Attached files
file | filename |
---|---|
8-K - FORM 8-K - WARREN RESOURCES INC | d262120d8k.htm |
Exhibit 99.1
UNITED STATES BANKRUPTCY COURT
MOR-1 | ||||||||
CASE NAME: | Warren Resources, Inc., et al. |
PETITION DATE: | 6/2/2016 | |||||
CASE NUMBER: | 16-32760 |
DISTRICT OF TEXAS: | Southern | |||||
DIVISION: | Houston |
MONTHLY OPERATING REPORT SUMMARY: SEPTEMBER 2016
MONTH |
June | July | August | September | October | |||||||||||||||
REVENUES (MOR-6) |
4,988,081 | 5,650,524 | 5,110,713 | 5,193,525 | | |||||||||||||||
INCOME BEFORE INT; DEPREC./TAX (MOR-6) |
(1,169,637 | ) | 179,451 | 678,424 | (1,880,108 | ) | | |||||||||||||
NET INCOME (LOSS) (MOR-6) |
(10,162,825 | ) | (6,106,670 | ) | (5,274,476 | ) | (6,710,956 | ) | | |||||||||||
PAYMENTS TO INSIDERS (MOR-9) |
57,930 | 69,200 | 70,684 | 73,445 | | |||||||||||||||
PAYMENTS TO PROFESSIONALS (MOR-9) |
| (755,662 | ) | (1,184,148 | ) | (482,274 | ) | | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
TOTAL DISBURSEMENTS (MOR-7) |
(10,302,272 | ) | (5,862,446 | ) | (6,128,341 | ) | (10,180,882 | ) | | |||||||||||
|
|
|
|
|
|
|
|
|
|
*** | The original of this document must be filed with the United States Bankruptcy Court and a copy must be sent to the United States Trustee*** |
REQUIRED INSURANCE MAINTAINED |
EXP. DATE |
CIRCLE ONE | ||||||||
CASUALTY | YES (X) NO ( ) | 09-01-2017 | Are all accounts receivable being collected within terms? | Yes | ||||||
LIABILITY | YES (X) NO ( ) | 09-01-2017 | Are all post-petition liabilities, including taxes, being paid within terms? | No | ||||||
VEHICLE | YES (X) NO ( ) | 09-01-2017 | Have any pre-petition liabilities been paid? | No | ||||||
WORKERS | YES (X) NO ( ) | 09-01-2017 | If so, describe: Certain payments were made pursuant to First Day Orders | |||||||
OTHER | YES (X) NO ( ) | 09-01-2017 | Are all funds received being deposited into DIP bank accounts? | No | ||||||
Were any assets disposed of outside the normal course of business? | Yes | |||||||||
If so, describe | ||||||||||
Are all U.S. Trustee Quarterly Fee Payments current? | No | |||||||||
What is the status of your Plan of Reorganization? Effective on October 5, 2016 |
Consolidated Debtors |
Case Number | September-2016 Disbursements |
||||||
Warren Resources, Inc. (Effective on October 5, 2016) |
16-32760 | (5,700,416 | ) | |||||
Warren E&P, Inc. (Effective on October 5, 2016) |
16-32761 | (4,480,466 | ) | |||||
Warren Resources of California, Inc. (Effective on October 5, 2016) |
16-32762 | | ||||||
Warren Marcellus, LLC (Effective on October 5, 2016) |
16-32764 | | ||||||
Warren Energy Services, LLC (Effective on October 5, 2016) |
16-32765 | | ||||||
Warren Management Corp. (Effective on October 5, 2016) |
16-32766 | |||||||
|
|
|||||||
Total consolidated disbursements (MOR-7) |
(10,180,882 | ) | ||||||
|
|
CASE NAME: | Warren Resources, Inc., et al. |
|||||||
CASE NUMBER: | 16-32760 |
COMPARATIVE BALANCE SHEETS
ASSETS |
FILING DATE (1) June 2, 2016 |
MONTH June 2016 |
MONTH July 2016 |
MONTH August 2016 |
MONTH September 2016 |
MONTH October 2016 |
||||||||||||||||||
CURRENT ASSETS |
||||||||||||||||||||||||
Cash |
13,918,623 | 11,090,776 | 11,366,706 | 12,035,268 | 7,645,454 | | ||||||||||||||||||
Accounts Receivable, Net |
10,235,813 | 9,275,942 | 9,709,987 | 8,369,870 | 7,967,479 | | ||||||||||||||||||
Inventory: Lower of Cost or Market |
| | | | | | ||||||||||||||||||
Prepayments and other current assets |
5,656,625 | 5,188,894 | 4,668,701 | 4,399,936 | 4,692,151 | | ||||||||||||||||||
Investments (2) |
6,087,653 | 1,844,008 | 2,126,726 | 1,851,065 | 134,043 | | ||||||||||||||||||
Other (3) |
| | | | 1,527,447 | | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
TOTAL CURRENT ASSETS |
35,898,715 | 27,399,619 | 27,872,120 | 26,656,139 | 21,966,574 | | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
PROPERTY, PLANT & EQUIP. @ COST |
27,636,990 | 27,667,366 | 27,668,188 | 26,736,430 | 26,752,786 | | ||||||||||||||||||
Less Accumulated Depreciation |
(26,305,548 | ) | (26,365,769 | ) | (26,424,438 | ) | (25,525,382 | ) | (25,576,602 | ) | | |||||||||||||
NET BOOK VALUE OF PP & E |
1,331,442 | 1,301,597.45 | 1,243,749.55 | 1,211,047.22 | 1,176,184.26 | | ||||||||||||||||||
OTHER ASSETS |
||||||||||||||||||||||||
1. Deferred Financing Costs (4) |
10,598,434 | 10,400,273 | 10,202,112 | 10,003,951 | | | ||||||||||||||||||
2. Oil & Gas Properties (5) |
115,893,656 | 113,741,170 | 112,477,430 | 110,262,603 | 31,169,593 | | ||||||||||||||||||
3. Oil & Gas Properties, Other |
14,657,923 | 14,657,923 | 14,657,923 | 14,749,009 | 14,735,769 | | ||||||||||||||||||
4. Notes Receivable |
2,948,592 | 2,948,592 | 2,948,592 | 2,948,592 | 2,948,592 | | ||||||||||||||||||
5. Midstream Assets |
20,012,903 | 19,895,178 | 19,810,941 | 19,693,105 | 19,575,269 | | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
TOTAL ASSETS |
$ | 201,341,665 | 190,344,353 | 189,212,867 | 185,524,446 | 91,571,981 | | |||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
(1) | Information as of May 31, 2016. |
(2) | United States Treasury Bonds secured against Convertible Debentures were liquidated in September 2016 per the Plan of Reorganization confirmed on September 14, 2016. |
(3) | Other represents proceeds from the liquidation of United States Treasury Bonds per note 2. |
(4) | Deferred Financing Costs were reclassed to debt to align with new Generally Accepted Accounting Principles. |
(5) | An impairment charge ($90,849,000) was booked in September 2016 to reflect an updated reserve report. |
MOR-2 | Revised 07/01/98 |
CASE NAME: | Warren Resources, Inc., et al. |
|||||||
CASE NUMBER: | 16-32760 |
COMPARATIVE BALANCE SHEETS
LIABILITIES & OWNERS EQUITY |
FILING DATE (1) June 2, 2016 |
MONTH June 2016 |
MONTH July 2016 |
MONTH August 2016 |
MONTH September 2016 |
MONTH October 2016 |
||||||||||||||||||
LIABILITIES |
||||||||||||||||||||||||
POST-PETITION LIABILITIES (MOR-4) |
| 6,242,054 | 8,131,936 | 5,415,483 | 8,730,077 | | ||||||||||||||||||
PRE-PETITION LIABILITIES |
||||||||||||||||||||||||
Notes Payable - Secured |
| | | | | | ||||||||||||||||||
Priority Debt (2) |
477,338,089 | 477,515,421 | 475,858,222 | 475,481,564 | 465,465,666 | | ||||||||||||||||||
Federal Income Tax |
| | | | | | ||||||||||||||||||
FICA/Withholding |
| | | | | | ||||||||||||||||||
Unsecured Debt |
| | | | | | ||||||||||||||||||
Other (3) |
80,997,280 | 73,618,449 | 78,658,748 | 83,153,643.14 | 81,158,781.02 | | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
TOTAL PRE-PETITION LIABILITIES |
558,335,368 | 551,133,870 | 554,516,970 | 558,635,208 | 546,624,447 | | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
TOTAL LIABILITIES |
558,335,368 | 557,375,925 | 562,648,906 | 564,050,690 | 555,354,524 | | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
OWNERS EQUITY (DEFICIT) |
||||||||||||||||||||||||
PREFERRED STOCK |
128,437 | 128,437 | 128,437 | 128,437 | 128,437 | | ||||||||||||||||||
COMMON STOCK |
8,520 | 8,520 | 8,520 | 8,520 | 8,520 | | ||||||||||||||||||
ADDITIONAL PAID-IN CAPITAL |
517,385,291 | 517,510,247 | 517,212,450 | 517,396,721 | 517,467,844 | | ||||||||||||||||||
RETAINED EARNINGS: Filing Date |
(874,515,951 | ) | (874,515,951 | ) | (874,515,951 | ) | (874,515,951 | ) | (874,515,951 | ) | | |||||||||||||
RETAINED EARNINGS: Post Filing Date |
| (10,162,825 | ) | (16,269,495 | ) | (21,543,971 | ) | (28,254,927 | ) | | ||||||||||||||
RETAINED EARNINGS: Prior period |
| | | | (78,616,466 | ) | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
TOTAL OWNERS EQUITY (NET WORTH) |
(356,993,703 | ) | (367,031,572 | ) | (373,436,039 | ) | (378,526,244 | ) | (463,782,543 | ) | | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
LIABILITIES & OWNERS EQUITY |
$ | 201,341,665 | $ | 190,344,353 | $ | 189,212,867 | $ | 185,524,446 | $ | 91,571,981 | 0 | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
(1) | Information as of May 31, 2016. |
(2) | Reduction between August and September 2016 relates to Deferred Financing Costs that were reclassed to debt to align with new Generally Accepted Accounting Principles. |
(3) | Pursuant to court order, prepetition lease operating expenses continue to be due and payable post petition. |
(4) | Adjustments primarily relate to the impairement of Oil and Gas properties ($90,849,000), decrease in depreciation, depletion and amortization ($12,475,000) and other non-cash audit adjustments. |
MOR-3 | Revised 07/01/98 |
CASE NAME: | Warren Resources, Inc., et al. |
|||||||
CASE NUMBER: | 16-32760 |
SCHEDULE OF POST-PETITION LIABILITIES
FILING DATE June 2, 2016 |
MONTH June 2016 |
MONTH July 2016 |
MONTH August 2016 |
MONTH September 2016 |
MONTH October 2016 |
|||||||||||||||||||
TRADE ACCOUNTS PAYABLE |
| 930,910 | 2,396,078 | 210,402 | 1,947,027 | | ||||||||||||||||||
TAX PAYABLE |
||||||||||||||||||||||||
Federal Payroll Taxes |
| | | | | | ||||||||||||||||||
State Payroll Taxes |
| | | | | | ||||||||||||||||||
Ad Valorem Taxes |
| 29,161 | 61,055 | 48,161 | 67,739 | | ||||||||||||||||||
Other Taxes |
| 45,949 | 127,750 | 72,224 | 623,179 | | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
TOTAL TAXES PAYABLE (1) |
| 75,110 | 188,805 | 120,386 | 690,917 | | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
SECURED DEBT POST-PETITION |
| | | | | | ||||||||||||||||||
ACCRUED INTEREST PAYABLE |
| | | | | | ||||||||||||||||||
OTHER ACCRUED LIABILITIES |
||||||||||||||||||||||||
1. PAYROLL (2) |
| 225,437 | 275,210 | 74,564 | 115,317 | | ||||||||||||||||||
2. LEASE OPERATING & |
| 3,555,832 | 3,542,704 | 3,742,000 | 4,746,000 | | ||||||||||||||||||
3. ROYALTIES (4) |
| 1,454,765 | 1,729,138 | 1,268,131 | 1,230,816 | | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
TOTAL POST-PETITION LIABILITIES (MOR-3) |
$ | | $ | 6,242,054 | $ | 8,131,936 | $ | 5,415,483 | $ | 8,730,077 | $ | | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
(1) | The balance represents the movement of accounts between August 31 and September 30, 2016. |
(2) | Represents a timing difference for the payment of the debtors bi-weekly payroll. |
(3) | September 2016 includes unpaid restructuring professional fees ($4,446,000) and lease operating expense ($300,000). |
(4) | Represents proceeds from gross production receipts that are payable to third-party working interests. |
MOR-4 | Revised 07/01/98 |
CASE NAME: | Warren Resources, Inc., et al. |
|||||||
CASE NUMBER: | 16-32760 |
AGING OF POST-PETITION LIABILITIES: SEPTEMBER 2016
DAYS |
TOTAL | TRADE ACCOUNTS |
FEDERAL TAXES |
STATE TAXES |
AD VALOREM, OTHER TAXES |
OTHER | ||||||||||||||||||
0-30 |
8,730,077 | 1,947,027 | | | 690,917 | 6,092,133 | ||||||||||||||||||
31-60 |
| | | | | | ||||||||||||||||||
61-90 |
| | | | | | ||||||||||||||||||
91+ |
| | | | | | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
TOTAL |
8,730,077 | $ | 1,947,027 | $ | 0 | $ | 0 | $ | 690,917 | $ | 6,092,133 | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
AGING OF ACCOUNTS RECEIVABLE (2)
MONTH |
June 2, 2016 (1) | June 2016 | July 2016 | August 2016 | September 2016 | October 2016 | ||||||||||||||||||
0-30 DAYS |
6,072,541 | 5,983,435 | 7,195,913 | 6,501,753 | 6,110,307 | | ||||||||||||||||||
31-60 DAYS |
| | | | | | ||||||||||||||||||
61-90 DAYS |
| | | | | | ||||||||||||||||||
91+ DAYS |
4,163,272 | 3,292,507 | 2,514,074 | 1,868,117 | 1,857,172 | | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
TOTAL |
$ | 10,235,813 | $ | 9,275,942 | $ | 9,709,987 | $ | 8,369,870 | $ | 7,967,479 | $ | 0 | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
(1) | Information as of May 31, 2016. |
(2) | Warrens Accounts Receivable accounts do not represent any Oil and Gas production that has not been sold. |
MOR-5 |
CASE NAME: | Warren Resources, Inc., et al. |
|||||||
CASE NUMBER: | 16-32760 |
STATEMENT OF INCOME (LOSS)
MONTH June 2016 |
MONTH July 2016 |
MONTH August 2016 |
MONTH September 2016 |
MONTH October 2016 |
FILING TO DATE |
|||||||||||||||||||
REVENUES (MOR-1) |
4,988,081 | 5,650,524 | 5,110,713 | 5,193,525 | | 20,942,843 | ||||||||||||||||||
TOTAL COST OF REVENUES |
(2,660,189 | ) | (3,912,326 | ) | (2,621,030 | ) | (4,716,316 | ) | | (13,909,861 | ) | |||||||||||||
GROSS PROFIT |
2,327,892 | 1,738,198 | 2,489,683 | 477,209 | | 7,032,982 | ||||||||||||||||||
OPERATING EXPENSES: |
||||||||||||||||||||||||
Selling & Marketing |
| | | | | | ||||||||||||||||||
General & Administrative |
(3,497,529 | ) | (1,558,747 | ) | (1,811,259 | ) | (2,357,317 | ) | | (9,224,852 | ) | |||||||||||||
Other |
| | | | | | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
TOTAL OPERATING EXPENSES |
(3,497,529 | ) | (1,558,747 | ) | (1,811,259 | ) | (2,357,317 | ) | | (9,224,852 | ) | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
INCOME BEFORE INT, DEPR/TAX (MOR-1) |
(1,169,637 | ) | 179,451 | 678,424 | (1,880,108 | ) | | (2,191,870 | ) | |||||||||||||||
INTEREST EXPENSE (1) |
(3,441,934 | ) | (3,570,906 | ) | (3,570,905 | ) | (3,503,861 | ) | | (14,087,606 | ) | |||||||||||||
DEPRECIATION |
(2,601,328 | ) | (2,566,888 | ) | (2,581,624 | ) | (1,000,532 | ) | | (8,750,372 | ) | |||||||||||||
OTHER (INCOME) EXPENSE (2) |
(2,949,926 | ) | (148,327 | ) | 199,629 | (326,455 | ) | | (3,225,079 | ) | ||||||||||||||
OTHER ITEMS |
| | | | | | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
TOTAL INT, DEPR & OTHER ITEMS |
(8,993,188 | ) | (6,286,121 | ) | (5,952,900 | ) | (4,830,848 | ) | | (26,063,057 | ) | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
NET INCOME BEFORE TAXES |
(10,162,825 | ) | (6,106,670 | ) | (5,274,476 | ) | (6,710,956 | ) | | (28,254,927 | ) | |||||||||||||
FEDERAL INCOME TAXES |
| | | | | | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
NET INCOME (LOSS) (MOR-1) |
(10,162,825 | ) | (6,106,670 | ) | (5,274,476 | ) | (6,710,956 | ) | | (28,254,927 | ) | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
Accrual Accounting Required, Otherwise Footnote with Explanation.
September 2016 notes:
(1) | Deferred Financing Costs ($198,161) and Interest Expenses ($3,305,700) |
(2) | Accretion of asset retirement obligations ($249,914), Loss on derivative instruments ($143,917), Gain on USTB investment ($343,725), Loss on contingent consideration ($50,000), Other Expenses ($102,349) relating to non-cash audit adjustments and dividends and preferred stock accretion ($124,000). |
MOR-6 |
CASE NAME: | Warren Resources, Inc., et al. |
|||||||
CASE NUMBER: | 16-32760 |
CASH RECEIPTS AND DISBURSEMENTS |
MONTH June 2016 |
MONTH July 2016 |
MONTH August 2016 |
MONTH September 2016 |
MONTH October 2016 |
FILING TO DATE |
||||||||||||||||||
1. CASH-BEGINNING OF MONTH |
12,858,577 | 11,072,052 | 11,366,700 | 12,035,268 | | 12,858,577 | ||||||||||||||||||
RECEIPTS: |
||||||||||||||||||||||||
2. CASH SALES |
| | | | | | ||||||||||||||||||
3. COLLECTION OF ACCOUNTS RECEIVABLE |
8,515,748 | 6,157,094 | 6,796,909 | 5,791,068 | | 27,260,818 | ||||||||||||||||||
4. LOANS & ADVANCES (attach list) |
| | | | | | ||||||||||||||||||
5. SALE OF ASSETS |
| | | | | | ||||||||||||||||||
6. OTHER (attach list) |
| | | | | | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
TOTAL RECEIPTS |
8,515,748 | 6,157,094 | 6,796,909 | 5,791,068 | | | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
(Withdrawal) Contribution by Individual Debtor MFR-2* |
| | | | | | ||||||||||||||||||
DISBURSEMENTS: |
||||||||||||||||||||||||
7. NET PAYROLL |
(569,986 | ) | (684,643 | ) | (1,030,642 | ) | (658,240 | ) | | (2,943,512 | ) | |||||||||||||
8. PAYROLL TAXES PAID |
| | | | | | ||||||||||||||||||
9. SALES, USE & OTHER TAXES PAID |
(57,036 | ) | (23,150 | ) | (110,175 | ) | (210 | ) | | (190,571 | ) | |||||||||||||
10. SECURED/RENTAL/LEASES |
| | | | | | ||||||||||||||||||
11. UTILITIES & TELEPHONE |
| | | | | | ||||||||||||||||||
12. INSURANCE |
| | | | | | ||||||||||||||||||
13. INVENTORY PURCHASES |
| | | | | | ||||||||||||||||||
14. VEHICLE EXPENSES |
| | | | | | ||||||||||||||||||
15. TRAVEL & ENTERTAINMENT |
| | | | | | ||||||||||||||||||
16. REPAIRS, MAINTENANCE & SUPPLIES |
(2,228,526 | ) | (1,586,412 | ) | (2,019,135 | ) | (1,169,762 | ) | | (7,003,835 | ) | |||||||||||||
17. ADMINISTRATIVE & SELLING |
(227,951 | ) | (460,266 | ) | (680,085 | ) | (102,602 | ) | | (1,470,905 | ) | |||||||||||||
18. OTHER (2) |
(1,558,563 | ) | (2,213,085 | ) | (1,104,157 | ) | (1,687,583 | ) | | (6,563,388 | ) | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
TOTAL DISBURSEMENTS FROM OPERATIONS |
(4,642,062 | ) | (4,967,557 | ) | (4,944,193 | ) | (3,618,398 | ) | | | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
19. PROFESSIONAL FEES |
| (755,662 | ) | (1,184,148 | ) | (482,274 | ) | | (2,422,083 | ) | ||||||||||||||
20. U.S. TRUSTEE FEES |
| (24,700 | ) | | | | (24,700 | ) | ||||||||||||||||
21. OTHER REORGANIZATION EXPENSES (3) |
(5,660,210 | ) | (114,527 | ) | | (6,080,210 | ) | | (11,854,947 | ) | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
TOTAL DISBURSEMENTS (4) |
(10,302,272 | ) | (5,862,446 | ) | (6,128,341 | ) | (10,180,882 | ) | | | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
22. NET CASH FLOW |
(1,786,524 | ) | 294,648 | 668,568 | (4,389,814 | ) | | (5,213,122 | ) | |||||||||||||||
23. CASH - END OF MONTH (MOR-2) (1) |
11,072,052 | 11,366,700 | 12,035,268 | 7,645,453 | | 7,645,454 |
(1) | June 2016 closing cash balance does not reconcile to balance sheet cash due to the exclusion of one bank account held in the name of Warren Development Corp. totalling $18,722.46. |
September 2016 notes:
(2) | Other represents royalty payments on land assets ($1,687,583). |
(3) | Other Reorganization Expenses, includes First Lien Adequate Protection ($5,697,135) and Utility Adequate Assurance Deposit ($383,075). |
(4) | Includes all checks written, wire transfers made from, or any other withdrawal from the bank accounts listed on MOR-8. No amounts have been paid from the accounts of others on the debtors behalf. |
MOR-7 |
CASE NAME: | Warren Resources, Inc., et al. |
|||||||
CASE NUMBER: | 16-32760 |
CASH ACCOUNT RECONCILIATION | ||||||
MONTH OF | September 2016 |
BANK NAME |
JP MORGAN CHASE |
JP MORGAN CHASE |
JP MORGAN CHASE |
JP MORGAN CHASE |
MERRILL LYNCH |
JP MORGAN CHASE |
JP MORGAN CHASE |
JP MORGAN CHASE |
JP MORGAN CHASE |
|||||||||||||||||||||||||||||||
ACCOUNT NUMBER |
3794 | 5477 | 7471 | 2692 | 7789 & 7B88 | 3751 | 6115 | 2888 | 5209 | |||||||||||||||||||||||||||||||
ACCOUNT TYPE |
CDA BY GSO |
PAYROLL | OPERATIONS | CD-COLLATERAL | STOCK OPTIONS |
DISBURSEMENT | CHECKING | CHECKING | OPERATIONS | TOTAL (1) | ||||||||||||||||||||||||||||||
CASE NAME |
Warren Resources, Inc. |
Warren Resources, Inc. |
Warren Resources, Inc. |
Warren Resources, Inc. |
Warren Resources, Inc. |
Warren E&P, Inc. |
Warren E&P, Inc. |
Warren Resources of California, Inc. |
Warren Energy Services, LLC |
|||||||||||||||||||||||||||||||
CASE NUMBER |
16-32760 | 16-32760 | 16-32760 | 16-32760 | 16-32760 | 16-32761 | 16-32761 | 16-32762 | 16-32765 | n/a | ||||||||||||||||||||||||||||||
BANK BALANCE |
$ | | $ | | $ | 2,007,725 | $ | | $ | | $ | 7,581,811 | $ | | $ | | $ | | $ | 9,589,537 | ||||||||||||||||||||
DEPOSITS IN TRANSIT |
$ | | $ | | $ | | $ | | $ | | $ | | $ | | $ | | $ | | $ | | ||||||||||||||||||||
OUTSTANDING CHECKS |
$ | | $ | | $ | | $ | | $ | | $ | (1,944,083 | ) | $ | | $ | | $ | | $ | (1,944,083 | ) | ||||||||||||||||||
ADJUSTED BANK BALANCE |
$ | | $ | | $ | 2,007,725 | $ | | $ | | $ | 5,637,728 | $ | | $ | | $ | | $ | 7,645,453 | ||||||||||||||||||||
BEGINNING CASH - PER BOOKS |
$ | | $ | 106,785 | $ | 7,520,741 | $ | | $ | | $ | 4,407,742 | $ | | $ | | $ | | $ | 12,035,268 | ||||||||||||||||||||
RECEIPTS |
$ | | $ | | $ | 80,616 | $ | | $ | | $ | 5,466,683 | $ | | $ | | $ | 243,769 | $ | 5,791,068 | ||||||||||||||||||||
TRANSFERS OUT OF ACCOUNT |
$ | | $ | (106,362 | ) | $ | | $ | | $ | | $ | | $ | | $ | | $ | (243,769 | ) | $ | (350,131 | ) | |||||||||||||||||
TRANSFERS INTO ACCOUNT |
$ | | $ | | $ | 106,362 | $ | | $ | | $ | 243,769 | $ | | $ | | $ | | $ | 350,131 | ||||||||||||||||||||
CHECKS/OTHER DISBURSEMENTS |
$ | | $ | (423 | ) | $ | (5,699,992 | ) | $ | | $ | | $ | (4,480,466 | ) | $ | | $ | | $ | | $ | (10,180,882 | ) | ||||||||||||||||
ENDING CASH - PER BOOKS |
$ | | $ | (0 | ) | $ | 2,007,725 | $ | | $ | | $ | 5,637,728 | $ | | $ | | $ | | $ | 7,645,453 |
MOR-8 |
CASE NAME: | Warren Resources, Inc., et al. |
|||||||
CASE NUMBER: | 16-32760 |
PAYMENTS TO INSIDERS AND PROFESSIONALS
Of the total disbursements shown for the month, list the amount paid to insiders (as defined in Section 101(31)(A)-(F) of the U.S. Bankruptcy Code) and the professionals. Also, for insiders, identify the type of compensation paid (e.g., salary, commission, bonus, etc.) (Attach additional pages as necessary).
INSIDERS: NAME/COMP TYPE |
MONTH June 2016 |
MONTH July 2016 |
MONTH August 2016 |
MONTH September 2016 |
MONTH October 2016 |
|||||||||||||||
1. James A Watt |
17,691 | 27,450 | 27,450 | 27,615 | | |||||||||||||||
2. Frank T. Smith Jr. |
17,684 | 17,684 | 17,684 | 17,997 | | |||||||||||||||
3. John R. Powers |
11,484 | 11,758 | 13,242 | 15,524 | | |||||||||||||||
4. Zach Waite |
11,071 | 12,308 | 12,308 | 12,308 | | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
TOTAL INSIDERS (MOR-1) |
57,930 | 69,200 | 70,684 | 73,445 | | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
PROFESSIONALS |
MONTH June 2016 |
MONTH July 2016 |
MONTH August 2016 |
MONTH September 2016 |
MONTH October 2016 |
|||||||||||||||
1. Andrews Kurth LLP |
| | (521,467 | ) | (415,165 | ) | | |||||||||||||
2. Jefferies LLC |
| | | | | |||||||||||||||
3. Deloitte Transactions and Business Analytics LLP |
| | (340,539 | ) | | | ||||||||||||||
4. Epiq Systems |
| | (211,790 | ) | (67,109 | ) | | |||||||||||||
5. Kirkland & Ellis LLP |
| (755,662 | ) | (110,352 | ) | | | |||||||||||||
6. Bracewell & Giuliani LLP |
| | | | | |||||||||||||||
7. Stroock & Stroock & Lavan LLP |
| | | | | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
TOTAL PROFESSIONALS (MOR-1) |
| (755,662 | ) | (1,184,148 | ) | (482,274 | ) | | ||||||||||||
|
|
|
|
|
|
|
|
|
|
MOR-9 |