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: September 30, 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: | 11/1/2016 | 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: September 1, 2016 to September 30, 2016
CASH FLOW SUMMARY
| | | | | | | |
| | | Current Month | | | Accumulated | |
| | | | | | | |
1. | Beginning Cash Balance | $ | 6,173,539.74 | (1) | $ | 10,037,754.37 | (1) |
| | | | | | | |
2. | Cash Receipts | | | | | | |
| Operations | | 867,463.20 | | | 8,443,266.38 | |
| Sale of Assets | | 0 | | | 0 | |
| Loans/advances | | 0 | | | 0 | |
| Other | | 0 | | | 0 | |
| | | | | | | |
| Total Cash Receipts | $ | 867,463.20 | | $ | 8,443,266.38 | |
| | | | | | | |
3. | Cash Disbursements | | | | | | |
| Operations | | 1,006,237.18 | | | 12,191,933.39 | |
| Debt Service/Secured loan payment | | 0 | | | 0 | |
| Professional fees/U.S. Trustee fees | | 0 | | | 0 | |
| Professional fees paid from retainer (e.g. COLTAF accts) | | 0 | | | 254,321.60 | |
| Other | | 0 | | | 0 | |
| | | | | | | |
| Total Cash Disbursements | $ | 1,006,237.18 | | $ | 12,446,254.99 | |
| | | | | | | |
4. | Net Cash Flow (Total Cash Receipts less | | | | | | |
| Total Cash Disbursements) | | (138,773.98) | | | (4,002,988.61) | |
| | | | | | | |
5. | Ending Cash Balance (to Form 2-C) | $ | 6,034,765.76 | (2) | $ | 6,034,765.76 | (2) |
CASH BALANCE SUMMARY
| | | | |
| Financial Institution | | Book Balance | |
Petty Cash | None | $ | 0.00 | |
| | | | |
DIP Operating Account | ANB Bank – 2000004201 | | 5,844,479.51 | |
| | | | |
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 | | 190,286.25 | |
| | | | |
TOTAL (must agree with Ending Cash Balance above) | $ | 6,034,765.76 | (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: September 1, 2016 to September 30, 2016
CASH RECEIPTS DETAIL | Account No: | 5792483439 |
(attach additional sheets as necessary)
| | | | | | | |
Date | | Payer | | Description | | Amount | |
9/09/2016 | | Keith L. Mohl & Marlene Mohl | | Joint interest billing reimbursement | $ | 75.86 | |
9/09/2016 | | Cajun-Ivy Investments | | Joint interest billing reimbursement | | 7.78 | |
9/09/2016 | | GMT Exploration Co., LLC | | Revenue - non-operated properties | | 5,456.49 | |
9/09/2016 | | Kerr-McGee Oil & Gas | | Revenue - non-operated properties | | 1,301.46 | |
9/09/2016 | | BreitBurn Operating LP | | Revenue - non-operated properties | | 2,928.70 | |
9/09/2016 | | Oasis Petroleum North America | | Revenue - non-operated properties | | 1,095.55 | |
9/09/2016 | | Sunshine Valley Petroleum Corp | | Revenue - non-operated properties | | 277.01 | |
9/09/2016 | | AETHON ENERGY OPERATING LLC | | Revenue - non-operated properties | | 579.02 | |
9/09/2016 | | Carbon Creek Energy, LLC | | Revenue - non-operated properties | | 536.24 | |
9/13/2016 | | Chevron U.S.A. Inc. | | Revenue - non-operated properties | | 821.58 | |
9/16/2016 | | Silver Creek Oil & Gas, LLC | | Joint interest billing reimbursement | | 26.20 | |
9/16/2016 | | PetroHill Resources, LLC | | Joint interest billing reimbursement | | 6.82 | |
9/16/2016 | | Thunder Oil and Gas | | Joint interest billing reimbursement | | 1.58 | |
9/16/2016 | | EOG Resources, Inc. | | Revenue - non-operated properties | | 69.71 | |
9/16/2016 | | Black Bear Oil Corp. | | Revenue - non-operated properties | | 4.20 | |
9/16/2016 | | EnCana Oil & Gas (USA) Inc | | Revenue - non-operated properties | | 128.03 | |
9/20/2016 | | XTO | | Revenue - non-operated properties | | 1,400.55 | |
9/23/2016 | | The VM Partnership,LLLP | | Joint interest billing reimbursement | | 51.42 | |
9/23/2016 | | Eighty-Eight Oil LLC | | Revenue - non-operated properties | | 145.75 | |
9/23/2016 | | Shell Trading | | Revenue - non-operated properties | | 9,274.59 | |
9/23/2016 | | XTO | | Revenue - non-operated properties | | 636.77 | |
9/26/2016 | | ConocoPhillips Company | | Revenue - non-operated properties | | 23,246.65 | |
9/29/2016 | | Warren Resources, Inc. | | Joint interest billing reimbursement | | 60,225.12 | |
9/29/2016 | | Warren Resources, Inc. | | Joint interest billing reimbursement | | 71,245.60 | |
9/29/2016 | | K.P. Kauffman Company, Inc. | | Revenue - non-operated properties | | 189.15 | |
9/29/2016 | | Petro Harvester | | Revenue - non-operated properties | | 94.89 | |
9/29/2016 | | Anadarko Petroleum Corp. | | Revenue - non-operated properties | | 4,923.77 | |
9/29/2016 | | GMT Exploration Co., LLC | | Revenue - non-operated properties | | 2,033.96 | |
9/29/2016 | | Kerr-McGee Oil & Gas | | Revenue - non-operated properties | | 23.47 | |
9/29/2016 | | Eighty-Eight Oil LLC | | Revenue - non-operated properties | | 75.66 | |
9/30/2016 | | Summit Energy LLC | | Revenue - non-operated properties | | 680,579.62 | |
| | | | | | | |
| | | | Total Cash Receipts | $ | 867,463.20 | (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: September 1, 2016 to September 30, 2016
CASH DISBURSEMENTS DETAIL | Account No: | 5792483439 |
(attach additional sheets as necessary)
| | | | | | | | | |
Date | | Check No. | | Payer | | Description | | Amount | |
9/1/2016 | | 45857 | | Alsco | | Field operating expenses | $ | 513.32 | |
9/1/2016 | | 45858 | | Atlas Automation | | Field operating expenses | | 2,267.50 | |
9/1/2016 | | 45859 | | BreitBurn Operating LP | | Joint interest billing payment | | 8,319.48 | |
9/1/2016 | | 45860 | | Burlington Resources | | Joint interest billing payment | | 27,538.09 | |
9/1/2016 | | 45861 | | C&G Roustabout Services, LLC | | Field operating expenses | | 2,254.46 | |
9/1/2016 | | 45862 | | COPAS-Colorado | | General and administrative expenses | | 1,200.00 | |
9/1/2016 | | 45863 | | Chevron USA, Inc. | | Joint interest billing payment | | 767.73 | |
9/1/2016 | | 45864 | | Comcast | | General and administrative expenses | | 141.00 | |
9/1/2016 | | 45865 | | Continental Resources, Inc. | | Joint interest billing payment | | 66.20 | |
9/1/2016 | | 45866 | | DNOW03 | | Field operating expenses | | 1,181.45 | |
9/1/2016 | | 45867 | | Montex Drilling Company | | Joint interest billing payment | | 1,739.33 | |
9/1/2016 | | 45868 | | Office of State Lands & Inv. | | General and administrative expenses | | 1.70 | |
9/1/2016 | | 45869 | | PayFlex Systems USA, Inc. | | General and administrative expenses | | 5,000.00 | |
9/1/2016 | | 45870 | | Rebecca Deck | | Employee expense reimbursement | | 61.50 | |
9/1/2016 | | 45871 | | Rocky Mountain Power | | Field operating expenses | | 119,292.59 | |
9/1/2016 | | 45872 | | Rocky Mountain Power | | Field operating expenses | | 229.14 | |
9/1/2016 | | 45873 | | Rocky Mountain Power | | Field operating expenses | | 154.38 | |
9/1/2016 | | 45874 | | Ron's Contract Pumping Serv. | | Field operating expenses | | 603.00 | |
9/1/2016 | | 45875 | | Union Telephone Company | | Field operating expenses | | 870.08 | |
9/1/2016 | | 45876 | | Winchester Well Service, Inc. | | Field operating expenses | | 14,190.29 | |
9/1/2016 | | 45877 | | Wyoming Depart of Revenue | | Payment of royalties/overrides | | 76.69 | |
9/1/2016 | | 45878 | | Zavanna, LLC | | Joint interest billing payment | | 1,682.15 | |
9/2/2016 | | 45879 | | DNOW03 | | Field operating expenses | | 17,054.42 | |
9/9/2016 | | 45880 | | Wyoming Oil & Gas Cons. Comm, | | General and administrative expenses | | 75.00 | |
9/12/2016 | | 45882 | | All American Records | | General and administrative expenses | | 256.16 | |
9/12/2016 | | 45883 | | Alsco | | Field operating expenses | | 513.32 | |
9/12/2016 | | 45884 | | Best Western CottonTree | | General and administrative expenses | | 647.95 | |
9/12/2016 | | 45885 | | Cassidy Mikesell, D.B.A | | Field operating expenses | | 600.00 | |
9/12/2016 | | 45886 | | Culligan, Inc. | | General and administrative expenses | | 29.00 | |
9/12/2016 | | 45887 | | Dubois Telephone Exchange | | Field operating expenses | | 277.33 | |
9/12/2016 | | 45888 | | Dustin Habel | | Employee expense reimbursement | | 146.13 | |
9/12/2016 | | 45889 | | FireSteel Well Service Inc | | Field operating expenses | | 2,989.50 | |
9/12/2016 | | 45890 | | Homax Oil Sales Inc. | | Field operating expenses | | 761.62 | |
9/12/2016 | | 45891 | | KLX Energy Services LLC | | Field operating expenses | | 1,150.10 | |
9/12/2016 | | 45892 | | Kiowa County Treasurer | | General and administrative expenses | | 10.79 | |
9/12/2016 | | 45893 | | Konica Minolta | | General and administrative expenses | | 616.31 | |
9/12/2016 | | 45894 | | Norco, Inc | | Field operating expenses | | 237.64 | |
9/12/2016 | | 45895 | | PDS Energy Information Inc. | | General and administrative expenses | | 230.95 | |
9/12/2016 | | 45896 | | PMI, Inc. | | General and administrative expenses | | 56.80 | |
9/12/2016 | | 45897 | | Patrick R. Sheehan | | Field operating expenses | | 700.00 | |
9/12/2016 | | 45898 | | REDDOG Systems Inc. | | General and administrative expenses | | 860.00 | |
9/12/2016 | | 45899 | | Rawlins Automotive, Inc. | | Field operating expenses | | 61.47 | |
9/12/2016 | | 45900 | | Roberto Lopez-Zaragoza | | Employee expense reimbursement | | 23.30 | |
9/12/2016 | | 45901 | | True Value of Rawlins | | Field operating expenses | | 51.56 | |
9/12/2016 | | 45902 | | United Site Services of NV,Inc | | Field operating expenses | | 889.00 | |
9/12/2016 | | 45903 | | Verizon Wireless | | Field operating expenses | | 75.47 | |
9/12/2016 | | 45904 | | Weatherford Art. Lift Systems | | Field operating expenses | | 12,254.51 | |
9/12/2016 | | 45905 | | Winchester Well Service, Inc. | | Field operating expenses | | 14,183.18 | |
9/20/2016 | | 45906 | | Natrona County Treasurer | | Property taxes | | 44.79 | |
9/20/2016 | | 45907 | | Office of State Lands & Invest | | Payment of royalties/overrides | | 5,090.62 | |
9/20/2016 | | 45908 | | Oil & Gas Conservation Comm. | | Production taxes | | 329.52 | |
9/20/2016 | | 45909 | | Wyoming Depart of Revenue | | Production taxes | | 40,617.19 | |
9/22/2016 | | 45926 | | Amy Lawton | | Employee expense reimbursement | | 19.99 | |
9/22/2016 | | 45927 | | Anadarko E&P Onshore LLC | | Joint interest billing payment | | 2,511.45 | |
9/22/2016 | | 45928 | | Baggs Testing & Rental Inc. | | Field operating expenses | | 402.00 | |
9/22/2016 | | 45929 | | Bob Hunter | | Employee expense reimbursement | | 379.74 | |
9/22/2016 | | 45930 | | Computershare Trust Co, Inc. | | General and administrative expenses | | 547.05 | |
9/22/2016 | | 45931 | | Davis Construction | | Field operating expenses | | 1,246.58 | |
9/22/2016 | | 45932 | | Davis Family Inc. | | Field operating expenses | | 518.83 | |
9/22/2016 | | 45933 | | Drummond Refrigeration LLC | | Field operating expenses | | 615.08 | |
9/22/2016 | | 45934 | | EON Office | | General and administrative expenses | | 376.36 | |
9/22/2016 | | 45935 | | FireSteel Well Service Inc | | Field operating expenses | | 776.50 | |
9/22/2016 | | 45936 | | GTT Communications, Inc | | General and administrative expenses | | 3,162.82 | |
9/22/2016 | | 45937 | | Haystacks, Inc. | | Field operating expenses | | 834.30 | |
9/22/2016 | | 45938 | | Homax Oil Sales Inc. | | Field operating expenses | | 2,320.07 | |
9/22/2016 | | 45939 | | Innovative Office Solutions | | General and administrative expenses | | 50.65 | |
9/22/2016 | | 45940 | | KLX Energy Services LLC | | Field operating expenses | | 4,717.00 | |
9/22/2016 | | 45941 | | Kel-Tech, Inc. | | Field operating expenses | | 14,938.92 | |
9/22/2016 | | 45942 | | Kerr McGee Oil & Gas Onshore | | Joint interest billing payment | | 29.13 | |
9/22/2016 | | 45943 | | Merrill Communications LLC | | General and administrative expenses | | 2,500.00 | |
9/22/2016 | | 45944 | | Moncrief Royalty Account | | Joint interest billing payment | | 1,081.47 | |
9/22/2016 | | 45945 | | Montex Drilling Company | | Field operating expenses | | 1,385.99 | |
9/22/2016 | | 45946 | | Nathan Habel | | Employee expense reimbursement | | 210.00 | |
9/22/2016 | | 45947 | | Neofirma, Inc. | | Field operating expenses | | 1,791.00 | |
9/22/2016 | | 45948 | | Norco, Inc | | Field operating expenses | | 128.58 | |
9/22/2016 | | 45949 | | P2 Energy Solutions | | General and administrative expenses | | 200.00 | |
9/22/2016 | | 45950 | | Powder River Energy Group | | Field operating expenses | | 191.55 | |
9/22/2016 | | 45951 | | RPA Advisors, LLC | | Professional fees - Creditor | | 73,776.19 | |
9/22/2016 | | 45952 | | RapidScale, Inc. | | Field operating expenses | | 250.00 | |
9/22/2016 | | 45953 | | Robidoux Oilfield Services | | Field operating expenses | | 235.21 | |
9/22/2016 | | 45954 | | Rosemont WTC Denver | | General and administrative expenses | | 7,500.00 | |
9/22/2016 | | 45955 | | Tin Boy Garage, LLC | | Field operating expenses | | 777.03 | |
9/22/2016 | | 45956 | | True Value of Rawlins | | Field operating expenses | | 55.73 | |
9/22/2016 | | 45957 | | V.F. Neuhaus Properties, Inc. | | Field operating expenses | | 685.03 | |
9/22/2016 | | 45958 | | Warren Resources, Inc. | | Joint interest billing payment | | 271,557.60 | |
9/22/2016 | | 45959 | | Weatherford Art. Lift Systems | | Field operating expenses | | 10,424.21 | |
9/22/2016 | | 45960 | | Winchester Well Service, Inc. | | Field operating expenses | | 10,646.63 | |
9/22/2016 | | 45961 | | XTO Energy | | Joint interest billing payment | | 3,120.48 | |
9/29/2016 | | 45962 | | C&G Roustabout Services, LLC | | Field operating expenses | | 2,256.28 | |
9/29/2016 | | 45963 | | CSI Compressco Inc. | | Field operating expenses | | 17,111.71 | |
9/29/2016 | | 45964 | | Cassidy Mikesell, D.B.A | | Field operating expenses | | 1,480.00 | |
9/29/2016 | | 45965 | | Complete Energy Services, Inc. | | Field operating expenses | | 7,853.54 | |
9/29/2016 | | 45966 | | EON Office | | General and administrative expenses | | 357.69 | |
9/29/2016 | | 45967 | | Homax Oil Sales Inc. | | Field operating expenses | | 845.22 | |
9/29/2016 | | 45968 | | Innovative Office Solutions | | General and administrative expenses | | 124.39 | |
9/29/2016 | | 45969 | | James T. Albi | | Employee expense reimbursement | | 474.87 | |
9/29/2016 | | 45970 | | KLX Energy Services LLC | | Field operating expenses | | 2,545.40 | |
9/29/2016 | | 45971 | | Rebecca Deck | | Employee expense reimbursement | | 42.12 | |
9/29/2016 | | 45972 | | Robidoux Oilfield Services | | Field operating expenses | | 156.88 | |
9/29/2016 | | 45973 | | Ron's Contract Pumping Serv. | | Field operating expenses | | 603.00 | |
9/29/2016 | | 45974 | | Support.com, Inc. | | General and administrative expenses | | 2,193.00 | |
9/29/2016 | | 45975 | | Tin Boy Garage, LLC | | Field operating expenses | | 2,101.92 | |
9/29/2016 | | 45976 | | Valley Backhoe & Construction | | Field operating expenses | | 5,129.67 | |
9/29/2016 | | 45977 | | Weatherford Art. Lift Systems | | Field operating expenses | | 5,069.81 | |
9/29/2016 | | 45978 | | Winchester Well Service, Inc. | | Field operating expenses | | 4,160.80 | |
9/9/2016 | | 45881 | | D. L. Carpenter | | Payment of royalties/overrides | | 68.34 | |
9/21/2016 | | 45910 | | Anne Wilcoxson | | Payment of royalties/overrides | | 190.19 | |
9/21/2016 | | 45911 | | Belinda R. Ervin | | Payment of royalties/overrides | | 95.10 | |
9/21/2016 | | 45912 | | Charlene A. Carpenter | | Payment of royalties/overrides | | 162.30 | |
9/21/2016 | | 45913 | | Corinthian Believer Fellowship | | Payment of royalties/overrides | | 760.76 | |
9/21/2016 | | 45914 | | D. L. Carpenter | | Payment of royalties/overrides | | 79.88 | |
9/21/2016 | | 45915 | | Fritz I. Merback | | Payment of royalties/overrides | | 43.19 | |
9/21/2016 | | 45916 | | Janice Bacon Walker | | Payment of royalties/overrides | | 190.19 | |
9/21/2016 | | 45917 | | Kfrt | | Payment of royalties/overrides | | 67.63 | |
9/21/2016 | | 45918 | | Lubnau, LLC | | Payment of royalties/overrides | | 159.76 | |
9/21/2016 | | 45919 | | M. G. Cook | | Payment of royalties/overrides | | 79.88 | |
9/21/2016 | | 45920 | | Mark Merback | | Payment of royalties/overrides | | 43.19 | |
9/21/2016 | | 45921 | | Mullinnix LLC | | Payment of royalties/overrides | | 693.14 | |
9/21/2016 | | 45922 | | Paula Kay Herzog | | Payment of royalties/overrides | | 95.10 | |
9/21/2016 | | 45923 | | Ricki Jo Eslinger | | Payment of royalties/overrides | | 43.19 | |
9/21/2016 | | 45924 | | Wesley R. Clark | | Payment of royalties/overrides | | 190.19 | |
9/21/2016 | | 45925 | | William C. Eiland | | Payment of royalties/overrides | | 380.38 | |
9/1/2016 | | debit card | | Echometer Company | | Field operating expenses | | 493.60 | |
9/2/2016 | | debit card | | Towne Park | | General and administrative expenses | | 922.99 | |
9/2/2016 | | debit card | | SP Plus Corporation | | General and administrative expenses | | 855.00 | |
9/9/2016 | | debit card | | CED Inc. | | Field operating expenses | | 298.38 | |
9/12/2016 | | debit card | | Avis Car Rental | | General and administrative expenses | | 217.19 | |
9/13/2016 | | debit card | | Winn-Marion Barber, LLC | | Field operating expenses | | 272.78 | |
9/14/2016 | | debit card | | CED Inc. | | Field operating expenses | | 499.41 | |
9/15/2016 | | debit card | | Winn-Marion Barber, LLC | | Field operating expenses | | 1,975.87 | |
9/16/2016 | | debit card | | Winn-Marion Barber, LLC | | Field operating expenses | | 789.15 | |
9/1/2016 | | debit card | | Microsoft | | General and administrative expenses | | 147.11 | |
9/6/2016 | | debit card | | Fed Ex | | General and administrative expenses | | 24.53 | |
9/6/2016 | | debit card | | Fed Ex | | General and administrative expenses | | 30.50 | |
9/13/2016 | | debit card | | United States Postal Service | | General and administrative expenses | | 39.11 | |
9/20/2016 | | debit card | | UPS | | General and administrative expenses | | 12.04 | |
9/20/2016 | | debit card | | CED Inc. | | Field operating expenses | | 1,111.81 | |
09/20/16 | | debit card | | Avis Car Rental | | General and administrative expenses | | 6.98 | |
9/16/2016 | | debit card | | Staples Advantage | | General and administrative expenses | | 107.63 | |
9/1/2016 | | debit card | | Start Meeting | | General and administrative expenses | | 28.70 | |
9/7/2016 | | debit card | | Avis Car Rental | | General and administrative expenses | | 20.58 | |
9/30/2016 | | wire | | Office of Natural Resources | | Federal Royalties | | 79,222.79 | |
9/9/2016 | | wire | | Discovery | | Company Payroll - 9/9 | | 75,877.89 | |
9/23/2016 | | wire | | Discovery | | Company Payroll - 9/23 | | 76,805.25 | |
9/30/2016 | | wire | | Discovery | | Company Payroll - 9-30 | | 1,682.30 | |
| | | | | | | | | |
| | | | | | Total Cash Disbursements | $ | 1,006,237.18 | (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: September 30, 2016
| | | | | |
| | | | | |
ASSETS | | | Current Month | | Petition Date (1) |
Current Assets: | | | | | |
Cash (from Form 2-B, line 5) | | $ | 6,034,766 | $ | 10,037,754 |
Accounts Receivable (from Form 2-E) | | | 1,215,116 | | 1,843,543 |
Receivable from Officers, Employees, Affiliates | | (297,309 | ) | 408,716 |
Inventory | | | 2,050,325 | | 1,995,798 |
Other Current Assets :(List) | Cash held in escrow | | 283,170 | | 303,393 |
| Prepaid expenses and deposits | | 257,828 | | 709,197 |
| Hedge-related current assets | | - | | 203,570 |
Total Current Assets | | $ | 9,543,896 | $ | 15,501,971 |
| | | | | |
Fixed Assets (at cost): | | | | | |
Land | | $ | 1,169,013 | $ | 1,169,011 |
Building | | | - | | - |
Equipment, Furniture and Fixtures | | | 166,342,189 | | 166,099,098 |
Total Fixed Assets | | | 167,511,202 | | 167,268,109 |
Less: Accumulated Depreciation | | | (114,283,326) | | (107,050,551) |
Net Fixed Assets | | $ | 53,227,876 | $ | 60,217,558 |
| | | | | |
Other Assets (List): | Investment in Eastern Washakie | | 5,272,518 | | 5,272,518 |
| Other assets | | 204,484 | | 104,484 |
TOTAL ASSETS | | $ | 68,248,774 | $ | 81,096,531 |
| | | | | |
LIABILITIES | | | | | |
Post-petition Accounts Payable (from Form 2-E) | $ | 971,049 | $ | 2,548 |
Post-petition Accrued Professional Fees (from Form 2-E) | | 384,106 | | - |
Post-petition Taxes Payable (from Form 2-E) | | 488,484 | | - |
Post-petition Notes Payable | | | - | | - |
Other Post-petition Payable(List): | Accrued revenue payable | | 255,187 | | - |
| Other accrued liabilities and expenses | | 529,335 | | - |
Total Post Petition Liabilities | | $ | 2,628,161 | $ | 2,548 |
| | | | | |
Pre Petition Liabilities: | | | | | |
Secured Debt | | | 40,853,554 | | 42,874,598 |
Priority Debt | | | 111,279 | | 178,428 |
Unsecured Debt | | | 10,687,901 | | 11,429,928 |
Total Pre Petition Liabilities | | | 51,652,734 | | 54,482,954 |
| | | | | |
TOTAL LIABILITIES | | $ | 54,280,895 | $ | 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 | | | (12,638,031) | | - |
TOTAL OWNERS' EQUITY | | $ | 13,967,879 | $ | 26,611,029 |
| | | | | |
TOTAL LIABILITIES AND OWNERS' EQUITY | $ | 68,248,774 | $ | 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: September 1, 2016 to September 30, 2016
| | | | | |
| | | | | |
| | | Current Month | | Accumulated Total (1) |
| | | | | |
Gross Operating Revenue | | $ | 741,207 | $ | 7,302,178 |
Less: Discounts, Returns and Allowances | | 0 | | 0 |
| | | | |
Net Operating Revenue | $ | 741,207 | $ | 7,302,178 |
| | | | | |
Cost of Goods Sold | | | 489,622 | | 8,186,827 |
| | | | | |
Gross Profit | | $ | 251,585 | $ | (884,649) |
| | | | | |
Operating Expenses: | | | | | |
Officer Compensation | | $ | 0 | $ | 549,204 |
Selling, General and Administrative | | | 120,848 | | 1,278,183 |
Rents and Leases | | | 7,500 | | 112,663 |
Depreciation, Depletion and Amortization | | | 659,601 | | 7,232,777 |
Other (list): | | | 0 | | 0 |
| | | 0 | | 0 |
| | | | | |
Total Operating Expenses | | $ | 787,949 | $ | 9,172,827 |
| | | | | |
Operating Income (Loss) | | $ | (536,364) | $ | (10,057,476) |
| | | | | |
Non-Operating Income and Expenses | | | | | |
Other Non-Operating Expenses | $ | 0 | $ | 0 |
Gains (Losses) on Sale of Assets | | 0 | | (217,122) |
Interest Income | | 98 | | 3,642 |
Interest Expense | | | (39,453 | ) | (827,477) |
Other Non-Operating Income | | | 0 | | 0 |
| | | | | |
Net Non-Operating Income or (Expenses) | $ | (39,355) | $ | (1.040,957) |
| | | | | |
Reorganization Expenses | | | | | |
Legal and Professional Fees | | $ | 32,172 | $ | 1,508,337 |
Other Reorganization Expense | | | 0 | | 31,261 |
| | | | | |
Total Reorganization Expenses | | $ | 32,172 | $ | 1,539,598 |
| | | | | |
Net Income (Loss) Before Income Taxes | $ | (607,891) | $ | (12,638,031) |
| | | | | |
Federal and State Income Tax Expense (Benefit) | | 0 | | 0 |
| | | | | |
NET INCOME (LOSS) | | $ | (607,891) | $ | (12,638,031) |
| |
(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: September 1, 2016 to September 30, 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 | $ - | 16,605 | (16,605) | $ - |
Employee FICA taxes withheld | $ - | 7,208 | (7,208) | $ - |
Employer FICA taxes | $ - | 7,243 | (7,243) | $ - |
Unemployment taxes | $ - | | | $ - |
Other:____________________ | $ - | | | $ - |
State | | | | |
Sales, use & excise taxes | $ - | | | $ - |
Unemployment taxes | $ - | 82 | (82) | $ - |
Other:_state income tax withheld | $ - | 2,828 | (2,828) | $ - |
Local | | | | |
Personal property taxes | $ 371,046 | 29,562 | (45) | $ 400,563 |
Real property taxes | $ - | | | $ - |
Other:_Severance, Conservation and Occupational Taxes | $ 99,474 | 29,480 | (41,034) | $ 87,921 |
| | | Total unpaid post-petition taxes | $ 488,484 |
(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 | 4/1/2017 | 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 | 10/1/2016 |
Property (fire, theft, etc.) | | | | |
Vehicle | St Paul Fire and Marine | 1,000,000 | 10/1/2016 | 10/1/2016 |
Other (list): Umbrella | St Paul Fire and Marine | 10,000,000 | 10/1/2016 | 10/1/2016 |
Other (list): D&O | National Union Fire | 15,000,000 | 7/1/2016 | EXPIRED |
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: September 1, 2016 to September 30, 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 | | | | 90,827 | 90,827 |
Post-petition receivables | 1,043,258 | 56,100 | 609 | 24,321 | 1,124,289 |
Total | 1,043,258 | 56,100 | 609 | 115,148 | 1,215,116 |
| | | | | |
| | | | | |
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 | 173,991 | 123,886 | 89,549 | 583,623 | 971,049 |
Other Payables | | | | | |
Total | 173,991 | 123,886 | 89,549 | 583,623 | 971,049 |
| | | | | |
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 | | ($8,082) | | | $ 115,140 |
Counsel for Unsecured | | | | | |
Creditors' Committee | | $ 254 | | | $ 65,165 |
Trustee's Counsel | | | | | |
Accountant | | $ 18,500 | | | $ 18,500 |
Creditor Counsel | $ 190,286 | $ 25,000 | | | $ 95,000 |
Creditor Advisors | | $ 15,000 | ($73,776) | | $ 61,226 |
Other: | | | | | $ 29,075 |
Total | $ 190,286 | $ 50,672 | ($73,776) | | $ 384,106 |
*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 |
Gary Grinsfelder | Chief Operating Officer | Compensation - 9/9, 9/23 | 15,384 |
Adam Fenster | Chief Financial Officer | Compensation - 9/9, 9/23 | 15,384 |
| | | | |
| | | | |
| | | | | |
| | | | |
| | | |
| | | |
| | | |
**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: September 30, 2016
| | | | | | | | | | | |
| | | | | Cash | | Quarterly | | | | Date |
Month | Year | | Disbursements ** | | Fee Due | | Check No. | | Paid |
| | | | | | | | | | | |
January | 2016 | $ | $ 1,537,156 | | | | | | |
February | 2016 | | $ 933,669 | | | | | | |
March | 2016 | | $ 1,103,173 | | | | | | |
| | | | | | | | | | | |
| TOTAL 1st Quarter | $ | $ 3,573,997 | $ | 10,400 | | 45336 | | April 22, 2016 |
| | | | | | | | | | | |
April | 2016 | $ | $ 784,908 | | | | | | |
May | 2016 | | $ 1,126,798 | | | | | | |
June | 2016 | | $ 1,040,299 | | | | | | |
| | | | | | | | | | | |
| TOTAL 2nd Quarter | $ | $ 2,952,005 | $ | 9,750 | | 45707 | | July 21, 2016 |
| | | | | | | | | | | |
July | 2016 | $ | $ 614,602 | | | | | | |
August | 2016 | | $ 931,191 | | | | | | |
September | 2016 | | $ 1,006,237 | | | | | | |
| | | | | | | | | | | |
| TOTAL 3rd Quarter | $ | $ 2,552,030 | $ | | | | | |
| | | | | | | | | | | |
October | | $ | $ 0 | | | | | | |
November | | | $ 0 | | | | | | |
December | | | $ 0 | | | | | | |
| | | | | | | | | | | |
| TOTAL 4th Quarter | $ | $ 0 | $ | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | | |
FEE SCHEDULE (as of SEPTEMBER 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: September 30, 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 September 1st through September 30th, there were no material unusual or non-recurring accounting transactions reflected in the accompanying financial statements.
The Debtor continues to realize cost savings in general and administrative expenses, as well as in certain field operating expenses, as a result of the realignment of its staff and other steps taken to reduce costs.
The Debtor continues discussions with the secured lenders about their desired plans to move forward. Once agreement has been reached regarding such plans, the Plan already submitted by the Debtor will be modified or amended, as needed. In the interim, the Debtor continues to operate normally.
Rev. 1/15/14