | 0 | |
| | | | Total Sale of Assets | | | | $ | 0 | |
| | | | | | | | | | | | | | |
| 1/31/17 | | | None | | | $ | 0 | |
| | | | Total DIP Financing / Advances | | | | $ | 0 | |
| | | | | | | | | | | | | | |
| 1/31/17 | | | None | | | | $ | 0 | |
| | | | Total Other Receipts | | | | | | $ | 0 | |
| | | | | | | | | | | | | | |
| | | | | | | | Total Cash Receipts | | $ | 0 | (1) |
| | | | | | | | | | | | | | |
(1) Total for all accounts should agree with total cash receipts listed on Form 2-B, page 1 | | | Page 2 of 3 | |
| | | | | | | | | | | | | | | | | |
DEBTOR: | Dakota Plains Marketing, LLC | | CASE NO: | | | 16-43716 | |
| | | | | | | | | | | | | | | | | |
| Form 2-B |
| CASH RECEIPTS AND DISBURSEMENTS STATEMENT |
| | | | | | | | | For Period: | 1/1/17 | to | 1/31/17 | | | | |
CASH DISBURSEMENTS DETAIL | | | Account: N/A | | | | | |
(attach additional sheets as necessary) | | | | | | | | |
| | | | | | | | | | | | | | | |
| Date | | Check No. | | Payee | | Description (Purpose) | | | Amount | |
| | | | | | | | | | | | | | | |
| 1/31/17 | | | | None | | | | | | | | | 0 | |
| | | | | Total Operations Cash Disbursements | | | | $ | 0 | |
| | | | | | | | | | | | | | | |
| 1/31/17 | | | | None | | | | | | | | $ | 0 | |
| | | | | Total DIP Financing Payments | | | | $ | 0 | |
| | | | | | | | | | | | | | | |
| 1/31/17 | | | | None | | | $ | 0 | |
| | | | | Total Professional Fees / U.S. Trustee Fees | | | | $ | 0 | |
| | | | | | | | | | | | | | | |
| 1/31/17 | | | | None | | | | | 0 | |
| | | | | Total Other Cash Disbursements | | | | | | $ | 0 | |
| | | | | | | | | | | | | | | |
| | | | | | | | | Total Cash Disbursements | | $ | 0 | (1) |
| | | | | | | | | | | | | | | | | |
(1) Total for all accounts should agree with total cash disbursements listed on Form 2-B, page 1 | | | Page 3 of 3 | |
DEBTOR: | | Dakota Plains Marketing, LLC | | | CASE NO: | | | 16-43716 |
| | | | | | | | | | | | | | | | | |
Form 2-C |
COMPARATIVE BALANCE SHEET |
| | | | | | For Period Ended: | | 1/31/17 | | | | | | | |
| | | | | | | | | | | | | | Current | | | Petition | |
ASSETS | | | | | | | | | | | | Month | | | Date (1) | |
Current Assets: | | | | | | | | | | | | | | | |
| Cash (from Form 2-B, line 5) | | | | | | | | $ | 0 | | $ | 0 | |
| Accounts Receivable (from Form 2-E) | | | | | | | | 0 | | | 0 | |
| Receivable from Officers, Employees, Affiliates | | | | | | | 0 | | | 0 | |
| Inventory | | | | | | | | | | | | 0 | | | 0 | |
| Other Current Assets :(List) | | | | | | | 0 | | | 0 | |
| | | | | | | | | | | | 0 | | | 0 | |
| | | | | | | | | | | | | | | | | | |
| Total Current Assets | | | | | | | | | $ | 0 | | $ | 0 | |
| | | | | | | | | | | | | | | | | | |
Fixed Assets: | | | | | | | | | | | | | | | |
| Land | | | | | | | | | | | $ | 0 | | $ | 0 | |
| Building | | | | | | | | | | | | 0 | | | 0 | |
| Equipment, Furniture and Fixtures | | | | | | | | 0 | | | 0 | |
| | | | | | | | | | | | | | | | | | |
| Total Fixed Assets | | | | | | | | | | 0 | | | 0 | |
| Less: Accumulated Depreciation | | | | | | | ( | 0 | ) | ( | 0 | ) |
| | | | | | | | | | | | | | | | | | |
| Net Fixed Assets | | | | | | | | | $ | 0 | | $ | 0 | |
| | | | | | | | | | | | | | | | | | |
| Other Assets (List): | | | | | | | 0 | | | 0 | |
| | | | | | | | | | | | | | 0 | | | 0 | |
| | | | | | | | | | | | | | | | | | |
| TOTAL ASSETS | | | | | | | | | $ | 0 | | $ | 0 | |
| | | | | | | | | | | | | | | | | | |
LIABILITIES | | | | | | | | | | | | | | | | |
| Post-petition Accounts Payable (from Form 2-E) | | | | | | $ | 0 | | $ | 0 | |
| Post-petition Accrued Profesional Fees (from Form 2-E) | | | | | 0 | | | 0 | |
| Post-petition Taxes Payable (from Form 2-E) | | | | | | | | 0 | | | 0 | |
| Post-petition Notes Payable | | | | | | | | | 0 | | | 0 | |
| Other Post-petition Payable(List): | | | | | | | 0 | | | 0 | |
| | | | | | | | | | | | 0 | | | 0 | |
| | | | | | | | | | | | | | | | | | |
| Total Post Petition Liabilities | | | | | | | $ | 0 | | $ | 0 | |
| | | | | | | | | | | | | | | | | | |
Pre Petition Liabilities: | | | | | | | | | | | | | | |
| Secured Debt - Western Petroleum Company | | | | | | | | | 0 | | | 0 | |
| Unsecured Debt | | | | | | | | | | | 0 | | | 0 | |
| | | | | | | | | | | | | | | | | | |
| Total Pre Petition Liabilities | | | | | | | | $ | 0 | | $ | 0 | |
| | | | | | | | | | | | | | | | | | |
| TOTAL LIABILITIES | | | | | | | | | $ | 0 | | $ | 0 | |
| | | | | | | | | | | | | | | | | | |
OWNERS’ EQUITY | | | | | | | | | | | | | | |
| Owner’s/Stockholder’s Equity | | | | | | | | $ | 0 | | $ | 0 | |
| Retained Earnings - Prepetition | | | | | | | | | 0 | | | 0 | |
| Retained Earnings - Post-petition | | | | | | | | | 0 | | | 0 | |
| | | | | | | | | | | | | | | | | | |
| TOTAL OWNERS’ EQUITY | | | | | | | $ | 0 | | $ | 0 | |
| | | | | | | | | | | | | | | | | | |
| TOTAL LIABILITIES AND OWNERS’ EQUITY | | | | $ | 0 | | $ | 0 | |
| | | | | | | | | | | | | | | | | | |
(1) | Petition date values are taken from the Debtor’s balance sheet as of the petition date or are the values listed on the Debtor’s schedules. | Page 1 of 1 |
DEBTOR: | Dakota Plains Marketing, LLC | CASE NO: | 16-43716 |
Form 2-D
PROFIT AND LOSS STATEMENT
| For Period: | 1/1/17 | to | 1/31/17 | |
| | | Current | | | Accumulated | |
| | | Month | | | Total (1) | |
| | | | | | | |
Gross Operating Revenue | | $ | 0 | | $ | 0 | |
Less: Discounts, Returns and Allowances | | ( | 0 | ) | ( | 0 | ) |
| | | | | | | |
Net Operating Revenue | | $ | 0 | | $ | 0 | |
| | | | | | | |
Cost of Goods Sold | | | 0 | | | 0 | |
| | | | | | | |
Gross Profit | | $ | 0 | | $ | 0 | |
| | | | | | | |
Operating Expenses | | | | | | | |
Officer Compensation | | $ | 0 | | $ | 0 | |
Selling, General and Administrative | | | 0 | | | 0 | |
Rents and Leases | | | 0 | | | 0 | |
Depreciation, Depletion and Amortization | | | 0 | | | 0 | |
Other (list): | | | | | 0 | | | 0 | |
| | | | | 0 | | | 0 | |
| | | | | | | |
Total Operating Expenses | | $ | 0 | | $ | 0 | |
| | | | | | | |
Operating Income (Loss) | | $ | 0 | | $ | 0 | |
| | | | | | | |
Non-Operating Income and Expenses | | | | | | | |
Other Non-Operating Expenses | | $ | 0 | | $ | 0 | |
Gains (Losses) on Sale of Assets | | | 0 | | | 0 | |
Interest Income | | | 0 | | | 0 | |
Interest Expense | | | 0 | | | 0 | |
Other Non-Operating Income | | | 0 | | | 0 | |
| | | | | | | |
Net Non-Operating Income or (Expenses) | $ | 0 | | $ | 0 | |
| | | | | | | |
Reorganization Expenses | | | | | | | |
Legal and Professional Fees | | $ | 0 | | $ | 0 | |
Other Reorganization Expense | | | 0 | | | 0 | |
| | | | | | | |
Total Reorganization Expenses | | $ | 0 | | $ | 0 | |
| | | | | | | |
Net Income (Loss) Before Income Taxes | $ | 0 | | $ | 0 | |
| | | | | | | |
Federal and State Income Tax Expense (Benefit) | | 0 | | | 0 | |
| | | | | | | |
NET INCOME (LOSS) | | $ | 0 | | $ | 0 | |
(1) Accumulated Totals include all revenue and expenses since the petition date. | | |
| | Page 1 of 1 |
| | |
DEBTOR: | Dakota Plains Marketing, LLC | CASE NO: | 16-43716 |
Form 2-E
SUPPORTING SCHEDULES
| For Period: | 1/1/17 | to | 1/31/17 | |
| POST PETITION TAXES PAYABLE SCHEDULE | | |
| | | | | | | | | | | | | | | |
| | | | | Beginning | | Amount | | Amount | | Date | | Check | | Ending |
| | | | | Balance (1) | | Accrued | | Paid | | Paid | | Number | | Balance |
| | | | | | | | | | | | | | | |
Income Tax Withheld: | | | | | | | | | | |
| Federal | | $ | 0 | $ | 0 | $ | 0 | | | | | $ | 0 |
| State | | | 0 | | 0 | | 0 | | | | | | 0 |
| | | | | | | | | | | | | | | |
FICA Tax Withheld | 0 | | 0 | | 0 | | | | | | 0 |
| | | | | | | | | | | | | | | |
Employer’s FICA Tax | 0 | | 0 | | 0 | | | | | | 0 |
| | | | | | | | | | | | | | | |
Unemployment Tax | | | | | | | | | | | |
| Federal | | | 0 | | 0 | | 0 | | | | | | 0 |
| State | | | 0 | | 0 | | 0 | | | | | | 0 |
| | | | | | | | | | | | | | | |
Sales, Use & | | | | | | | | | | | | |
| Excise Taxes | | 0 | | 0 | | 0 | | | | | | 0 |
| | | | | | | | | | | | | | | |
Property Taxes | | 0 | | 0 | | 0 | | | | | | 0 |
| | | | | | | | | | | | | | | |
Accrued Income Tax: | | | | | | | | | | |
| Federal | | | 0 | | 0 | | 0 | | | | | | 0 |
| State | | | 0 | | 0 | | 0 | | | | | | 0 |
| Other: | | | | 0 | | 0 | | 0 | | | | | | 0 |
| | | | | | | | | | | | | | | |
TOTALS | | $ | 0 | $ | 0 | $ | 0 | | | | | $ | 0 |
(1) For first report, Beginning Balance will be $0; thereafter, Beginning Balance will be Ending Balance from prior report. |
| INSURANCE SCHEDULE | | |
| | | | | | | | | Premium |
| Carrier | | Amount of | | Expiration | | Paid |
| | | | | Coverage | | Date | | Through |
Workers’ Compensation | | Various | | $ | 12,500,000 | | 3/23/17 | | 2/28/17 |
| | | | | | | | | |
General Liability | | Various | | $ | 50,000,000 | | 7/30/17 | | 2/28/17 |
| | | | | | | | | |
Property (Fire, Theft) | | Various | | $ | 46,413,035 | | 12/10/17 | | 2/28/17 |
| | | | | | | | | |
Vehicle | | Security National | | $ | 1,000,000 | | 12/10/17 | | 2/28/17 |
| | | | | | | | | |
Pollution | | Berkley-Nautilus | | $ | 10,000,000 | | 5/11/17 | | 2/28/17 |
| | | | | | | | | |
D&O | | Various | | $ | 20,000,000 | | 3/23/20 | | 3/23/20 |
DEBTOR: | Dakota Plains Marketing, LLC | CASE NO: | 16-43716 |
Form 2-E
SUPPORTING SCHEDULES
For Period: | 1/1/17 | to | 1/31/17 |
ACCOUNTS RECEIVABLE AND POST PETITION PAYABLE AGING
| | | | | | |
Due | | Accounts Receivable | | | Post Petition Accounts Payable | |
| | | | | | | | |
Under 30 days | | $ | 0 | | | $ | 0 | |
30 to 60 days | | | 0 | | | | 0 | |
61 to 90 days | | | 0 | | | | 0 | |
91 to 120 days | | | 0 | | | | 0 | |
Over 120 days | | | 0 | | | | 0 | |
| | | | | | | | |
Total Post Petition | | | 0 | | | | | |
| | | | | | | | |
Pre Petition Amounts | | | 0 | | | | | |
| | | | | | | | |
Total Accounts Receivable | | $ | 0 | | | | | |
Less: Bad Debt Reserve | | | 0 | | | | | |
Net Accounts Receivable (to Form 2-C) | | $ | 0 | | | | | |
| | | | | | | | |
| | | Total Post Petition Accounts Payable | | | $ | 0 | |
*Attach a detail listing of accounts receivable and post-petition accounts payable
SCHEDULE OF PAYMENTS TO ATTORNEYS AND OTHER PROFESSIONALS
| | | | | | | | | | | | | | | | | | |
| | Month-end Retainer Balance | | | Current Month’s Accrual | | | Paid in Current Month | | Date of Court Approval | | Month-end Balance Due * | |
| | | | | | | | | | | | | | | | | |
Debtor’s Counsel | | $ | 0 | | | $ | 0 | | | $ | 0 | | | | $ | 0 | |
Senior Secured Lender Counsel | | | 0 | | | | 0 | | | | 0 | | | | | 0 | |
Counsel for Unsecured Creditors’ Committee | | | 0 | | | | 0 | | | | 0 | | | | | 0 | |
Trustee’s Counsel | | | 0 | | | | 0 | | | | 0 | | | | | 0 | |
Accountant | | | 0 | | | | 0 | | | | 0 | | | | | 0 | |
Other: | | | | 0 | | | | 0 | | | | 0 | | | | | 0 | |
Total | | $ | 0 | | | $ | 0 | | | $ | 0 | | | | $ | 0 | |
*Balance due to include fees and expenses incurred but not yet paid.
SCHEDULE OF PAYMENTS AND TRANSFERS TO PRINCIPALS/EXECUTIVES**
|
| | | | | | | | | | | | | | | |
Payee Name | | Position | | Nature of Payment | | Amount |
| | | | | | | | | | | | | | $ | |
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | |
**List payments and transfers of any kind and in any form made to or for the benefit of any proprietor, owner, | |
partner, shareholder, officer or director. | Page 2 of 2 |
| |
DEBTOR: | Dakota Plains Marketing, LLC | CASE NO: | 16-43716 |
| | | | | | | | | | | |
Form 2-F |
QUARTERLY FEE SUMMARY * |
| | | | | For the Month Ended: | 1/31/17 | | | | |
| | | | | | | | | | | |
| | | | | Cash | | Quarterly | | | | Date |
Month | Year | | Disbursements ** | | Fee Due | | Check No. | | Paid |
| | | | | | | | | | | |
January | 2016 | $ | 0 | | | | | | |
February | 2016 | | 0 | | | | | | |
March | 2016 | | 0 | | | | | | |
| | | | | | | | | | | |
| TOTAL 1st Quarter | $ | 0 | $ | | | | | |
| | | | | | | | | | | |
April | 2016 | $ | 0 | | | | | | |
May | 2016 | | 0 | | | | | | |
June | 2016 | | 0 | | | | | | |
| | | | | | | | | | | |
| TOTAL 2nd Quarter | $ | 0 | $ | | | | | |
| | | | | | | | | | | |
July | 2016 | $ | 0 | | | | | | |
August | 2016 | | 0 | | | | | | |
September | 2016 | | 0 | | | | | | |
| | | | | | | | | | | |
| TOTAL 3rd Quarter | $ | 0 | $ | | | | | |
| | | | | | | | | | | |
October | 2016 | $ | 0 | | | | | | |
November | 2016 | | 0 | | | | | | |
December | 2016 | | 0 | | | | | | |
| | | | | | | | | | | |
| TOTAL 4th Quarter | $ | 0 | $ | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | | |
FEE SCHEDULE |
Quarterly Disbursements | Fee | | | Quarterly Disbursements | | Fee |
| | | | | | | | | | | |
$0 to $14,999 | $325 | | | $1,000,000 to $1,999,999 | $6,500 |
$15,000 to $74,999 | $650 | | | $2,000,000 to $2,999,999 | $9,750 |
$75,000 to $149,999 | $975 | | | $3,000,000 to $4,999,999 | $10,400 |
$150,000 to $224,999 | $1,625 | | | $5,000,000 to $14,999,999 | $13,000 |
$225,000 to $299,999 | $1,950 | | | $15,000,000 to $29,999,999 | $20,000 |
$300,000 to $999,999 | $4,875 | | | $30,000,000 or more | $30,000 |
| | | | | | | | | | | |
| | | | | | | | | | | |
* | This summary is to reflect the current calendar year’s information cumulative to the end of the reporting period |
| | | | | | | | | | | |
** | Should agree with line 3, Form 2-B. Disbursements are net of transfers to other debtor in possession bank accounts |
| | | | | | | | | | | |
Failure to pay the quarterly fee is cause for conversion or dismissal of the chapter 11 case. [11 U.S.C. Sec. 1112(b)(10)] |
| | | | | | | | | | | |
| | | | | | | | | | | Page 1 of 1 |
DEBTOR: | Dakota Plains Marketing, LLC | CASE NO: | 16-43716 |
| | | | | | | | | |
| | | | Form 2-G | | | |
| | | | NARRATIVE | | | |
| | | | For Period Ending | | 1/31/17 | | | |
| | | | | | | | | |
Please provide a brief description of any significant business and legal actions taken by the debtor, its creditors, or the court during the reporting period, any unusual or non-recurring accounting transactions that are reported in the financial statements, and any significant changes in the financial condition of the debtor which have occurred subsequent to the report date. |
|
Dakota Plains Marketing, LLC is a wholly-owned, subsidiary of Dakota Plains Holdings, Inc. (the “Parent Company”). The results of operations for periods beginning after the December 20, 2016 petition date are reported on a consolidation basis with those of the Parent Company. There were no significant business or legal actions taken by the debtor, its creditors, or the court during the reporting period. There are no significant changes in the financial condition of the debtor which have ocurred subsequent to the report date. There were no unusual or non-recurring accounting transactions that are reported in the financial statements. |
Page 1 of 1