Attached files

file filename
8-K - 8-K - Escalera Resources Co.escr-20170306x8k.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:    January 31, 2017

 

 

 

 

 

 

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:

3/6/2017 

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:    January 1, 2017 to January 31, 2017

 

CASH FLOW SUMMARY

 

 

 

 

 

 

 

 

 

 

 

 

Current Month

 

 

 

Accumulated

 

 

 

 

 

 

 

 

 

1.

Beginning Cash Balance

$

5,404,240.07 

(1)

$

10,037,754.37 

(1)

 

 

 

 

 

 

 

 

2.

Cash Receipts

 

 

 

 

 

 

 

Operations

 

1,064,296.67 

 

 

11,805,055.66 

 

 

Sale of Assets

 

 

 

 

 

Loans/advances

 

 

 

 

 

Other

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Cash Receipts

$

1,064,296.67 

 

$

11,805,055.66 

 

 

 

 

 

 

 

 

 

3.

Cash Disbursements

 

 

 

 

 

 

 

Operations

 

857,879.13 

 

 

15,977,830.82 

 

 

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

$

857,879.13 

 

$

16,232,152.42 

 

 

 

 

 

 

 

 

 

4.

Net Cash Flow (Total Cash Receipts less

 

 

 

 

 

 

 

Total Cash Disbursements)

 

206,417.54 

 

 

(4,427,096.76)

 

 

 

 

 

 

 

 

 

5.

Ending Cash Balance (to Form 2-C)

$

5,610,657.61 

(2)

$

5,610,657.61 

(2)

 

CASH BALANCE SUMMARY

 

 

 

 

 

 

 

 

Financial Institution

 

Book Balance

 

Petty Cash

None

$

0.00 

 

 

 

 

 

 

DIP Operating Account

ANB Bank – 2000004201

 

4,882,268.18 

 

 

 

 

 

 

DIP State Tax Account

None

 

0.00 

 

 

 

 

 

 

DIP Payroll Account

None

 

0.00 

 

 

 

 

 

 

Other Operating Account

ANB Bank - 2000007113

 

538,103.18 

 

 

 

 

 

 

Retainers held by professionals (i.e. COLTAF)

Per Form 2-E

 

190,286.25 

 

 

 

 

 

 

TOTAL (must agree with Ending Cash Balance above)

$

5,610,657.61

(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:    January 1, 2017 to January 31, 2017

 

CASH RECEIPTS DETAIL

Account No:

5792483439

 (attach additional sheets as necessary)

 

 

 

 

 

 

 

 

 

Date

 

Payer

 

Description

 

Amount

 

1/5/2017

 

John Lockridge

 

Joint interest billing reimbursement

$

630.05 

 

1/5/2017

 

Providence Energy Corp.

 

Joint interest billing reimbursement

 

410.36 

 

1/5/2017

 

Silver Creek Oil & Gas, LLC

 

Joint interest billing reimbursement

 

412.09 

 

1/5/2017

 

Warren Resources, Inc.

 

Joint interest billing reimbursement

 

102,062.50 

 

1/5/2017

 

BreitBurn Operating LP

 

Revenue - non-operated properties

 

4,602.00 

 

1/5/2017

 

Chevron U.S.A. Inc.

 

Revenue - non-operated properties

 

1,354.01 

 

1/5/2017

 

Foundation Energy

 

Revenue - non-operated properties

 

10.71 

 

1/5/2017

 

K.P. Kauffman Company, Inc.

 

Revenue - non-operated properties

 

113.31 

 

1/5/2017

 

Kerr-McGee Oil & Gas

 

Revenue - non-operated properties

 

2,195.12 

 

1/5/2017

 

Omimex Petroleum Inc

 

Revenue - non-operated properties

 

21.07 

 

1/5/2017

 

Statoil Oil & Gas LP

 

Revenue - non-operated properties

 

3,629.70 

 

1/5/2017

 

URBAN OIL & GAS GROUP, LLC

 

Revenue - non-operated properties

 

613.43 

 

1/12/2017

 

Cajun-Ivy Investments

 

Joint interest billing reimbursement

 

151.73 

 

1/12/2017

 

Carbon Creek Energy, LLC

 

Revenue - non-operated properties

 

803.95 

 

1/12/2017

 

Oasis Petroleum North America

 

Revenue - non-operated properties

 

1,013.22 

 

1/17/2017

 

PetroHill Resources, LLC

 

Joint interest billing reimbursement

 

107.21 

 

1/17/2017

 

Tundra Resources LLC

 

Joint interest billing reimbursement

 

16.50 

 

1/17/2017

 

Mike Bonds

 

Joint interest billing reimbursement

 

79.05 

 

1/24/2017

 

Freeport-McMoRan Oil & Gas LLC

 

Joint interest billing reimbursement

 

62.75 

 

1/24/2017

 

Black Bear Oil Corp.

 

Revenue - non-operated properties

 

2.55 

 

1/24/2017

 

EOG Resources, Inc.

 

Revenue - non-operated properties

 

67.60 

 

1/24/2017

 

EnCana Oil & Gas (USA) Inc

 

Revenue - non-operated properties

 

113.31 

 

1/24/2017

 

SM Energy

 

Revenue - non-operated properties

 

225.76 

 

1/24/2017

 

Shell Trading

 

Revenue - non-operated properties

 

21,925.46 

 

1/25/2017

 

ConocoPhillips Company

 

Revenue - non-operated properties

 

19,459.01 

 

1/31/2017

 

Summit Energy LLC

 

Joint interest billing reimbursement

 

904,119.88 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Cash Receipts

$

1,064,202.33 
(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:    January 1, 2017 to January 31, 2017

 

CASH RECEIPTS DETAIL

Account No:

2000007113

 (attach additional sheets as necessary)

 

 

 

 

 

 

 

 

 

Date

 

Payer

 

Description

 

Amount

 

 

 

 

 

 

 

 

 

1/31/2017

 

ANB Bank

 

January 2017 interest

 

94.34 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Cash Receipts - Operations

$

94.34 
(1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Cash Receipts 

$

94.34 
(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:    January 1, 2017 to January 31, 2017

 

CASH DISBURSEMENTS DETAIL

Account No:

5792483439

 (attach additional sheets as necessary)

 

 

 

 

 

 

 

 

 

 

 

Date

 

Check No.

 

Payer

 

Description

 

Amount

 

1/5/2017

 

46283

 

361 Services Inc

 

General and administrative expenses

$

3,961.50 

 

1/5/2017

 

46284

 

Adam Fenster

 

General and administrative expenses

 

529.75 

 

1/5/2017

 

46285

 

Alsco

 

Field operating expenses

 

256.66 

 

1/5/2017

 

46286

 

Anadarko E&P Onshore LLC

 

Joint interest billing payment

 

3,579.33 

 

1/5/2017

 

46287

 

Barry W. Spector

 

Legal fees - Debtor

 

187.50 

 

1/5/2017

 

46288

 

Brent Hathaway

 

General and administrative expenses

 

7,500.00 

 

1/5/2017

 

46289

 

Burlington Resources

 

Joint interest billing payment

 

25,239.91 

 

1/5/2017

 

46290

 

C&G Roustabout Services, LLC

 

Field operating expenses

 

2,101.20 

 

1/5/2017

 

46291

 

Chaco Energy Co.

 

Joint interest billing payment

 

57.18 

 

1/5/2017

 

46292

 

Chevron USA, Inc.

 

Joint interest billing payment

 

935.79 

 

1/5/2017

 

46293

 

Computershare Trust Co, Inc.

 

General and administrative expenses

 

565.29 

 

1/5/2017

 

46294

 

DNOW03

 

Field operating expenses

 

261.07 

 

1/5/2017

 

46295

 

GMT Exploration Comp. LLC

 

Joint interest billing payment

 

5,051.89 

 

1/5/2017

 

46296

 

GTT Communications, Inc

 

General and administrative expenses

 

788.78 

 

1/5/2017

 

46297

 

Homax Oil Sales Inc.

 

Field operating expenses

 

913.59 

 

1/5/2017

 

46298

 

J&M Trucking, Inc.

 

Field operating expenses

 

1,025.80 

 

1/5/2017

 

46299

 

KLX Energy Services LLC

 

Field operating expenses

 

930.15 

 

1/5/2017

 

46300

 

Kel-Tech, Inc.

 

Field operating expenses

 

8,087.20 

 

1/5/2017

 

46301

 

Moncrief Royalty Account

 

Joint interest billing payment

 

761.33 

 

1/5/2017

 

46302

 

Montex Drilling Company

 

Field operating expenses

 

600.57 

 

1/5/2017

 

46303

 

Neofirma, Inc.

 

General and administrative expenses

 

1,801.00 

 

1/5/2017

 

46304

 

PDS Energy Information Inc.

 

General and administrative expenses

 

124.65 

 

1/5/2017

 

46305

 

PMI, Inc.

 

Field operating expenses

 

55.50 

 

1/5/2017

 

46306

 

Patrick R. Sheehan

 

Field operating expenses

 

700.00 

 

1/5/2017

 

46307

 

Rocky Mountain Power

 

Field operating expenses

 

130,856.72 

 

1/5/2017

 

46308

 

Summit County

 

Payment of taxes

 

85.66 

 

1/5/2017

 

46309

 

Sweetwater County Treasurer

 

Payment of taxes

 

190.45 

 

1/5/2017

 

46310

 

Taylor Simonton

 

General and administrative expenses

 

7,500.00 

 

1/5/2017

 

46311

 

Union Telephone Company

 

Field operating expenses

 

884.83 

 

1/5/2017

 

46312

 

United Supply of the Rockies

 

Field operating expenses

 

413.40 

 

1/5/2017

 

46313

 

Warren Resources, Inc.

 

Joint interest billing payment

 

126,962.32 

 

1/5/2017

 

46314

 

Zedi

 

Field operating expenses

 

1,071.20 

 

1/5/2017

 

46315

 

Roy G. Cohee

 

General and administrative expenses

 

7,500.00 

 

1/12/2017

 

46316

 

361 Services Inc

 

General and administrative expenses

 

2,225.50 

 

1/12/2017

 

46317

 

All American Records

 

General and administrative expenses

 

165.92 

 

1/12/2017

 

46318

 

Alsco

 

Field operating expenses

 

542.11 

 

1/12/2017

 

46319

 

Atlas Automation

 

Field operating expenses

 

2,097.97 

 

1/12/2017

 

46320

 

Bob Hunter

 

Field operating expenses

 

220.77 

 

1/12/2017

 

46321

 

Bracewell LLP

 

Legal fees - Creditor

 

15,306.15 

 

1/12/2017

 

46322

 

C&G Roustabout Services, LLC

 

Field operating expenses

 

2,062.56 

 

1/12/2017

 

46323

 

Complete Energy Services, Inc.

 

Field operating expenses

 

212.50 

 

1/12/2017

 

46324

 

Culligan, Inc.

 

General and administrative expenses

 

29.00 

 

1/12/2017

 

46325

 

DJ'S Glass

 

Field operating expenses

 

40.00 

 

1/12/2017

 

46326

 

Dubois Telephone Exchange

 

Field operating expenses

 

238.96 

 

 


 

1/12/2017

 

46327

 

Homax Oil Sales Inc.

 

Field operating expenses

 

6,634.97 

 

1/12/2017

 

46328

 

KLX Energy Services LLC

 

Field operating expenses

 

948.70 

 

1/12/2017

 

46329

 

Kel-Tech, Inc.

 

Field operating expenses

 

6,198.21 

 

1/12/2017

 

46330

 

Konica Minolta

 

General and administrative expenses

 

616.31 

 

1/12/2017

 

46331

 

Natrona County Treasurer

 

Payment of taxes

 

901.92 

 

1/12/2017

 

46332

 

PDS Energy Information Inc.

 

General and administrative expenses

 

97.60 

 

1/12/2017

 

46333

 

PayFlex Systems USA, Inc.

 

General and administrative expenses

 

200.00 

 

1/12/2017

 

46334

 

Powder River Energy Group

 

Field operating expenses

 

397.00 

 

1/12/2017

 

46335

 

REDDOG Systems Inc.

 

General and administrative expenses

 

523.00 

 

1/12/2017

 

46336

 

RPA Advisors, LLC

 

Advisory Fees - Creditor

 

31,908.24 

 

1/12/2017

 

46337

 

Rawlins Automotive, Inc.

 

Field operating expenses

 

127.19 

 

1/12/2017

 

46338

 

Robert Belford

 

Field operating expenses

 

15.90 

 

1/12/2017

 

46339

 

Roberto Lopez-Zaragoza

 

Field operating expenses

 

77.33 

 

1/12/2017

 

46340

 

Ron's Contract Pumping Serv.

 

Field operating expenses

 

603.00 

 

1/12/2017

 

46341

 

Skyline Motors Inc.

 

Field operating expenses

 

61.80 

 

1/12/2017

 

46342

 

Tin Boy Garage, LLC

 

Field operating expenses

 

21.20 

 

1/12/2017

 

46343

 

United Site Services of NV,Inc

 

Field operating expenses

 

1,013.28 

 

1/12/2017

 

46344

 

United Supply of the Rockies

 

Field operating expenses

 

580.97 

 

1/12/2017

 

46345

 

Verizon Wireless

 

Field operating expenses

 

75.49 

 

1/12/2017

 

46346

 

Winchester Well Service, Inc.

 

Field operating expenses

 

23,618.04 

 

1/12/2017

 

46347

 

Zedi

 

Field operating expenses

 

4,438.60 

 

1/19/2017

 

46348

 

361 Services Inc

 

General and administrative expenses

 

5,296.25 

 

1/19/2017

 

46349

 

BreitBurn Operating LP

 

Joint interest billing payment

 

3,797.25 

 

1/19/2017

 

46350

 

C&G Roustabout Services, LLC

 

Field operating expenses

 

1,720.56 

 

1/19/2017

 

46351

 

Computershare Trust Co, Inc.

 

General and administrative expenses

 

883.03 

 

1/19/2017

 

46352

 

Davis Construction

 

Field operating expenses

 

1,589.09 

 

1/19/2017

 

46353

 

Extinguisher Solutions, Inc.

 

Field operating expenses

 

8,315.04 

 

1/19/2017

 

46354

 

GMT Exploration Comp. LLC

 

Joint interest billing payment

 

3,002.36 

 

1/19/2017

 

46355

 

Homax Oil Sales Inc.

 

Field operating expenses

 

2,629.62 

 

1/19/2017

 

46356

 

Kel-Tech, Inc.

 

Field operating expenses

 

7,192.01 

 

1/19/2017

 

46357

 

Kiowa County Treasurer

 

Payment of taxes

 

10.31 

 

1/19/2017

 

46358

 

Manager of Finance

 

General and administrative expenses

 

378.38 

 

1/19/2017

 

46359

 

Moncrief Royalty Account

 

Joint interest billing payment

 

820.23 

 

1/19/2017

 

46360

 

Neofirma, Inc.

 

General and administrative expenses

 

1,026.00 

 

1/19/2017

 

46361

 

Office of State Lands & Invest

 

Payment of royalties/overrides

 

4,415.42 

 

1/19/2017

 

46362

 

Oil & Gas Conservation Comm.

 

Payment of taxes

 

283.91 

 

1/19/2017

 

46363

 

P2 Energy Solutions

 

General and administrative expenses

 

150.00 

 

1/19/2017

 

46364

 

RapidScale, Inc.

 

General and administrative expenses

 

250.00 

 

1/19/2017

 

46365

 

Robidoux Oilfield Services

 

Field operating expenses

 

148.40 

 

1/19/2017

 

46366

 

The Buckner Company

 

General and administrative expenses

 

16,361.00 

 

1/19/2017

 

46367

 

Tin Boy Garage, LLC

 

Field operating expenses

 

119.02 

 

1/19/2017

 

46368

 

True Value of Rawlins

 

Field operating expenses

 

22.27 

 

1/19/2017

 

46369

 

ZOCO Unlimited, Inc.

 

Field operating expenses

 

900.00 

 

1/19/2017

 

46370

 

U. S. Trustee

 

Bankruptcy fees

 

9,750.00 

 

1/27/2017

 

46386

 

Alsco

 

Field operating expenses

 

293.50 

 

1/27/2017

 

46387

 

Atlas Automation

 

Field operating expenses

 

2,423.50 

 

1/27/2017

 

46388

 

Complete Energy Services, Inc.

 

Field operating expenses

 

2,877.50 

 

1/27/2017

 

46389

 

Davis Construction

 

Field operating expenses

 

1,198.83 

 

1/27/2017

 

46390

 

Drummond Refrigeration LLC

 

Field operating expenses

 

68.87 

 

1/27/2017

 

46391

 

EON Office

 

General and administrative expenses

 

167.89 

 

1/27/2017

 

46392

 

Francotyp-Postalia, Inc.

 

General and administrative expenses

 

109.80 

 

 


 

1/27/2017

 

46393

 

Homax Oil Sales Inc.

 

Field operating expenses

 

1,631.26 

 

1/27/2017

 

46394

 

PMI, Inc.

 

Field operating expenses

 

55.50 

 

1/27/2017

 

46395

 

Rosemont WTC Denver

 

General and administrative expenses

 

7,500.00 

 

1/27/2017

 

46396

 

Sam Ellis

 

Field operating expenses

 

880.00 

 

1/27/2017

 

46397

 

Support.com, Inc.

 

General and administrative expenses

 

2,193.00 

 

1/27/2017

 

46398

 

True Value of Rawlins

 

Field operating expenses

 

131.31 

 

1/27/2017

 

46399

 

Weatherford Art. Lift Systems

 

Field operating expenses

 

13,769.40 

 

1/27/2017

 

46400

 

Winchester Well Service, Inc.

 

Field operating expenses

 

15,838.88 

 

1/27/2017

 

46401

 

Zavanna, LLC

 

Joint interest billing payment

 

2,236.46 

 

1/23/2017

 

46371

 

Anne Wilcoxson

 

Payment of royalties/overrides

 

192.57 

 

1/23/2017

 

46372

 

Belinda R. Ervin

 

Payment of royalties/overrides

 

96.28 

 

1/23/2017

 

46373

 

Charlene A. Carpenter

 

Payment of royalties/overrides

 

164.32 

 

1/23/2017

 

46374

 

Corinthian Believer Fellowship

 

Payment of royalties/overrides

 

770.27 

 

1/23/2017

 

46375

 

Fritz I. Merback

 

Payment of royalties/overrides

 

44.41 

 

1/23/2017

 

46376

 

Janice Bacon Walker

 

Payment of royalties/overrides

 

192.57 

 

1/23/2017

 

46377

 

Kfrt

 

Payment of royalties/overrides

 

68.47 

 

1/23/2017

 

46378

 

Lubnau, LLC

 

Payment of royalties/overrides

 

161.77 

 

1/23/2017

 

46379

 

M. G. Cook

 

Payment of royalties/overrides

 

80.87 

 

1/23/2017

 

46380

 

Mark Merback

 

Payment of royalties/overrides

 

44.41 

 

1/23/2017

 

46381

 

Mullinnix LLC

 

Payment of royalties/overrides

 

701.81 

 

1/23/2017

 

46382

 

Paula Kay Herzog

 

Payment of royalties/overrides

 

96.28 

 

1/23/2017

 

46383

 

Ricki Jo Eslinger

 

Payment of royalties/overrides

 

44.41 

 

1/23/2017

 

46384

 

Wesley R. Clark

 

Payment of royalties/overrides

 

192.57 

 

1/23/2017

 

46385

 

William C. Eiland

 

Payment of royalties/overrides

 

385.14 

 

1/1/2017

 

debit card

 

SPL, Inc.

 

General and administrative expenses

 

855.00 

 

1/3/2017

 

debit card

 

Microsoft

 

General and administrative expenses

 

105.32 

 

1/3/2017

 

debit card

 

Indelac Controls, Inc.

 

Field operating expenses

 

664.21 

 

1/6/2017

 

debit card

 

Comcast

 

General and administrative expenses

 

141.00 

 

1/10/2017

 

debit card

 

Innovative Office Solutions

 

General and administrative expenses

 

10.00 

 

1/10/2017

 

debit card

 

CED Inc.

 

Field operating expenses

 

138.56 

 

1/3/2017

 

debit card

 

Union Telephone Company

 

Field operating expenses

 

644.70 

 

1/1/2017

 

debit card

 

Towne Park

 

General and administrative expenses

 

722.99 

 

1/7/2017

 

debit card

 

UPS

 

General and administrative expenses

 

36.54 

 

1/19/2017

 

debit card

 

CED Inc.

 

Field operating expenses

 

207.84 

 

1/18/2017

 

debit card

 

Wyoming Secretary of State

 

General and administrative expenses

 

52.00 

 

1/16/2017

 

debit card

 

Winn-Marion Barber, LLC

 

Field operating expenses

 

508.38 

 

1/12/2017

 

debit card

 

CED Inc.

 

Field operating expenses

 

261.09 

 

1/17/2017

 

debit card

 

Amazon

 

Field operating expenses

 

21.45 

 

1/22/2017

 

debit card

 

Amazon

 

Field operating expenses

 

272.41 

 

1/18/2017

 

debit card

 

ND Industrial Commission

 

General and administrative expenses

 

50.00 

 

1/23/2017

 

debit card

 

Grainger

 

Field operating expenses

 

108.78 

 

1/23/2017

 

debit card

 

CED Inc.

 

Field operating expenses

 

67.42 

 

1/19/2017

 

debit card

 

Datarooms.com

 

General and administrative expenses

 

1,846.30 

 

1/25/2017

 

debit card

 

Flogistix - Wyoming, LLC

 

Field operating expenses

 

3,310.11 

 

1/23/2017

 

debit card

 

Flogistix - Wyoming, LLC

 

Field operating expenses

 

3,310.11 

 

1/28/2017

 

debit card

 

Start Meeting

 

General and administrative expenses

 

26.90 

 

1/20/2017

 

debit card

 

Wyoming Depart of Revenue

 

Payment of taxes

 

34,023.30 

 

1/27/2017

 

debit card

 

Office of Natural Resources

 

Payment of royalties/overrides

 

104,822.83 

 

1/20/2017

 

debit card

 

Indelac Controls, Inc.

 

Field operating expenses

 

474.38 

 

1/25/2017

 

debit card

 

CED Inc.

 

Field operating expenses

 

317.30 

 

1/23/2017

 

wire

 

Warren Energy

 

Field operating expenses

 

990.71 

 

1/13/2017

 

wire

 

Co-Advantage

 

Payroll - 1/13/17

 

68,987.57 

 

1/27/2017

 

wire

 

Co-Advantage

 

Payroll - 1/27/17

 

67,549.52 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Cash Disbursements

$

857,879.13 

(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:    January 31, 2017

 

 

 

 

 

 

 

 

 

 

 

 

 

ASSETS

 

 

Current

Month

 

Petition

Date (1)

Current Assets:

 

 

 

 

 

Cash (from Form 2-B, line 5)

 

$

5,610,658 

$

10,037,754 

Accounts Receivable (from Form 2-E)

 

 

1,458,768 

 

1,843,543 

Receivable from Officers, Employees, Affiliates

 

(433,491)

 

408,716 

Inventory

 

 

2,146,693 

 

1,995,798 

Other Current Assets :(List)

Cash held in escrow

 

283,361 

 

303,393 

 

Prepaid expenses and deposits

 

364,869 

 

709,197 

 

Hedge-related current assets

 

-  

 

203,570 

Total Current Assets

 

$

9,430,858 

$

15,501,971 

 

 

 

 

 

 

Fixed Assets (at cost):

 

 

 

 

 

Land

 

$

1,169,019 

$

1,169,011 

Building

 

 

-

 

-

Equipment, Furniture and Fixtures

 

 

166,448,901 

 

166,099,098 

Total Fixed Assets

 

 

167,617,920 

 

167,268,109 

Less:  Accumulated Depreciation

 

 

(116,991,735)

 

(107,050,551)

Net Fixed Assets

 

$

50,626,185 

$

60,217,558 

 

 

 

 

 

 

Other Assets (List):

Investment in Eastern Washakie

 

5,272,518 

 

5,272,518 

 

Other assets

 

204,484 

 

104,484 

TOTAL ASSETS

 

$

65,534,045 

$

81,096,531 

 

 

 

 

 

 

LIABILITIES

 

 

 

 

 

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

$

1,703,417 

$

2,548 

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

 

387,316 

 

-

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

 

509,821 

 

-

Post-petition Notes Payable

 

 

-

 

-

Other Post-petition Payable(List):

Accrued revenue payable

 

306,679 

 

-

 

Other accrued liabilities and expenses

 

728,734 

 

-

Total Post Petition Liabilities

 

 

3,635,967 

$

2,548 

 

 

 

 

 

 

Pre Petition Liabilities:

 

 

 

 

 

Secured Debt

 

 

41,100,433 

 

42,874,598 

Priority Debt

 

 

111,279 

 

178,428 

Unsecured Debt

 

 

10,454,115 

 

11,429,928 

Total Pre Petition Liabilities

 

 

51,665,827 

 

54,482,954 

 

 

 

 

 

 

TOTAL LIABILITIES

 

$

55,301,794 

$

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

 

 

(16,373,659)

 

-

TOTAL OWNERS' EQUITY

 

$

10,232,251 

$

26,611,029 

 

 

 

 

 

 

TOTAL LIABILITIES AND OWNERS' EQUITY

$

65,534,045 

$

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:    January 1, 2017 to January 31, 2017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current

Month

 

Accumulated Total (1)

 

 

 

 

 

 

Gross Operating Revenue

 

$

890,686 

$

10,475,458 

Less:  Discounts, Returns and Allowances

 

 

 

 

 

 

 

Net Operating Revenue

$

890,686 

$

10,475,458 

 

 

 

 

 

 

Cost of Goods Sold

 

 

724,968 

 

11,382,856 

 

 

 

 

 

 

Gross Profit

 

$

165,718 

$

(907,398)

 

 

 

 

 

 

Operating Expenses:

 

 

 

 

 

Officer Compensation

 

$

16,346 

$

673,058 

Selling, General and Administrative

 

 

67,616 

 

1,583,985 

Rents and Leases

 

 

7,500 

 

142,663 

Depreciation, Depletion and Amortization

 

 

675,332 

 

9,941,185 

Other (list):       

 

 

 

 

 

 

 

 

 

 

 

 

Total Operating Expenses

 

$

766,794 

$

12,340,891 

 

 

 

 

 

 

Operating Income (Loss)

 

$

(601,076)

$

(13,248,289)

 

 

 

 

 

 

Non-Operating Income and Expenses

 

 

 

 

 

Other Non-Operating Expenses

$

$

Gains (Losses) on Sale of Assets

 

 

(217,122)

Interest Income

 

144 

 

3,899 

Interest Expense

 

 

(40,715)

 

(989,028)

Other Non-Operating Income

 

 

 

 

 

 

 

 

 

Net Non-Operating Income or (Expenses)

$

(40,571)

$

(1,202,251)

 

 

 

 

 

 

Reorganization Expenses

 

 

 

 

 

Legal and Professional Fees

 

$

104,826 

$

1,871,317 

Other Reorganization Expense

 

 

1,041 

 

51,802 

 

 

 

 

 

 

Total Reorganization Expenses

 

$

105,867 

$

1,923,119 

 

 

 

 

 

 

Net Income (Loss) Before Income Taxes

$

(747,514)

$

(16,373,659)

 

 

 

 

 

 

Federal and State Income Tax Expense (Benefit)

 

 

 

 

 

 

 

 

NET INCOME (LOSS)

 

$

(747,514)

$

(16,373,659)

 

 

 

(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:    January 1, 2017 to January 31, 2017

 

 

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

$                              -  

13,358 
(13,358)

$                              -  

Employee FICA taxes withheld

$                              -  

7,721 
(7,721)

$                              -  

Employer FICA taxes

$                              -  

7,945 
(7,945)

$                              -  

Unemployment taxes

$                              -  

483 
(483)

$                              -  

Other:____________________

$                              -  

 

 

$                              -  

State

 

 

 

 

Sales, use & excise taxes

$                              -  

 

 

$                              -  

Unemployment taxes

$                              -  

 

 

$                              -  

Other:_state income tax withheld

$                              -  

2,236 
(2,236)

$                              -  

Local

 

 

 

 

Personal property taxes

$                     326,767

65,482 
(1,188)

$                     391,061

Real property taxes

$                              -  

 

 

$                              -  

Other:_Severance, Conservation and Occupational Taxes

$                       98,672

54,463 
(34,375)

$                     118,760

 

 

 

Total unpaid post-petition taxes

$                     509,821

(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

6/1/2017

Property (fire, theft, etc.)

 

 

 

 

Vehicle

St Paul Fire and Marine

1,000,000 

10/1/2017

6/1/2017

Other (list): Umbrella

St Paul Fire and Marine

10,000,000 

10/1/2017

6/1/2017

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:    January 1, 2017 to January 31, 2017

 

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

 

 

 

42,449 
42,449 

Post-petition receivables

1,270,708 
43,460 
638 
101,513 
1,416,319 

Total

1,270,708 
43,460 
638 
143,962 
1,458,768 

 

 

 

 

 

 

 

 

 

 

 

 

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

522,553 
207,684 
335,323 
637,857 
1,703,417 

Other Payables

 

 

 

 

 

Total

522,553 
207,684 
335,323 
637,857 
1,703,417 

 

 

 

 

 

 

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

 

$
14,827 

 

 

$
117,911 

Counsel for Unsecured

 

 

 

 

 

  Creditors' Committee

 

 

 

 

$
71,211 

Trustee's Counsel

 

 

 

 

 

Accountant

 

 

 

 

$
4,625 

Creditor Counsel

$
190,286 
$
25,000 

($15,306)

 

$
60,000 

Creditor Advisors

 

$
15,000 

($31,908)

 

$
58,233 

Other:

 

$
50,000 

($188)

 

$
75,336 

Total

$
190,286 
$
104,827 

($47,402)

 

$
387,316 

*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

Adam Fenster

Chief Financial Officer

Compensation - 1/13, 1/27

16,346 

Brent Hathaway

Director

 

Board of Directors' fees

7,500 

Roy Cohee

Director

 

Board of Directors' fees

7,500 

Taylor Simonton

Director

 

Board of Directors' fees

7,500 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

**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:           January 31, 2017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash

 

Quarterly

 

 

 

Date

Month

Year

 

Disbursements **

 

Fee Due

 

Check No.

 

Paid

 

 

 

 

 

 

 

 

 

 

 

 

January

2017

 

$
857,879 

 

 

 

 

 

 

February

2017

 

 

 

 

 

 

 

 

March

2017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL 1st Quarter

 

$
857,879 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

April

2017

 

 

 

 

 

 

 

 

May

2017

 

 

 

 

 

 

 

 

June

2017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL 2nd Quarter

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

July

2017

 

 

 

 

 

 

 

 

August

2017

 

 

 

 

 

 

 

 

September

2017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL 3rd Quarter

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

October

2017

 

 

 

 

 

 

 

 

November

2017

 

 

 

 

 

 

 

 

December

2017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL 4th Quarter

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FEE SCHEDULE (as of DECEMBER 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:    January 31, 2017

 

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 January 1st through January 31st, there were no material unusual or non-recurring accounting transactions recorded in the accompanying financial statements.

 

The Debtor continues discussions with the secured lenders about their desired plans to move forward, which include reorganizing in a manner similar to the Plan previously submitted, but with a parallel process for possible sale of the Debtor’s assets. The Debtor has hired an investment bank to explore the sale of its assets, which is currently ongoing. Once a decision on moving forward has been reached, the Debtor will file a new Plan amending the one already submitted. In the interim, the Debtor continues to operate normally.

 

On December 14, 2016, the Debtor filed a motion with the Court to have Seaport Global Securities, LLC approved as investment bankers to assist the Debtor in exploring the sale of its assets. On January 26, 2016, the Court approved Seaport Global Securities, LLC as investment bankers.

 

On November 27, 2016, DNOW filed a motion for immediate payment of its allowed administrative expense claim. The Debtor filed its objection to the motion on December 14, 2016. On January 17, 2017, the Court denied DNOW’s motion.

 

Other significant events after the close of the reporting period:

 

In the pending case of Alan Eugene Humphrey, an individual, and Wyoming GTL, LLC, a Wyoming LLC v. Escalera Resources Co., United States District Court for the District of Colorado Case No. 15-cv-00769, on February 16 the District Court issued an order on the Debtor’s motion for summary judgment.  The District Court granted summary judgment on certain of the Debtor’s claims and pared down certain claims, issues and theories that the Plaintiffs can advance at trial. Trial is currently scheduled for the week of April 24, 2017. In connection with this matter, the Debtor is seeking reimbursement of approximately $1,400,000 from the Plaintiffs for advances made during 2014 and 2015 under a letter agreement with the Plaintiffs dated May 30, 2014.

 

On February 10, 2017, the bankruptcy court ruled in favor of Pacificorp and against the Debtor on the issue of whether electricity is a “good” for purposes of § 503(b)(9), thus creating an administrative priority claim for about $85,000. The Debtor timely filed a notice of appeal.

 


 

 

 

 

 

 

Rev. 1/15/14