Attached files

file filename
8-K - 8-K - Escalera Resources Co.escr-20160411x8k.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:    February 29, 2016

 

 

 

 

 

 

Accounting Method:

Accrual Basis

Cash Basis

 

 

 

 

 

 

 

 

THIS REPORT IS DUE 21 DAYS AFTER THE END OF THE MONTH

 

 

 

 

 

Mark One Box for Each Required Document:

 

 

 

Debtor must attach each of the following documents unless the U. S. Trustee has waived the requirement in writing.  File the original with the Clerk of Court. Submit a duplicate, with original signature, to the U. S. Trustee.

Report/Document Attached

 

Previously Waived

 

 

REQUIRED REPORTS/DOCUMENTS

 

 

 

 

 

 

 

 

1.

Cash Receipts and Disbursements Statement (Form 2-B

 

 

 

 

 

 

 

 

2.

Balance Sheet (Form 2-C)

 

 

 

 

 

 

 

 

3.

Profit and Loss Statement (Form 2-D)

 

 

 

 

 

 

 

 

4.

Supporting Schedules (Form 2-E)

 

 

 

 

 

 

 

 

5.

Quarterly Fee Summary (Form 2-F)

 

 

 

 

 

 

 

 

6.

Narrative (Form 2-G)

 

 

 

 

 

 

 

 

7.

Bank Statements for All Bank Accounts

 

 

 

 

 

(Redact all but last 4 digits of account number and remove check images)

 

 

8.

Bank Statement Reconciliations for all Bank Accounts

 

 

 

 

 

 

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:

4/5/2016 

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:    February 1, 2016 to February 29, 2016

 

CASH FLOW SUMMARY

 

 

 

 

 

 

 

 

 

 

 

Current Month

 

 

 

Accumulated

 

 

 

 

 

 

 

 

 

1.

Beginning Cash Balance

$

8,328,946.44 

(1)

$

10,037,754.37 

(1)

 

 

 

 

 

 

 

 

2.

Cash Receipts

 

 

 

 

 

 

 

Operations

 

723,473.61 

 

 

3,920,044.05 

 

 

Sale of Assets

 

 

 

 

 

Loans/advances

 

 

 

 

 

Other

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Cash Receipts

$

723,473.61 

 

$

3,920,044.05 

 

 

 

 

 

 

 

 

 

3.

Cash Disbursements

 

 

 

 

 

 

 

Operations

 

887,044.19 

 

 

5,717,598.96 

 

 

Debt Service/Secured loan payment

 

 

 

 

 

Professional fees/U.S. Trustee fees

 

 

 

 

 

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

 

46,624.49 

 

 

121,448.09 

 

 

Other

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Cash Disbursements

$

933,668.68 

 

$

5,839,047.05 

 

 

 

 

 

 

 

 

 

4.

Net Cash Flow (Total Cash Receipts less

 

 

 

 

 

 

 

Total Cash Disbursements)

 

(210,195.07)

 

 

(1,919,003.00)

 

 

 

 

 

 

 

 

 

5.

Ending Cash Balance (to Form 2-C)

$

8,118,751.37 

(2)

$

8,118,751.37 

(2)

 

CASH BALANCE SUMMARY

 

 

 

 

 

 

Financial Institution

 

Book Balance

 

Petty Cash

None

$

0.00 

 

 

 

 

 

 

DIP Operating Account

Vectra Bank – 5792483439

 

51,656.99 

 

 

ANB Bank - 2000004201

 

7,743,934.62 

 

 

 

 

 

 

DIP State Tax Account

None

 

0.00 

 

 

 

 

 

 

DIP Payroll Account

None

 

0.00 

 

 

 

 

 

 

Other Operating Account

None

 

0.00 

 

 

 

 

 

 

Retainers held by professionals (i.e. COLTAF)

Per Form 2-E

 

323,159.76 

 

 

 

 

 

 

TOTAL (must agree with Ending Cash Balance above)

$

8,118,751.37

(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:    February 1,  2016 to February 29,  2016

 

CASH RECEIPTS DETAIL

Account No:

5792483439

 (attach additional sheets as necessary)

 

 

 

 

 

 

 

 

 

Date

 

Payer

 

Description

 

Amount

 

2/10/2016

 

Chevron  U.S.A. Inc.

 

Revenue - non-operated properties

$

914.46 

 

2/10/2016

 

Kerr-McGee  Oil & Gas

 

Revenue - non-operated properties

 

1,252.39 

 

2/10/2016

 

Oasis  Petroleum North America

 

Revenue - non-operated properties

 

964.21 

 

2/10/2016

 

Carbon  Creek Energy, LLC

 

Revenue - non-operated properties

 

578.45 

 

2/10/2016

 

GMT  Exploration Co., LLC

 

Revenue - non-operated properties

 

2,223.20 

 

2/10/2016

 

Continental  Resources, Inc.

 

Revenue - non-operated properties

 

2,436.86 

 

2/10/2016

 

Memorial  Production Operating

 

Revenue - non-operated properties

 

472.67 

 

2/10/2016

 

Chaco  Energy Co.

 

Revenue - non-operated properties

 

284.93 

 

2/10/2016

 

John  Lockridge

 

Joint interest billing reimbursement

 

8,984.66 

 

2/10/2016

 

Peak  Powder River Resoures LLC

 

Revenue - non-operated properties

 

163.74 

 

2/10/2016

 

Chinn  Family LTD Partnership

 

Joint interest billing reimbursement

 

11.70 

 

2/10/2016

 

Jackal  Oil Company

 

Joint interest billing reimbursement

 

8.58 

 

2/10/2016

 

Sunshine  Valley Petroleum Corp

 

Revenue - non-operated properties

 

204.69 

 

2/10/2016

 

Anadarko  Petroleum Corp.

 

Revenue - non-operated properties

 

3,135.07 

 

2/10/2016

 

Aethon Energy Operating LLC

 

Revenue - non-operated properties

 

643.18 

 

2/10/2016

 

BreitBurn  Operating LP

 

Revenue - non-operated properties

 

5,213.73 

 

2/10/2016

 

Warren  Resources

 

Joint interest billing reimbursement

 

64,071.09 

 

2/10/2016

 

Keith  L. Mohl & Marlene Mohl,

 

Joint interest billing reimbursement

 

243.18 

 

2/10/2016

 

Cajun-Ivy  Investments

 

Joint interest billing reimbursement

 

37.73 

 

2/10/2016

 

Fed  Ex

 

Refund

 

21.21 

 

2/18/2016

 

Anadarko  E&P Onshore LLC

 

Refund

 

1,553.47 

 

2/18/2016

 

Mike  Bonds

 

Joint interest billing reimbursement

 

175.76 

 

2/18/2016

 

Silver  Creek Oil & Gas, LLC

 

Joint interest billing reimbursement

 

107.18 

 

2/18/2016

 

Forestar  Petroleum Corp.

 

Revenue - non-operated properties

 

635.16 

 

2/18/2016

 

Thunder  Oil and Gas

 

Joint interest billing reimbursement

 

6.44 

 

2/18/2016

 

PetroHill  Resources, LLC

 

Joint interest billing reimbursement

 

27.88 

 

2/18/2016

 

Cooperative  Heath Solutions,

 

Refund

 

2,770.00 

 

2/18/2016

 

Eixnet Inc

 

Refund

 

1,000.00 

 

2/23/2016

 

Encana

 

Revenue - non-operated properties

 

42.72 

 

2/25/2016

 

Conoco Phillips

 

Revenue - non-operated properties

 

25,689.72 

 

2/26/2016

 

K.P.  Kauffman Company, Inc.

 

Revenue - non-operated properties

 

131.93 

 

2/26/2016

 

XTO  Energy

 

Revenue - non-operated properties

 

4,682.39 

 

2/26/2016

 

Statoil  Oil & Gas LP

 

Revenue - non-operated properties

 

3,829.56 

 

2/26/2016

 

Cimarex  Energy Co.

 

Revenue - non-operated properties

 

149.38 

 

2/26/2016

 

Shell  Trading

 

Revenue - non-operated properties

 

11,806.45 

 

2/26/2016

 

ANB Bank

 

Interest

 

1.76 

 

2/26/2016

 

ANB Bank

 

Interest

 

8.82 

 

2/26/2016

 

Black  Bear Oil Corp.

 

Revenue - non-operated properties

 

0.84 

 

2/29/2016

 

Summit  Energy LLC

 

Revenue - non-operated properties

 

578,988.42 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Cash Receipts

$

723,473.61 
(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:    February 1,  2016 to February 29,  2016

 

CASH DISBURSEMENTS DETAIL

Account No:

5792483439

 (attach additional sheets as necessary)

 

 

 

 

 

 

 

 

 

 

 

Date

 

Check No.

 

Payer

 

Description

 

Amount

 

2/1/2016

 

45000

 

Patrick R. Sheehan

 

Field operating expenses

$

700.00 

 

2/1/2016

 

45001

 

Rosemont WTC Denver

 

General and administrative expenses

 

19,843.96 

 

2/3/2016

 

45002

 

Winchester Well Service, Inc.

 

Field operating expenses

 

2,874.30 

 

2/3/2016

 

45003

 

Union Telephone Company

 

Field operating expenses

 

1,764.90 

 

2/3/2016

 

45004

 

UPS

 

General and administrative expenses

 

20.31 

 

2/3/2016

 

45005

 

Staples Advantage

 

General and administrative expenses

 

282.33 

 

2/3/2016

 

45006

 

SP Plus Corporation

 

General and administrative expenses

 

855.00 

 

2/3/2016

 

45007

 

Ron's Contract Pumping Serv.

 

Field operating expenses

 

603.00 

 

2/3/2016

 

45008

 

Rocky Mountain Power

 

Field operating expenses

 

127,311.52 

 

2/3/2016

 

45009

 

REDDOG Systems Inc.

 

General and administrative expenses

 

899.00 

 

2/3/2016

 

45010

 

Powder River Energy Group

 

Field operating expenses

 

366.88 

 

2/3/2016

 

45011

 

P2 Energy Solutions

 

General and administrative expenses

 

32,346.95 

 

2/3/2016

 

45012

 

Neofirma, Inc.

 

General and administrative expenses

 

911.67 

 

2/3/2016

 

45013

 

Montex Drilling Company

 

Joint interest billing payment

 

2,114.40 

 

2/3/2016

 

45014

 

KLX Energy Services LLC

 

Field operating expenses

 

1,184.55 

 

2/3/2016

 

45015

 

Jones & Keller, P.C.

 

Legal and professional fees - Debtor

 

971.48 

 

2/3/2016

 

45016

 

Integra Telecom

 

General and administrative expenses

 

656.28 

 

2/3/2016

 

45017

 

Gary Grinsfelder

 

Employee expense reimbursement

 

4,041.50 

 

2/3/2016

 

45018

 

Fed Ex

 

General and administrative expenses

 

22.48 

 

2/3/2016

 

45019

 

Dunn Trucking, Inc.

 

Field operating expenses

 

552.50 

 

2/3/2016

 

45020

 

Complete Energy Services, Inc.

 

Field operating expenses

 

4,436.10 

 

2/3/2016

 

45021

 

Alyssa Beard

 

Employee expense reimbursement

 

466.31 

 

2/3/2016

 

45022

 

Adam Fenster

 

Employee expense reimbursement

 

1,716.10 

 

2/3/2016

 

45023

 

Winchester Well Service, Inc.

 

Field operating expenses

 

21,417.01 

 

2/5/2016

 

45024

 

Weatherford Artifical Lift

 

Field operating expenses

 

15,016.83 

 

2/11/2016

 

45026

 

Anne Wilcoxson

 

Payment of royalties/overrides

 

219.68 

 

2/11/2016

 

45027

 

Belinda R. Ervin

 

Payment of royalties/overrides

 

109.84 

 

2/11/2016

 

45028

 

Charlene A. Carpenter

 

Payment of royalties/overrides

 

187.46 

 

2/11/2016

 

45029

 

Corinthian Believer Fellowship

 

Payment of royalties/overrides

 

878.75 

 

2/11/2016

 

45030

 

D. L. Carpenter

 

Payment of royalties/overrides

 

92.28 

 

2/11/2016

 

45031

 

Janice Bacon Walker

 

Payment of royalties/overrides

 

219.68 

 

2/11/2016

 

45032

 

Kfrt

 

Payment of royalties/overrides

 

78.10 

 

2/11/2016

 

45033

 

Lubnau, LLC

 

Payment of royalties/overrides

 

184.54 

 

2/11/2016

 

45034

 

M. G. Cook

 

Payment of royalties/overrides

 

92.28 

 

2/11/2016

 

45035

 

Mullinnix LLC

 

Payment of royalties/overrides

 

800.64 

 

2/11/2016

 

45036

 

Paula Kay Herzog

 

Payment of royalties/overrides

 

109.84 

 

2/11/2016

 

45037

 

Wesley R. Clark

 

Payment of royalties/overrides

 

219.68 

 

2/11/2016

 

45038

 

William C. Eiland

 

Payment of royalties/overrides

 

439.37 

 

2/11/2016

 

45039

 

361 Services Inc

 

General and administrative expenses

 

2,780.00 

 

2/11/2016

 

45040

 

Carbon County Clerk

 

General and administrative expenses

 

75.00 

 

2/11/2016

 

45041

 

Department of the Interior

 

General and administrative expenses

 

630.00 

 

2/11/2016

 

45042

 

Dunn Trucking, Inc.

 

Field operating expenses

 

680.00 

 

2/11/2016

 

45043

 

Dustin Habel

 

Employee expense reimbursement

 

102.42 

 

2/11/2016

 

45044

 

Homax Oil Sales Inc.

 

Field operating expenses

 

1,651.88 

 

2/11/2016

 

45045

 

James T. Albi

 

Employee expense reimbursement

 

229.75 

 

2/11/2016

 

45046

 

Office of State Lands & Inv.

 

Field operating expenses

 

40.00 

 

2/11/2016

 

45047

 

Office of State Lands & Inv.

 

Field operating expenses

 

40.00 

 

2/11/2016

 

45048

 

RapidScale, Inc.

 

Field operating expenses

 

250.00 

 

 


 

2/11/2016

 

45049

 

Rocky Mountain Power

 

Field operating expenses

 

1,300.02 

 

2/11/2016

 

45050

 

Rocky Mountain Power

 

Field operating expenses

 

621.16 

 

2/11/2016

 

45051

 

Skyline Motors Inc.

 

Field operating expenses

 

6,032.11 

 

2/11/2016

 

45052

 

Todd Hathaway

 

General and administrative expenses

 

1,400.00 

 

2/11/2016

 

45053

 

UPS

 

General and administrative expenses

 

11.45 

 

2/11/2016

 

45054

 

United Site Services of NV,Inc

 

Field operating expenses

 

921.00 

 

2/11/2016

 

45055

 

Verizon Wireless

 

Field operating expenses

 

73.79 

 

2/11/2016

 

45056

 

Wyoming Department of

 

General and administrative expenses

 

754.00 

 

2/12/2016

 

45057

 

Ryan Durossette

 

Employee expense reimbursement

 

1,760.00 

 

2/19/2016

 

45060

 

361 Services Inc

 

General and administrative expenses

 

4,849.00 

 

2/19/2016

 

45061

 

All American Records

 

General and administrative expenses

 

167.27 

 

2/19/2016

 

45062

 

Alsco

 

Field operating expenses

 

453.65 

 

2/19/2016

 

45063

 

B&S Hotshot, LLC

 

Field operating expenses

 

544.00 

 

2/19/2016

 

45064

 

Dnow, WY13

 

Field operating expenses

 

104.69 

 

2/19/2016

 

45065

 

Dubois Telephone Exchange

 

Field operating expenses

 

534.13 

 

2/19/2016

 

45066

 

High Country Search Group

 

General and administrative expenses

 

2,480.00 

 

2/19/2016

 

45067

 

Homax Oil Sales Inc.

 

Field operating expenses

 

688.53 

 

2/19/2016

 

45068

 

KLX Energy Services LLC

 

Field operating expenses

 

744.65 

 

2/19/2016

 

45069

 

Kawcak, Inc.

 

Field operating expenses

 

8,981.00 

 

2/19/2016

 

45070

 

Konica Minolta

 

General and administrative expenses

 

673.72 

 

2/19/2016

 

45071

 

Manager of Finance

 

General and administrative expenses

 

449.23 

 

2/19/2016

 

45072

 

Merrill Communications LLC

 

General and administrative expenses

 

2,500.00 

 

2/19/2016

 

45073

 

Moncrief Royalty Account

 

Joint interest billing payment

 

889.66 

 

2/19/2016

 

45074

 

Mountain States Employers

 

General and administrative expenses

 

5,200.00 

 

2/19/2016

 

45075

 

Natrona County Treasurer

 

Field operating expenses

 

2,100.23 

 

2/19/2016

 

45076

 

PLS

 

General and administrative expenses

 

2,814.24 

 

2/19/2016

 

45077

 

REDDOG Systems Inc.

 

General and administrative expenses

 

835.00 

 

2/19/2016

 

45078

 

Rawlins Automotive, Inc.

 

Field operating expenses

 

227.14 

 

2/19/2016

 

45079

 

Robidoux Oilfield Services

 

Field operating expenses

 

289.10 

 

2/19/2016

 

45080

 

Shepard's

 

Field operating expenses

 

78.93 

 

2/19/2016

 

45081

 

Skyline Motors Inc.

 

Field operating expenses

 

86.81 

 

2/19/2016

 

45082

 

Staples Advantage

 

General and administrative expenses

 

266.69 

 

2/19/2016

 

45083

 

True Value of Rawlins

 

Field operating expenses

 

62.55 

 

2/19/2016

 

45084

 

United Site Services of NV,Inc

 

Field operating expenses

 

573.98 

 

2/19/2016

 

45085

 

United Supply of the Rockies

 

Field operating expenses

 

1,549.61 

 

2/19/2016

 

45086

 

Winchester Well Service, Inc.

 

Field operating expenses

 

8,642.95 

 

2/19/2016

 

45087

 

Wyoming Department of Revenue

 

Field operating expenses

 

551.00 

 

2/19/2016

 

45088

 

Alsco

 

Field operating expenses

 

473.83 

 

2/19/2016

 

45089

 

Dunn Trucking, Inc.

 

Field operating expenses

 

2,137.50 

 

2/25/2016

 

45091

 

Alsco

 

Field operating expenses

 

886.82 

 

2/25/2016

 

45092

 

Alyssa Beard

 

Employee expense reimbursement

 

473.51 

 

2/25/2016

 

45093

 

Anadarko E&P Onshore LLC

 

Joint interest billing payment

 

3,089.89 

 

2/25/2016

 

45094

 

Atlas Automation

 

Field operating expenses

 

1,787.50 

 

2/25/2016

 

45095

 

Baggs Testing & Rental Inc.

 

Field operating expenses

 

9,904.10 

 

2/25/2016

 

45096

 

BreitBurn Operating LP

 

Joint interest billing payment

 

4,295.00 

 

2/25/2016

 

45097

 

Burlington Resources

 

Joint interest billing payment

 

24,066.02 

 

2/25/2016

 

45098

 

Chaco Energy Co.

 

Joint interest billing payment

 

149.63 

 

2/25/2016

 

45099

 

Charles Chambers

 

Employee expense reimbursement

 

400.00 

 

2/25/2016

 

45100

 

Chevron USA, Inc.

 

Joint interest billing payment

 

1,349.46 

 

2/25/2016

 

45101

 

Complete Energy Services, Inc.

 

Field operating expenses

 

4,149.90 

 

2/25/2016

 

45102

 

Continental Resources, Inc.

 

Joint interest billing payment

 

62.07 

 

2/25/2016

 

45103

 

Davis Construction

 

Field operating expenses

 

518.83 

 

2/25/2016

 

45104

 

Dnow, WY13

 

Field operating expenses

 

1,696.53 

 

2/25/2016

 

45105

 

Faegre Baker Daniels LLP

 

Legal and professional fees - Lender counsel

 

14,501.20 

 

2/25/2016

 

45106

 

Fed Ex

 

General and administrative expenses

 

26.05 

 

2/25/2016

 

45107

 

GMT Exploration Comp. LLC

 

Joint interest billing payment

 

2,522.24 

 

2/25/2016

 

45108

 

High Country Search Group

 

General and administrative expenses

 

4,960.00 

 

 


 

2/25/2016

 

45109

 

Homax Oil Sales Inc.

 

Field operating expenses

 

5,433.64 

 

2/25/2016

 

45110

 

IHS Global Inc.

 

General and administrative expenses

 

2,586.29 

 

2/25/2016

 

45111

 

Kawcak, Inc.

 

Field operating expenses

 

777.00 

 

2/25/2016

 

45112

 

Kerr McGee Oil & Gas Onshore

 

Joint interest billing payment

 

44.70 

 

2/25/2016

 

45113

 

Kutner Brinen Garber, P.C.

 

Legal and professional fees - Unsecured Creditors

 

1,863.00 

 

2/25/2016

 

45114

 

Omimex Petroleum Inc

 

Joint interest billing payment

 

2,801.17 

 

2/25/2016

 

45115

 

Ryan Durossette

 

General and administrative expenses

 

2,240.00 

 

2/25/2016

 

45116

 

Source Equipment

 

Field operating expenses

 

2,170.88 

 

2/25/2016

 

45117

 

Summit Gas Resources, Inc.

 

Joint interest billing payment

 

8.04 

 

2/25/2016

 

45118

 

Western Star Communications

 

Field operating expenses

 

137.50 

 

2/25/2016

 

45119

 

Winchester Well Service, Inc.

 

Field operating expenses

 

29,900.24 

 

2/25/2016

 

45120

 

Zavanna, LLC

 

Joint interest billing payment

 

1,110.16 

 

2/26/2016

 

45122

 

Office of State Lands & Invest

 

Payment of royalties/overrides

 

4,949.89 

 

2/26/2016

 

45123

 

Weatherford Artifical Lift

 

Field operating expenses

 

15,016.83 

 

2/18/2016

 

debit card

 

Microsoft

 

General and administrative expenses

 

476.76 

 

2/22/2016

 

debit card

 

Towne Park

 

General and administrative expenses

 

1,657.51 

 

2/24/2016

 

debit card

 

Walmart

 

Field operating expenses

 

55.33 

 

2/24/2016

 

debit card

 

CED Inc.

 

Field operating expenses

 

17.77 

 

2/23/2016

 

debit card

 

John A Gale Secretary of State

 

General and administrative expenses

 

55.00 

 

2/11/2016

 

debit card

 

Grainger

 

Field operating expenses

 

225.24 

 

2/8/2016

 

debit card

 

Union Telephone Company

 

Field operating expenses

 

674.16 

 

2/8/2016

 

debit card

 

CED Inc.

 

Field operating expenses

 

340.79 

 

2/4/2016

 

debit card

 

Quality Auto Rentals

 

Field operating expenses

 

88.00 

 

2/24/2016

 

debit card

 

Chapman's Automotive

 

Field operating expenses

 

1,488.08 

 

2/1/2016

 

debit card

 

Measurement Systems

 

Field operating expenses

 

14.75 

 

2/1/2016

 

debit card

 

Measurement Systems

 

Field operating expenses

 

56.77 

 

2/5/2016

 

debit card

 

Start Meeting

 

General and administrative expenses

 

19.95 

 

2/29/2016

 

debit card

 

Badger Meter

 

Field operating expenses

 

136.80 

 

2/22/2016

 

bank chg

 

Vectra Bank

 

General and administrative expenses

 

414.60 

 

2/10/2016

 

wire

 

Warren Resources

 

Joint interest billing payment

 

120,974.55 

 

2/1/2016

 

wire

 

Office of Natural Resources

 

Payment of royalties/overrides

 

79,845.92 

 

2/12/2016

 

wire

 

Discovery Outsourcing LLC

 

Company Payroll - period ending 02/12/16

 

119,617.20 

 

2/29/2016

 

wire

 

Discovery Outsourcing LLC

 

Company Payroll - period ending 02/29/16

 

4,427.49 

 

2/29/2016

 

wire

 

Discovery Outsourcing LLC

 

Company Payroll - period ending 02/26/16

 

98,270.26 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Cash Disbursements

$

887,044.19 

(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:    February 29,  2016

 

 

 

 

 

 

 

 

 

 

 

 

 

ASSETS

 

 

Current

Month

 

Petition

Date (1)

Current Assets:

 

 

 

 

 

Cash (from Form 2-B, line 5)

 

$

8,118,751 

$

10,037,754 

Accounts Receivable (from Form 2-E)

 

 

971,709 

 

1,843,543 

Receivable from Officers, Employees, Affiliates

 

96,357 

 

408,716 

Inventory

 

 

2,097,926 

 

1,995,798 

Other Current Assets :(List)

Cash held in escrow

 

303,398 

 

303,393 

 

Prepaid expenses and deposits

 

469,394 

 

709,197 

 

Hedge-related current assets

 

-  

 

203,570 

Total Current Assets

 

$

12,057,535 

$

15,501,971 

 

 

 

 

 

 

Fixed Assets:

 

 

 

 

 

Land

 

$

1,169,012 

$

1,169,011 

Building

 

 

-

 

-

Equipment, Furniture and Fixtures

 

 

166,306,459 

 

166,099,098 

Total Fixed Assets

 

 

167,475,471 

 

167,268,109 

Less:  Accumulated Depreciation

 

 

(109,887,325)

 

(107,050,551)

Net Fixed Assets

 

$

57,588,146 

$

60,217,558 

 

 

 

 

 

 

Other Assets (List):

Investment in Eastern Washakie

 

5,272,518 

 

5,272,518 

 

Other assets

 

104,485 

 

104,484 

TOTAL ASSETS

 

$

75,022,684 

$

81,096,531 

 

 

 

 

 

 

LIABILITIES

 

 

 

 

 

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

$

802,399 

$

2,548 

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

 

305,833 

 

-

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

 

313,764 

 

-

Post-petition Notes Payable

 

-  

-

 

-

Other Post-petition Payable(List):

Accrued revenue payable

 

330,976 

 

-

 

Other accrued liabilities and expenses

 

425,563 

 

-

Total Post Petition Liabilities

 

$

2,178,535 

$

2,548 

 

 

 

 

 

 

Pre Petition Liabilities:

 

 

 

 

 

Secured Debt

 

 

40,901,991 

 

42,874,598 

Priority Debt

 

 

63,613 

 

178,428 

Unsecured Debt

 

 

10,517,520 

 

11,429,928 

Total Pre Petition Liabilities

 

 

51,483,124 

 

54,482,954 

 

 

 

 

 

 

TOTAL LIABILITIES

 

$

53,661,659 

$

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

 

 

(5,244,885)

 

-

TOTAL OWNERS' EQUITY

 

$

21,361,025 

$

26,611,029 

 

 

 

 

 

 

TOTAL LIABILITIES AND OWNERS' EQUITY

$

75,022,684 

$

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:    February 1,  2016 to February 29,  2016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current

Month

 

Accumulated Total (1)

 

 

 

 

 

 

Gross Operating Revenue

 

$

452,288 

$

3,141,907 

Less:  Discounts, Returns and Allowances

 

 

 

 

 

 

 

Net Operating Revenue

$

452,288 

$

3,141,907 

 

 

 

 

 

 

Cost of Goods Sold

 

 

706,338 

 

3,152,518 

 

 

 

 

 

 

Gross Profit

 

$

(254,050)

$

(10,611)

 

 

 

 

 

 

Operating Expenses:

 

 

 

 

 

Officer Compensation

 

$

53,844 

$

268,446 

Selling, General and Administrative

 

 

139,422 

 

574,719 

Rents and Leases

 

 

 

42,398 

Depreciation, Depletion and Amortization

 

 

698,949 

 

2,836,774 

Other (list):       

 

 

 

 

 

 

 

 

 

 

 

 

Total Operating Expenses

 

$

892,215 

$

3,722,337 

 

 

 

 

 

 

Operating Income (Loss)

 

$

(1,146,265)

$

(3,732,948)

 

 

 

 

 

 

Non-Operating Income and Expenses

 

 

 

 

 

Other Non-Operating Expenses

$

$

Gains (Losses) on Sale of Assets

 

(224,321)

 

(224,321)

Interest Income

 

12 

 

3,330 

Interest Expense

 

 

(134,864)

 

(541,594)

Other Non-Operating Income

 

 

 

 

 

 

 

 

 

Net Non-Operating Income or (Expenses)

$

(359,173)

$

(762,585)

 

 

 

 

 

 

Reorganization Expenses

 

 

 

 

 

Legal and Professional Fees

 

$

255,924 

$

749,352 

Other Reorganization Expense

 

 

 

 

 

 

 

 

 

Total Reorganization Expenses

 

$

255,924 

$

749,352 

 

 

 

 

 

 

Net Income (Loss) Before Income Taxes

$

(1,761,362)

$

(5,244,885)

 

 

 

 

 

 

Federal and State Income Tax Expense (Benefit)

 

 

 

 

 

 

 

 

NET INCOME (LOSS)

 

$

(1,761,362)

$

(5,244,885)

 

 

 

(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:    February 1,  2016 to February 29,  2016

 

 

 

 

 

 

 

Summary of Post-Petition Taxes

 

1

2

3

4

Type of tax

Unpaid post-petition taxes from prior reporting month(1)

Post-petition taxes accrued this month (new obligations)

Post-petition tax payments made this reporting month

Unpaid post-petition taxes at end of reporting month (columns 1+2-3)

Federal

 

 

 

 

Employee income tax withheld

$                            -  

21,785 
(21,785)

$                            -  

Employee FICA taxes withheld

$                            -  

11,398 
(11,398)

$                            -  

Employer FICA taxes

$                            -  

11,961 
(11,961)

$                            -  

Unemployment taxes

$                            -  

71 
(71)

$                            -  

Other:____________________

$                            -  

 

 

$                            -  

State

 

 

 

 

Sales, use & excise taxes

$                            -  

 

 

$                            -  

Unemployment taxes

$                            -  

2,800 
(2,800)

$                            -  

Other:_state income tax withheld

$                            -  

2,440 
(2,440)

$                            -  

Local

 

 

 

 

Personal property taxes

$                   125,878

41,202 

 

$                   167,080

Real property taxes

$                            -  

 

 

$                            -  

Other:_Severance, Conservation and Occupational Taxes

$                   111,915

34,837 
(68)

$                   146,685

 

 

 

Total unpaid post-petition taxes

$                   313,764

 

(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:    February 1,  2016 to February 29,  2016

 

Accounts Receivable Aging Summary (attach detailed aging report)

 

30 days or less

31 to 60 days

61 to 90 days

Over 90 days

Total at month end

Pre-petition receivables

 

 

 

91,108 
91,108 

Post-petition receivables

818,509 
41,227 
52 
20,813 
880,601 

Total

818,509 
41,227 
52 
111,921 
971,709 

 

 

 

 

 

 

 

 

 

 

 

 

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

791,122 
1,317 
1,311 
8,649 
802,399 

Other Payables

 

 

 

 

 

Total

791,122 
1,317 
1,311 
8,649 
802,399 

 

 

 

 

 

 

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

$
23,376 
$
108,704 

($46,624)

 

$
127,079 

Counsel for Unsecured

 

 

 

 

 

  Creditors' Committee

 

$
27,552 

($1,863)

 

$
38,033 

Trustee's Counsel

 

 

 

 

 

Accountant

 

 

 

 

 

Creditor Counsel

$
190,286 
$
94,501 

($14,501)

 

$
115,000 

Creditor Advisors

$
109,498 
$
20,000 

 

 

$
20,000 

Other:

 

$
5,168 

($971)

 

$
5,722 

Total

$
323,160 
$
255,924 

($63,960)

 

$
305,833 

*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 - 2/12, 2/26

$
23,076 

Charles Chambers

Chief Executive Officer

Expense reimbursement - 2/25

400 

Gary Grinsfelder

Chief Operating Officer

Compensation - 2/12, 2/26

15,384 

Gary Grinsfelder

Chief Operating Officer

Expense reimbursement - 2/3

4,042 

Adam Fenster

Chief Financial Officer

Compensation - 2/12, 2/26

15,384 

Adam Fenster

Chief Financial Officer

Expense reimbursement - 2/3

1,716 

 

 

 

 

 

 

 

 

 

 

 

 

**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:           February 29,  2016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash

 

Quarterly

 

 

 

Date

Month

Year

 

Disbursements **

 

Fee Due

 

Check No.

 

Paid

 

 

 

 

 

 

 

 

 

 

 

 

January

2016

$

$
1,537,156 

 

 

 

 

 

 

February

2016

 

$
933,669 

 

 

 

 

 

 

March

2016

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL 1st Quarter

$

$
2,470,824 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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 

 

43938

 

January 27, 2016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FEE SCHEDULE (as of FEBRUARY 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:    February 29,  2016

 

Please provide a brief description of any significant business and legal actions taken by the debtor, its creditors, or the court during the reporting period, any unusual or non-recurring accounting transactions that are reported in the financial statements, and any significant changes in the financial condition of the debtor which have occurred subsequent to the report date.

 

During the period from February 1st through February 29th, the Debtor finalized its accounting for a disposition which occurred in July 2015 (pre-petition). This resulted in the Debtor recording an additional loss on sale of assets of $227,691 during February 2016. This loss is reflected on the Gains (Losses) on Sale of Assets line of the accompanying Profit and Loss Statement. There were no other unusual or non-recurring accounting transactions reflected in the accompanying financial statements.

 

On January 26, 2016, the Debtor filed its Plan of Reorganization Proposed by Debtor Dated January 26, 2016 with the Court. The Debtor subsequently filed its Disclosure for Statement Plan of Reorganization Proposed by Debtor Dated January 26, 2016 on February 8, 2016. A hearing on the adequacy of the Debtor's Disclosure Statement is scheduled for Thursday, April 7, 2016.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


 

 

 

 

 

 

Rev. 1/15/14