Exhibit 99.1
| | | |
| | | |
DEBTOR(S): | Escalera Resources Co. | | MONTHLY OPERATING REPORT |
| | | CHAPTER 11 |
CASE NUMBER: | 15-22395-TBM | | |
Form 2-A
COVER SHEET
For Period End Date: February 29, 2016
| | | | |
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 documents unless the U. S. Trustee has waived the requirement in writing. File the original with the Clerk of Court. Submit a duplicate, with original signature, to the U. S. Trustee. |
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 |
| | | | | (Redact all but last 4 digits of account number and remove check images) |
☒ | | ☐ | | 8. | Bank Statement Reconciliations for all Bank Accounts |
| | | | | |
n/a | | | | 9. | Evidence of insurance for all policies renewed or replaced during month |
| | | | | |
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: | 4/5/2016 | Print Name: | Adam Fenster |
| | Signature: | /s/ Adam Fenster |
| | Title: | Chief Financial Officer |
Rev. 1/15/14
| | | | |
DEBTOR(S): | Escalera Resources Co. | | CASE NO: | 15-22395-TBM |
Form 2-B
CASH RECEIPTS AND DISBURSEMENTS STATEMENT
For Period: February 1, 2016 to February 29, 2016
CASH FLOW SUMMARY
| | | | | | | |
| | | Current Month | | | Accumulated | |
| | | | | | | |
1. | Beginning Cash Balance | $ | 8,328,946.44 | (1) | $ | 10,037,754.37 | (1) |
| | | | | | | |
2. | Cash Receipts | | | | | | |
| Operations | | 723,473.61 | | | 3,920,044.05 | |
| Sale of Assets | | 0 | | | 0 | |
| Loans/advances | | 0 | | | 0 | |
| Other | | 0 | | | 0 | |
| | | | | | | |
| Total Cash Receipts | $ | 723,473.61 | | $ | 3,920,044.05 | |
| | | | | | | |
3. | Cash Disbursements | | | | | | |
| Operations | | 887,044.19 | | | 5,717,598.96 | |
| Debt Service/Secured loan payment | | 0 | | | 0 | |
| Professional fees/U.S. Trustee fees | | 0 | | | 0 | |
| Professional fees paid from retainer (e.g. COLTAF accts) | | 46,624.49 | | | 121,448.09 | |
| Other | | 0 | | | 0 | |
| | | | | | | |
| Total Cash Disbursements | $ | 933,668.68 | | $ | 5,839,047.05 | |
| | | | | | | |
4. | Net Cash Flow (Total Cash Receipts less | | | | | | |
| Total Cash Disbursements) | | (210,195.07) | | | (1,919,003.00) | |
| | | | | | | |
5. | Ending Cash Balance (to Form 2-C) | $ | 8,118,751.37 | (2) | $ | 8,118,751.37 | (2) |
CASH BALANCE SUMMARY
| | | | |
| Financial Institution | | Book Balance | |
Petty Cash | None | $ | 0.00 | |
| | | | |
DIP Operating Account | Vectra Bank – 5792483439 | | 51,656.99 | |
| ANB Bank - 2000004201 | | 7,743,934.62 | |
| | | | |
DIP State Tax Account | None | | 0.00 | |
| | | | |
DIP Payroll Account | None | | 0.00 | |
| | | | |
Other Operating Account | None | | 0.00 | |
| | | | |
Retainers held by professionals (i.e. COLTAF) | Per Form 2-E | | 323,159.76 | |
| | | | |
TOTAL (must agree with Ending Cash Balance above) | $ | 8,118,751.37 | (2) |
| (1) | | Accumulated beginning cash balance is the cash available at the commencement of the case and retainers. |
Current month beginning cash balance should equal the previous month's ending balance.
| (2) | | All cash balances should be the same. |
Rev. 1/15/14
| | | | |
DEBTOR(S): | Escalera Resources Co. | | CASE NO: | 15-22395-TBM |
Form 2-B
CASH RECEIPTS AND DISBURSEMENTS STATEMENT
For Period: February 1, 2016 to February 29, 2016
CASH RECEIPTS DETAIL | Account No: | 5792483439 |
(attach additional sheets as necessary)
| | | | | | | |
Date | | Payer | | Description | | Amount | |
2/10/2016 | | Chevron U.S.A. Inc. | | Revenue - non-operated properties | $ | 914.46 | |
2/10/2016 | | Kerr-McGee Oil & Gas | | Revenue - non-operated properties | | 1,252.39 | |
2/10/2016 | | Oasis Petroleum North America | | Revenue - non-operated properties | | 964.21 | |
2/10/2016 | | Carbon Creek Energy, LLC | | Revenue - non-operated properties | | 578.45 | |
2/10/2016 | | GMT Exploration Co., LLC | | Revenue - non-operated properties | | 2,223.20 | |
2/10/2016 | | Continental Resources, Inc. | | Revenue - non-operated properties | | 2,436.86 | |
2/10/2016 | | Memorial Production Operating | | Revenue - non-operated properties | | 472.67 | |
2/10/2016 | | Chaco Energy Co. | | Revenue - non-operated properties | | 284.93 | |
2/10/2016 | | John Lockridge | | Joint interest billing reimbursement | | 8,984.66 | |
2/10/2016 | | Peak Powder River Resoures LLC | | Revenue - non-operated properties | | 163.74 | |
2/10/2016 | | Chinn Family LTD Partnership | | Joint interest billing reimbursement | | 11.70 | |
2/10/2016 | | Jackal Oil Company | | Joint interest billing reimbursement | | 8.58 | |
2/10/2016 | | Sunshine Valley Petroleum Corp | | Revenue - non-operated properties | | 204.69 | |
2/10/2016 | | Anadarko Petroleum Corp. | | Revenue - non-operated properties | | 3,135.07 | |
2/10/2016 | | Aethon Energy Operating LLC | | Revenue - non-operated properties | | 643.18 | |
2/10/2016 | | BreitBurn Operating LP | | Revenue - non-operated properties | | 5,213.73 | |
2/10/2016 | | Warren Resources | | Joint interest billing reimbursement | | 64,071.09 | |
2/10/2016 | | Keith L. Mohl & Marlene Mohl, | | Joint interest billing reimbursement | | 243.18 | |
2/10/2016 | | Cajun-Ivy Investments | | Joint interest billing reimbursement | | 37.73 | |
2/10/2016 | | Fed Ex | | Refund | | 21.21 | |
2/18/2016 | | Anadarko E&P Onshore LLC | | Refund | | 1,553.47 | |
2/18/2016 | | Mike Bonds | | Joint interest billing reimbursement | | 175.76 | |
2/18/2016 | | Silver Creek Oil & Gas, LLC | | Joint interest billing reimbursement | | 107.18 | |
2/18/2016 | | Forestar Petroleum Corp. | | Revenue - non-operated properties | | 635.16 | |
2/18/2016 | | Thunder Oil and Gas | | Joint interest billing reimbursement | | 6.44 | |
2/18/2016 | | PetroHill Resources, LLC | | Joint interest billing reimbursement | | 27.88 | |
2/18/2016 | | Cooperative Heath Solutions, | | Refund | | 2,770.00 | |
2/18/2016 | | Eixnet Inc | | Refund | | 1,000.00 | |
2/23/2016 | | Encana | | Revenue - non-operated properties | | 42.72 | |
2/25/2016 | | Conoco Phillips | | Revenue - non-operated properties | | 25,689.72 | |
2/26/2016 | | K.P. Kauffman Company, Inc. | | Revenue - non-operated properties | | 131.93 | |
2/26/2016 | | XTO Energy | | Revenue - non-operated properties | | 4,682.39 | |
2/26/2016 | | Statoil Oil & Gas LP | | Revenue - non-operated properties | | 3,829.56 | |
2/26/2016 | | Cimarex Energy Co. | | Revenue - non-operated properties | | 149.38 | |
2/26/2016 | | Shell Trading | | Revenue - non-operated properties | | 11,806.45 | |
2/26/2016 | | ANB Bank | | Interest | | 1.76 | |
2/26/2016 | | ANB Bank | | Interest | | 8.82 | |
2/26/2016 | | Black Bear Oil Corp. | | Revenue - non-operated properties | | 0.84 | |
2/29/2016 | | Summit Energy LLC | | Revenue - non-operated properties | | 578,988.42 | |
| | | | | | | |
| | | | | | | |
| | | | Total Cash Receipts | $ | 723,473.61 | (1) |
| |
(1) Total for all accounts should agree with total cash receipts listed on Form 2-B, page 1 | Rev. 1/15/14 |
| | | | |
DEBTOR(S): | Escalera Resources Co. | | CASE NO: | 15-22395-TBM |
Form 2-B
CASH RECEIPTS AND DISBURSEMENTS STATEMENT
For Period: February 1, 2016 to February 29, 2016
CASH DISBURSEMENTS DETAIL | Account No: | 5792483439 |
(attach additional sheets as necessary)
| | | | | | | | | |
Date | | Check No. | | Payer | | Description | | Amount | |
2/1/2016 | | 45000 | | Patrick R. Sheehan | | Field operating expenses | $ | 700.00 | |
2/1/2016 | | 45001 | | Rosemont WTC Denver | | General and administrative expenses | | 19,843.96 | |
2/3/2016 | | 45002 | | Winchester Well Service, Inc. | | Field operating expenses | | 2,874.30 | |
2/3/2016 | | 45003 | | Union Telephone Company | | Field operating expenses | | 1,764.90 | |
2/3/2016 | | 45004 | | UPS | | General and administrative expenses | | 20.31 | |
2/3/2016 | | 45005 | | Staples Advantage | | General and administrative expenses | | 282.33 | |
2/3/2016 | | 45006 | | SP Plus Corporation | | General and administrative expenses | | 855.00 | |
2/3/2016 | | 45007 | | Ron's Contract Pumping Serv. | | Field operating expenses | | 603.00 | |
2/3/2016 | | 45008 | | Rocky Mountain Power | | Field operating expenses | | 127,311.52 | |
2/3/2016 | | 45009 | | REDDOG Systems Inc. | | General and administrative expenses | | 899.00 | |
2/3/2016 | | 45010 | | Powder River Energy Group | | Field operating expenses | | 366.88 | |
2/3/2016 | | 45011 | | P2 Energy Solutions | | General and administrative expenses | | 32,346.95 | |
2/3/2016 | | 45012 | | Neofirma, Inc. | | General and administrative expenses | | 911.67 | |
2/3/2016 | | 45013 | | Montex Drilling Company | | Joint interest billing payment | | 2,114.40 | |
2/3/2016 | | 45014 | | KLX Energy Services LLC | | Field operating expenses | | 1,184.55 | |
2/3/2016 | | 45015 | | Jones & Keller, P.C. | | Legal and professional fees - Debtor | | 971.48 | |
2/3/2016 | | 45016 | | Integra Telecom | | General and administrative expenses | | 656.28 | |
2/3/2016 | | 45017 | | Gary Grinsfelder | | Employee expense reimbursement | | 4,041.50 | |
2/3/2016 | | 45018 | | Fed Ex | | General and administrative expenses | | 22.48 | |
2/3/2016 | | 45019 | | Dunn Trucking, Inc. | | Field operating expenses | | 552.50 | |
2/3/2016 | | 45020 | | Complete Energy Services, Inc. | | Field operating expenses | | 4,436.10 | |
2/3/2016 | | 45021 | | Alyssa Beard | | Employee expense reimbursement | | 466.31 | |
2/3/2016 | | 45022 | | Adam Fenster | | Employee expense reimbursement | | 1,716.10 | |
2/3/2016 | | 45023 | | Winchester Well Service, Inc. | | Field operating expenses | | 21,417.01 | |
2/5/2016 | | 45024 | | Weatherford Artifical Lift | | Field operating expenses | | 15,016.83 | |
2/11/2016 | | 45026 | | Anne Wilcoxson | | Payment of royalties/overrides | | 219.68 | |
2/11/2016 | | 45027 | | Belinda R. Ervin | | Payment of royalties/overrides | | 109.84 | |
2/11/2016 | | 45028 | | Charlene A. Carpenter | | Payment of royalties/overrides | | 187.46 | |
2/11/2016 | | 45029 | | Corinthian Believer Fellowship | | Payment of royalties/overrides | | 878.75 | |
2/11/2016 | | 45030 | | D. L. Carpenter | | Payment of royalties/overrides | | 92.28 | |
2/11/2016 | | 45031 | | Janice Bacon Walker | | Payment of royalties/overrides | | 219.68 | |
2/11/2016 | | 45032 | | Kfrt | | Payment of royalties/overrides | | 78.10 | |
2/11/2016 | | 45033 | | Lubnau, LLC | | Payment of royalties/overrides | | 184.54 | |
2/11/2016 | | 45034 | | M. G. Cook | | Payment of royalties/overrides | | 92.28 | |
2/11/2016 | | 45035 | | Mullinnix LLC | | Payment of royalties/overrides | | 800.64 | |
2/11/2016 | | 45036 | | Paula Kay Herzog | | Payment of royalties/overrides | | 109.84 | |
2/11/2016 | | 45037 | | Wesley R. Clark | | Payment of royalties/overrides | | 219.68 | |
2/11/2016 | | 45038 | | William C. Eiland | | Payment of royalties/overrides | | 439.37 | |
2/11/2016 | | 45039 | | 361 Services Inc | | General and administrative expenses | | 2,780.00 | |
2/11/2016 | | 45040 | | Carbon County Clerk | | General and administrative expenses | | 75.00 | |
2/11/2016 | | 45041 | | Department of the Interior | | General and administrative expenses | | 630.00 | |
2/11/2016 | | 45042 | | Dunn Trucking, Inc. | | Field operating expenses | | 680.00 | |
2/11/2016 | | 45043 | | Dustin Habel | | Employee expense reimbursement | | 102.42 | |
2/11/2016 | | 45044 | | Homax Oil Sales Inc. | | Field operating expenses | | 1,651.88 | |
2/11/2016 | | 45045 | | James T. Albi | | Employee expense reimbursement | | 229.75 | |
2/11/2016 | | 45046 | | Office of State Lands & Inv. | | Field operating expenses | | 40.00 | |
2/11/2016 | | 45047 | | Office of State Lands & Inv. | | Field operating expenses | | 40.00 | |
2/11/2016 | | 45048 | | RapidScale, Inc. | | Field operating expenses | | 250.00 | |
2/11/2016 | | 45049 | | Rocky Mountain Power | | Field operating expenses | | 1,300.02 | |
2/11/2016 | | 45050 | | Rocky Mountain Power | | Field operating expenses | | 621.16 | |
2/11/2016 | | 45051 | | Skyline Motors Inc. | | Field operating expenses | | 6,032.11 | |
2/11/2016 | | 45052 | | Todd Hathaway | | General and administrative expenses | | 1,400.00 | |
2/11/2016 | | 45053 | | UPS | | General and administrative expenses | | 11.45 | |
2/11/2016 | | 45054 | | United Site Services of NV,Inc | | Field operating expenses | | 921.00 | |
2/11/2016 | | 45055 | | Verizon Wireless | | Field operating expenses | | 73.79 | |
2/11/2016 | | 45056 | | Wyoming Department of | | General and administrative expenses | | 754.00 | |
2/12/2016 | | 45057 | | Ryan Durossette | | Employee expense reimbursement | | 1,760.00 | |
2/19/2016 | | 45060 | | 361 Services Inc | | General and administrative expenses | | 4,849.00 | |
2/19/2016 | | 45061 | | All American Records | | General and administrative expenses | | 167.27 | |
2/19/2016 | | 45062 | | Alsco | | Field operating expenses | | 453.65 | |
2/19/2016 | | 45063 | | B&S Hotshot, LLC | | Field operating expenses | | 544.00 | |
2/19/2016 | | 45064 | | Dnow, WY13 | | Field operating expenses | | 104.69 | |
2/19/2016 | | 45065 | | Dubois Telephone Exchange | | Field operating expenses | | 534.13 | |
2/19/2016 | | 45066 | | High Country Search Group | | General and administrative expenses | | 2,480.00 | |
2/19/2016 | | 45067 | | Homax Oil Sales Inc. | | Field operating expenses | | 688.53 | |
2/19/2016 | | 45068 | | KLX Energy Services LLC | | Field operating expenses | | 744.65 | |
2/19/2016 | | 45069 | | Kawcak, Inc. | | Field operating expenses | | 8,981.00 | |
2/19/2016 | | 45070 | | Konica Minolta | | General and administrative expenses | | 673.72 | |
2/19/2016 | | 45071 | | Manager of Finance | | General and administrative expenses | | 449.23 | |
2/19/2016 | | 45072 | | Merrill Communications LLC | | General and administrative expenses | | 2,500.00 | |
2/19/2016 | | 45073 | | Moncrief Royalty Account | | Joint interest billing payment | | 889.66 | |
2/19/2016 | | 45074 | | Mountain States Employers | | General and administrative expenses | | 5,200.00 | |
2/19/2016 | | 45075 | | Natrona County Treasurer | | Field operating expenses | | 2,100.23 | |
2/19/2016 | | 45076 | | PLS | | General and administrative expenses | | 2,814.24 | |
2/19/2016 | | 45077 | | REDDOG Systems Inc. | | General and administrative expenses | | 835.00 | |
2/19/2016 | | 45078 | | Rawlins Automotive, Inc. | | Field operating expenses | | 227.14 | |
2/19/2016 | | 45079 | | Robidoux Oilfield Services | | Field operating expenses | | 289.10 | |
2/19/2016 | | 45080 | | Shepard's | | Field operating expenses | | 78.93 | |
2/19/2016 | | 45081 | | Skyline Motors Inc. | | Field operating expenses | | 86.81 | |
2/19/2016 | | 45082 | | Staples Advantage | | General and administrative expenses | | 266.69 | |
2/19/2016 | | 45083 | | True Value of Rawlins | | Field operating expenses | | 62.55 | |
2/19/2016 | | 45084 | | United Site Services of NV,Inc | | Field operating expenses | | 573.98 | |
2/19/2016 | | 45085 | | United Supply of the Rockies | | Field operating expenses | | 1,549.61 | |
2/19/2016 | | 45086 | | Winchester Well Service, Inc. | | Field operating expenses | | 8,642.95 | |
2/19/2016 | | 45087 | | Wyoming Department of Revenue | | Field operating expenses | | 551.00 | |
2/19/2016 | | 45088 | | Alsco | | Field operating expenses | | 473.83 | |
2/19/2016 | | 45089 | | Dunn Trucking, Inc. | | Field operating expenses | | 2,137.50 | |
2/25/2016 | | 45091 | | Alsco | | Field operating expenses | | 886.82 | |
2/25/2016 | | 45092 | | Alyssa Beard | | Employee expense reimbursement | | 473.51 | |
2/25/2016 | | 45093 | | Anadarko E&P Onshore LLC | | Joint interest billing payment | | 3,089.89 | |
2/25/2016 | | 45094 | | Atlas Automation | | Field operating expenses | | 1,787.50 | |
2/25/2016 | | 45095 | | Baggs Testing & Rental Inc. | | Field operating expenses | | 9,904.10 | |
2/25/2016 | | 45096 | | BreitBurn Operating LP | | Joint interest billing payment | | 4,295.00 | |
2/25/2016 | | 45097 | | Burlington Resources | | Joint interest billing payment | | 24,066.02 | |
2/25/2016 | | 45098 | | Chaco Energy Co. | | Joint interest billing payment | | 149.63 | |
2/25/2016 | | 45099 | | Charles Chambers | | Employee expense reimbursement | | 400.00 | |
2/25/2016 | | 45100 | | Chevron USA, Inc. | | Joint interest billing payment | | 1,349.46 | |
2/25/2016 | | 45101 | | Complete Energy Services, Inc. | | Field operating expenses | | 4,149.90 | |
2/25/2016 | | 45102 | | Continental Resources, Inc. | | Joint interest billing payment | | 62.07 | |
2/25/2016 | | 45103 | | Davis Construction | | Field operating expenses | | 518.83 | |
2/25/2016 | | 45104 | | Dnow, WY13 | | Field operating expenses | | 1,696.53 | |
2/25/2016 | | 45105 | | Faegre Baker Daniels LLP | | Legal and professional fees - Lender counsel | | 14,501.20 | |
2/25/2016 | | 45106 | | Fed Ex | | General and administrative expenses | | 26.05 | |
2/25/2016 | | 45107 | | GMT Exploration Comp. LLC | | Joint interest billing payment | | 2,522.24 | |
2/25/2016 | | 45108 | | High Country Search Group | | General and administrative expenses | | 4,960.00 | |
2/25/2016 | | 45109 | | Homax Oil Sales Inc. | | Field operating expenses | | 5,433.64 | |
2/25/2016 | | 45110 | | IHS Global Inc. | | General and administrative expenses | | 2,586.29 | |
2/25/2016 | | 45111 | | Kawcak, Inc. | | Field operating expenses | | 777.00 | |
2/25/2016 | | 45112 | | Kerr McGee Oil & Gas Onshore | | Joint interest billing payment | | 44.70 | |
2/25/2016 | | 45113 | | Kutner Brinen Garber, P.C. | | Legal and professional fees - Unsecured Creditors | | 1,863.00 | |
2/25/2016 | | 45114 | | Omimex Petroleum Inc | | Joint interest billing payment | | 2,801.17 | |
2/25/2016 | | 45115 | | Ryan Durossette | | General and administrative expenses | | 2,240.00 | |
2/25/2016 | | 45116 | | Source Equipment | | Field operating expenses | | 2,170.88 | |
2/25/2016 | | 45117 | | Summit Gas Resources, Inc. | | Joint interest billing payment | | 8.04 | |
2/25/2016 | | 45118 | | Western Star Communications | | Field operating expenses | | 137.50 | |
2/25/2016 | | 45119 | | Winchester Well Service, Inc. | | Field operating expenses | | 29,900.24 | |
2/25/2016 | | 45120 | | Zavanna, LLC | | Joint interest billing payment | | 1,110.16 | |
2/26/2016 | | 45122 | | Office of State Lands & Invest | | Payment of royalties/overrides | | 4,949.89 | |
2/26/2016 | | 45123 | | Weatherford Artifical Lift | | Field operating expenses | | 15,016.83 | |
2/18/2016 | | debit card | | Microsoft | | General and administrative expenses | | 476.76 | |
2/22/2016 | | debit card | | Towne Park | | General and administrative expenses | | 1,657.51 | |
2/24/2016 | | debit card | | Walmart | | Field operating expenses | | 55.33 | |
2/24/2016 | | debit card | | CED Inc. | | Field operating expenses | | 17.77 | |
2/23/2016 | | debit card | | John A Gale Secretary of State | | General and administrative expenses | | 55.00 | |
2/11/2016 | | debit card | | Grainger | | Field operating expenses | | 225.24 | |
2/8/2016 | | debit card | | Union Telephone Company | | Field operating expenses | | 674.16 | |
2/8/2016 | | debit card | | CED Inc. | | Field operating expenses | | 340.79 | |
2/4/2016 | | debit card | | Quality Auto Rentals | | Field operating expenses | | 88.00 | |
2/24/2016 | | debit card | | Chapman's Automotive | | Field operating expenses | | 1,488.08 | |
2/1/2016 | | debit card | | Measurement Systems | | Field operating expenses | | 14.75 | |
2/1/2016 | | debit card | | Measurement Systems | | Field operating expenses | | 56.77 | |
2/5/2016 | | debit card | | Start Meeting | | General and administrative expenses | | 19.95 | |
2/29/2016 | | debit card | | Badger Meter | | Field operating expenses | | 136.80 | |
2/22/2016 | | bank chg | | Vectra Bank | | General and administrative expenses | | 414.60 | |
2/10/2016 | | wire | | Warren Resources | | Joint interest billing payment | | 120,974.55 | |
2/1/2016 | | wire | | Office of Natural Resources | | Payment of royalties/overrides | | 79,845.92 | |
2/12/2016 | | wire | | Discovery Outsourcing LLC | | Company Payroll - period ending 02/12/16 | | 119,617.20 | |
2/29/2016 | | wire | | Discovery Outsourcing LLC | | Company Payroll - period ending 02/29/16 | | 4,427.49 | |
2/29/2016 | | wire | | Discovery Outsourcing LLC | | Company Payroll - period ending 02/26/16 | | 98,270.26 | |
| | | | | | | | | |
| | | | | | Total Cash Disbursements | $ | 887,044.19 | (1) |
| |
(1) Total for all accounts should agree with total cash disbursements listed on Form 2-B, page 1 | Rev. 1/15/14 |
| | | | |
DEBTOR(S): | Escalera Resources Co. | | CASE NO: | 15-22395-TBM |
Form 2-C
COMPARATIVE BALANCE SHEET
For Period Ended: February 29, 2016
| | | | | |
| | | | | |
ASSETS | | | Current Month | | Petition Date (1) |
Current Assets: | | | | | |
Cash (from Form 2-B, line 5) | | $ | 8,118,751 | $ | 10,037,754 |
Accounts Receivable (from Form 2-E) | | | 971,709 | | 1,843,543 |
Receivable from Officers, Employees, Affiliates | | 96,357 | | 408,716 |
Inventory | | | 2,097,926 | | 1,995,798 |
Other Current Assets :(List) | Cash held in escrow | | 303,398 | | 303,393 |
| Prepaid expenses and deposits | | 469,394 | | 709,197 |
| Hedge-related current assets | | - | | 203,570 |
Total Current Assets | | $ | 12,057,535 | $ | 15,501,971 |
| | | | | |
Fixed Assets: | | | | | |
Land | | $ | 1,169,012 | $ | 1,169,011 |
Building | | | - | | - |
Equipment, Furniture and Fixtures | | | 166,306,459 | | 166,099,098 |
Total Fixed Assets | | | 167,475,471 | | 167,268,109 |
Less: Accumulated Depreciation | | | (109,887,325) | | (107,050,551) |
Net Fixed Assets | | $ | 57,588,146 | $ | 60,217,558 |
| | | | | |
Other Assets (List): | Investment in Eastern Washakie | | 5,272,518 | | 5,272,518 |
| Other assets | | 104,485 | | 104,484 |
TOTAL ASSETS | | $ | 75,022,684 | $ | 81,096,531 |
| | | | | |
LIABILITIES | | | | | |
Post-petition Accounts Payable (from Form 2-E) | $ | 802,399 | $ | 2,548 |
Post-petition Accrued Professional Fees (from Form 2-E) | | 305,833 | | - |
Post-petition Taxes Payable (from Form 2-E) | | 313,764 | | - |
Post-petition Notes Payable | | - | - | | - |
Other Post-petition Payable(List): | Accrued revenue payable | | 330,976 | | - |
| Other accrued liabilities and expenses | | 425,563 | | - |
Total Post Petition Liabilities | | $ | 2,178,535 | $ | 2,548 |
| | | | | |
Pre Petition Liabilities: | | | | | |
Secured Debt | | | 40,901,991 | | 42,874,598 |
Priority Debt | | | 63,613 | | 178,428 |
Unsecured Debt | | | 10,517,520 | | 11,429,928 |
Total Pre Petition Liabilities | | | 51,483,124 | | 54,482,954 |
| | | | | |
TOTAL LIABILITIES | | $ | 53,661,659 | $ | 54,485,502 |
| | | | | |
OWNERS' EQUITY | | | | | |
Owner's/Stockholder's Equity | | $ | 82,996,569 | $ | 82,996,569 |
Retained Earnings – Prepetition | | | (56,390,659) | | (56,385,540) |
Retained Earnings - Post-petition | | | (5,244,885) | | - |
TOTAL OWNERS' EQUITY | | $ | 21,361,025 | $ | 26,611,029 |
| | | | | |
TOTAL LIABILITIES AND OWNERS' EQUITY | $ | 75,022,684 | $ | 81,096,531 |
| | | | | |
| |
(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. | REV 1/15/14 |
| | | | |
DEBTOR(S): | Escalera Resources Co. | | CASE NO: | 15-22395-TBM |
Form 2-D
PROFIT AND LOSS STATEMENT
For Period: February 1, 2016 to February 29, 2016
| | | | | |
| | | | | |
| | | Current Month | | Accumulated Total (1) |
| | | | | |
Gross Operating Revenue | | $ | 452,288 | $ | 3,141,907 |
Less: Discounts, Returns and Allowances | | 0 | | 0 |
| | | | |
Net Operating Revenue | $ | 452,288 | $ | 3,141,907 |
| | | | | |
Cost of Goods Sold | | | 706,338 | | 3,152,518 |
| | | | | |
Gross Profit | | $ | (254,050) | $ | (10,611) |
| | | | | |
Operating Expenses: | | | | | |
Officer Compensation | | $ | 53,844 | $ | 268,446 |
Selling, General and Administrative | | | 139,422 | | 574,719 |
Rents and Leases | | | 0 | | 42,398 |
Depreciation, Depletion and Amortization | | | 698,949 | | 2,836,774 |
Other (list): | | | 0 | | 0 |
| | | 0 | | 0 |
| | | | | |
Total Operating Expenses | | $ | 892,215 | $ | 3,722,337 |
| | | | | |
Operating Income (Loss) | | $ | (1,146,265) | $ | (3,732,948) |
| | | | | |
Non-Operating Income and Expenses | | | | | |
Other Non-Operating Expenses | $ | 0 | $ | 0 |
Gains (Losses) on Sale of Assets | | (224,321) | | (224,321) |
Interest Income | | 12 | | 3,330 |
Interest Expense | | | (134,864) | | (541,594) |
Other Non-Operating Income | | | 0 | | 0 |
| | | | | |
Net Non-Operating Income or (Expenses) | $ | (359,173) | $ | (762,585) |
| | | | | |
Reorganization Expenses | | | | | |
Legal and Professional Fees | | $ | 255,924 | $ | 749,352 |
Other Reorganization Expense | | | 0 | | 0 |
| | | | | |
Total Reorganization Expenses | | $ | 255,924 | $ | 749,352 |
| | | | | |
Net Income (Loss) Before Income Taxes | $ | (1,761,362) | $ | (5,244,885) |
| | | | | |
Federal and State Income Tax Expense (Benefit) | | 0 | | 0 |
| | | | | |
NET INCOME (LOSS) | | $ | (1,761,362) | $ | (5,244,885) |
| |
(1) Accumulated Totals include all revenue and expenses since the petition date. | |
| REV 1/15/14 |
| | | | |
DEBTOR(S): | Escalera Resources Co. | | CASE NO: | 15-22395-TBM |
Form 2-E (Page 1 of 2)
SUPPORTING SCHEDULES
For Period: February 1, 2016 to February 29, 2016
| | | | |
Summary of Post-Petition Taxes |
| 1 | 2 | 3 | 4 |
Type of tax | Unpaid post-petition taxes from prior reporting month(1) | Post-petition taxes accrued this month (new obligations) | Post-petition tax payments made this reporting month | Unpaid post-petition taxes at end of reporting month (columns 1+2-3) |
Federal | | | | |
Employee income tax withheld | $ - | 21,785 | (21,785) | $ - |
Employee FICA taxes withheld | $ - | 11,398 | (11,398) | $ - |
Employer FICA taxes | $ - | 11,961 | (11,961) | $ - |
Unemployment taxes | $ - | 71 | (71) | $ - |
Other:____________________ | $ - | | | $ - |
State | | | | |
Sales, use & excise taxes | $ - | | | $ - |
Unemployment taxes | $ - | 2,800 | (2,800) | $ - |
Other:_state income tax withheld | $ - | 2,440 | (2,440) | $ - |
Local | | | | |
Personal property taxes | $ 125,878 | 41,202 | | $ 167,080 |
Real property taxes | $ - | | | $ - |
Other:_Severance, Conservation and Occupational Taxes | $ 111,915 | 34,837 | (68) | $ 146,685 |
| | | Total unpaid post-petition taxes | $ 313,764 |
(1) For first report, the beginning balance in column 1 will be $0; thereafter, beginning balance will be ending balance from prior report.
| | | | |
Insurance Coverage Summary |
Type of insurance | Insurance carrier | Coverage amount | Policy expiration date | Premium paid through date |
Workers' compensation - CO | American Zurich | 1,000,000 | 4/1/2016 | Paid with each payroll |
Workers' compensation - WY | State of WY | WY statutory limits | 11/19/2016 | Paid with each payroll |
General liability | St Paul Fire and Marine | 2,000,000 | 10/1/2016 | 6/1/2016 |
Property (fire, theft, etc.) | | | | |
Vehicle | St Paul Fire and Marine | 1,000,000 | 10/1/2016 | 6/1/2016 |
Other (list): Umbrella | St Paul Fire and Marine | 10,000,000 | 10/1/2016 | 6/1/2016 |
Other (list): D&O | National Union Fire | 15,000,000 | 7/1/2016 | 7/1/2016 |
If any policies were renewed or replaced during reporting period, attach new certificate of insurance. | |
Page 1 of 2
| | | | |
DEBTOR(S): | Escalera Resources Co. | | CASE NO: | 15-22395-TBM |
Form 2-E (Page 2 of 2)
SUPPORTING SCHEDULES
For Period: February 1, 2016 to February 29, 2016
Accounts Receivable Aging Summary (attach detailed aging report) |
| 30 days or less | 31 to 60 days | 61 to 90 days | Over 90 days | Total at month end |
Pre-petition receivables | | | | 91,108 | 91,108 |
Post-petition receivables | 818,509 | 41,227 | 52 | 20,813 | 880,601 |
Total | 818,509 | 41,227 | 52 | 111,921 | 971,709 |
| | | | | |
| | | | | |
Post-Petition Accounts Payable Aging Summary (attach detailed aging report) |
| 30 days or less | 31 to 60 days | 61 to 90 days | Over 90 days | Total at month end |
Trade Payables | 791,122 | 1,317 | 1,311 | 8,649 | 802,399 |
Other Payables | | | | | |
Total | 791,122 | 1,317 | 1,311 | 8,649 | 802,399 |
| | | | | |
SCHEDULE OF PAYMENTS TO ATTORNEYS AND OTHER PROFESSIONALS |
| Month-end | Current | Paid in | | |
| Retainer | Month's | Current | Court Approval | Month-end |
| Balance | Accrual | Month | Date | Balance Due * |
Debtor's Counsel | $ 23,376 | $ 108,704 | ($46,624) | | $ 127,079 |
Counsel for Unsecured | | | | | |
Creditors' Committee | | $ 27,552 | ($1,863) | | $ 38,033 |
Trustee's Counsel | | | | | |
Accountant | | | | | |
Creditor Counsel | $ 190,286 | $ 94,501 | ($14,501) | | $ 115,000 |
Creditor Advisors | $ 109,498 | $ 20,000 | | | $ 20,000 |
Other: | | $ 5,168 | ($971) | | $ 5,722 |
Total | $ 323,160 | $ 255,924 | ($63,960) | | $ 305,833 |
*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 |
Charles Chambers | Chief Executive Officer | Compensation - 2/12, 2/26 | $ 23,076 |
Charles Chambers | Chief Executive Officer | Expense reimbursement - 2/25 | 400 |
Gary Grinsfelder | Chief Operating Officer | Compensation - 2/12, 2/26 | 15,384 |
Gary Grinsfelder | Chief Operating Officer | Expense reimbursement - 2/3 | 4,042 |
Adam Fenster | Chief Financial Officer | Compensation - 2/12, 2/26 | 15,384 |
Adam Fenster | Chief Financial Officer | Expense reimbursement - 2/3 | 1,716 |
| | | |
| | | |
| | | |
**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(S): | Escalera Resources Co. | | CASE NO: | 15-22395-TBM |
Form 2-F
QUARTERLY FEE SUMMARY *
For Month Ended: February 29, 2016
| | | | | | | | | | | |
| | | | | Cash | | Quarterly | | | | Date |
Month | Year | | Disbursements ** | | Fee Due | | Check No. | | Paid |
| | | | | | | | | | | |
January | 2016 | $ | $ 1,537,156 | | | | | | |
February | 2016 | | $ 933,669 | | | | | | |
March | 2016 | | $ 0 | | | | | | |
| | | | | | | | | | | |
| TOTAL 1st Quarter | $ | $ 2,470,824 | $ | | | | | |
| | | | | | | | | | | |
April | | | $ | $ 0 | | | | | | |
May | | | | $ 0 | | | | | | |
June | | | | $ 0 | | | | | | |
| | | | | | | | | | | |
| TOTAL 2nd Quarter | $ | $ 0 | $ | | | | | |
| | | | | | | | | | | |
July | | | $ | $ 0 | | | | | | |
August | | | | $ 0 | | | | | | |
September | | | | $ 0 | | | | | | |
| | | | | | | | | | | |
| TOTAL 3rd Quarter | $ | $ 0 | $ | | | | | |
| | | | | | | | | | | |
October | 2015 | $ | $ 0 | | | | | | |
November | 2015 | | $ 398,425 | | | | | | |
December | 2015 | | $ 2,969,798 | | | | | | |
| | | | | | | | | | | |
| TOTAL 4th Quarter | $ | $ 3,368,223 | $ | $ 10,400 | | 43938 | | January 27, 2016 |
| | | | | | | | | | | |
| | | | | | | | | | | |
FEE SCHEDULE (as of FEBRUARY 1, 2008) |
Subject to changes that may occur to 28 U.S.C. §1930(a)(6) |
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)]
In addition, unpaid fees are considered a debt owed to the United States and will be assessed interest under 31 U.S.C. §3717
Rev. 1/15/14
| | | | |
DEBTOR(S): | Escalera Resources Co. | | CASE NO: | 15-22395-TBM |
Form 2-G
NARRATIVE
For Period Ended: February 29, 2016
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.
During the period from February 1st through February 29th, the Debtor finalized its accounting for a disposition which occurred in July 2015 (pre-petition). This resulted in the Debtor recording an additional loss on sale of assets of $227,691 during February 2016. This loss is reflected on the Gains (Losses) on Sale of Assets line of the accompanying Profit and Loss Statement. There were no other unusual or non-recurring accounting transactions reflected in the accompanying financial statements.
On January 26, 2016, the Debtor filed its Plan of Reorganization Proposed by Debtor Dated January 26, 2016 with the Court. The Debtor subsequently filed its Disclosure for Statement Plan of Reorganization Proposed by Debtor Dated January 26, 2016 on February 8, 2016. A hearing on the adequacy of the Debtor's Disclosure Statement is scheduled for Thursday, April 7, 2016.
Rev. 1/15/14