Attached files

file filename
8-K - 8-K - Escalera Resources Co.escr-20160831x8k.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, 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:

8/31/2016 

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:    July 1, 2016 to July 31, 2016

 

CASH FLOW SUMMARY

 

 

 

 

 

 

 

 

 

 

 

Current Month

 

 

 

Accumulated

 

 

 

 

 

 

 

 

 

1.

Beginning Cash Balance

$

6,246,878.39 

(1)

$

10,037,754.37 

(1)

 

 

 

 

 

 

 

 

2.

Cash Receipts

 

 

 

 

 

 

 

Operations

 

638,192.20 

 

 

6,741,541.24 

 

 

Sale of Assets

 

 

 

 

 

Loans/advances

 

 

 

 

 

Other

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Cash Receipts

$

638,192.20 

 

$

6,741,541.24 

 

 

 

 

 

 

 

 

 

3.

Cash Disbursements

 

 

 

 

 

 

 

Operations

 

614,601.59 

 

 

10,292,878.52 

 

 

Debt Service/Secured loan payment

 

 

 

 

 

Professional fees/U.S. Trustee fees

 

 

 

 

 

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

 

 

 

215,948.09 

 

 

Other

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Cash Disbursements

$

614,601.59 

 

$

10,508,826,61 

 

 

 

 

 

 

 

 

 

4.

Net Cash Flow (Total Cash Receipts less

 

 

 

 

 

 

 

Total Cash Disbursements)

 

23,590.61 

 

 

(3,767,285.37)

 

 

 

 

 

 

 

 

 

5.

Ending Cash Balance (to Form 2-C)

$

6,270,469.00 

(2)

$

6,270,469.00 

(2)

 

CASH BALANCE SUMMARY

 

 

 

 

 

 

Financial Institution

 

Book Balance

 

Petty Cash

None

$

0.00 

 

 

 

 

 

 

DIP Operating Account

ANB Bank 2000004201

 

6,041,809.24 

 

 

 

 

 

 

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

 

228,659.76 

 

 

 

 

 

 

TOTAL (must agree with Ending Cash Balance above)

$

6,270,469.00

(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,  2016 to July 31,  2016

 

CASH RECEIPTS DETAIL

Account No:

5792483439

 (attach additional sheets as necessary)

 

 

 

 

 

 

 

 

 

Date

 

Payer

 

Description

 

Amount

 

7/08/2016

 

Aethon Energy Operating LLC

 

Revenue - non-operated properties

$

607.46 

 

7/08/2016

 

BreitBurn  Operating LP

 

Revenue - non-operated properties

 

2,194.11 

 

7/08/2016

 

Wind  River Resources

 

Joint interest billing reimbursement

 

43.35 

 

7/08/2016

 

Continental  Resources, Inc.

 

Revenue - non-operated properties

 

2,372.58 

 

7/08/2016

 

Carbon  Creek Energy, LLC

 

Revenue - non-operated properties

 

441.32 

 

7/08/2016

 

Oasis  Petroleum North America

 

Revenue - non-operated properties

 

1,327.95 

 

7/08/2016

 

Chaco  Energy Co.

 

Revenue - non-operated properties

 

213.14 

 

7/08/2016

 

Kerr-McGee  Oil & Gas

 

Revenue - non-operated properties

 

1,165.43 

 

7/08/2016

 

Sheridan  Production Co., LLC

 

Revenue - non-operated properties

 

135.92 

 

7/08/2016

 

Statoil  Oil & Gas LP

 

Revenue - non-operated properties

 

98.94 

 

7/08/2016

 

Warren  Resources

 

Joint interest billing reimbursement

 

46,639.39 

 

7/08/2016

 

Keith  L. Mohl & Marlene Mohl,

 

Joint interest billing reimbursement

 

88.13 

 

7/14/2016

 

Providence Energy Corp

 

Joint interest billing reimbursement

 

8.61 

 

7/14/2016

 

Silver  Creek Oil & Gas, LLC

 

Joint interest billing reimbursement

 

40.75 

 

7/14/2016

 

Forestar  Petroleum Corp.

 

Revenue - non-operated properties

 

309.93 

 

7/14/2016

 

Cajun-Ivy  Investments

 

Joint interest billing reimbursement

 

13.09 

 

7/20/2016

 

XTO  Energy

 

Revenue - non-operated properties

 

3,420.32 

 

7/22/2016

 

EOG  Resources, Inc.

 

Revenue - non-operated properties

 

88.07 

 

7/22/2016

 

Black  Bear Oil Corp.

 

Revenue - non-operated properties

 

0.75 

 

7/22/2016

 

Freeport-McMoRan  Oil & Gas LLC

 

Joint interest billing reimbursement

 

70.82 

 

7/22/2016

 

Shell  Trading

 

Revenue - non-operated properties

 

20,812.39 

 

7/23/2016

 

ConocoPhillips  Company

 

Revenue - non-operated properties

 

6,610.33 

 

7/23/2016

 

XTO  Energy

 

Revenue - non-operated properties

 

498.26 

 

7/28/2016

 

Eighty-Eight  Oil LLC

 

Revenue - non-operated properties

 

158.52 

 

7/28/2016

 

Forestar  Petroleum Corp.

 

Refund

 

4,476.59 

 

7/28/2016

 

Anadarko  Petroleum Corp.

 

Revenue - non-operated properties

 

3,503.73 

 

7/28/2016

 

SM  Energy

 

Revenue - non-operated properties

 

803.89 

 

7/28/2016

 

SM  Energy

 

Revenue - non-operated properties

 

4,187.06 

 

7/29/2016

 

Summit  Energy LLC

 

Revenue - operated and non-op

 

538,264.32 

 

7/05/2016

 

GMT

 

Revenue - GMT 6/16 Returned Item

 

(402.95)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Cash Receipts

$

638,192.20 
(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,  2016 to July 31,  2016

 

CASH DISBURSEMENTS DETAIL

Account No:

5792483439

 (attach additional sheets as necessary)

 

 

 

 

 

 

 

 

 

 

 

Date

 

Check No.

 

Payer

 

Description

 

Amount

 

07/07/2016

 

45624

 

C&G  Roustabout Services, LLC

 

Field operating expenses

$

1,928.12 

 

07/07/2016

 

45625

 

Comcast

 

General and administrative expenses

 

141.00 

 

07/07/2016

 

45626

 

Culligan,  Inc.

 

General and administrative expenses

 

29.00 

 

07/07/2016

 

45627

 

DNOW03

 

Field operating expenses

 

276.88 

 

07/07/2016

 

45628

 

KLX  Energy Services LLC

 

Field operating expenses

 

993.75 

 

07/07/2016

 

45629

 

Konica  Minolta

 

General and administrative expenses

 

616.31 

 

07/07/2016

 

45630

 

Manager  of Finance

 

General and administrative expenses

 

12.00 

 

07/07/2016

 

45631

 

New  Tech Global Ventures, LLC

 

Field operating expenses

 

1,700.00 

 

07/07/2016

 

45632

 

Patrick  R. Sheehan

 

Field operating expenses

 

700.00 

 

07/07/2016

 

45633

 

Roberto  Lopez-Zaragoza

 

Employee expense reimbursement

 

23.00 

 

07/07/2016

 

45634

 

Ron's  Contract Pumping Serv.

 

Field operating expenses

 

603.00 

 

07/07/2016

 

45635

 

Tin  Boy Garage, LLC

 

Field operating expenses

 

47.70 

 

07/07/2016

 

45636

 

Warren  Resources

 

Joint interest billing reimbursement

 

100,090.25 

 

07/07/2016

 

45637

 

Western  Star Communications

 

Field operating expenses

 

176.00 

 

07/07/2016

 

45638

 

Wyoming  Department of

 

Field operating expenses

 

400.00 

 

07/14/2016

 

45639

 

All  American Records

 

General and administrative expenses

 

167.27 

 

07/14/2016

 

45640

 

Alsco

 

Field operating expenses

 

322.55 

 

07/14/2016

 

45641

 

Apex  Companies, LLC

 

Field operating expenses

 

18,722.95 

 

07/14/2016

 

45642

 

Atlas  Automation

 

Field operating expenses

 

1,768.50 

 

07/14/2016

 

45643

 

Barry  W. Spector

 

Legal and professional fees - Debtor

 

187.50 

 

07/14/2016

 

45644

 

C&G  Roustabout Services, LLC

 

Field operating expenses

 

2,097.12 

 

07/14/2016

 

45645

 

Cassidy  Mikesell, D.B.A

 

Field operating expenses

 

900.00 

 

07/14/2016

 

45646

 

DNOW03

 

Field operating expenses

 

971.05 

 

07/14/2016

 

45647

 

Davis  Construction

 

Field operating expenses

 

1,401.47 

 

07/14/2016

 

45648

 

Drummond  Refrigeration LLC

 

Field operating expenses

 

591.04 

 

07/14/2016

 

45649

 

Dubois  Telephone Exchange

 

Field operating expenses

 

259.23 

 

07/14/2016

 

45650

 

FireSteel  Well Service Inc

 

Field operating expenses

 

516.05 

 

07/14/2016

 

45651

 

Homax  Oil Sales Inc.

 

Field operating expenses

 

1,206.40 

 

07/14/2016

 

45652

 

Lindquist  & Vennum LLP

 

Legal and professional fees - Debtor

 

11,939.37 

 

07/14/2016

 

45653

 

M&M  Well Service LLC

 

Field operating expenses

 

4,664.00 

 

07/14/2016

 

45654

 

Merrill  Communications LLC

 

General and administrative expenses

 

2,500.00 

 

07/14/2016

 

45655

 

RapidScale,  Inc.

 

Field operating expenses

 

250.00 

 

07/14/2016

 

45656

 

Roberto  Lopez-Zaragoza

 

Employee expense reimbursement

 

95.31 

 

07/14/2016

 

45657

 

Robidoux  Oilfield Services

 

Field operating expenses

 

219.37 

 

07/14/2016

 

45658

 

Staples  Advantage

 

General and administrative expenses

 

184.56 

 

07/14/2016

 

45659

 

Tin  Boy Garage, LLC

 

Field operating expenses

 

299.44 

 

07/14/2016

 

45660

 

United  Site Services of NV,Inc

 

Field operating expenses

 

565.98 

 

07/14/2016

 

45661

 

United  Supply of the Rockies

 

Field operating expenses

 

110.77 

 

07/14/2016

 

45662

 

Verizon  Wireless

 

Field operating expenses

 

75.45 

 

 


 

07/14/2016

 

45663

 

Weatherford  Artifical Lift

 

Field operating expenses

 

12,540.00 

 

07/14/2016

 

45664

 

Winchester  Well Service, Inc.

 

Field operating expenses

 

15,293.28 

 

07/18/2016

 

45665

 

Anne  Wilcoxson

 

Payment of royalties/overrides

 

196.13 

 

07/18/2016

 

45666

 

Belinda  R. Ervin

 

Payment of royalties/overrides

 

98.07 

 

07/18/2016

 

45667

 

Charlene  A. Carpenter

 

Payment of royalties/overrides

 

167.37 

 

07/18/2016

 

45668

 

Corinthian  Believer Fellowship

 

Payment of royalties/overrides

 

784.52 

 

07/18/2016

 

45669

 

D.  L. Carpenter

 

Payment of royalties/overrides

 

82.37 

 

07/18/2016

 

45670

 

Fritz  I. Merback

 

Payment of royalties/overrides

 

38.28 

 

07/18/2016

 

45671

 

Janice  Bacon Walker

 

Payment of royalties/overrides

 

196.13 

 

07/18/2016

 

45672

 

Kfrt

 

Payment of royalties/overrides

 

69.74 

 

07/18/2016

 

45673

 

Lubnau,  LLC

 

Payment of royalties/overrides

 

164.76 

 

07/18/2016

 

45674

 

M.  G. Cook

 

Payment of royalties/overrides

 

82.37 

 

07/18/2016

 

45675

 

Mark  Merback

 

Payment of royalties/overrides

 

38.28 

 

07/18/2016

 

45676

 

Mullinnix  LLC

 

Payment of royalties/overrides

 

714.79 

 

07/18/2016

 

45677

 

Paula  Kay Herzog

 

Payment of royalties/overrides

 

98.07 

 

07/18/2016

 

45678

 

Ricki  Jo Eslinger

 

Payment of royalties/overrides

 

38.28 

 

07/18/2016

 

45679

 

Wesley  R. Clark

 

Payment of royalties/overrides

 

196.13 

 

07/18/2016

 

45680

 

William  C. Eiland

 

Payment of royalties/overrides

 

392.26 

 

07/21/2016

 

45681

 

Adam  Fenster

 

Employee expense reimbursement

 

426.00 

 

07/21/2016

 

45682

 

Alsco

 

Field operating expenses

 

628.88 

 

07/21/2016

 

45683

 

Best  Western CottonTree

 

General and administrative expenses

 

388.77 

 

07/21/2016

 

45684

 

BreitBurn  Operating LP

 

Joint interest billing payment

 

3,895.79 

 

07/21/2016

 

45685

 

Cassidy  Mikesell, D.B.A

 

Field operating expenses

 

1,763.49 

 

07/21/2016

 

45686

 

Complete  Energy Services, Inc.

 

Field operating expenses

 

2,559.86 

 

07/21/2016

 

45687

 

Computershare  Trust Co, Inc.

 

General and administrative expenses

 

1,444.18 

 

07/21/2016

 

45688

 

Davis  Construction

 

Field operating expenses

 

600.50 

 

07/21/2016

 

45689

 

Davis  Family Inc.

 

Field operating expenses

 

518.83 

 

07/21/2016

 

45690

 

GMT  Exploration Comp. LLC

 

Joint interest billing payment

 

3,255.90 

 

07/21/2016

 

45691

 

Homax  Oil Sales Inc.

 

Field operating expenses

 

2,121.61 

 

07/21/2016

 

45692

 

KLX  Energy Services LLC

 

Field operating expenses

 

1,105.05 

 

07/21/2016

 

45693

 

Lewis  Visscher

 

General and administrative expenses

 

2,400.00 

 

07/21/2016

 

45694 - void

 

Memorial  Production Operating

 

Joint interest billing payment

 

0.00 

 

07/21/2016

 

45695

 

Moncrief  Royalty Account

 

Joint interest billing payment

 

399.74 

 

07/21/2016

 

45696

 

Mountain  States Employers

 

General and administrative expenses

 

310.00 

 

07/21/2016

 

45697

 

Neofirma,  Inc.

 

General and administrative expenses

 

1,056.00 

 

07/21/2016

 

45698

 

Oil  & Gas Conservation Comm.

 

Production taxes

 

216.53 

 

07/21/2016

 

45699

 

P2  Energy Solutions

 

General and administrative expenses

 

200.00 

 

07/21/2016

 

45700

 

PDS  Energy Information Inc.

 

General and administrative expenses

 

259.70 

 

07/21/2016

 

45701

 

PMI,  Inc.

 

Field operating expenses

 

55.50 

 

07/21/2016

 

45702

 

PRE  Resources Rockies, L.P.

 

Joint interest billing payment

 

474.74 

 

07/21/2016

 

45703

 

REDDOG  Systems Inc.

 

General and administrative expenses

 

839.00 

 

07/21/2016

 

45704

 

SM  Energy

 

Joint interest billing payment

 

807.45 

 

07/21/2016

 

45705

 

Shelco

 

Field operating expenses

 

1,732.15 

 

07/21/2016

 

45706

 

Skyline  Motors Inc.

 

Field operating expenses

 

99.91 

 

07/21/2016

 

45707

 

U.  S. Trustee

 

Other Reorganization Expense

 

9,750.00 

 

07/21/2016

 

45708

 

United  Site Services of NV,Inc

 

Field operating expenses

 

146.77 

 

07/21/2016

 

45709

 

Weatherford  Artifical Lift

 

Field operating expenses

 

8,437.30 

 

07/21/2016

 

45710

 

Winchester  Well Service, Inc.

 

Field operating expenses

 

22,501.60 

 

 


 

07/21/2016

 

45711

 

Wyoming  Depart of Revenue

 

Production taxes

 

25,922.14 

 

07/21/2016

 

45712

 

Wyoming  Oil & Gas Cons. Comm,

 

Field operating expenses

 

1,200.00 

 

07/21/2016

 

45713

 

Zavanna,  LLC

 

Joint interest billing payment

 

867.33 

 

07/01/2016

 

debit card

 

Fed  Ex

 

General and administrative expenses

 

16.54 

 

07/01/2016

 

debit card

 

Microsoft

 

General and administrative expenses

 

211.07 

 

07/05/2016

 

debit card

 

Fed  Ex

 

General and administrative expenses

 

25.57 

 

07/05/2016

 

debit card

 

Standard  Parking, Inc

 

General and administrative expenses

 

855.00 

 

07/05/2016

 

debit card

 

Start  Meeting

 

General and administrative expenses

 

26.90 

 

07/05/2016

 

debit card

 

Towne  Park

 

General and administrative expenses

 

1,382.99 

 

07/11/2016

 

debit card

 

Avis  Car Rental

 

General and administrative expenses

 

217.19 

 

07/11/2016

 

debit card

 

Calibration  Tech. & Supply Inc

 

Field operating expenses

 

229.65 

 

07/11/2016

 

debit card

 

Chapman's  Automotive

 

Field operating expenses

 

1,230.11 

 

07/11/2016

 

debit card

 

Fed  Ex

 

General and administrative expenses

 

16.71 

 

07/12/2016

 

debit card

 

UPS

 

Field operating expenses

 

99.29 

 

07/12/2016

 

debit card

 

UPS

 

Field operating expenses

 

69.14 

 

07/12/2016

 

debit card

 

UPS

 

Field operating expenses

 

44.00 

 

07/12/2016

 

debit card

 

UPS

 

Field operating expenses

 

57.09 

 

07/14/2016

 

debit card

 

Calibration  Tech. & Supply Inc

 

Field operating expenses

 

285.81 

 

07/19/2016

 

debit card

 

CED  Inc.

 

Field operating expenses

 

411.60 

 

07/19/2016

 

debit card

 

Fed  Ex

 

General and administrative expenses

 

22.43 

 

07/19/2016

 

debit card

 

UPS

 

Field operating expenses

 

158.53 

 

07/20/2016

 

debit card

 

Consolidated  Oil Well Services

 

Field operating expenses

 

351.92 

 

07/21/2016

 

debit card

 

Consolidated  Oil Well Services

 

Field operating expenses

 

37.42 

 

07/22/2016

 

debit card

 

Avis  Car Rental

 

General and administrative expenses

 

92.70 

 

07/22/2016

 

debit card

 

Avis  Car Rental

 

General and administrative expenses

 

144.79 

 

07/22/2016

 

debit card

 

Fed  Ex

 

General and administrative expenses

 

28.84 

 

07/25/2016

 

debit card

 

Fed  Ex

 

General and administrative expenses

 

36.64 

 

07/27/2016

 

debit card

 

Edraw

 

General and administrative expenses

 

179.00 

 

07/29/2016

 

debit card

 

Consolidated  Oil Well Services

 

Field operating expenses

 

1,271.81 

 

07/01/2016

 

wire

 

Office  of Natural Resources Re

 

Field operating expenses

 

3,460.00 

 

07/07/2016

 

wire

 

Bracewell  & Giuliani LLP

 

Legal and professional fees - secured Lender

 

13,298.15 

 

07/08/2016

 

wire

 

Bracewell  & Giuliani LLP

 

Legal and professional fees - secured Lender

 

41,316.70 

 

07/15/2016

 

wire

 

Oil  & Gas Conservation Comm.

 

Post CD for state reclamation

 

100,000.00 

 

07/15/2016

 

wire

 

Discovery - Payroll 7/15/16

 

Payroll 7/15/16

 

87,144.55 

 

07/20/2016

 

wire

 

Discovery - Payroll 7/20/16

 

Payroll 7/20/16

 

4,365.90 

 

07/29/2016

 

wire

 

Discovery - Payroll 7/29/16

 

Payroll 7/29/16

 

72,185.61 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Cash Disbursements

$

1,040,298.86 

(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:    July 31,  2016

 

 

 

 

 

 

 

 

 

 

 

 

 

ASSETS

 

 

Current

Month

 

Petition

Date (1)

Current Assets:

 

 

 

 

 

Cash (from Form 2-B, line 5)

 

$

6,270,469 

$

10,037,754 

Accounts Receivable (from Form 2-E)

 

 

1,280,460 

 

1,843,543 

Receivable from Officers, Employees, Affiliates

 

(206,013)

 

408,716 

Inventory

 

 

2,071,060 

 

1,995,798 

Other Current Assets :(List)

Cash held in escrow

 

283,072 

 

303,393 

 

Prepaid expenses and deposits

 

251,533 

 

709,197 

 

Hedge-related current assets

 

-  

 

203,570 

Total Current Assets

 

$

9,950,581 

$

15,501,971 

 

 

 

 

 

 

Fixed Assets (at cost):

 

 

 

 

 

Land

 

$

1,169,013 

$

1,169,011 

Building

 

 

-

 

-

Equipment, Furniture and Fixtures

 

 

166,335,748 

 

166,099,098 

Total Fixed Assets

 

 

167,504,761 

 

167,268,109 

Less:  Accumulated Depreciation

 

 

(112,963,978)

 

(107,050,551)

Net Fixed Assets

 

$

54,540,783 

$

60,217,558 

 

 

 

 

 

 

Other Assets (List):

Investment in Eastern Washakie

 

5,272,518 

 

5,272,518 

 

Other assets

 

104,484 

 

104,484 

TOTAL ASSETS

 

$

69,968,366 

$

81,096,531 

 

 

 

 

 

 

LIABILITIES

 

 

 

 

 

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

$

1,207,319 

$

2,548 

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

 

518,010 

 

-

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

 

428,827 

 

-

Post-petition Notes Payable

 

-  

-

 

-

Other Post-petition Payable(List):

Accrued revenue payable

 

295,239 

 

-

 

Other accrued liabilities and expenses

 

621,368 

 

-

Total Post Petition Liabilities

 

$

3,070,763 

$

2,548 

 

 

 

 

 

 

Pre Petition Liabilities:

 

 

 

 

 

Secured Debt

 

 

40,889,515 

 

42,874,598 

Priority Debt

 

 

111,279 

 

178,428 

Unsecured Debt

 

 

10,459,387 

 

11,429,928 

Total Pre Petition Liabilities

 

 

51,460,181 

 

54,482,954 

 

 

 

 

 

 

TOTAL LIABILITIES

 

$

54,530,944 

$

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

 

 

(11,168,488)

 

-

TOTAL OWNERS' EQUITY

 

$

15,437,422 

$

26,611,029 

 

 

 

 

 

 

TOTAL LIABILITIES AND OWNERS' EQUITY

$

69,968,366 

$

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,  2016 to July 31,  2016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current

Month

 

Accumulated Total (1)

 

 

 

 

 

 

Gross Operating Revenue

 

$

719,587 

$

5,917,760 

Less:  Discounts, Returns and Allowances

 

 

 

 

 

 

 

Net Operating Revenue

$

719,587 

$

5,917,760 

 

 

 

 

 

 

Cost of Goods Sold

 

 

931,698 

 

7,079,763 

 

 

 

 

 

 

Gross Profit

 

$

(212,111)

$

(1,162,003)

 

 

 

 

 

 

Operating Expenses:

 

 

 

 

 

Officer Compensation

 

$

46,152 

$

518,436 

Selling, General and Administrative

 

 

23,160 

 

1,091,709 

Rents and Leases

 

 

7,500 

 

97,663 

Depreciation, Depletion and Amortization

 

 

659,748 

 

5,913,428 

Other (list):       

 

 

 

 

 

 

 

 

 

 

 

 

Total Operating Expenses

 

$

736,560 

$

7,621,236 

 

 

 

 

 

 

Operating Income (Loss)

 

$

(948,671)

$

(8,783,239)

 

 

 

 

 

 

Non-Operating Income and Expenses

 

 

 

 

 

Other Non-Operating Expenses

$

$

Gains (Losses) on Sale of Assets

 

 

(217,122)

Interest Income

 

45 

 

3,533 

Interest Expense

 

 

(40,715)

 

(746,613)

Other Non-Operating Income

 

 

 

 

 

 

 

 

 

Net Non-Operating Income or (Expenses)

$

(40,670)

$

(960,202)

 

 

 

 

 

 

Reorganization Expenses

 

 

 

 

 

Legal and Professional Fees

 

$

249,244 

$

1,393,786 

Other Reorganization Expense

 

 

31,261 

 

31,261 

 

 

 

 

 

 

Total Reorganization Expenses

 

$

280,505 

$

1,425,047 

 

 

 

 

 

 

Net Income (Loss) Before Income Taxes

$

(1,269,846)

$

(11,168,488)

 

 

 

 

 

 

Federal and State Income Tax Expense (Benefit)

 

 

 

 

 

 

 

 

NET INCOME (LOSS)

 

$

(1,269,846)

$

(11,168,488)

 

 

 

(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,  2016 to July 31,  2016

 

 

 

 

 

 

Summary of Post-Petition Taxes

 

1

2

3

4

Type of tax

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

Post-petition taxes accrued this month (new obligations)

Post-petition tax payments made this reporting month

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

Federal

 

 

 

 

Employee income tax withheld

$                           -  

27,729 
(27,729)

$                              -  

Employee FICA taxes withheld

$                           -  

15,112 
(15,112)

$                              -  

Employer FICA taxes

$                           -  

15,374 
(15,374)

$                              -  

Unemployment taxes

$                           -  

27 
(27)

$                              -  

Other:____________________

$                           -  

 

 

$                              -  

State

 

 

 

 

Sales, use & excise taxes

$                           -  

 

 

$                              -  

Unemployment taxes

$                           -  

264 
(264)

$                              -  

Other:_state income tax withheld

$                           -  

4,831 
(4,831)

$                              -  

Local

 

 

 

 

Personal property taxes

$                 302,497

35,928 

 

$                   338,425

Real property taxes

$                           -  

 

 

$                              -  

Other:_Severance, Conservation and Occupational Taxes

$                   65,455

51,173 
(26,226)

$                     90,402

 

 

 

Total unpaid post-petition taxes

$                    428,827

 

(1)  For first report, the beginning balance in column 1 will be $0; thereafter, beginning balance will be ending balance from prior report.

 

 

 

 

 

Insurance Coverage Summary

Type of insurance

Insurance carrier

Coverage amount

Policy expiration date

Premium paid through date

Workers' compensation - CO

American Zurich

1,000,000 

4/1/2017

Paid with each payroll

Workers' compensation - WY

State of WY

WY statutory limits

11/19/2016

Paid with each payroll

General liability

St Paul Fire and Marine

2,000,000 

10/1/2016

10/1/2016

Property (fire, theft, etc.)

 

 

 

 

Vehicle

St Paul Fire and Marine

1,000,000 

10/1/2016

10/1/2016

Other (list): Umbrella

St Paul Fire and Marine

10,000,000 

10/1/2016

10/1/2016

Other (list): D&O

National Union Fire

15,000,000 

7/1/2016

EXPIRED

If any policies were renewed or replaced during reporting period, attach new certificate of insurance.

 

 

Page 1 of 2

 


 

 

 

 

 

 

DEBTOR(S):

Escalera Resources Co.

 

CASE NO:

15-22395-TBM

 

Form 2-E (Page 2 of 2)

SUPPORTING SCHEDULES

For Period:    July 1,  2016 to July 31,  2016

 

Accounts Receivable Aging Summary (attach detailed aging report)

 

30 days or less

31 to 60 days

61 to 90 days

Over 90 days

Total at month end

Pre-petition receivables

 

 

 

90,827 
90,827 

Post-petition receivables

1,105,086 
60,701 
604 
23,241 
1,189,633 

Total

1,105,086 
60,701 
604 
114,068 
1,280,460 

 

 

 

 

 

 

 

 

 

 

 

 

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

410,428 
281,504 
91,873 
423,514 
1,207,319 

Other Payables

 

 

 

 

 

Total

410,428 
281,504 
91,873 
423,514 
1,207,319 

 

 

 

 

 

 

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 
$
28,677 

 

 

$
146,970 

Counsel for Unsecured

 

 

 

 

 

  Creditors' Committee

 

$
2,500 

 

 

$
60,510 

Trustee's Counsel

 

 

 

 

 

Accountant

 

$
5,000 

 

 

$
5,000 

Creditor Counsel

$
190,286 
$
126,745 

($54,615)

 

$
152,130 

Creditor Advisors

$
14,998 
$
25,000 

 

 

$
110,000 

Other:

 

$
131 

($12,127)

 

$
43,400 

Total

$
228,660 
$
188,053 

($66,742)

 

$
518,010 

*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 - 6/3

$
11,538 

Gary Grinsfelder

Chief Operating Officer

Compensation - 6/3, 6/17

15,384 

Gary Grinsfelder

Chief Operating Officer

Expense reimbursement

6,377 

Adam Fenster

Chief Financial Officer

Compensation - 6/3, 6/17

15,384 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

**List payments and transfers of any kind and in any form made to or for the benefit of any proprietor, owner, partner, shareholder, officer, or director.

 

Page 2 of 2

 


 

 

 

 

 

 

DEBTOR(S):

Escalera Resources Co.

 

CASE NO:

15-22395-TBM

 

Form 2-F

QUARTERLY FEE SUMMARY *

For Month Ended:           July 31,  2016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash

 

Quarterly

 

 

 

Date

Month

Year

 

Disbursements **

 

Fee Due

 

Check No.

 

Paid

 

 

 

 

 

 

 

 

 

 

 

 

January

2016

$

$
1,537,156 

 

 

 

 

 

 

February

2016

 

$
933,669 

 

 

 

 

 

 

March

2016

 

$
1,103,173 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL 1st Quarter

$

$
3,573,997 

$

10,400 

 

45336

 

April 22, 2016

 

 

 

 

 

 

 

 

 

 

 

 

April

2016

$

$
784,908 

 

 

 

 

 

 

May

2016

 

$
1,126,798 

 

 

 

 

 

 

June

2016

 

$
1,040,299 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL 2nd Quarter

$

$
2,952,005 

$

9,750 

 

45707

 

July 21, 2016

 

 

 

 

 

 

 

 

 

 

 

 

July

 

 

$

$

 

 

 

 

 

 

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

 

The Debtor continues to realize cost savings in general and administrative expenses, as well as in certain field operating expenses, as a result of the realignment of its staff and other steps taken to reduce costs.

 

The Debtor continues discussions with the secured lenders about their desired plans to move forward. Once agreement has been reached regarding such plans, the Plan already submitted by the Debtor will be modified or amended, as needed. In the interim, the Debtor continues to operate normally.

 

 

 

 

 

 

 

 

 

 

 

 

 


 

 

 

 

 

 

Rev. 1/15/14