Exhibit 99.2
-Monthly Operating Report
CASH BASIS
CASE NAME: | In re: THE YUMA COMPANIES, INC., |
| |
CASE NUMBER: | Case No. 20-41454-11 |
| |
JUDGE: | Mark X. Mullin |
UNITED STATES BANKRUPTCY COURT
NORTHERN & EASTERN DISTRICTS OF TEXAS
REGION 6
MONTHLY OPERATING REPORT
| MONTH ENDING: | May | 2020 |
|
|
| MONTH | YEAR |
|
IN ACCORDANCE WITH TITLE 28, SECTION 1746, OF THE UNITED STATES CODE, I DECLARE UNDER PENALTY OF PERJURY THAT I HAVE EXAMINED THE FOLLOWING MONTHLY OPERATING REPORT (CASH BASIS-1 THROUGH CASH BASIS-6) AND THE ACCOMPANYING ATTACHMENTS AND,
TO THE BEST OF MY KNOWLEDGE, THESE DOCUMENTS ARE TRUE, CORRECT, AND COMPLETE. DECLARATION OF THE PREPARER (OTHER THAN RESPONSIBLE PARTY) IS BASED ON ALL INFORMATION OF WHICH PREPARER HAS ANY KNOWLEDGE.
RESPONSIBLE PARTY: |
|
|
|
| Chief Restructuring Officer |
ORIGINAL SIGNATURE OF RESPONSIBLE PARTY |
| TITLE |
|
|
|
Anthony C. Schnur |
| 6/19/2020 |
PRINTED NAME OF RESPONSIBLE PARTY |
| DATE |
|
|
|
|
|
|
|
|
|
PREPARER: |
|
|
|
| Controller |
ORIGINAL SIGNATURE OF PREPARER |
| TITLE |
|
|
|
Kimberly Thomen |
| 6/19/2020 |
PRINTED NAME OF PREPARER |
| DATE |
|
|
|
Monthly Operating Report
CASH BASIS-1
CASE NAME: | In re: THE YUMA COMPANIES, INC., |
| |
CASE NUMBER: | Case No. 20-41454-11 |
CASH RECEIPTS AND DISBURSEMENTS | Apr-20 | May-20 | MONTH | MONTH | ||||
|
|
|
|
|
|
|
| |
1. CASH - BEGINNING OF MONTH | $ | 73,366.08 | $ | 21,922.16 | $ | 246,717.96 | $ | 246,717.96 |
RECEIPTS |
|
|
|
|
|
|
|
|
2. CASH SALES | $ | - | $ | - |
|
|
|
|
3. ACCOUNTS RECEIVABLE COLLECTIONS |
| - |
| 30.48 |
|
|
|
|
4. LOANS AND ADVANCES |
| - |
| - |
|
|
|
|
5. SALE OF ASSETS |
| - |
| - |
|
|
|
|
6. LEASE & RENTAL INCOME |
| - |
| - |
|
|
|
|
7. WAGES |
| - |
| - |
|
|
|
|
8. OTHER (ATTACH LIST) |
| - |
| 347,023.99 |
|
|
|
|
9. TOTAL RECEIPTS | $ | - | $ | 347,054.47 | $ | - | $ | - |
DISBURSEMENTS |
|
|
|
|
|
|
|
|
10. NET PAYROLL | $ | 36,556.25 | $ | 61,128.17 |
|
|
|
|
11. PAYROLL TAXES PAID |
| 14,184.46 |
| 21,839.89 |
|
|
|
|
12. SALES,USE & OTHER TAXES PAID |
| - |
| - |
|
|
|
|
13. INVENTORY PURCHASES |
| - |
| - |
|
|
|
|
14. MORTAGE PAYMENTS |
| - |
| - |
|
|
|
|
15. OTHER SECURED NOTE PAYMENTS |
| - |
| - |
|
|
|
|
16. RENTAL & LEASE PAYMENTS |
| - |
| - |
|
|
|
|
17. UTILITIES |
| - |
| 554.35 |
|
|
|
|
18. INSURANCE |
| - |
| 1,985.50 |
|
|
|
|
19. VEHICLE EXPENSES |
| - |
| - |
|
|
|
|
20. TRAVEL |
| - |
| - |
|
|
|
|
21. ENTERTAINMENT |
| - |
| - |
|
|
|
|
22. REPAIRS & MAINTENANCE |
| - |
| - |
|
|
|
|
23. SUPPLIES |
| - |
| 113.87 |
|
|
|
|
24. ADVERTISING |
| - |
| - |
|
|
|
|
25. HOUSEHOLD EXPENSES |
| - |
| - |
|
|
|
|
26. CHARITABLE CONTRIBUTIONS |
| - |
| - |
|
|
|
|
27. GIFTS |
| - |
| - |
|
|
|
|
28. OTHER (ATTACH LIST) |
| 703.21 |
| 36,636.89 |
|
|
|
|
29. TOTAL ORDINARY DISBURSEMENTS | $ | 51,443.92 | $ | 122,258.67 | $ | - | $ | - |
REORGANIZATION EXPENSES |
|
|
|
|
|
|
|
|
30. PROFESSIONAL FEES | $ | - | $ | - |
|
|
|
|
31. U.S. TRUSTEE FEES |
| - |
| - |
|
|
|
|
32. OTHER (ATTACH LIST) |
| - |
| - |
|
|
|
|
33. TOTAL REORGANIZATION EXPENSES | $ | - | $ | - | $ | - | $ | - |
34. TOTAL DISBURSEMENTS | $ | 51,443.92 | $ | 122,258.67 | $ | - | $ | - |
35. NET CASH FLOW | $ | (51,443.92) | $ | 224,795.80 | $ | - | $ | - |
36. CASH - END OF MONTH | $ | 21,922.16 | $ | 246,717.96 | $ | 246,717.96 | $ | 246,717.96 |
Monthly Operating Report
CASH BASIS-1A
2020
CASE NAME: | In re: THE YUMA COMPANIES, INC., |
| |
CASE NUMBER: | Case No. 20-41454-11 |
CASH DISBURSEMENTS DETAIL | MONTH: | May | |||||
| |||||||
CASH DISBURSEMENTS | |||||||
| DATE | PAYEE | PURPOSE | AMOUNT | |||
|
|
|
| ||||
|
|
|
| ||||
|
|
|
| ||||
|
|
|
| ||||
|
|
|
| ||||
|
|
|
| ||||
TOTAL CASH DISBURSEMENTS | $ | - | |||||
| BANK ACCOUNT DISBURSEMENTS | |||||
CK# | DATE | PAYEE | PURPOSE | AMOUNT | ||
52920 | 05/29/20 | Payroll - Direct Deposit | Payroll | $ | 30,844.71 | |
202005001 | 05/13/20 | Payroll - Direct Deposit | Payroll | $ | 30,283.46 | |
202005001 | 05/13/20 | Payroll - Taxes | Payroll | $ | 11,200.57 | |
52920 | 05/29/20 | Payroll - Taxes | Payroll | $ | 10,639.32 | |
25961 | 05/19/20 | Blue Cross and Blue Shield of Texas | Critical Vendor | $ | 9,206.28 | |
W-T 200501 | 05/01/20 | Houston-1177 West Loop Owner LP | Critical Vendor | $ | 8,000.00 | |
25968 | 05/19/20 | Secure Networkers | Critical Vendor | $ | 7,038.42 | |
277775 | 05/29/20 | Trans balance to Master | Internal Transfer | $ | 6,392.18 | |
25967 | 05/19/20 | Mutual of Omaha | Critical Vendor | $ | 1,985.50 | |
277645 | 05/15/20 | Texas Legacy | Legacy Analysis Fee | $ | 1,669.04 | |
25964 | 05/19/20 | Derik W. Ellis | Critical Vendor | $ | 1,558.40 | |
52020 | 05/20/20 | DataRooms.com, LLC | Critical Vendor | $ | 1,356.43 | |
ACHP 52120 | 05/21/20 | Microsoft | Critical Vendor | $ | 503.36 | |
25962 | 05/19/20 | Comcast | Critical Vendor | $ | 502.18 | |
25958 | 05/19/20 | Advantage Financial Services | Critical Vendor | $ | 291.19 | |
556574393 | 05/08/20 | ADP-Apr P/R Fees, Qtrly R | Critical Vendor | $ | 283.59 | |
25966 | 05/19/20 | Holzknecht Umali, Inc. | Critical Vendor | $ | 152.00 | |
25970 | 05/19/20 | Vision Service Plan | Critical Vendor | $ | 128.39 | |
25969 | 05/19/20 | Staples Advantage | Critical Vendor | $ | 68.51 | |
25959 | 05/19/20 | AT&T Mobility | Critical Vendor | $ | 52.17 | |
25960 | 05/29/20 | Voicelink Communications | Critical Vendor | $ | 51.61 | |
25965 | 05/19/20 | Hallmark Office Products, Inc. | Critical Vendor | $ | 45.36 | |
52920 | 05/29/20 | Allegiance Bank | Service Charge | $ | 6.00 | |
| TOTAL BANK ACCOUNT DISBURSEMENTS | $ | 122,258.67 | |||
|
|
|
| |||
TOTAL DISBURSEMENTS FOR THE MONTH | $ | 122,258.67 | ||||
Monthly Operating Report
CASH BASIS-2
CASE NAME: | In re: THE YUMA COMPANIES, INC., |
| |
CASE NUMBER: | Case No. 20-41454-11 |
BANK RECONCILIATIONS | Acct #1 | Acct #2 | Acct #3 | ||||||
A. | BANK: | Legacy Texas | Legacy Texas | Allegiance Bank | TOTAL | ||||
B. | ACCOUNT NUMBER: | 9621 | 9639 | 2378 | |||||
C. | PURPOSE (TYPE): | YCI Op Acct | YCI Payroll | YCI - Oper | |||||
1. | BALANCE PER BANK STATEMENT | $ | 15,812.57 | $ | - | $ | 246,402.70 | $ | 262,215.27 |
2. | ADD: TOTAL DEPOSITS NOT CREDITED | $ | 23,138.80 | $ | - | $ | - | $ | 23,138.80 |
3. | SUBTRACT: OUTSTANDING CHECKS | $ | 37,348.94 | $ | - | $ | - | $ | 37,348.94 |
4. | OTHER RECONCILING ITEMS | $ | (1,669.04) | $ | - | $ | - | $ | (1,669.04) |
5. | MONTH END BALANCE PER BOOKS | $ | (66.61) | $ | - | $ | 246,402.70 | $ | 246,336.09 |
6. | NUMBER OF LAST CHECK WRITTEN | 52020 | 52920 | N/A |
| ||||
INVESTMENT ACCOUNTS |
| |||||
DATE OF PURCHASE | TYPE OF INSTRUMENT | PURCHASE PRICE | CURRENT VALUE | |||
BANK, ACCOUNT NAME & NUMBER | ||||||
7. |
|
|
|
| ||
8. |
|
|
|
| ||
9. |
|
|
|
| ||
10. |
|
|
|
| ||
11. TOTAL INVESTMENTS |
|
| $ | - | $ | - |
CASH |
| ||
12. CURRENCY ON HAND | $ | 381.87 | |
|
|
| |
13. TOTAL CASH - END OF MONTH | $ | 246,717.96 | |
| (1) | In April 2020, Yuma Energy was informed that it's primary banking institution, Legacy Texas, would close Yuma's accounts effective May 29, 2020. Even though Legacy Texas would be merging with Prosperity Bank on June 8, 2020, Prosperity Bank was not willing to accommodate Yuma Energy's DIP bank accounts. Yuma was required to seek a new banking institution willing to open DIP accounts for Yuma. Allegiance Bank agreed to open accounts for Yuma and subsidiaries on 5/26/20, with the accounts fully opened on 5/29/2020. The Yuma Companies Inc. opened account 100412237 with Allegiance Bank and transferred all funds from Davis Petroleum and Yuma E&P to the new The Yuma Companies DIP account. |
| (2) | Cash amount reflects reconciliation of petty cash completed in May of 2020. |
Monthly Operating Report
CASH BASIS-3
CASE NAME: | In re: THE YUMA COMPANIES, INC., |
| |
CASE NUMBER: | Case No. 20-41454-11 |
ASSETS OF THE ESTATE
|
| |||||||
SCHEDULE "A" REAL PROPERTY | SCHEDULE AMOUNT | Apr-20 | May-20 | MONTH | ||||
|
|
| ||||||
1. Total Current Assets | $ | - | $ | 208,686.46 | $ | 407,418.70 |
| |
2. Net Other Property | $ | - | $ | 263,278.66 | $ | 263,278.66 |
| |
3. Total Other Assets | $ | - | $ | 16,227,523.08 | $ | 16,227,523.08 |
| |
4. OTHER (ATTACH LIST) | $ | - | $ | - |
|
|
| |
5. TOTAL REAL PROPERTY ASSETS | $ | - | $ | 16,699,488.20 | $ | 16,898,220.44 | $ | - |
SCHEDULE "B" PERSONAL PROPERTY |
| |||||||
1. CASH ON HAND |
|
|
|
| ||||
2. CHECKING, SAVINGS, ETC. |
|
|
|
| ||||
3. SECURITY DEPOSITS |
|
|
|
| ||||
4. HOUSEHOLD GOODS |
|
|
|
| ||||
5. BOOKS, PICTURES, ART |
|
|
|
| ||||
6. WEARING APPAREL |
|
|
|
| ||||
7. FURS AND JEWELRY |
|
|
|
| ||||
8. FIREARMS & SPORTS EQUIPMENT |
|
|
|
| ||||
9. INSURANCE POLICIES |
|
|
|
| ||||
10. ANNUITIES |
|
|
|
| ||||
11. EDUCATION |
|
|
|
| ||||
12. RETIREMENT & PROFIT SHARING |
|
|
|
| ||||
13. STOCKS |
|
|
|
| ||||
14. PARTNERSHIPS & JOINT VENTURES |
|
|
|
| ||||
15. GOVERNMENT & CORPORATE BONDS |
|
|
|
| ||||
16. ACCOUNTS RECEIVABLE |
|
|
|
| ||||
17. ALIMONY |
|
|
|
| ||||
18. OTHER LIQUIDATED DEBTS |
|
|
|
| ||||
19. EQUITABLE INTERESTS |
|
|
|
| ||||
20. CONTINGENT INTERESTS |
|
|
|
| ||||
21. OTHER CLAIMS |
|
|
|
| ||||
22. PATENTS & COPYRIGHTS |
|
|
|
| ||||
23. LICENSES & FRANCHISES |
|
|
|
| ||||
24. CUSTOMER LISTS |
|
|
|
| ||||
25. AUTOS, TRUCKS & OTHER VEHICLES |
|
|
|
| ||||
26. BOATS & MOTORS |
|
|
|
| ||||
27. AIRCRAFT |
|
|
|
| ||||
28. OFFICE EQUIPMENT |
|
|
|
| ||||
29. MACHINERY, FIXTURES & EQUIPMENT |
|
|
|
| ||||
30. INVENTORY |
|
|
|
| ||||
31. ANIMALS |
|
|
|
| ||||
32. CROPS |
|
|
|
| ||||
33. FARMING EQUIPMENT |
|
|
|
| ||||
34. FARM SUPPLIES |
|
|
|
| ||||
35. OTHER (ATTACH LIST) | $ | 16,755,982.86 |
|
|
| |||
36. TOTAL PERSONAL PROPERTY ASSETS | $ | 16,755,982.86 | $ | - | $ | - | $ | - |
37. TOTAL ASSETS | $ | 16,755,982.86 | $ | 16,699,488.20 | $ | 16,898,220.44 | $ | - |
Monthly Operating Report
CASH BASIS-4
CASE NAME: In re: THE YUMA COMPANIES, INC., |
|
CASE NUMBER: Case No. 20-41454-11 |
MONTH: | May |
LIABILITIES OF THE ESTATE |
|
| ||
PREPETITION LIABILITIES | SCHEDULE AMOUNT | PAYMENTS | ||
1. SECURED | $ | - |
|
|
2. PRIORITY | $ | - |
|
|
3. UNSECURED | $ | 1,171,552.35 |
|
|
4. OTHER (ATTACH LIST) | $ | - |
|
|
5. TOTAL PREPETITION LIABILITIES | $ | 1,171,552.35 | $ | - |
POSTPETITION LIABILITIES | DATE INCURRED | AMOUNT OWED | DUE DATE | AMOUNT PAST DUE | ||
1. FEDERAL INCOME TAXES |
|
|
|
|
|
|
2. FICA/MEDICARE |
|
|
|
|
|
|
3. STATE TAXES |
|
|
|
|
|
|
4. REAL ESTATE TAXES |
|
|
|
|
|
|
5. OTHER TAXES (ATTACH LIST) |
|
|
|
|
|
|
6. TOTAL TAXES |
| $ | - |
| $ | - |
OTHER POSTPETITION LIABILITIES INCLUDING TRADE CREDITORS (LIST NAMES OF CREDITORS) | ||||||
7. IPFS Corporation | 05/01/20 | $ | 63,860.07 | 05/11/20 | $ | 63,860.07 |
8. FisherBroyles, LLP | 04/29/20 | $ | 25,000.00 | 05/22/20 | $ | 25,000.00 |
9. AFCO | 05/01/20 | $ | 21,796.92 | 05/02/20 | $ | 21,796.92 |
10. HOUSTON-1177 WEST LOOP OWNER L | 04/01/20 | $ | 20,492.95 | 04/02/20 | $ | 20,492.95 |
11. Seaport Global Securities LLC | 05/11/20 | $ | 15,000.00 | 06/11/20 | $ | - |
12. Seaport Global Securities LLC | 04/09/20 | $ | 10,000.00 | 05/09/20 | $ | 10,000.00 |
13. Holzknecht Umali, Inc. | 05/20/20 | $ | 2,499.00 | 06/20/20 | $ | - |
14. R. Reese and Associates, PLLC | 05/01/20 | $ | 2,205.00 | 06/01/20 | $ | - |
15. AT&T | 04/19/20 | $ | 1,588.48 | 05/14/20 | $ | 1,588.48 |
16. R. Reese and Associates, PLLC | 05/01/20 | $ | 701.00 | 06/01/20 | $ | - |
17. Computershare Inc. | 05/27/20 | $ | 549.27 | 06/27/20 | $ | - |
18. IHS Global Inc | 05/31/20 | $ | 325.17 | 06/30/20 | $ | - |
19. Access | 05/31/20 | $ | 315.00 | 06/30/20 | $ | - |
20. Advantage Financial Services | 05/14/20 | $ | 291.19 | 05/29/20 | $ | 291.19 |
21. AT&T | 04/19/20 | $ | 235.26 | 05/14/20 | $ | 235.26 |
22. AT&T Mobility | 05/22/20 | $ | 205.09 | 06/05/20 | $ | - |
23. Access | 04/30/20 | $ | 167.89 | 05/30/20 | $ | 167.89 |
24. AT&T | 04/29/20 | $ | 167.03 | 05/09/20 | $ | 167.03 |
25. AT&T Long Distance | 05/12/20 | $ | 21.67 | 05/17/20 | $ | 21.67 |
26. LogMeIn USA, Inc. | 03/23/20 | $ | 20.52 | 04/23/20 | $ | 20.52 |
27. LogMeIn USA, Inc. | 04/23/20 | $ | 20.52 | 05/23/20 | $ | 20.52 |
28. Stewart Organization Inc | 05/31/20 | $ | 10.83 | 06/30/20 | $ | - |
29. (IF ADDITIONAL ATTACH LIST) | 04/12/20 | $ | 5.16 | 04/17/20 | $ | 5.16 |
30. TOTAL OF LINES 7 – 29 |
| $ | 165,478.02 |
| $ | 143,667.66 |
31. TOTAL POSTPETITION LIABILITIES |
| $ | 165,478.02 |
| $ | 143,667.66 |
Monthly Operating Report
CASH BASIS-4A
CASE NAME: | In re: THE YUMA COMPANIES, INC., |
| |
CASE NUMBER: | Case No. 20-41454-11 |
MONTH: | May |
ACCOUNTS RECEIVABLE AGING |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| SCHEDULE AMOUNT |
|
| Apr-20 |
|
| May-20 |
|
| MONTH |
|
|
|
|
|
|
|
|
| ||||
1. 0 - 30 |
| $ | 30.48 |
| $ | 30.48 |
| $ | - |
|
|
|
2. 31 - 60 |
| $ | - |
| $ | - |
| $ | - |
|
|
|
3. 61 - 90 |
| $ | - |
| $ | - |
| $ | - |
|
|
|
4. 91 + |
| $ | - |
| $ | - |
| $ | - |
|
|
|
5. TOTAL ACCOUNTS RECEIVABLE |
| $ | 30.48 |
| $ | 30.48 |
| $ | - |
| $ | - |
6. AMOUNT CONSIDERED UNCOLLECTIBLE |
|
|
|
|
|
|
|
|
|
|
|
|
7. ACCOUNTS RECEIVABLE (NET) |
| $ | 30.48 |
| $ | 30.48 |
| $ | - |
| $ | - |
AGING OF POSTPETITION TAXES |
|
|
|
|
|
|
|
|
|
|
|
|
AND PAYABLES |
|
| 0 - 30 DAYS |
|
| 31-60 DAYS |
|
| 90+ DAYS |
|
| Total |
TAXES PAYABLE |
|
|
|
|
|
|
|
| ||||
1. FEDERAL |
|
|
|
|
|
|
|
|
|
| $ | - |
2. STATE |
|
|
|
|
|
|
|
|
|
| $ | - |
3. LOCAL |
|
|
|
|
|
|
|
|
|
| $ | - |
4. OTHER (ATTACH LIST) |
|
|
|
|
|
|
|
|
|
| $ | - |
5. TOTAL TAXES PAYABLE |
| $ | - |
| $ | - |
| $ | - |
| $ | - |
6. ACCOUNTS PAYABLE |
| $ | 107,780.21 |
| $ | 57,697.81 |
| $ | - |
| $ | 165,478.02 |
STATUS OF POSTPETITION TAXES |
|
|
|
|
|
|
|
|
|
|
|
|
FEDERAL |
|
| BEGINNING TAX LIABILITY |
|
| AMOUNT WITHHELD OR ACCRUED |
|
|
AMOUNT PAID |
|
| ENDING TAX LIABILITY |
|
|
|
|
|
|
|
| |||||
1. WITHHOLDING |
|
|
|
| $ | 21,839.89 |
| $ | 21,839.89 |
| $ | - |
2. FICA-EMPLOYEE |
|
|
|
|
|
|
|
|
|
| $ | - |
3. FICA-EMPLOYER |
|
|
|
|
|
|
|
|
|
| $ | - |
4. UNEMPLOYMENT |
|
|
|
|
|
|
|
|
|
| $ | - |
5. INCOME |
|
|
|
|
|
|
|
|
|
| $ | - |
6. OTHER (ATTACH LIST) |
|
|
|
|
|
|
|
|
|
| $ | - |
7. TOTAL FEDERAL TAXES |
| $ | - |
| $ | 21,839.89 |
| $ | 21,839.89 |
| $ | - |
STATE AND LOCAL |
|
|
|
|
|
|
|
|
|
| $ | - |
8. WITHHOLDING |
|
|
|
|
|
|
|
|
|
| $ | - |
9. SALES |
|
|
|
|
|
|
|
|
|
| $ | - |
10. EXCISE |
|
|
|
|
|
|
|
|
|
| $ | - |
11. UNEMPLOYMENT |
|
|
|
|
|
|
|
|
|
| $ | - |
12. REAL PROPERTY |
|
|
|
|
|
|
|
|
|
| $ | - |
13. PERSONAL PROPERTY |
|
|
|
|
|
|
|
|
|
| $ | - |
14. OTHER (ATTACH LIST) |
|
|
|
|
|
|
|
|
|
| $ | - |
15. TOTAL STATE & LOCAL |
| $ | - |
| $ | - |
| $ | - |
| $ | - |
16. TOTAL TAXES |
| $ | - |
| $ | 21,839.89 |
| $ | 21,839.89 |
|
| - |
Monthly Operating Report
CASH BASIS-5
CASE NAME: | In re: THE YUMA COMPANIES, INC., |
| |
CASE NUMBER: | Case No. 20-41454-11 |
MONTH: | May |
PAYMENTS TO INSIDERS AND PROFESSIONALS |
INSIDERS | ||||||
NAME | TYPE OF PAYMENT | AMOUNT PAID | TTL PD TO DATE | |||
1. |
|
|
|
|
|
|
2. |
|
|
|
|
|
|
3. |
|
|
|
|
|
|
4. |
|
|
|
|
|
|
5. |
|
|
|
|
|
|
TOTAL PAYMENTS TO INSIDERS | $ | - | $ | - | ||
PROFESSIONALS | |||||||||
NAME | DATE OF COURT ORDER AUTHORIZING PAYMENT | AMOUNT APPROVED | AMOUNT PAID | TTL PAID TO DATE | TOTAL INCURRED & UNPAID | ||||
1. |
|
|
|
|
| ||||
2. |
|
|
|
|
| ||||
3. |
|
|
|
|
| ||||
4. |
|
|
|
|
| ||||
5. |
|
|
|
|
| ||||
TOTAL PAYMENTS TO PROFESSIONALS | $ | - | $ | - | $ | - | $ | - | |
POSTPETITION STATUS OF SECURED NOTES, LEASES PAYABLE AND ADEQUATE PROTECTION PAYMENTS |
|
NAME OF CREDITOR | SCHEDULED MONTHLY PAYMENTS DUE | AMOUNTS PAID DURING MONTH | TOTAL UNPAID POST- PETITION | |||
1. |
|
|
| |||
2. |
|
|
| |||
3. |
|
|
| |||
4. |
|
|
| |||
5. |
|
|
| |||
6. TOTAL | $ | - | $ | - | $ | - |
Monthly Operating Report
CASH BASIS-6
2020
CASE NAME: In re: THE YUMA COMPANIES, INC., |
|
CASE NUMBER: Case No. 20-41454-11 |
MONTH: | May |
QUESTIONNAIRE |
| ||
| YES | NO | |
1. HAVE ANY ASSETS BEEN SOLD OR TRANSFERRED OUTSIDE THE NORMAL COURSE OF BUSINESS THIS REPORTING PERIOD? |
| X | |
2. HAVE ANY FUNDS BEEN DISBURSED FROM ANY ACCOUNT OTHER THAN A DEBTOR IN POSSESSION ACCOUNT? |
| X | |
3. ARE ANY POSTPETITION RECEIVABLES (ACCOUNTS, NOTES OR LOANS) DUE FROM RELATED PARTIES? |
| X | |
4. HAVE ANY PAYMENTS BEEN MADE ON PREPETITION LIABILITIES THIS REPORTING PERIOD? |
| X | |
5. HAVE ANY POSTPETITION LOANS BEEN RECEIVED BY THE DEBTOR FROM ANY PARTY? |
| X | |
6. ARE ANY POSTPETITION PAYROLL TAXES PAST DUE? |
| X | |
7. ARE ANY POSTPETITION STATE OR FEDERAL INCOME TAXES PAST DUE? |
| X | |
8. ARE ANY POSTPETITION REAL ESTATE TAXES PAST DUE? |
| X | |
9. ARE ANY OTHER POSTPETITION TAXES PAST DUE? |
| X | |
10. ARE ANY AMOUNTS OWED TO POSTPETITION CREDITORS DELINQUENT? | X |
| |
11. HAVE ANY PREPETITION TAXES BEEN PAID DURING THE REPORTING PERIOD? |
| X | |
12. ARE ANY WAGE PAYMENTS PAST DUE? |
| X | |
IF THE ANSWER TO ANY OF THE ABOVE QUESTIONS IS "YES"; PROVIDE A DETAILED EXPLANATION OF EACH ITEM. ATTACH ADDITIONAL SHEETS IF NECESSARY.
Agreed that payments would be made at sale closing, and sale closing has been delayed.
INSURANCE |
| ||
| YES | NO | |
1. ARE WORKER'S COMPENSATION, GENERAL LIABILITY AND OTHER NECESSARY INSURANCE COVERAGES IN EFFECT? | X |
| |
2. ARE ALL PREMIUM PAYMENTS PAID CURRENT? | X |
| |
3. PLEASE ITEMIZE POLICIES BELOW |
|
| |
IF THE ANSWER TO ANY OF THE ABOVE QUESTIONS IS "NO" OR IF ANY POLICIES HAVE BEEN CANCELED OR NOT RENEWED DURING THIS REPORTING PERIOD, PROVIDE AN EXPLANATION BELOW. ATTACH ADDITIONAL SHEETS IF NECESSARY.
INSTALLMENT PAYMENTS |
| ||
TYPE OF POLICY | CARRIER | PERIOD COVERED | PAYMENT AMOUNT & FREQUENCY |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Yuma Companies Inc - Post Petition Accounts Payable
As of 5/31/2020
Invoice Date | Due Date | Vendor | Invoice Number | Net Value | |
05/31/20 | 06/30/20 | Access | 8170193 | 315.00 | |
04/30/20 | 05/30/20 | Access | 8102888-B | 167.89 | |
05/14/20 | 05/29/20 | Advantage Financial Services | 27048201 | 291.19 | |
05/01/20 | 05/02/20 | AFCO | 20200501 | 21,796.92 | |
04/29/20 | 05/09/20 | AT&T | 20200429 | 167.03 | |
05/22/20 | 06/05/20 | AT&T Mobility | 20200528 | 205.09 | |
04/19/20 | 05/14/20 | AT&T | 7586524504-A | 1,588.48 | |
04/19/20 | 05/14/20 | AT&T | 7586524504-B | 235.26 | |
04/12/20 | 04/17/20 | AT&T Long Distance | 20200412 | 5.16 | |
05/12/20 | 05/17/20 | AT&T Long Distance | 857183869-05 | 21.67 | |
05/27/20 | 06/27/20 | Computershare Inc. | 1830363-B | 549.27 | |
04/29/20 | 05/22/20 | FisherBroyles, LLP | 308544A | 25,000.00 | |
05/20/20 | 06/20/20 | Holzknecht Umali, Inc. | 12911 | 2,499.00 | |
04/01/20 | 04/02/20 | HOUSTON-1177 WEST LOOP OWNER L | 20200401 | 20,492.95 | |
05/31/20 | 06/30/20 | IHS Global Inc | 91109188 | 325.17 | |
05/01/20 | 05/11/20 | IPFS Corporation | 20200501 | 63,860.07 | |
03/23/20 | 04/23/20 | LogMeIn USA, Inc. | 1207916052 | 20.52 | |
04/23/20 | 05/23/20 | LogMeIn USA, Inc. | 1207957622 | 20.52 | |
05/01/20 | 06/01/20 | R. Reese and Associates, PLLC | 20-059A | 2,205.00 | |
05/01/20 | 06/01/20 | R. Reese and Associates, PLLC | 20-059B | 701.00 | |
04/09/20 | 05/09/20 | Seaport Global Securities LLC | INV-02581 | 10,000.00 | |
05/11/20 | 06/11/20 | Seaport Global Securities LLC | INV-02848 | 15,000.00 | |
05/31/20 | 06/30/20 | Stewart Organization Inc | 1746223 | 10.83 | |
Total |
|
|
| $165,478.0 | |
Accounts Payable - YCos
Balance Sheet - The Yuma Companies, Inc.
As of 5/31/2020
Assets |
| Liabilities and Equity | ||||||
Cash and cash equivalents |
| $ | 246,718 |
| Current maturities‐bank debt |
| $ | - |
Trade receivables |
|
| ‐ |
| Notes payable‐ short term |
|
| 183,889 |
Joint venture partner rec |
|
| ‐ |
| Current maturities‐other |
|
| - |
Oil and gas revenue |
|
| ‐ |
| Current maturities debt |
| $ | 183,889 |
Allowance ‐ trade A/R |
|
| ‐ |
|
|
|
|
|
Officers and employees |
|
| ‐ |
| Accounts payable ‐ trade |
| $ | 1,058,582 |
Other |
|
| ‐ |
| Accounts payable ‐ officer |
|
| (1,070,553) |
Allowance ‐ other A/R |
|
| ‐ |
| JV Partner Advances |
|
| - |
Prepaids |
|
| 160,701 |
| Oil & gas distribution payable |
|
| - |
Deferred charges and other |
|
| ‐ |
| Intercompany advances, net |
|
| (6,423,928) |
Total Current Assets |
| $ | 407,419 |
| Accounts payable |
| $ | (6,435,899) |
|
|
|
|
|
|
|
|
|
Property and Equipment |
|
|
|
| Other deferred credits |
| $ | 43,034 |
Not subject to amortization |
| $ | - |
| Short term lease liability |
|
| - |
Subject to amortization |
|
| - |
| Asset retirement obligations |
|
| - |
Depletion |
|
| - |
| Accrued expenses and other |
| $ | 150,257 |
Net Oil and Gas Properties |
| $ | - |
| Total Current Liabilities |
| $ | (6,058,719) |
|
|
|
|
|
|
|
|
|
Construction in progress |
| $ | - |
| Bank debt |
| $ | - |
Other property and equipment |
|
| 387,658 |
| Total Long‐Term Debt |
| $ | - |
Aksum DD&A other prop |
|
| (124,380) |
|
|
|
|
|
Net Other Property |
| $ | 263,279 |
| Other Long‐Term Liabilities |
|
|
|
|
|
|
|
| Asset retirement obligation |
| $ | - |
Other Assets |
|
|
|
| Long term lease liability |
|
| - |
Receivables from affiliate |
| $ | - |
| Deferred rent credit |
| $ | 212,178 |
Investment in subs & prtnshp |
|
| 16,383,660 |
| Restricted stock units |
|
| - |
Deposits |
|
| 2,684 |
| Other |
|
| - |
Operating right‐of‐use leases |
|
| (238,818) |
| Total Other Long‐Term Liabilities |
| $ | 212,178 |
Public offering costs |
|
| 79,997 |
|
|
|
|
|
Other assets |
|
| - |
| Total Liabilities |
| $ | 5,846,541 |
Total Other Assets |
| $ | 16,227,523 |
|
|
|
|
|
|
|
|
|
| Equity |
|
|
|
Total Assets |
| $ | 16,898,220 |
| Common stock |
| $ | - |
|
|
|
|
| Preferred stock |
|
| - |
|
|
|
|
| Capital in excess of par |
|
| 34,214,985 |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Distributions |
| $ | (19,636,106) |
|
|
|
|
| Retained earnings |
|
| 12,805,809 |
|
|
|
|
| Current period income(loss) |
|
| (1,787,518) |
|
|
|
|
| Preferred stock accretion |
|
| (2,852,408) |
|
|
|
|
| Retained earnings |
| $ | (11,470,223) |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Treasury stock, at cost |
| $ | - |
|
|
|
|
| Total Equity |
| $ | 22,744,762 |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total Liabilities and Equity |
| $ | 16,898,220 |
Balance Sheet - YCos