Attached files

file filename
8-K - 8-K - Escalera Resources Co.c834-20170906x8k.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:    July 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:

9/6/2017 

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:    July 1, 2017 to July 31, 2017

 

CASH FLOW SUMMARY

 

 

 

 

 

 

 

 

 

 

 

 

Current Month

 

 

 

Accumulated

 

 

 

 

 

 

 

 

 

1.

Beginning Cash Balance

$

4,434,789.55

(1)

$

10,037,754.37

(1)

 

 

 

 

 

 

 

 

2.

Cash Receipts

 

 

 

 

 

 

 

Operations

 

932,317.05

 

 

17,379,722.56

 

 

Sale of Assets

 

0

 

 

0

 

 

Loans/advances

 

0

 

 

0

 

 

Other

 

0

 

 

0

 

 

 

 

 

 

 

 

 

 

Total Cash Receipts

$

932,317.05

 

$

17,379,722.56

 

 

 

 

 

 

 

 

 

3.

Cash Disbursements

 

 

 

 

 

 

 

Operations

 

855,168.40

 

 

20,730,230.37

 

 

Debt Service/Secured loan payment

 

0

 

 

0

 

 

Professional fees/U.S. Trustee fees

 

12,390.79

 

 

1,897,314.37

 

 

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

 

0

 

 

254,321.60

 

 

Other

 

0

 

 

36,063.18

 

 

 

 

 

 

 

 

 

 

Total Cash Disbursements

$

867,559.19

 

$

22,917,929.52

 

 

 

 

 

 

 

 

 

4.

Net Cash Flow (Total Cash Receipts less

 

 

 

 

 

 

 

Total Cash Disbursements)

 

64,757.86

 

 

(5,538,206.96)

 

 

 

 

 

 

 

 

 

5.

Ending Cash Balance (to Form 2-C)

$

4,499,547.41

(2)

$

4,499,547.41

(2)

 

CASH BALANCE SUMMARY

 

 

 

 

 

 

 

 

Financial Institution

 

Book Balance

 

Petty Cash

None

$

0.00

 

 

 

 

 

 

DIP Operating Account

ANB Bank – 2000004201

 

4,135,256.03

 

 

 

 

 

 

DIP State Tax Account

None

 

0.00

 

 

 

 

 

 

DIP Payroll Account

None

 

0.00

 

 

 

 

 

 

Other Operating Account

ANB Bank - 2000007113

 

174,005.13

 

 

 

 

 

 

Retainers held by professionals (i.e. COLTAF)

Per Form 2-E

 

190,286.25

 

 

 

 

 

 

TOTAL (must agree with Ending Cash Balance above)

$

4,499,547.41

(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:    July 1, 2017 to July 31, 2017

 

CASH RECEIPTS DETAIL

Account No:

2000004201

 (attach additional sheets as necessary)

 

 

 

 

 

 

 

 

 

Date

 

Payer

 

Description

 

Amount

 

7/6/2017

 

Warren Resources, Inc.

 

Joint interest billing reimbursement

$

53,426.52

 

7/6/2017

 

Kerr-McGee Oil & Gas

 

Revenue - non-operated properties

 

690.22

 

7/6/2017

 

Silver Creek Oil & Gas, LLC

 

Joint interest billing reimbursement

 

67.96

 

7/6/2017

 

HHE - AS - 2005

 

Joint interest billing reimbursement

 

12.88

 

7/6/2017

 

Jackal Oil Company

 

Joint interest billing reimbursement

 

6.44

 

7/6/2017

 

Zavanna, LLC

 

Revenue - non-operated properties

 

1,091.24

 

7/6/2017

 

BreitBurn Operating LP

 

Revenue - non-operated properties

 

6,053.54

 

7/6/2017

 

Statoil Oil & Gas LP

 

Revenue - non-operated properties

 

200.00

 

7/6/2017

 

Peak Powder River Resoures LLC

 

Revenue - non-operated properties

 

130.58

 

7/6/2017

 

AETHON ENERGY OPERATING LLC

 

Revenue - non-operated properties

 

929.70

 

7/6/2017

 

Carbon Creek Energy, LLC

 

Revenue - non-operated properties

 

776.35

 

7/6/2017

 

Hilcorp Energy Company

 

Revenue - non-operated properties

 

1,035.27

 

7/12/2017

 

Mike Bonds

 

Joint interest billing reimbursement

 

20.70

 

7/12/2017

 

Thunder Oil and Gas

 

Joint interest billing reimbursement

 

4.83

 

7/12/2017

 

Oasis Petroleum North America

 

Revenue - non-operated properties

 

1,060.69

 

7/14/2017

 

Keith L. Mohl & Marlene Mohl,

 

Joint interest billing reimbursement

 

129.00

 

7/14/2017

 

Sunshine Valley Petroleum Corp

 

Revenue - non-operated properties

 

307.46

 

7/20/2017

 

XTO Energy

 

Revenue - non-operated properties

 

5,102.94

 

7/21/2017

 

EOG Resources, Inc.

 

Revenue - non-operated properties

 

69.90

 

7/21/2017

 

Cajun-Ivy Investments

 

Joint interest billing reimbursement

 

24.12

 

7/21/2017

 

PetroHill Resources, LLC

 

Joint interest billing reimbursement

 

20.94

 

7/24/2017

 

Oasis Petroleum North America

 

Revenue - non-operated properties

 

4,470.77

 

7/25/2017

 

Warren Resources, Inc.

 

Joint interest billing reimbursement

 

61,819.57

 

7/25/2017

 

ConocoPhillips Company

 

Revenue - non-operated properties

 

19,711.87

 

7/25/2017

 

Shell Trading

 

Revenue - operated properties

 

17,600.05

 

7/25/2017

 

XTO Energy

 

Revenue - non-operated properties

 

769.45

 

7/28/2017

 

Eighty-Eight Oil LLC

 

Revenue - non-operated properties

 

168.26

 

7/28/2017

 

XTO Energy

 

Revenue - non-operated properties

 

890.87

 

7/28/2017

 

Insurance Brokerage Antitrust

 

Miscellaneous receipt

 

50.00

 

7/31/2017

 

Summit Energy LLC

 

Revenue - operated properties

 

755,652.77

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Cash Receipts

$

932,294.89
(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:    July 1, 2017 to July 31, 2017

 

CASH RECEIPTS DETAIL

Account No:

2000007113

 (attach additional sheets as necessary)

 

 

 

 

 

 

 

 

 

Date

 

Payer

 

Description

 

Amount

 

 

 

 

 

 

 

 

 

7/31/2017

 

ANB Bank

 

July 2017 interest

 

22.16

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Cash Receipts - Operations

$

22.16
(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:    July 1, 2017 to July 31, 2017

 

 

 

 

CASH DISBURSEMENTS DETAIL

Account No:

2000004201

 

 (attach additional sheets as necessary)

 

 

 

 

 

 

 

 

 

 

 

Date

 

Check No.

 

Payer

 

Description

 

Amount

 

7/7/2017

 

47018

 

C&B Sand & Gravel

 

Field operating expenses

$

466.59

 

7/7/2017

 

47019

 

Cantorco, Inc.

 

General and administrative expenses

 

5,081.00

 

7/7/2017

 

47020

 

Cassidy  Mikesell, D.B.A

 

Field operating expenses

 

375.00

 

7/7/2017

 

47021

 

Drummond Refrigeration LLC

 

Field operating expenses

 

2,132.11

 

7/7/2017

 

47022

 

GTT Communications, Inc

 

General and administrative expenses

 

755.33

 

7/7/2017

 

47023

 

Onsager | Fletcher |

 

Legal fees - Debtor

 

12,390.79

 

7/7/2017

 

47024

 

Patrick R. Sheehan

 

Field operating expenses

 

700.00

 

7/7/2017

 

47025

 

Rocky Mountain Power

 

Field operating expenses

 

128,055.09

 

7/7/2017

 

47026

 

Union Telephone Company

 

Field operating expenses

 

941.28

 

7/7/2017

 

47027

 

Winchester Well Service, Inc.

 

Field operating expenses

 

25,074.32

 

7/7/2017

 

47028

 

Wyoming Dpt - Enivron Quality

 

General and administrative expenses

 

500.00

 

7/13/2017

 

47029

 

361 Services Inc

 

General and administrative expenses

 

10,920.00

 

7/13/2017

 

47030

 

Adam Fenster

 

Employee expense reimbursement

 

1,507.34

 

7/13/2017

 

47031

 

All American Records

 

General and administrative expenses

 

183.73

 

7/13/2017

 

47032

 

Alsco

 

Field operating expenses

 

619.56

 

7/13/2017

 

47033

 

Alyssa Beard

 

Employee expense reimbursement

 

40.00

 

7/13/2017

 

47034

 

Baggs Testing & Rental Inc.

 

Field operating expenses

 

4,740.03

 

7/13/2017

 

47035

 

CSI Compressco Sub Inc.

 

Field operating expenses

 

12,108.78

 

7/13/2017

 

47036

 

Compuforms Data Products

 

General and administrative expenses

 

185.28

 

7/13/2017

 

47037

 

Culligan, Inc.

 

General and administrative expenses

 

32.33

 

7/13/2017

 

47038

 

Homax Oil Sales Inc.

 

Field operating expenses

 

1,432.80

 

7/13/2017

 

47039

 

KLX Energy Services LLC

 

Field operating expenses

 

5,204.60

 

7/13/2017

 

47040

 

Konica Minolta

 

General and administrative expenses

 

616.31

 

7/13/2017

 

47041

 

Manager of Finance

 

General and administrative expenses

 

12.00

 

7/13/2017

 

47042

 

Office of State Lands & Invest

 

Payment of royalties/overrides

 

5,842.01

 

7/13/2017

 

47043

 

Oil & Gas Conservation Comm.

 

Production taxes

 

382.10

 

7/13/2017

 

47044

 

PDS Energy Information Inc.

 

General and administrative expenses

 

161.44

 

7/13/2017

 

47045

 

Powder River Energy Group

 

Field operating expenses

 

296.61

 

7/13/2017

 

47046

 

REDDOG Systems Inc.

 

General and administrative expenses

 

1,089.00

 

7/13/2017

 

47047

 

Rawlins Automotive, Inc.

 

Field operating expenses

 

36.59

 

7/13/2017

 

47048

 

Ron's Contract Pumping Serv.

 

Field operating expenses

 

603.00

 

7/13/2017

 

47049

 

Sky Blue Enterprises, Inc.

 

Field operating expenses

 

841.38

 

7/13/2017

 

47050

 

Tin Boy Garage, LLC

 

Field operating expenses

 

21.20

 

7/13/2017

 

47051

 

Verizon Wireless

 

Field operating expenses

 

80.49

 

7/13/2017

 

47052

 

Winchester Well Service, Inc.

 

Field operating expenses

 

14,303.14

 

7/13/2017

 

47053

 

ZOCO Unlimited, Inc.

 

Field operating expenses

 

750.00

 

7/20/2017

 

47054

 

Best Western CottonTree

 

General and administrative expenses

 

475.16

 

7/20/2017

 

47055

 

Calibration Tech. & Supply Inc

 

Field operating expenses

 

48.26

 

7/20/2017

 

47056

 

Complete Energy Services, Inc.

 

Field operating expenses

 

850.00

 

 


 

7/20/2017

 

47057

 

DJ'S Glass

 

Field operating expenses

 

257.79

 

7/20/2017

 

47058

 

Davis Family Inc.

 

Field operating expenses

 

518.83

 

7/20/2017

 

47059

 

Emtech Inc.

 

Field operating expenses

 

8,490.52

 

7/20/2017

 

47060

 

Kel-Tech, Inc.

 

Field operating expenses

 

15,892.71

 

7/20/2017

 

47061

 

Marlin Oil Co., LLC

 

Field operating expenses

 

10,216.50

 

7/20/2017

 

47062

 

NOV Process & Flow

 

Field operating expenses

 

19,588.80

 

7/20/2017

 

47063

 

Norco, Inc

 

Field operating expenses

 

97.93

 

7/20/2017

 

47064

 

PayFlex Systems USA, Inc.

 

General and administrative expenses

 

100.00

 

7/20/2017

 

47065

 

Shelco

 

Field operating expenses

 

1,726.51

 

7/20/2017

 

47066

 

Skyline Motors Inc.

 

Field operating expenses

 

111.40

 

7/20/2017

 

47067

 

U. S. Trustee

 

US Trustee fees

 

10,402.14

 

7/27/2017

 

47068

 

361 Services Inc

 

General and administrative expenses

 

13,791.00

 

7/27/2017

 

47069

 

Alsco

 

Field operating expenses

 

333.83

 

7/27/2017

 

47070

 

Anadarko E&P Onshore LLC

 

Joint interest billing payment

 

2,621.95

 

7/27/2017

 

47071

 

Bayswater Exploration & Prod

 

Joint interest billing payment

 

4.62

 

7/27/2017

 

47072

 

BreitBurn Operating LP

 

Joint interest billing payment

 

3,852.96

 

7/27/2017

 

47073

 

Burlington Resources

 

Joint interest billing payment

 

30,325.92

 

7/27/2017

 

47074

 

C&B Sand & Gravel

 

Field operating expenses

 

941.96

 

7/27/2017

 

47075

 

Cantorco, Inc.

 

General and administrative expenses

 

4,601.00

 

7/27/2017

 

47076

 

Chaco Energy Co.

 

Joint interest billing payment

 

142.87

 

7/27/2017

 

47077

 

Complete Energy Services, Inc.

 

Field operating expenses

 

2,750.00

 

7/27/2017

 

47078

 

Computershare Trust Co, Inc.

 

General and administrative expenses

 

1,450.59

 

7/27/2017

 

47079

 

DNOW03

 

Field operating expenses

 

15,189.73

 

7/27/2017

 

47080

 

Davis Construction

 

Field operating expenses

 

600.50

 

7/27/2017

 

47081

 

EON Office

 

General and administrative expenses

 

304.44

 

7/27/2017

 

47082

 

GMT Exploration Comp. LLC

 

Joint interest billing payment

 

2,721.17

 

7/27/2017

 

47083

 

H2E Incorporated

 

Field operating expenses

 

21,529.95

 

7/27/2017

 

47084

 

Hilcorp Energy Company

 

Joint interest billing payment

 

1,309.05

 

7/27/2017

 

47085

 

Homax Oil Sales Inc.

 

Field operating expenses

 

1,193.30

 

7/27/2017

 

47086

 

Kerr McGee Oil & Gas Onshore

 

Joint interest billing payment

 

18.05

 

7/27/2017

 

47087

 

Linn Energy LLC

 

Joint interest billing payment

 

58.60

 

7/27/2017

 

47088

 

Moncrief Royalty Account

 

Joint interest billing payment

 

896.83

 

7/27/2017

 

47089

 

Montex Drilling Company

 

Joint interest billing payment

 

2,082.29

 

7/27/2017

 

47090

 

NOV Process & Flow

 

Field operating expenses

 

3,180.00

 

7/27/2017

 

47091

 

Nathan Habel

 

Employee expense reimbursement

 

173.62

 

7/27/2017

 

47092

 

Neofirma, Inc.

 

General and administrative expenses

 

5,960.00

 

7/27/2017

 

47093

 

Oasis Petroleum North America

 

Joint interest billing payment

 

254.02

 

7/27/2017

 

47094

 

PMI, Inc.

 

General and administrative expenses

 

55.50

 

7/27/2017

 

47095

 

PRE Resources Rockies, L.P.

 

Joint interest billing payment

 

1,115.85

 

7/27/2017

 

47096

 

QEP Energy Company

 

Joint interest billing payment

 

28.45

 

7/27/2017

 

47097

 

RapidScale, Inc.

 

Field operating expenses

 

500.00

 

7/27/2017

 

47098

 

Roberto Lopez-Zaragoza

 

Employee expense reimbursement

 

232.00

 

7/27/2017

 

47099

 

Rosemont WTC Denver

 

General and administrative expenses

 

8,229.45

 

7/27/2017

 

47100

 

SP Plus Corporation

 

General and administrative expenses

 

1,710.00

 

7/27/2017

 

47101

 

Statoil Oil & Gas LP

 

Joint interest billing payment

 

2,696.77

 

7/27/2017

 

47102

 

Summit Scientific

 

Field operating expenses

 

680.00

 

7/27/2017

 

47103

 

Support.com, Inc.

 

General and administrative expenses

 

2,112.00

 

7/27/2017

 

47104

 

Sweetwater County Solid

 

Field operating expenses

 

75.00

 

7/27/2017

 

47105

 

URBAN OIL & GAS GROUP, LLC

 

Joint interest billing payment

 

980.74

 

7/27/2017

 

47106

 

WESTERN SUBSURFACE LLC

 

Field operating expenses

 

700.00

 

7/27/2017

 

47107

 

Warren Energy Services

 

Gathering and transportation fees

 

68,974.39

 

7/27/2017

 

47108

 

Warren Resources, Inc.

 

Joint interest billing payment

 

184,593.37

 

 


 

7/27/2017

 

47109

 

Zedi

 

Field operating expenses

 

1,796.84

 

7/3/2017

 

debit card

 

CED Inc.

 

Field operating expenses

 

651.90

 

7/5/2017

 

debit card

 

Towne Park

 

General and administrative expenses

 

722.99

 

7/11/2017

 

debit card

 

Standard Plumbing

 

Field operating expenses

 

35.71

 

7/17/2017

 

debit card

 

PayFlex Systems USA, Inc.

 

General and administrative expenses

 

29.95

 

7/18/2017

 

debit card

 

UPS

 

Field operating expenses

 

45.51

 

7/19/2017

 

debit card

 

CED Inc.

 

Field operating expenses

 

194.47

 

7/20/2017

 

debit card

 

Microsoft

 

General and administrative expenses

 

113.00

 

7/21/2017

 

debit card

 

Avis Car Rental

 

General and administrative expenses

 

144.38

 

7/24/2017

 

debit card

 

CED Inc.

 

Field operating expenses

 

293.87

 

7/25/2017

 

ACH

 

Wyoming Depart of Revenue

 

Production taxes

 

45,803.88

 

7/25/2017

 

debit card

 

UPS

 

Field operating expenses

 

53.19

 

7/28/2017

 

debit card

 

Start Meeting

 

General and administrative expenses

 

34.88

 

7/31/2017

 

debit card

 

Comcast

 

General and administrative expenses

 

141.00

 

7/11/2017

 

ACH

 

Co-Advantage

 

Payroll 7.14.17

 

60,788.05

 

7/25/2017

 

ACH

 

Co-Advantage

 

Payroll 7.28.17

 

60,480.02

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Cash Disbursements - Operating

$

867,559.19

(1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Cash Disbursements

$

867,559.19

 

 

 

(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:    July 31, 2017

 

 

 

 

 

 

 

 

 

 

 

 

 

ASSETS

 

 

Current

Month

 

Petition

Date (1)

Current Assets:

 

 

 

 

 

Cash (from Form 2-B, line 5)

 

$

4,499,547

$

10,037,754

Accounts Receivable (from Form 2-E)

 

 

1,331,317

 

1,843,543

Receivable from Officers, Employees, Affiliates

 

(682,403)

 

408,716

Inventory

 

 

2,278,631

 

1,995,798

Other Current Assets :(List)

Cash held in escrow

 

283,642

 

303,393

 

Prepaid expenses and deposits

 

257,092

 

709,197

 

Hedge-related current assets

 

-  

 

203,570

Total Current Assets

 

$

7,967,826

$

15,501,971

 

 

 

 

 

 

Fixed Assets (at cost):

 

 

 

 

 

Land

 

$

1,169,043 

$

1,169,011

Building

 

 

-  

 

-

Equipment, Furniture and Fixtures

 

 

166,737,409 

 

166,099,098

Total Fixed Assets

 

 

167,906,452

 

167,268,109

Less:  Accumulated Depreciation

 

 

(121,042,909)

 

(107,050,551)

Net Fixed Assets

 

$

46,863,543

$

60,217,558

 

 

 

 

 

 

Other Assets (List):

Investment in Eastern Washakie

 

5,272,518

 

5,272,518

 

Other assets

 

204,484

 

104,484

TOTAL ASSETS

 

$

60,308,371

$

81,096,531

 

 

 

 

 

 

LIABILITIES

 

 

 

 

 

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

$

1,008,315

$

2,548

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

 

262,105

 

-

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

 

842,941

 

-

Post-petition Notes Payable

 

 

-

 

-

Other Post-petition Payable(List):

Accrued revenue payable

 

392,479

 

-

 

Other accrued liabilities and expenses

 

1,061,532

 

-

Total Post Petition Liabilities

 

 

3,567,372

$

2,548

 

 

 

 

 

 

Pre Petition Liabilities:

 

 

 

 

 

Secured Debt

 

 

 41,099,202

 

42,874,598

Priority Debt

 

 

111,279

 

178,428

Unsecured Debt

 

 

10,705,434

 

11,429,928

Total Pre Petition Liabilities

 

 

51,915,915

 

54,482,954

 

 

 

 

 

 

TOTAL LIABILITIES

 

$

55,483,287

$

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

 

 

   (21,780,826)

 

-

TOTAL OWNERS' EQUITY

 

$

4,825,084

$

26,611,029

 

 

 

 

 

 

TOTAL LIABILITIES AND OWNERS' EQUITY

$

60,308,371

$

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:    July 1, 2017 to July 31, 2017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current

Month

 

Accumulated Total (1)

 

 

 

 

 

 

Gross Operating Revenue

 

$

750,969

$

15,014,042

Less:  Discounts, Returns and Allowances

 

0

 

0

 

 

 

 

 

Net Operating Revenue

$

750,969

$

15,014,042

 

 

 

 

 

 

Cost of Goods Sold

 

 

691,813

 

15,935,879

 

 

 

 

 

 

Gross Profit

 

$

59,156

$

(921,837)

 

 

 

 

 

 

Operating Expenses:

 

 

 

 

 

Officer Compensation

 

$

18,462

$

783,539

Selling, General and Administrative

 

 

32,748

 

2,016,095

Rents and Leases

 

 

8,229

 

188,098

Depreciation, Depletion and Amortization

 

 

681,414

 

13,992,360

Other (list):       

 

 

0

 

0

 

 

0

 

0

 

 

 

 

 

 

Total Operating Expenses

 

$

740,853

$

16,980,092

 

 

 

 

 

 

Operating Income (Loss)

 

$

(681,697)

$

(17,901,929)

 

 

 

 

 

 

Non-Operating Income and Expenses

 

 

 

 

 

Other Non-Operating Expenses

$

0

$

0

Gains (Losses) on Sale of Assets

 

0

 

(217,122)

Interest Income

 

70

 

4,618

Interest Expense

 

 

(51,460)

 

(1,337,187)

Other Non-Operating Income

 

 

0

 

0

 

 

 

 

 

 

Net Non-Operating Income or (Expenses)

$

(51,390)

$

(1,549,691)

 

 

 

 

 

 

Reorganization Expenses

 

 

 

 

 

Legal and Professional Fees

 

$

29,370

$

2,257,254

Other Reorganization Expense

 

 

10,400

 

71,952

 

 

 

 

 

 

Total Reorganization Expenses

 

$

39,770

$

2,329,206

 

 

 

 

 

 

Net Income (Loss) Before Income Taxes

$

(772,857)

$

(21,780,826)

 

 

 

 

 

 

Federal and State Income Tax Expense (Benefit)

 

0

 

0

 

 

 

 

 

 

NET INCOME (LOSS)

 

$

(772,857)

$

(21,780,826)

 

 

 

(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:    July 1, 2017 to July 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

$                              -  

13,877

(13,877)

$                              -  

Employee FICA taxes withheld

$                              -  

7,121

(7,121)

$                              -  

Employer FICA taxes

$                              -  

7,333

(7,333)

$                              -  

Unemployment taxes

$                              -  

 

 

$                              -  

Other:____________________

$                              -  

 

 

$                              -  

State

 

 

 

 

Sales, use & excise taxes

$                              -  

 

 

$                              -  

Unemployment taxes

$                              -  

 

 

$                              -  

Other:_state income tax withheld

$                              -  

2,234

(2,234)

$                              -  

Local

 

 

 

 

Personal property taxes

$                     663,475

56,070

 

$                     719,545

Real property taxes

$                              -  

 

 

$                              -  

Other:_Severance, Conservation and Occupational Taxes

$                     119,744

49,897

(46,245)

$                     123,396

 

 

 

Total unpaid post-petition taxes

$                     842,941

(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

4/1/2018

Paid with each payroll

Workers' compensation - WY

State of WY

WY statutory limits

7/6/2018

Paid with each payroll

General liability

St Paul Fire and Marine

2,000,000

10/1/2017

10/1/2017

Property (fire, theft, etc.)

 

 

 

 

Vehicle

St Paul Fire and Marine

1,000,000

10/1/2017

10/1/2017

Other (list): Umbrella

St Paul Fire and Marine

10,000,000

10/1/2017

10/1/2017

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:    July 1, 2017 to July 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

 

 

 

45,322

45,322

Post-petition receivables

1,201,363

965

1,085

82,582

1,285,995

Total

1,201,363

965

1,085

127,904

1,331,317

 

 

 

 

 

 

 

 

 

 

 

 

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

483,362

48,690

37,935

438,328

1,008,315

Other Payables

 

 

 

 

 

Total

483,362

48,690

37,935

438,328

1,008,315

 

 

 

 

 

 

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

 

$10,002

($12,391)

 

$119,357

Counsel for Unsecured

 

 

 

 

 

  Creditors' Committee

 

 

 

 

$60,134

Trustee's Counsel

 

 

 

 

 

Accountant

 

 

 

 

$4,625

Creditor Counsel

$190,286

$3,648

 

 

$29,492

Creditor Advisors

 

$15,722

 

 

$41,948

Other:

 

$174

 

 

$6,549

Total

$190,286

$29,546

($12,391)

 

$262,105

*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 - 7/14, 7/28

18,462

Adam Fenster

Chief Financial Officer

Employee expense reimbursement

1,507

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

**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:           July 31, 2017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash

 

Quarterly

 

 

 

Date

Month

Year

 

Disbursements **

 

Fee Due

 

Check No.

 

Paid

 

 

 

 

 

 

 

 

 

 

 

 

January

2017

 

$857,879 

 

 

 

 

 

 

February

2017

 

$
997,200

 

 

 

 

 

 

March

2017

 

$
1,118,447

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL 1st Quarter

 

$
2,973,527

 

$
9,750

 

46740

 

April 20, 2017

 

 

 

 

 

 

 

 

 

 

 

 

April

2017

 

$
1,287,849

 

 

 

 

 

 

May

2017

 

$
713,750

 

 

 

 

 

 

June

2017

 

$
1,664,908

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL 2nd Quarter

 

$
3,666,507

 

$
10,400

 

47067

 

July 20, 2017

 

 

 

 

 

 

 

 

 

 

 

 

July

2017

 

$
867,559

 

 

 

 

 

 

August

2017

 

 

 

 

 

 

 

 

September

2017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL 3rd Quarter

 

$
867,559

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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:    July 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 July 1st through July 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.

 

On July 26, 2017, the Debtor filed a motion for entry of orders to: 1) establish bidding and sale procedures, 2) establish procedures related to the assumption and assignment of certain executory contracts and unexpired leases, 3) approve the sale of assets, and 4) grant related relief. The Debtor also filed a motion to shorten notice to 12 days for items 1) and 2) above. The procedures currently provide for an auction for the sale of substantially all of the Debtor’s assets to be held on August 28, 2017. On July 27, 2017, the Court granted the Debtor’s motion to shorten notice to 12 days, or August 7, 2017, and set a hearing for August 15, 2017 in the event objections to the bid procedures motion are raised.

 

Other significant events after the close of the reporting period:

 

The trial for the pending case of Alan Eugene Humphrey and Wyoming GTL, LLC, v. Escalera Resources Co., United States District Court for the District of Colorado Case No. 15-cv-00769 was held during the week of August 7th, 2017.  In this case, the Debtor sought reimbursement of $1,352,000 from the Plaintiffs for advances made during 2014 and 2015 under a letter agreement with the Plaintiffs dated May 30, 2014.  The jury awarded the Debtor $676,000, or half of the amount being sought. Additionally, the jury awarded Alan Eugene Humphrey the option to rescind the $500,000 of the Debtor’s common stock he purchased in 2014. The Debtor is currently awaiting entry of judgement and will then evaluate how it would like to proceed with this matter.

 

The Debtor was unable to secure a stalking horse bidder by the hearing scheduled for August 15, 2017. As a result, the Court permitted the Debtor to submit a stalking horse bid with a signed purchase and sale agreement by August 29. Since the Debtor was unable to do so, it withdrew the bid procedures motion with the view toward refiling a similar motion if and when it had agreement with a stalking horse bidder. The Debtor currently anticipates refiling a motion in the next few weeks. 

 

 

Rev. 1/15/14