Attached files

file filename
8-K - 8-K - Escalera Resources Co.escr-20161202x8k.htm

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:    October 31, 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

 

 

 

 

 

 

 

 

 

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:

12/2/2016 

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:    October 1, 2016 to October 31, 2016

 

CASH FLOW SUMMARY

 

 

 

 

 

 

 

 

 

 

 

 

Current Month

 

 

 

Accumulated

 

 

 

 

 

 

 

 

 

1.

Beginning Cash Balance

$

6,034,765.76 

(1)

$

10,037,754.37 

(1)

 

 

 

 

 

 

 

 

2.

Cash Receipts

 

 

 

 

 

 

 

Operations

 

854,777.74 

 

 

9,298,044.12 

 

 

Sale of Assets

 

 

 

 

 

Loans/advances

 

 

 

 

 

Other

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Cash Receipts

$

854,777.74 

 

$

9,298,044.12 

 

 

 

 

 

 

 

 

 

3.

Cash Disbursements

 

 

 

 

 

 

 

Operations

 

783,290,62 

 

 

12,975,224.01 

 

 

Debt Service/Secured loan payment

 

 

 

 

 

Professional fees/U.S. Trustee fees

 

 

 

 

 

Professional fees paid from retainer (e.g. COLTAF accts)

 

 

 

254,321.60 

 

 

Other

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Cash Disbursements

$

783,290,62 

 

$

13,229,545.61 

 

 

 

 

 

 

 

 

 

4.

Net Cash Flow (Total Cash Receipts less

 

 

 

 

 

 

 

Total Cash Disbursements)

 

71,487.12 

 

 

(3,931,501.49)

 

 

 

 

 

 

 

 

 

5.

Ending Cash Balance (to Form 2-C)

$

6,106,252.88 

(2)

$

6,106,252.88 

(2)

 

CASH BALANCE SUMMARY

 

 

 

 

 

 

 

 

Financial Institution

 

Book Balance

 

Petty Cash

None

$

0.00 

 

 

 

 

 

 

DIP Operating Account

ANB Bank – 2000004201

 

5,915,966.63 

 

 

 

 

 

 

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)

$

6,106,252.88

(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:    October 1,  2016 to October 31,  2016

 

CASH RECEIPTS DETAIL

Account No:

5792483439

 (attach additional sheets as necessary)

 

 

 

 

 

 

 

 

 

Date

 

Payer

 

Description

 

Amount

 

10/03/2016

 

SM  Energy

 

Revenue - non-operated properties

$

3,701.33 

 

10/03/2016

 

SM  Energy

 

Revenue - non-operated properties

 

884.14 

 

10/03/2016

 

Continental  Resources, Inc.

 

Revenue - non-operated properties

 

1,877.50 

 

10/03/2016

 

Chinn  Family LTD Partnership

 

Joint interest billing reimbursement

 

10.00 

 

10/03/2016

 

HHE  - AS - 2005

 

Joint interest billing reimbursement

 

4.53 

 

10/03/2016

 

Jackal  Oil Company

 

Joint interest billing reimbursement

 

2.26 

 

10/03/2016

 

Peak  Powder River Resoures LLC

 

Revenue - non-operated properties

 

234.61 

 

10/04/2016

 

Chevron  U.S.A. Inc.

 

Revenue - non-operated properties

 

1,074.69 

 

10/04/2016

 

Kerr-McGee  Oil & Gas

 

Revenue - non-operated properties

 

1,164.97 

 

10/04/2016

 

Barbee  Exploration Inc

 

Revenue - non-operated properties

 

15.00 

 

10/04/2016

 

BreitBurn  Operating LP

 

Revenue - non-operated properties

 

4,190.09 

 

10/07/2016

 

Oasis  Petroleum North America

 

Revenue - non-operated properties

 

1,092.62 

 

10/07/2016

 

Statoil  Oil & Gas LP

 

Revenue - non-operated properties

 

4,271.37 

 

10/07/2016

 

Genesis  Crude Oil, L.P.

 

Revenue - non-operated properties

 

15.93 

 

10/11/2016

 

Silver  Creek Oil & Gas, LLC

 

Joint interest billing reimbursement

 

28.29 

 

10/11/2016

 

Providence  Energy Corp.

 

Joint interest billing reimbursement

 

2.19 

 

10/11/2016

 

Bank  of North Dakota

 

Interest

 

11.10 

 

10/11/2016

 

Carbon  Creek Energy, LLC

 

Revenue - non-operated properties

 

699.40 

 

10/12/2016

 

Keith  L. Mohl & Marlene Mohl,

 

Joint interest billing reimbursement

 

71.10 

 

10/12/2016

 

BreitBurn  Operating LP

 

Revenue - non-operated properties

 

152.60 

 

10/14/2016

 

D.  L. Carpenter

 

Payment of royalties/overrides - VOID

 

79.88 

 

10/24/2016

 

Warren  Resources, Inc.

 

Joint interest billing reimbursement

 

53,776.17 

 

10/24/2016

 

Warren  Resources, Inc.

 

Joint interest billing reimbursement

 

53,549.18 

 

10/24/2016

 

John  Lockridge

 

Joint interest billing reimbursement

 

2,070.80 

 

10/24/2016

 

Freeport-McMoRan  Oil & Gas LLC

 

Joint interest billing reimbursement

 

59.71 

 

10/24/2016

 

Cajun-Ivy  Investments

 

Joint interest billing reimbursement

 

8.65 

 

10/24/2016

 

PetroHill  Resources, LLC

 

Joint interest billing reimbursement

 

7.36 

 

10/24/2016

 

Thunder  Oil and Gas

 

Joint interest billing reimbursement

 

1.71 

 

10/24/2016

 

EOG  Resources, Inc.

 

Revenue - non-operated properties

 

69.89 

 

10/24/2016

 

Shell  Trading

 

Revenue - non-operated properties

 

18,614.67 

 

10/24/2016

 

AETHON  ENERGY OPERATING LLC

 

Revenue - non-operated properties

 

750.09 

 

10/31/2016

 

Bissell  Oil Company

 

Joint interest billing reimbursement

 

24.74 

 

10/31/2016

 

Freeport-McMoRan  Oil & Gas LLC

 

Joint interest billing reimbursement

 

63.85 

 

10/31/2016

 

Cimarex  Energy Co.

 

Revenue - non-operated properties

 

148.38 

 

10/31/2016

 

Black  Bear Oil Corp.

 

Revenue - non-operated properties

 

3.60 

 

10/31/2016

 

ROCKY  MOUNTAIN CRUDE OIL LLC

 

Revenue - non-operated properties

 

153.28 

 

10/31/2016

 

Summit  Energy LLC

 

Revenue - operated and non-operated properties

 

705,892.06 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Cash Receipts

$

854,777.74 
(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:    October 1,  2016 to October 31,  2016

 

CASH DISBURSEMENTS DETAIL

Account No:

5792483439

 (attach additional sheets as necessary)

 

 

 

 

 

 

 

 

 

 

 

Date

 

Check No.

 

Payer

 

Description

 

Amount

 

10/6/2016

 

45979

 

C&B  Sand & Gravel

 

Field operating expenses

$

478.25 

 

10/6/2016

 

45980

 

Cassidy  Mikesell, D.B.A

 

Field operating expenses

 

990.00 

 

10/6/2016

 

45981

 

Complete  Energy Services, Inc.

 

Field operating expenses

 

3,806.11 

 

10/6/2016

 

45982

 

Homax  Oil Sales Inc.

 

Field operating expenses

 

877.49 

 

10/6/2016

 

45983

 

KLX  Energy Services LLC

 

Field operating expenses

 

1,627.10 

 

10/6/2016

 

45984

 

Konica  Minolta

 

General and administrative expenses

 

616.31 

 

10/6/2016

 

45985

 

Neofirma,  Inc.

 

General and administrative expenses

 

50.00 

 

10/6/2016

 

45986

 

RapidScale,  Inc.

 

General and administrative expenses

 

250.00 

 

10/6/2016

 

45987

 

Rocky  Mountain Power

 

Field operating expenses

 

123,431.68 

 

10/6/2016

 

45988

 

Rocky  Mountain Power

 

Field operating expenses

 

144.05 

 

10/6/2016

 

45989

 

Rocky  Mountain Power

 

Field operating expenses

 

283.50 

 

10/6/2016

 

45990

 

Shelco

 

Joint interest billing payment

 

1,888.70 

 

10/6/2016

 

45991

 

Sky  Blue Enterprises, Inc.

 

Field operating expenses

 

1,750.41 

 

10/6/2016

 

45992

 

Union  Telephone Company

 

Field operating expenses

 

817.16 

 

10/14/2016

 

45993

 

Alsco

 

Field operating expenses

 

533.95 

 

10/14/2016

 

45994

 

Best  Western CottonTree

 

General and administrative expenses

 

777.54 

 

10/14/2016

 

45995

 

Davis  Construction

 

Field operating expenses

 

1,210.00 

 

10/14/2016

 

45996

 

Homax  Oil Sales Inc.

 

Field operating expenses

 

2,996.45 

 

10/14/2016

 

45997

 

LaRoche  Petroleum

 

Field operating expenses

 

810.00 

 

10/14/2016

 

45998

 

Norco,  Inc

 

Field operating expenses

 

159.22 

 

10/14/2016

 

45999

 

Office  of State Lands & Invest

 

Payment of royalties/overrides

 

5,240.72 

 

10/14/2016

 

46000

 

Oil  & Gas Conservation Comm.

 

Payment of taxes

 

326.25 

 

10/14/2016

 

46001

 

Onsager  | Guyerson

 

Legal fees - Debtor

 

32,059.94 

 

10/14/2016

 

46002

 

Patrick  R. Sheehan

 

Field operating expenses

 

700.00 

 

10/14/2016

 

46003

 

REDDOG  Systems Inc.

 

General and administrative expenses

 

1,340.00 

 

10/14/2016

 

46004

 

Rawlins  Automotive, Inc.

 

Field operating expenses

 

56.34 

 

10/14/2016

 

46005

 

Rocky  Mountain Power

 

Field operating expenses

 

296.45 

 

10/14/2016

 

46006

 

Rocky  Mountain Power

 

Field operating expenses

 

145.86 

 

10/14/2016

 

46007

 

Support.com,  Inc.

 

General and administrative expenses

 

246.76 

 

10/14/2016

 

46008

 

Tracy  A Jansen

 

General and administrative expenses

 

62.42 

 

10/14/2016

 

46009

 

US  Mule

 

Field operating expenses

 

495.31 

 

10/14/2016

 

46010

 

United  Site Services of NV,Inc

 

Field operating expenses

 

865.17 

 

10/14/2016

 

46011

 

United  Supply of the Rockies

 

Field operating expenses

 

413.40 

 

10/14/2016

 

46012

 

Winchester  Well Service, Inc.

 

Field operating expenses

 

20,927.14 

 

10/14/2016

 

46013

 

Hein  & Associates

 

Professional fees - Debtor

 

13,875.00 

 

10/18/2016

 

46015

 

Anne  Wilcoxson

 

Payment of royalties/overrides

 

95.64 

 

10/18/2016

 

46016

 

Belinda  R. Ervin

 

Payment of royalties/overrides

 

47.81 

 

10/18/2016

 

46017

 

Charlene  A. Carpenter

 

Payment of royalties/overrides

 

81.61 

 

10/18/2016

 

46018

 

Corinthian  Believer Fellowship

 

Payment of royalties/overrides

 

382.53 

 

10/18/2016

 

46019

 

D.  L. Carpenter

 

Payment of royalties/overrides - VOID

 

 

 


 

10/18/2016

 

46020

 

Janice  Bacon Walker

 

Payment of royalties/overrides

 

95.64 

 

10/18/2016

 

46021

 

Kfrt

 

Payment of royalties/overrides

 

33.99 

 

10/18/2016

 

46022

 

Lubnau,  LLC

 

Payment of royalties/overrides

 

80.33 

 

10/18/2016

 

46023

 

M.  G. Cook

 

Payment of royalties/overrides

 

40.16 

 

10/18/2016

 

46024

 

Mullinnix  LLC

 

Payment of royalties/overrides

 

348.51 

 

10/18/2016

 

46025

 

Paula  Kay Herzog

 

Payment of royalties/overrides

 

47.81 

 

10/18/2016

 

46026

 

Wesley  R. Clark

 

Payment of royalties/overrides

 

95.64 

 

10/18/2016

 

46027

 

William  C. Eiland

 

Payment of royalties/overrides

 

191.25 

 

10/21/2016

 

46028

 

All  American Records

 

General and administrative expenses

 

165.92 

 

10/21/2016

 

46029

 

Alsco

 

Field operating expenses

 

554.58 

 

10/21/2016

 

46030

 

Anadarko  E&P Onshore LLC

 

Joint interest billing payment

 

2,735.96 

 

10/21/2016

 

46031

 

Best  Western CottonTree

 

General and administrative expenses

 

237.58 

 

10/21/2016

 

46032

 

BreitBurn  Operating LP

 

Joint interest billing payment

 

3,780.49 

 

10/21/2016

 

46033

 

C&G  Roustabout Services, LLC

 

Field operating expenses

 

1,741.28 

 

10/21/2016

 

46034

 

CSI  Compressco Inc.

 

Field operating expenses

 

17,111.71 

 

10/21/2016

 

46035

 

Cassidy  Mikesell, D.B.A

 

Field operating expenses

 

330.00 

 

10/21/2016

 

46036

 

Chaco  Energy Co.

 

Joint interest billing payment

 

27.63 

 

10/21/2016

 

46037

 

Chevron  USA, Inc.

 

Joint interest billing payment

 

752.01 

 

10/21/2016

 

46038

 

Complete  Energy Services, Inc.

 

Field operating expenses

 

2,407.70 

 

10/21/2016

 

46039

 

Compuforms  Data Products

 

General and administrative expenses

 

234.25 

 

10/21/2016

 

46040

 

Computershare  Trust Co, Inc.

 

General and administrative expenses

 

826.68 

 

10/21/2016

 

46041

 

Culligan,  Inc.

 

General and administrative expenses

 

29.00 

 

10/21/2016

 

46042

 

DNOW03

 

Field operating expenses

 

17,285.68 

 

10/21/2016

 

46043

 

Davis  Construction

 

Field operating expenses

 

525.50 

 

10/21/2016

 

46044

 

Davis  Family Inc.

 

Field operating expenses

 

518.83 

 

10/21/2016

 

46045

 

Dubois  Telephone Exchange

 

Field operating expenses

 

256.75 

 

10/21/2016

 

46046

 

EON  Office

 

General and administrative expenses

 

273.95 

 

10/21/2016

 

46047

 

GMT  Exploration Comp. LLC

 

Joint interest billing payment

 

3,102.28 

 

10/21/2016

 

46048

 

GTT  Communications, Inc

 

General and administrative expenses

 

784.10 

 

10/21/2016

 

46049

 

KLX  Energy Services LLC

 

Field operating expenses

 

771.16 

 

10/21/2016

 

46050

 

MJK  Sales & Feed, Inc.

 

Field operating expenses

 

2,862.50 

 

10/21/2016

 

46051

 

Manager  of Finance

 

General and administrative expenses

 

12.00 

 

10/21/2016

 

46052

 

PDS  Energy Information Inc.

 

General and administrative expenses

 

253.36 

 

10/21/2016

 

46053

 

PRE  Resources Rockies, L.P.

 

Joint interest billing payment

 

260.39 

 

10/21/2016

 

46054

 

SM  Energy

 

Joint interest billing payment

 

3,530.43 

 

10/21/2016

 

46055

 

Skyline  Motors Inc.

 

Field operating expenses

 

978.92 

 

10/21/2016

 

46056

 

Support.com,  Inc.

 

General and administrative expenses

 

2,193.00 

 

10/21/2016

 

46057

 

The  Copy Shop Computer Corner

 

General and administrative expenses

 

300.00 

 

10/21/2016

 

46058

 

U.  S. Trustee

 

Bankrputcy fees

 

6,500.00 

 

10/21/2016

 

46059

 

United  Site Services of NV,Inc

 

Field operating expenses

 

889.00 

 

10/21/2016

 

46060

 

United  Supply of the Rockies

 

Field operating expenses

 

66.00 

 

10/21/2016

 

46061

 

Verizon  Wireless

 

Field operating expenses

 

75.52 

 

10/21/2016

 

46062

 

Weatherford  Art. Lift Systems

 

Field operating expenses

 

5,256.37 

 

10/21/2016

 

46063

 

Winchester  Well Service, Inc.

 

Field operating expenses

 

9,415.46 

 

10/21/2016

 

46064

 

Zavanna,  LLC

 

Joint interest billing payment

 

792.42 

 

10/27/2016

 

46065

 

Alsco

 

Field operating expenses

 

831.87 

 

10/27/2016

 

46066

 

Atlas  Automation

 

Field operating expenses

 

1,637.50 

 

10/27/2016

 

46067

 

Continental  Industries

 

Field operating expenses

 

13,992.00 

 

 


 

10/27/2016

 

46068

 

Davis  Construction

 

Field operating expenses

 

1,516.88 

 

10/27/2016

 

46069

 

Homax  Oil Sales Inc.

 

Field operating expenses

 

1,634.18 

 

10/27/2016

 

46070

 

Neofirma,  Inc.

 

General and administrative expenses

 

1,801.00 

 

10/27/2016

 

46071

 

Rebecca  Deck

 

General and administrative expenses

 

81.54 

 

10/27/2016

 

46072

 

Ron's  Contract Pumping Serv.

 

Field operating expenses

 

603.00 

 

10/27/2016

 

46073

 

Rosemont  WTC Denver

 

General and administrative expenses

 

7,500.00 

 

10/27/2016

 

46074

 

Schneider  Electric USA, Inc.

 

Field operating expenses

 

8,193.31 

 

10/27/2016

 

46075

 

Summit  Scientific

 

Field operating expenses

 

150.00 

 

10/27/2016

 

46076

 

Tin  Boy Garage, LLC

 

Field operating expenses

 

1,417.92 

 

10/27/2016

 

46077

 

Western  Energy Alliance

 

General and administrative expenses

 

2,000.00 

 

10/27/2016

 

46078

 

Winchester  Well Service, Inc.

 

Field operating expenses

 

11,013.01 

 

10/27/2016

 

46079

 

Warren  Resources, Inc.

 

Joint interest billing payment

 

126,616.54 

 

10/12/2016

 

debit card

 

CED  Inc.

 

Field operating expenses

 

424.72 

 

10/11/2016

 

debit card

 

Don's  Directory

 

General and administrative expenses

 

102.11 

 

10/5/2016

 

debit card

 

Avis  Car Rental

 

General and administrative expenses

 

199.93 

 

10/3/2016

 

debit card

 

Start  Meeting

 

General and administrative expenses

 

26.90 

 

10/3/2016

 

debit card

 

Microsoft

 

General and administrative expenses

 

147.11 

 

10/4/2016

 

debit card

 

SP  Plus Corporation

 

General and administrative expenses

 

855.00 

 

10/16/2016

 

debit card

 

DNOW  L.P.

 

Field operating expenses

 

4,218.16 

 

10/31/2016

 

debit card

 

DNOW  L.P.

 

Field operating expenses

 

4,322.76 

 

10/25/2016

 

debit card

 

VXB

 

Field operating expenses

 

35.26 

 

10/27/2016

 

debit card

 

CED  Inc.

 

Field operating expenses

 

241.09 

 

10/22/2016

 

debit card

 

UPS

 

General and administrative expenses

 

86.42 

 

10/17/2016

 

debit card

 

Amazon

 

Field operating expenses

 

24.50 

 

10/15/2016

 

debit card

 

UPS

 

General and administrative expenses

 

34.33 

 

10/17/2016

 

debit card

 

Sump  Pumps Direct

 

Field operating expenses

 

134.99 

 

10/14/2016

 

debit card

 

Echometer  Company

 

Field operating expenses

 

168.00 

 

10/31/2016

 

debit card

 

Start  Meeting

 

General and administrative expenses

 

19.95 

 

10/31/2016

 

debit card

 

Comcast

 

General and administrative expenses

 

301.00 

 

10/1/2016

 

debit card

 

Towne  Park

 

General and administrative expenses

 

922.99 

 

10/12/2016

 

debit card

 

CED  Inc.

 

Field operating expenses

 

109.05 

 

10/22/2016

 

debit card

 

UPS

 

General and administrative expenses

 

2.25 

 

10/15/2016

 

debit card

 

UPS

 

General and administrative expenses

 

8.42 

 

9/29/2016

 

wire

 

DNOW L.P.

 

Field operating expenses

 

4,443.49 

 

10/5/2016

 

wire

 

Office  of Natural Resources

 

Payment of royalties/overrides

 

614.00 

 

10/5/2016

 

wire

 

Office  of Natural Resources

 

Payment of royalties/overrides

 

3,132.50 

 

10/7/2016

 

wire

 

Discovery

 

Company Payroll - 10/7

 

74,999.31 

 

10/14/2016

 

wire

 

Discovery

 

Company Payroll - 10/14

 

3,356.70 

 

10/21/2016

 

wire

 

Discovery

 

Company Payroll - 10/21

 

74,603.67 

 

10/24/2016

 

wire

 

Wyoming  Depart of Revenue

 

Payment of taxes

 

39,156.90 

 

10/31/2016

 

wire

 

Office  of Natural Resources

 

Payment of royalties/overrides

 

81,682.35 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Cash Disbursements

$

783,290.62 

(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:    October 31,  2016

 

 

 

 

 

 

 

 

 

 

 

 

 

ASSETS

 

 

Current

Month

 

Petition

Date (1)

Current Assets:

 

 

 

 

 

Cash (from Form 2-B, line 5)

 

$

6,106,253 

$

10,037,754 

Accounts Receivable (from Form 2-E)

 

 

1,235,042 

 

1,843,543 

Receivable from Officers, Employees, Affiliates

 

(344,298)

 

408,716 

Inventory

 

 

2,094,216 

 

1,995,798 

Other Current Assets :(List)

Cash held in escrow

 

283,218 

 

303,393 

 

Prepaid expenses and deposits

 

242,731 

 

709,197 

 

Hedge-related current assets

 

-  

 

203,570 

Total Current Assets

 

$

9,617,162 

$

15,501,971 

 

 

 

 

 

 

Fixed Assets (at cost):

 

 

 

 

 

Land

 

$

1,169,013 

$

1,169,011 

Building

 

 

-

 

-

Equipment, Furniture and Fixtures

 

 

166,386,315 

 

166,099,098 

Total Fixed Assets

 

 

167,555,328 

 

167,268,109 

Less:  Accumulated Depreciation

 

 

(114,962,199)

 

(107,050,551)

Net Fixed Assets

 

$

52,593,129 

$

60,217,558 

 

 

 

 

 

 

Other Assets (List):

Investment in Eastern Washakie

 

5,272,518 

 

5,272,518 

 

Other assets

 

204,484 

 

104,484 

TOTAL ASSETS

 

$

67,687,293 

$

81,096,531 

 

 

 

 

 

 

LIABILITIES

 

 

 

 

 

Post-petition Accounts Payable (from Form 2-E)

$

1,363,395 

$

2,548 

Post-petition Accrued Professional Fees (from Form 2-E)

 

415,953 

 

-

Post-petition Taxes Payable (from Form 2-E)

 

525,702 

 

-

Post-petition Notes Payable

 

   

-

 

-

Other Post-petition Payable(List):

Accrued revenue payable

 

278,106 

 

-

 

Other accrued liabilities and expenses

 

561,543 

 

-

Total Post Petition Liabilities

 

 

3,144,699 

$

2,548 

 

 

 

 

 

 

Pre Petition Liabilities:

 

 

 

 

 

Secured Debt

 

 

40,995,371 

 

42,874,598 

Priority Debt

 

 

111,279 

 

178,428 

Unsecured Debt

 

 

10,676,528 

 

11,429,928 

Total Pre Petition Liabilities

 

 

51,783,178 

 

54,482,954 

 

 

 

 

 

 

TOTAL LIABILITIES

 

$

54,927,877 

$

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

 

 

(13,846,494)

 

-

TOTAL OWNERS' EQUITY

 

$

12,759,416 

$

26,611,029 

 

 

 

 

 

 

TOTAL LIABILITIES AND OWNERS' EQUITY

$

67,687,293 

$

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:    October 1,  2016 to October 31,  2016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current

Month

 

Accumulated Total (1)

 

 

 

 

 

 

Gross Operating Revenue

 

$

747,941

$

8,050,119

Less:  Discounts, Returns and Allowances

 

0

 

0

 

 

 

 

 

Net Operating Revenue

$

747,941

$

8,050,119

 

 

 

 

 

 

Cost of Goods Sold

 

 

1,053,728

 

9,240,555

 

 

 

 

 

 

Gross Profit

 

$

(305,787)

$

(1,190,436)

 

 

 

 

 

 

Operating Expenses:

 

 

 

 

 

Officer Compensation

 

$

0

$

549,204

Selling, General and Administrative

 

 

91,484

 

1,369,667

Rents and Leases

 

 

7,500

 

120,163

Depreciation, Depletion and Amortization

 

 

678,872

 

7,911,649

Other (list):       

 

 

0

 

0

 

 

0

 

0

 

 

 

 

 

 

Total Operating Expenses

 

$

777,856

$

9,950,683

 

 

 

 

 

 

Operating Income (Loss)

 

$

(1,083,643)

$

(11,141,119)

 

 

 

 

 

 

Non-Operating Income and Expenses

 

 

 

 

 

Other Non-Operating Expenses

$

0

$

0

Gains (Losses) on Sale of Assets

 

0

 

(217,122)

Interest Income

 

48

 

3,690

Interest Expense

 

 

(40,715

)

(868,192)

Other Non-Operating Income

 

 

0

 

0

 

 

 

 

 

 

Net Non-Operating Income or (Expenses)

$

(40,667)

$

(1.081,624)

 

 

 

 

 

 

Reorganization Expenses

 

 

 

 

 

Legal and Professional Fees

 

$

77,653

$

1,585,990

Other Reorganization Expense

 

 

6,500

 

37,761

 

 

 

 

 

 

Total Reorganization Expenses

 

$

84,153

$

1,623,751

 

 

 

 

 

 

Net Income (Loss) Before Income Taxes

$

(1,208,463)

$

(13,846,494)

 

 

 

 

 

 

Federal and State Income Tax Expense (Benefit)

 

0

 

0

 

 

 

 

 

 

NET INCOME (LOSS)

 

$

(1,208,463)

$

(13,846,494)

 

 

 

(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:    October 1,  2016 to October 31,  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

$                              -  

16,090 
(16,090)

$                              -  

Employee FICA taxes withheld

$                              -  

6,295 
(6,295)

$                              -  

Employer FICA taxes

$                              -  

6,479 
(6,479)

$                              -  

Unemployment taxes

$                              -  

 

 

$                              -  

Other:____________________

$                              -  

 

 

$                              -  

State

 

 

 

 

Sales, use & excise taxes

$                              -  

 

 

$                              -  

Unemployment taxes

$                              -  

 

 

$                              -  

Other:_state income tax withheld

$                              -  

2,528 
(2,528)

$                              -  

Local

 

 

 

 

Personal property taxes

$                     400,563

38,800 

 

$                     439,363

Real property taxes

$                              -  

 

 

$                              -  

Other:_Severance, Conservation and Occupational Taxes

$                       87,921

37,980 
(39,561)

$                       86,339

 

 

 

Total unpaid post-petition taxes

$                     525,702

(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 

10/1/2017

11/1/2016

Property (fire, theft, etc.)

 

 

 

 

Vehicle

St Paul Fire and Marine

1,000,000 

10/1/2017

11/1/2016

Other (list): Umbrella

St Paul Fire and Marine

10,000,000 

10/1/2017

11/1/2016

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:    October 1,  2016 to October 31,  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

 

 

 

42,316 
42,316 

Post-petition receivables

1,117,736 
441 
1,132 
73,417 
1,192,726 

Total

1,117,736 
441 
1,132 
115,733 
1,235,042 

 

 

 

 

 

 

 

 

 

 

 

 

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

285,211 
312,746 
36,527 
728,911 
1,363,395 

Other Payables

 

 

 

 

 

Total

285,211 
312,746 
36,527 
728,911 
1,363,395 

 

 

 

 

 

 

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

 

$
5,153 

($32,060)

 

$
88,234 

Counsel for Unsecured

 

 

 

 

 

  Creditors' Committee

 

$
2,500 

 

 

$
67,665 

Trustee's Counsel

 

 

 

 

 

Accountant

 

 

($13,875)

 

$
4,625 

Creditor Counsel

$
190,286 
$
35,000 

 

 

$
130,000 

Creditor Advisors

 

$
35,000 

 

 

$
96,226 

Other:

 

$
128 

 

 

$
29,203 

Total

$
190,286 
$
77,781 

($45,935)

 

$
415,953 

*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 - 10/7, 10/21

15,384 

Adam Fenster

Chief Financial Officer

Compensation - 10/7, 10/21

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:           October 31,  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 

 

 

 

 

 

 

 

 

 

 

 

 

$

6,500 

 

46058

 

October 21, 2016

 

TOTAL 3rd Quarter

$

$
2,552,030 

$

3,250 

 

46153

 

November 16, 2016

 

 

 

 

 

 

 

 

 

 

 

 

October

 

$

$
783,291 

 

 

 

 

 

 

November

 

 

$

 

 

 

 

 

 

December

 

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL 4th Quarter

$

$
783,291 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FEE SCHEDULE (as of OCTOBER 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:    October 31,  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 October 1st through October 31st, the Debtor recorded an accrual for one additional month’s operating expenses (joint interest billings) for certain natural gas properties (for September 2016), which totaled approximately $253,000.  There were no other material unusual or non-recurring accounting transaction recorded in the accompanying financial statements.

 

The Debtor continues discussions with the secured lenders about their desired plans to move forward, which may include reorganizing in a manner similar to the Plan previously submitted, but with a parallel process for possible sale of the Debtor’s assets. Once agreement has been reached regarding such plans, the Debtor will file a new Plan based on the one already submitted. In the interim, the Debtor continues to operate normally.

 

On October 26, 2016, the Official Committee of Unsecured Creditors (the “Committee”) filed a motion to have a trustee appointed in the Debtor’s bankruptcy case based on the Committee’s perception that no progress was being made in the case.

 

Significant events after the close of the reporting period:

 

On November 16, 2016, the Debtor filed its objection to the Committee’s motion, for among other reasons, due to lack of cause necessary to have a trustee appointed. The Committee has not moved to set a hearing on the motion.

 

On November 11, 2016, Warren Resources, Inc., and certain of its affiliates (collectively, “Warren”), the operator of certain of the Debtor’s natural gas property interests, filed a motion for relief from automatic stay relating to a gas transportation agreement (the “GTA”) with the Debtor. Warren is seeking to exercise its rights under the GTA, including termination of the agreement. Concurrently, Warren filed a companion motion for allowance of an administrative expense for the amounts it claims it is owed under the GTA. On December 1, 2016, the Debtor filed its objections to both of Warren’s motions, for among other reasons, that the Debtor is still in the process of determining what is in its (and its creditors) best interests as it relates to whether the GTA should be assumed, rejected or terminated. The Debtor also contests the amounts claimed by Warren.

 

 

 

 

 

 

 

 

 

 


 

 

 

 

 

 

Rev. 1/15/14