Attached files

file filename
8-K - 8-K - Escalera Resources Co.escr-20160208x8k.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:    December 31, 2015

 

 

 

 

 

 

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:

2/8/2016 

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:    December 1, 2015 to December 31, 2015

 

CASH FLOW SUMMARY

 

 

 

 

 

 

 

 

 

 

 

Current Month

 

 

 

Accumulated

 

 

 

 

 

 

 

 

 

1.

Beginning Cash Balance

$

10,784,241.58 

(1)

$

10,037,754.37 

(1)

 

 

 

 

 

 

 

 

2.

Cash Receipts

 

 

 

 

 

 

 

Operations

 

1,224,788.15 

 

 

2,369,700.29 

 

 

Sale of Assets

 

 

 

 

 

Loans/advances

 

 

 

 

 

Other

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Cash Receipts

$

1,224,788.15 

 

$

2,369,700.29 

 

 

 

 

 

 

 

 

 

3.

Cash Disbursements

 

 

 

 

 

 

 

Operations

 

2,969,797.86 

 

 

3,368,222.79 

 

 

Debt Service/Secured loan payment

 

 

 

 

 

Professional fees/U.S. Trustee fees

 

 

 

 

 

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

 

 

 

 

 

Other

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Cash Disbursements

$

2,969,797.86 

 

$

3,368,222.79 

 

 

 

 

 

 

 

 

 

4.

Net Cash Flow (Total Cash Receipts less

 

 

 

 

 

 

 

Total Cash Disbursements)

 

(1,745,009.71)

 

 

(998,522.50)

 

 

 

 

 

 

 

 

 

5.

Ending Cash Balance (to Form 2-C)

$

9,039,231.87 

(2)

$

9,039,231.87 

(2)

 

CASH BALANCE SUMMARY

 

 

 

 

 

 

 

Financial Institution

 

 

BookBalance

 

Petty Cash

None

$

0.00

 

 

 

 

 

 

DIP Operating Account

Vectra Bank – 5792483439

 

697,451.01

 

 

 

 

 

 

DIP State Tax Account

None

 

0.00

 

 

 

 

 

 

DIP Payroll Account

None

 

0.00

 

 

 

 

 

 

Other Operating Account

Vectra Bank – 5790706534

 

7,814,778,72

 

 

 

 

 

 

 

American National Bank – 60161310

 

82,394.29

 

 

 

 

 

 

Retainers held by professionals (i.e. COLTAF)

Per Form 2-E

 

444,607.85

 

 

 

 

 

 

TOTAL (must agree with Ending Cash Balance above)

$

9,039,231.87

(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:    December 1, 2015 to December 31, 2015

 

CASH RECEIPTS DETAIL

Account No:

5792483439

 (attach additional sheets as necessary)

 

 

 

 

 

 

 

 

 

Date

 

Payer

 

Description

 

Amount

 

12/1/2015

 

Kerr-McGee Oil & Gas

 

Revenue - non-operated properties

$

880.44 

 

12/1/2015

 

Anadarko Petroleum Corp

 

Revenue - non-operated properties

 

4,335.16 

 

12/1/2015

 

Cathy Reynolds

 

Sale of office furniture

 

75.00 

 

12/1/2015

 

Extreme Petroleum

 

Revenue - non-operated properties

 

25.00 

 

12/1/2015

 

Samson Resources Company

 

Revenue - non-operated properties

 

119.35 

 

12/1/2015

 

Sheridan Production Co, LLC

 

Revenue - non-operated properties

 

137.69 

 

12/1/2015

 

Aethon Energy Operating LLC

 

Revenue - non-operated properties

 

789.48 

 

12/1/2015

 

Peak Powder River Resources

 

Revenue - non-operated properties

 

380.02 

 

12/1/2015

 

HHE - AS - 2005

 

Joint interest billing reimbursement

 

24.93 

 

12/1/2015

 

Mountain Energy

 

Joint interest billing reimbursement

 

13,599.04 

 

12/1/2015

 

Thunder Oil and Gas

 

Joint interest billing reimbursement

 

9.37 

 

12/1/2015

 

Jackal Oil Company

 

Joint interest billing reimbursement

 

12.47 

 

12/1/2015

 

SM Energy

 

Revenue - non-operated properties

 

6,671.87 

 

12/1/2015

 

SM Energy

 

Revenue - non-operated properties

 

2,711.00 

 

12/1/2015

 

Memorial Production Operating

 

Revenue - non-operated properties

 

532.36 

 

12/2/2015

 

Societe Generale/New York

 

Settlement of natural gas hedges

 

330,000.00 

 

12/3/2015

 

Ultra Resources

 

Revenue - non-operated properties

 

27.64 

 

12/7/2015

 

Keith L. Mohn & Marlene Mohl

 

Joint interest billing reimbursement

 

144.67 

 

12/7/2015

 

Chevron USA Inc

 

Revenue - non-operated properties

 

1,345.62 

 

12/7/2015

 

Travelers

 

Insurance Reimbursement

 

432.00 

 

12/7/2015

 

Oasis Petroleum North America

 

Revenue - non-operated properties

 

1,314.04 

 

12/7/2015

 

Carbon Creek Energy, LLC

 

Revenue - non-operated properties

 

712.19 

 

12/7/2015

 

Warren Resources

 

Joint interest billing reimbursement

 

82,201.72 

 

12/7/2015

 

Societe Generale/New York

 

Settlement of oil hedges

 

53,368.70 

 

12/16/2015

 

U.S. Treasury

 

Refund

 

49.74 

 

12/16/2015

 

Sale of office furniture

 

Sale of office furniture

 

10,400.00 

 

12/16/2015

 

Black Bear Oil Corporation

 

Revenue - non-operated properties

 

2.17 

 

12/16/2015

 

Silver Creek Oil & Gas, LLC

 

Joint interest billing reimbursement

 

155.84 

 

12/16/2015

 

Chinn Family LTD Partnership

 

Joint interest billing reimbursement

 

24.66 

 

12/16/2015

 

O'Connell Holding, LLC

 

Joint interest billing reimbursement

 

853.32 

 

12/16/2015

 

Forestar Petroleum Corp

 

Revenue - non-operated properties

 

537.03 

 

12/16/2015

 

Petrohill Resources, LLC

 

Joint interest billing reimbursement

 

40.54 

 

12/16/2015

 

EOG Resources, Inc.

 

Revenue - non-operated properties

 

68.11 

 

12/22/2015

 

EnCana Oil & Gas (USA) Inc

 

Revenue - non-operated properties

 

52.62 

 

12/28/2015

 

ConocoPhillips Company

 

Revenue - non-operated properties

 

31,675.38 

 

12/28/2015

 

XTO Energy

 

Revenue - non-operated properties

 

855.79 

 

12/29/2015

 

Kerr-McGee Oil & Gas

 

Revenue - non-operated properties

 

243.82 

 

12/29/2015

 

Yates Petroleum Corporation

 

Revenue - non-operated properties

 

143.79 

 

12/29/2015

 

Resolute

 

Revenue - non-operated properties

 

2.03 

 

12/29/2015

 

Continental Industries, LC

 

Revenue - non-operated properties

 

3,050.56 

 

12/29/2015

 

Wells Fargo Bank West

 

Interest income

 

0.18 

 

12/29/2015

 

Mike Bonds

 

Joint interest billing reimbursement

 

135.89 

 

12/29/2015

 

Cimarex Energy Co

 

Revenue - non-operated properties

 

169.40 

 

12/29/2015

 

Halliburton

 

Refund

 

2,251.56 

 

12/29/2015

 

Shell Trading

 

Revenue - non-operated properties

 

24,906.85 

 

12/29/2015

 

Merit Energy Company

 

Revenue - non-operated properties

 

109.74 

 

12/29/2015

 

GMT Exploration CO, LLC

 

Revenue - non-operated properties

 

2,147.42 

 

 


 

12/29/2015

 

LLC Petrostar

 

Joint interest billing reimbursement

 

76.47 

 

12/29/2015

 

PRE Resources Rockies, L.P.

 

Revenue - non-operated properties

 

967.28 

 

12/31/2015

 

BreitBurn Operating LP

 

Revenue - non-operated properties

 

4,753.68 

 

12/31/2015

 

Statoil Oil & Gas LP

 

Revenue - non-operated properties

 

25.00 

 

12/31/2015

 

Eastern Washakie Midstream LLC

 

Revenue - Fuel usage income

 

53,528.62 

 

12/31/2015

 

XTO Energy

 

Revenue - non-operated properties

 

2,413.82 

 

12/31/2015

 

Moncrief Royalty Account

 

Revenue - non-operated properties

 

22.67 

 

12/31/2015

 

SM Energy

 

Revenue - non-operated properties

 

1,241.00 

 

12/31/2015

 

SM Energy

 

Revenue - non-operated properties

 

4,718.74 

 

12/31/2015

 

Anadarko Petroleum Corp

 

Revenue - non-operated properties

 

3,828.60 

 

12/31/2015

 

Aethon Energy Operating LLC

 

Revenue - non-operated properties

 

801.78 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Cash Receipts

$

1,224,788.15 
(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:    December 1, 2015 to December 31, 2015

 

CASH DISBURSEMENTS DETAIL

Account No:

5792483439

 (attach additional sheets as necessary)

 

 

 

 

 

 

 

 

 

 

 

Date

 

Check No.

 

Payer

 

Description

 

Amount

 

11/30/2015

 

43690

 

Shepard's

 

Field operating expenses

$

1,205.00 

 

12/2/2015

 

43691

 

All American Records

 

General and administrative expenses

 

167.27 

 

12/2/2015

 

43692

 

GMT Exploration Comp. LLC

 

Joint interest billing payment

 

2,912.73 

 

12/2/2015

 

43693

 

Memorial Production Operating

 

Joint interest billing payment

 

340.07 

 

12/2/2015

 

43694

 

Moncrief Royalty Account

 

Joint interest billing payment

 

4,179.83 

 

12/2/2015

 

43695

 

Office of State Lands & Invest

 

Payment of royalties/overrides

 

8,134.68 

 

12/2/2015

 

43696

 

PRE Resources Rockies, LP

 

Joint interest billing payment

 

942.63 

 

12/2/2015

 

43697

 

Verizon Wireless

 

Field operating expenses

 

78.05 

 

12/2/2015

 

43698

 

Warren Resources

 

Joint interest billing payment

 

149,131.28 

 

12/2/2015

 

43699

 

Winchester Well Service, Inc.

 

Field operating expenses

 

62,515.79 

 

12/2/2015

 

43700

 

EnerCom, Inc.

 

General and administrative expenses

 

1,249.66 

 

12/2/2015

 

43701

 

Gary Grinsfelder

 

General and administrative expenses

 

2,062.49 

 

12/2/2015

 

43702

 

Patrick R. Sheehan

 

Field operating expenses

 

700.00 

 

12/2/2015

 

43703

 

Rosemont WTC Denver

 

General and administrative expenses

 

19,461.23 

 

12/2/2015

 

43704

 

Tori Dupre

 

General and administrative expenses

 

5,820.00 

 

12/7/2015

 

43705

 

Cowboy Moving & Storage, Inc.

 

General and administrative expenses

 

2,000.00 

 

12/7/2015

 

43706

 

Rocky Mountain Power

 

Field operating expenses

 

83,370.20 

 

12/7/2015

 

43707

 

Rocky Mountain Power

 

Field operating expenses

 

773.55 

 

12/7/2015

 

43708

 

SP Plus Corporation

 

General and administrative expenses

 

855.00 

 

12/7/2015

 

43709

 

Shepard's

 

Field operating expenses

 

994.85 

 

12/7/2015

 

43710

 

Weatherford Artifical Lift

 

Field operating expenses

 

14,166.82 

 

12/9/2015

 

43711

 

Complete Energy Services, Inc.

 

Field operating expenses

 

7,676.10 

 

12/10/2015

 

43712

 

Alsco

 

Field operating expenses

 

804.18 

 

12/10/2015

 

43713

 

Alyssa Beard

 

General and administrative expenses

 

1,034.08 

 

12/10/2015

 

43714

 

CSI Compressco Inc.

 

Field operating expenses

 

17,111.71 

 

12/10/2015

 

43715

 

Compuforms Data Products

 

Field operating expenses

 

233.70 

 

12/10/2015

 

43716

 

Dunn Trucking, Inc.

 

Field operating expenses

 

2,117.50 

 

12/10/2015

 

43717

 

Ron's Contract Pumping Serv.

 

Field operating expenses

 

603.00 

 

12/10/2015

 

43718

 

Synergy Telecommunications

 

Field operating expenses

 

160.00 

 

12/10/2015

 

43719

 

The Conference Group, LLC

 

General and administrative expenses

 

45.80 

 

12/10/2015

 

43720

 

Warrior Welding & Backhoe

 

Field operating expenses

 

9,186.69 

 

12/11/2015

 

43721

 

Anne Wilcoxson

 

Payment of royalties/overrides

 

102.10 

 

12/11/2015

 

43722

 

Belinda R. Ervin

 

Payment of royalties/overrides

 

51.05 

 

12/11/2015

 

43723

 

Charlene A. Carpenter

 

Payment of royalties/overrides

 

87.12 

 

 


 

12/11/2015

 

43724

 

Corinthian Believer Fellowship

 

Payment of royalties/overrides

 

408.37 

 

12/11/2015

 

43725

 

D. L. Carpenter

 

Payment of royalties/overrides

 

42.88 

 

12/11/2015

 

43726

 

Janice Bacon Walker

 

Payment of royalties/overrides

 

102.09 

 

12/11/2015

 

43727

 

Kfrt

 

Payment of royalties/overrides

 

36.30 

 

12/11/2015

 

43728

 

Lubnau, LLC

 

Payment of royalties/overrides

 

85.76 

 

12/11/2015

 

43729

 

M. G. Cook

 

Payment of royalties/overrides

 

42.88 

 

12/11/2015

 

43730

 

Mullinnix LLC

 

Payment of royalties/overrides

 

372.08 

 

12/11/2015

 

43731

 

Paula Kay Herzog

 

Payment of royalties/overrides

 

51.05 

 

12/11/2015

 

43732

 

Wesley R. Clark

 

Payment of royalties/overrides

 

102.10 

 

12/11/2015

 

43733

 

William C. Eiland

 

Payment of royalties/overrides

 

204.20 

 

12/11/2015

 

43734

 

Weatherford Artifical Lift

 

Field operating expenses

 

850.01 

 

12/11/2015

 

43735

 

Weatherford Artifical Lift

 

Field operating expenses

 

15,016.83 

 

12/16/2015

 

43736

 

Ryan Durossette

 

General and administrative expenses

 

1,663.00 

 

12/16/2015

 

43737

 

All American Records

 

General and administrative expenses

 

167.27 

 

12/16/2015

 

43738

 

Ameri Copy Printing, Inc.

 

General and administrative expenses

 

110.38 

 

12/16/2015

 

43739

 

Bob Hunter

 

General and administrative expenses

 

293.29 

 

12/16/2015

 

43740

 

Bracewell & Giuliani LLP

 

Professional fees - Creditor counsel

 

97,621.07 

 

12/16/2015

 

43741

 

Computershare Trust Co, Inc.

 

General and administrative expenses

 

546.14 

 

12/16/2015

 

43742

 

Culligan, Inc.

 

General and administrative expenses

 

28.00 

 

12/16/2015

 

43743

 

Dnow, WY13

 

Field operating expenses

 

1,271.96 

 

12/16/2015

 

43744

 

Dubois Telephone Exchange

 

Field operating expenses

 

247.75 

 

12/16/2015

 

43745

 

Dustin Habel

 

Employee expense reimbursement

 

146.13 

 

12/16/2015

 

43746

 

Energy Laboratories, Inc.

 

Field operating expenses

 

149.00 

 

12/16/2015

 

43747

 

FireSteel Well Service Inc

 

Field operating expenses

 

739.07 

 

12/16/2015

 

43748

 

Francotyp-Postalia, Inc.

 

Field operating expenses

 

581.31 

 

12/16/2015

 

43749

 

Homax Oil Sales Inc.

 

Field operating expenses

 

4,827.56 

 

12/16/2015

 

43750

 

IHS Global Inc.

 

General and administrative expenses

 

2,586.29 

 

12/16/2015

 

43751

 

John McDiffett

 

Employee expense reimbursement

 

74.65 

 

12/16/2015

 

43752

 

Konica Minolta

 

General and administrative expenses

 

639.16 

 

12/16/2015

 

43753

 

LC Resources LLC

 

General and administrative expenses

 

1,750.00 

 

12/16/2015

 

43754

 

Nathan Habel

 

Employee expense reimbursement

 

349.71 

 

12/16/2015

 

43755

 

Neofirma, Inc.

 

General and administrative expenses

 

795.00 

 

12/16/2015

 

43756

 

PAETEC

 

Field operating expenses

 

9.78 

 

12/16/2015

 

43757

 

RPA Advisors, LLC

 

Professional fees - Creditor financial advisor

 

133,861.06 

 

12/16/2015

 

43758

 

Rawlins Automotive, Inc.

 

Field operating expenses

 

190.46 

 

12/16/2015

 

43759

 

Rocky Mountain Power

 

Field operating expenses

 

496.23 

 

12/16/2015

 

43760

 

Rocky Mountain Power

 

Field operating expenses

 

429.95 

 

12/16/2015

 

43761

 

Shepard's

 

Field operating expenses

 

660.11 

 

12/16/2015

 

43762

 

Skyline Motors Inc.

 

Field operating expenses

 

1,705.50 

 

12/16/2015

 

43763

 

Standard Parking, Inc

 

General and administrative expenses

 

855.00 

 

12/16/2015

 

43764

 

Staples Advantage

 

General and administrative expenses

 

244.90 

 

12/16/2015

 

43765

 

Support.com, Inc.

 

General and administrative expenses

 

1,732.47 

 

12/16/2015

 

43766

 

Tehren Webb

 

Employee expense reimbursement

 

113.96 

 

12/16/2015

 

43767

 

True Value of Rawlins

 

Field operating expenses

 

2.96 

 

12/16/2015

 

43768

 

Union Telephone Company

 

Field operating expenses

 

1,116.16 

 

12/16/2015

 

43769

 

United Site Services of NV,Inc

 

Field operating expenses

 

921.00 

 

12/16/2015

 

43770

 

United Supply of the Rockies

 

Field operating expenses

 

826.80 

 

12/16/2015

 

43771

 

Verian Techologies LLC

 

General and administrative expenses

 

2,547.95 

 

 


 

12/16/2015

 

43772

 

Western Star Communications

 

Field operating expenses

 

151.50 

 

12/16/2015

 

43773

 

Alsco

 

Field operating expenses

 

386.80 

 

12/17/2015

 

43774

 

Culligan, Inc.

 

General and administrative expenses

 

28.00 

 

12/17/2015

 

43775

 

Rocky Mountain Power

 

Field operating expenses

 

218.40 

 

12/17/2015

 

43776

 

Shepard's

 

Field operating expenses

 

199.53 

 

12/29/2015

 

43777

 

Office of State Lands & Invest

 

Payment of royalties/overrides

 

6,223.80 

 

12/30/2015

 

43778

 

Ryan Durossette

 

Employee expense reimbursement

 

1,654.00 

 

12/30/2015

 

43779

 

Wyoming Machinery Comp.

 

Field operating expenses

 

732.07 

 

12/4/2015

 

debit card

 

Bankcard Center

 

General and administrative expenses

 

103.30 

 

12/10/2015

 

debit card

 

UPS

 

General and administrative expenses

 

26.48 

 

12/10/2015

 

debit card

 

UPS

 

General and administrative expenses

 

31.77 

 

12/11/2015

 

debit card

 

Shepard's

 

Field operating expenses

 

21.20 

 

12/14/2015

 

debit card

 

Fedex

 

General and administrative expenses

 

21.21 

 

12/14/2015

 

debit card

 

Shepard's

 

Field operating expenses

 

1,199.52 

 

12/14/2015

 

debit card

 

CED Inc.

 

Field operating expenses

 

416.58 

 

12/30/2015

 

debit card

 

Nevada Secretary of State

 

General and administrative expenses

 

825.00 

 

12/30/2015

 

debit card

 

Iron J Towing Inc

 

Field operating expenses

 

260.00 

 

12/31/2015

 

debit card

 

Towne Park

 

General and administrative expenses

 

2,439.53 

 

12/21/2015

 

bank charge

 

Vectra Bank

 

General and administrative expenses

 

583.59 

 

12/2/2015

 

wire

 

Discovery Outsourcing

 

Company Payroll - period ending 12/02/15

 

100,972.03 

 

12/2/2015

 

wire

 

Discovery Outsourcing

 

Company Payroll - period ending 12/02/15

 

796.36 

 

12/8/2015

 

wire

 

Arthur J. Gallagher

 

General and administrative expenses

 

60,486.00 

 

12/16/2015

 

wire

 

Discovery Outsourcing

 

Company Payroll - period ending 12/16/15

 

154,219.10 

 

12/16/2015

 

wire

 

Discovery Outsourcing

 

Company Payroll - period ending 12/16/15

 

512.91 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Cash Disbursements

$

2,969,797.86 

(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:    December 31, 2015

 

 

 

 

 

 

 

 

 

 

 

 

 

ASSETS

 

 

Current

Month

 

Petition

Date (1)

Current Assets:

 

 

 

 

 

Cash (from Form 2-B, line 5)

 

$

9,039,232 

$

10,037,754 

Accounts Receivable (from Form 2-E)

 

 

1,556,036 

 

1,843,543 

Receivable from Officers, Employees, Affiliates

 

234,219 

 

408,716 

Inventory

 

 

2,088,574 

 

1,995,798 

Other Current Assets :(List)

Cash held in escrow

 

303,365 

 

303,393 

 

Prepaid expenses and deposits

 

537,399 

 

709,197 

 

Hedge-related current assets

 

59,522 

 

203,570 

Total Current Assets

 

$

13,818,346 

$

15,501,971 

 

 

 

 

 

 

Fixed Assets:

 

 

 

 

 

Land

 

$

1,169,011 

$

1,169,011 

Building

 

 

-

 

-

Equipment, Furniture and Fixtures

 

 

166,246,294 

 

166,099,098 

Total Fixed Assets

 

 

167,415,305 

 

167,268,109 

Less:  Accumulated Depreciation

 

 

(108,488,918)

 

(107,050,551)

Net Fixed Assets

 

$

58,926,386 

$

60,217,558 

 

 

 

 

 

 

Other Assets (List):

Investment in Eastern Washakie

 

5,272,518 

 

5,272,518 

 

Other assets

 

104,485 

 

104,484 

TOTAL ASSETS

 

$

78,121,735 

$

81,096,531 

 

 

 

 

 

 

LIABILITIES

 

 

 

 

 

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

$

982,007 

$

2,548 

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

 

11,981 

 

-

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

 

161,482 

 

-

Post-petition Notes Payable

 

-  

-

 

-

Other Post-petition Payable(List):

Accrued revenue payable

 

160,101 

 

-

 

Other accrued liabilities and expenses

 

147,109 

 

-

Total Post Petition Liabilities

 

$

1,462,679 

$

2,548 

 

 

 

 

 

 

Pre Petition Liabilities:

 

 

 

 

 

Secured Debt

 

 

41,246,073 

 

42,874,598 

Priority Debt

 

 

145,272 

 

178,428 

Unsecured Debt

 

 

10,731,681 

 

11,429,928 

Total Pre Petition Liabilities

 

 

52,123,026 

 

54,482,954 

 

 

 

 

 

 

TOTAL LIABILITIES

 

$

53,585,705 

$

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

 

 

(2,069,880)

 

-

TOTAL OWNERS' EQUITY

 

$

24,536,030 

$

26,611,029 

 

 

 

 

 

 

TOTAL LIABILITIES AND OWNERS' EQUITY

$

78,121,735 

$

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:    December 1, 2015 to December 31, 2015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current

Month

 

Accumulated Total (1)

 

 

 

 

 

 

Gross Operating Revenue

 

$

918,832 

$

2,064,388 

Less:  Discounts, Returns and Allowances

 

 

 

 

 

 

 

Net Operating Revenue

$

918,832 

$

2,064,388 

 

 

 

 

 

 

Cost of Goods Sold

 

 

969,464 

 

1,637,715 

 

 

 

 

 

 

Gross Profit

 

$

(50,632)

$

426,673 

 

 

 

 

 

 

Operating Expenses:

 

 

 

 

 

Officer Compensation

 

$

130,044 

$

160,758 

Selling, General and Administrative

 

 

150,054 

 

288,429 

Rents and Leases

 

 

19,844 

 

42,398 

Depreciation, Depletion and Amortization

 

 

784,239 

 

1,438,368 

Other (list):       

 

 

 

 

 

 

 

 

 

 

 

 

Total Operating Expenses

 

$

1,084,180 

$

1,929,952 

 

 

 

 

 

 

Operating Income (Loss)

 

$

(1,134,812)

$

(1,503,279)

 

 

 

 

 

 

Non-Operating Income and Expenses

 

 

 

 

 

Other Non-Operating Expenses

$

$

Gains (Losses) on Sale of Assets

 

 

Interest Income

 

1,103 

 

2,553 

Interest Expense

 

 

(136,507)

 

(270,223)

Other Non-Operating Income

 

 

 

 

 

 

 

 

 

Net Non-Operating Income or (Expenses)

$

(135,405)

$

(267,670)

 

 

 

 

 

 

Reorganization Expenses

 

 

 

 

 

Legal and Professional Fees

 

$

106,029 

$

298,930 

Other Reorganization Expense

 

 

 

 

 

 

 

 

 

Total Reorganization Expenses

 

$

106,029 

$

298,930 

 

 

 

 

 

 

Net Income (Loss) Before Income Taxes

$

(1,376,245)

$

(2,069,879)

 

 

 

 

 

 

Federal and State Income Tax Expense (Benefit)

 

 

 

 

 

 

 

 

NET INCOME (LOSS)

 

$

(1,376,245)

$

(2,069,879)

 

(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:    December 1, 2015 to December 31, 2015

 

 

 

 

 

 

 

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

$                            -  

26,848 
(26,848)

$                            -  

Employee FICA taxes withheld

$                            -  

3,450 
(3,450)

$                            -  

Employer FICA taxes

$                            -  

2,773 
(2,773)

$                            -  

Unemployment taxes

$                            -  

 

 

$                            -  

Other:____________________

$                            -  

 

 

$                            -  

State

 

 

 

 

Sales, use & excise taxes

$                            -  

 

 

$                            -  

Unemployment taxes

$                            -  

 

 

$                            -  

Other:_state income tax withheld

$                            -  

778 
(778)

$                            -  

Local

 

 

 

 

Personal property taxes

$                            -  

85,057 

 

$                     85,057

Real property taxes

$                            -  

 

 

$                            -  

Other:_Severance and Conservation Taxes

$                            -  

76,425 

 

$                     76,425

 

(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 

4/1/2016

Paid with each payroll

Workers' compensation - WY

State of WY

WY statutory limits

11/19/2016

Paid with each payroll

General liability

St Paul Fire and Marine

2,000,000 

10/1/2016

6/1/2016

Property (fire, theft, etc.)

 

 

 

 

Vehicle

St Paul Fire and Marine

1,000,000 

10/1/2016

6/1/2016

Other (list): Umbrella

St Paul Fire and Marine

10,000,000 

10/1/2016

6/1/2016

Other (list): D&O

National Union Fire

15,000,000 

7/1/2016

7/1/2016

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:    December 1, 2015 to December 31, 2015

 

 

 

 

 

 

 

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

 

4,015 
70,625 
486,996 
561,637 

Post-petition receivables

895,028 
99,371 

 

 

994,400 

Total

895,028 
103,386 
70,625 
486,996 
1,556,036 

 

 

 

 

 

 

 

 

 

 

 

 

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

775,303 
130,280 
88,405 

 

993,988 

Other Payables

161,481 

 

 

 

161,481 

Total

936,784 
130,280 
88,405 

 

1,155,469 

 

 

 

 

 

 

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

$
70,000 

 

 

 

 

Counsel for Unsecured

 

 

 

 

 

  Creditors' Committee

 

$
8,357 

 

 

$
8,357 

Trustee's Counsel

 

 

 

 

 

Accountant

 

 

 

 

 

Creditor Counsel

$
190,286 
$
97,672 

($192,963)

 

$
2,330 

Creditor Advisors

$
184,322 

 

($133,861)

 

 

Other:

 

$
1,294 

 

 

$
1,294 

Total

$
444,608 
$
107,322 

($326,824)

 

$
11,981 

*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

Charles Chambers

Chief Executive Officer

Compensation - 12/4, 12/18, 12/31

$
34,615 

Gary Grinsfelder

Chief Operating Officer

Compensation - 12/4, 12/18, 12/31

23,076 

Gary Grinsfelder

Chief Operating Officer

Expense reimbursement - 12/2

2,062 

Adam Fenster

Chief Financial Officer

Compensation - 12/4, 12/18, 12/31

23,076 

Carol Osborne

Secretary (separation date - 11/30/15)

Severance

49,277 

 

 

 

 

**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:           December 31, 2015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash

 

Quarterly

 

 

 

Date

Month

Year

 

Disbursements **

 

Fee Due

 

Check No.

 

Paid

January

 

 

$

 

 

 

 

 

 

February

 

 

 

 

 

 

 

 

 

March

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL 1st Quarter

$

$

 

 

 

 

 

April

 

 

$

 

 

 

 

 

 

May

 

 

 

 

 

 

 

 

 

June

 

 

 

 

 

 

 

 

 

 

TOTAL 2nd Quarter

$

$

 

 

 

 

 

July

 

 

$

 

 

 

 

 

 

August

 

 

 

 

 

 

 

 

 

September

 

 

 

 

 

 

 

 

 

 

TOTAL 3rd Quarter

$

$

 

 

 

 

 

October

2015

$

 

 

 

 

 

 

November

2015

 

398,425 

 

 

 

 

 

 

December

2015

 

2,969,798 

 

 

 

 

 

 

 

TOTAL 4th Quarter

$

3,368,223 

$

10,400 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FEE SCHEDULE (as of JANUARY 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:    December 31, 2015

 

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.

 

The Company's final order authorizing the use of postpetition cash collateral order was granted on December 2, 2015. Subsequent to November 30, 2015, there have been no significant changes in the Company's financial condition, nor have there been any significant events that have occured.

 

On December 10, 2015, the Court granted relief from the automatic stay, without prejudice to Debtor, moving in the District Court to refer the related case, Alan Eugene Humphrey and Wyoming GTL, LLC v. Escalera Resources CO, United States District Court for the District of Colorado, Civil Action No. 15-cv-00769-RM-NYW(and Debtor's counterclaims) to the Court at a later date.

 

On January 26, 2016, the Debtor filed its Plan of Reorganization Proposed by Debtor Dated January 26, 2016 with the Court.

 

From December 1st through December 31st, there were no unusual or non-recurring accounting transactions reflected in the accompanying financial statements.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


 

 

 

 

 

 

Rev. 1/15/14