EX-99.8 9 a12-12647_1ex99d8.htm EX-99.8

Exhibit 99.8

 

 

 

Monthly Operating Report

 

 

 

CASE NAME: W.O. Operating Company, Ltd.

 

ACCRUAL BASIS

 

 

 

CASE NUMBER: 12-31556-bjh-11

 

 

 

 

 

JUDGE:

Barbara J. Houser

 

 

 

UNITED STATES BANKRUPTCY COURT

 

NORTHERN AND EASTERN

DISTRICT OF

TEXAS

 

DIVISION 6

 

MONTHLY OPERATING REPORT

 

MONTH ENDING: April 30th, 2012

 

IN ACCORDANCE WITH TITLE 28, SECTION 1746, OF THE UNITED STATES CODE, I DECLARE UNDER PENALTY OF PERJURY THAT I HAVE EXAMINED THE FOLLOWING MONTHLY OPERATING REPORT (ACCRUAL BASIS-1 THROUGH ACCRUAL BASIS-7) AND THE ACCOMPANYING ATTACHMENTS AND, TO THE BEST OF MY KNOWLEDGE, THESE DOCUMENTS ARE TRUE, CORRECT AND COMPLETE. DECLARATION OF THE PREPARER (OTHER THAN RESPONSIBLE PARTY): IS BASED ON ALL INFORMATION OF WHICH PREPARER HAS ANY KNOWLEDGE.

 

 

RESPONSIBLE PARTY:

 

 

 

 

 

/s/ John H. Homier

 

CFO

ORIGINAL SIGNATURE OF RESPONSIBLE PARTY

 

TITLE

 

 

 

John H. Homier

 

5/21/2012

PRINTED NAME OF RESPONSIBLE PARTY

 

DATE

 

 

 

 

 

 

PREPARER:

 

 

 

 

 

/s/ Adrian Lamberti

 

Controller

ORIGINAL SIGNATURE OF PREPARER

 

TITLE

 

 

 

Adrian Lamberti

 

5/21/2012

PRINTED NAME OF PREPARER

 

DATE

 


 

 

Monthly Operating Report

 

 

CASE NAME: W.O. Operating Company, Ltd.

ACCRUAL BASIS-1

 

 

CASE NUMBER: 12-31556-bjh-11

 

 

 

COMPARATIVE BALANCE SHEET

 

 

 

 

 

SCHEDULE

 

MONTH

 

MONTH

 

MONTH

 

 

 

 

AMOUNT

 

3/8/12 to 3/31/12

 

April 2012

 

 

 

ASSETS

 

 

 

 

 

 

 

 

 

1.

UNRESTRICTED CASH

 

$

0

 

$

617,541

 

$

1,611,468

 

 

 

2.

RESTRICTED CASH

 

 

 

 

 

 

 

 

 

3.

TOTAL CASH

 

$

0

 

$

617,541

 

$

1,611,468

 

$

0

 

4.

ACCOUNTS RECEIVABLE (NET)

 

$

1,133,000

 

$

1,135,000

 

$

981,000

 

 

 

5.

INVENTORY

 

$

817,200

 

$

554,043

 

$

272,755

 

 

 

6.

NOTES RECEIVABLE

 

 

 

 

 

 

 

 

 

7.

PREPAID EXPENSES

 

 

 

$

81,598

 

$

211,647

 

 

 

8.

OTHER (ATTACH LIST) (1)

 

$

250,000

 

 

 

 

 

 

 

9.

TOTAL CURRENT ASSETS

 

$

2,200,200

 

$

2,388,182

 

$

3,076,870

 

$

0

 

10.

PROPERTY, PLANT  & EQUIPMENT

 

$

127,800

 

$

157,012,828

 

$

157,012,828

 

 

 

11.

LESS: ACCUMULATED DEPRECIATION / DEPLETION

 

 

 

$

123,836,141

 

$

124,036,531

 

 

 

12.

NET PROPERTY, PLANT & EQUIPMENT

 

$

127,800

 

$

33,176,687

 

$

32,976,297

 

$

0

 

13.

DUE FROM INSIDERS

 

 

 

 

 

 

 

 

 

14.

OTHER ASSETS - NET OF AMORTIZATION (ATTACH LIST)

 

$

817,200

 

$

817,200

 

$

817,200

 

 

 

15.

OTHER (ATTACH LIST)

 

 

 

 

 

 

 

 

 

16.

TOTAL ASSETS

 

$

3,145,200

 

$

36,382,069

 

$

36,870,367

 

$

0

 

 

 

 

 

 

 

 

 

 

 

 

POSTPETITION LIABILITIES

 

 

 

 

 

 

 

 

 

17.

ACCOUNTS PAYABLE

 

 

 

$

50,258

 

$

83,610

 

 

 

18.

TAXES PAYABLE

 

 

 

 

 

$

39,900

 

 

 

19.

NOTES PAYABLE

 

 

 

 

 

 

 

 

 

20.

PROFESSIONAL FEES

 

 

 

 

 

 

 

 

 

21.

SECURED DEBT

 

 

 

 

 

 

 

 

 

22.

OTHER (ATTACH LIST) MOR-1c

 

 

 

 

 

181,088.00

 

 

 

23.

TOTAL POSTPETITION LIABILITIES

 

 

 

$

50,258

 

$

304,598

 

$

0

 

PREPETITION LIABILITIES

 

 

 

 

 

 

 

 

 

24.

SECURED DEBT (2)

 

$

80,995,000

 

 

 

 

 

 

 

25.

PRIORITY DEBT

 

$

840,953

 

$

840,853

 

$

815,641

 

 

 

26.

UNSECURED DEBT

 

$

1,386,347

 

$

1,386,347

 

$

1,386,347

 

 

 

27.

OTHER (MOR-1 Exhibits A and B)

 

 

 

$

67,387,464

 

$

67,387,464

 

 

 

28.

TOTAL PREPETITION LIABILITIES

 

$

83,222,300

 

$

69,614,664

 

$

69,589,452

 

$

0

 

29.

TOTAL LIABILITIES

 

$

83,222,300

 

$

69,664,922

 

$

69,894,050

 

$

0

 

EQUITY

 

 

 

 

 

 

 

 

 

30.

PREPETITION OWNERS’ EQUITY

 

 

 

$

(33,911,521

)

$

(33,911,521

)

 

 

31.

POSTPETITION CUMULATIVE PROFIT OR (LOSS)

 

 

 

$

628,668

 

$

887,838

 

 

 

32.

DIRECT CHARGES TO EQUITY (ATTACH EXPLANATION)

 

 

 

 

 

 

 

 

 

33.

TOTAL EQUITY

 

$

(80,077,100

)

$

(33,282,853

)

$

(33,023,683

)

$

0

 

34.

TOTAL LIABILITIES & OWNERS’ EQUITY

 

$

3,145,200

 

$

36,382,069

 

$

33,870,367

 

$

0

 

 

(1) Includes consolidated retainer of $250,000 for Cano Petroleum, Inc. and its related debtor entities.

(2) For balance sheet purposes, the secured debt for Cano Petroleum, Inc. and its subsidiaries is carried in total by Cano Petroleum, Inc.

 


 

 

Monthly Operating Report

 

 

CASE NAME: W.O. Operating Company, Ltd.

ACCRUAL BASIS-2

 

 

CASE NUMBER: 12-31556-bjh-11

 

 

 

INCOME STATEMENT

 

 

 

 

MONTH

 

MONTH

 

MONTH

 

MONTH

 

 

 

3/8/2012 to 3/31/2012

 

April 2012

 

 

 

 

 

REVENUES

 

 

 

 

 

 

 

 

 

1.

GROSS REVENUES

 

$

1,135,000

 

$

940,500

 

 

 

 

 

2.

LESS: RETURNS & DISCOUNTS

 

 

 

 

 

 

 

 

 

3.

NET REVENUE

 

$

1,135,000

 

$

940,500

 

$

0

 

$

0

 

COST OF GOODS SOLD

 

 

 

 

 

 

 

 

 

4.

MATERIAL

 

 

 

 

 

 

 

 

 

5.

DIRECT LABOR

 

 

 

 

 

 

 

 

 

6.

DIRECT OVERHEAD (LOE)

 

$

279,225

 

$

415,486

 

 

 

 

 

7.

TOTAL COST OF GOODS SOLD

 

$

279,225

 

$

415,486

 

$

0

 

$

0

 

8.

GROSS PROFIT

 

$

855,775

 

$

525,014

 

$

0

 

$

0

 

OPERATING EXPENSES

 

 

 

 

 

 

 

 

 

9.

OFFICER / INSIDER COMPENSATION

 

 

 

 

 

 

 

 

 

10.

SELLING  & MARKETING

 

 

 

 

 

 

 

 

 

11.

GENERAL & ADMINISTRATIVE

 

$

12,330

 

$

31,351

 

 

 

 

 

12.

RENT  & LEASE

 

$

1,775

 

$

2,126

 

 

 

 

 

13.

OTHER (ATTACH LIST)

 

 

 

 

 

 

 

 

 

14.

TOTAL OPERATING EXPENSES

 

$

14,105

 

$

33,477

 

$

0

 

$

0

 

15.

INCOME BEFORE NON-OPERATING INCOME & EXPENSE

 

$

841,670

 

$

491,537

 

$

0

 

$

0

 

OTHER INCOME  & EXPENSES

 

 

 

 

 

 

 

 

 

16.

NON-OPERATING INCOME (ATT. LIST)

 

 

 

 

 

 

 

 

 

17.

NON-OPERATING EXPENSE (ATT. LIST)

 

 

 

 

 

 

 

 

 

18.

INTEREST EXPENSE

 

$

9,639

 

$

31,977

 

 

 

 

 

19.

DEPRECIATION / DEPLETION

 

$

201,413

 

$

200,390

 

 

 

 

 

20.

AMORTIZATION

 

 

 

 

 

 

 

 

 

21.

OTHER (ATTACH LIST)

 

 

 

 

 

 

 

 

 

22.

NET OTHER INCOME & EXPENSES

 

$

211,052

 

$

232,367

 

$

0

 

$

0

 

REORGANIZATION EXPENSES

 

 

 

 

 

 

 

 

 

23.

PROFESSIONAL FEES

 

 

 

 

 

 

 

 

 

24.

U.S. TRUSTEE FEES

 

$

1,950

 

$

0

 

 

 

 

 

25.

OTHER (ATTACH LIST)

 

 

 

 

 

 

 

 

 

26.

TOTAL REORGANIZATION EXPENSES

 

$

1,950

 

$

0

 

$

0

 

$

0

 

27.

INCOME TAX

 

 

 

 

 

 

 

 

 

28.

NET PROFIT (LOSS)

 

$

628,668

 

$

259,170

 

$

0

 

$

0

 

 

(1) Fee for W.O Operating Company Inc. at $975.00, fee for W.O Energy, Inc. at $325.00, fee for W.O. Energy of Nevada, Inc. at $325.00 and fee for W.O. Production Company at $325.00. These companies are linked to W.O. Operating Company, Inc. but have no bank accounts of their own from which to pay fees.

 


 

 

Monthly Operating Report

 

 

CASE NAME: W.O. Operating Company, Ltd.

ACCRUAL BASIS-3

 

 

CASE NUMBER: 12-31556-bjh-11

 

 

 

 

MONTH

 

MONTH

 

MONTH

 

QUARTER

 

 

 

3/8/2012 to 3/31/2012

 

April 2012

 

 

 

TOTAL

 

CASH RECEIPTS AND DISBURSEMENTS

 

 

 

 

 

 

 

 

 

1.

CASH - BEGINNING OF MONTH

 

$

0

 

$

617,843

 

 

 

 

 

RECEIPTS FROM OPERATIONS

 

 

 

 

 

 

 

 

 

2.

CASH SALES

 

 

 

 

 

 

 

 

 

COLLECTION OF ACCOUNTS RECEIVABLE

 

 

 

 

 

 

 

 

 

3.

PREPETITION

 

$

701,919

 

 

 

 

 

 

 

4.

POSTPETITION

 

 

 

$

1,395,467

 

 

 

 

 

5.

TOTAL OPERATING RECEIPTS

 

$

701,919

 

$

1,395,467

 

$

0

 

$

0

 

NON-OPERATING RECEIPTS

 

 

 

 

 

 

 

 

 

6.

LOANS  & ADVANCES (ATTACH LIST)

 

 

 

 

 

 

 

 

 

7.

SALE OF ASSETS

 

 

 

 

 

 

 

 

 

8.

OTHER (ATTACH LIST)

 

 

 

 

 

 

 

 

 

9.

TOTAL NON-OPERATING RECEIPTS

 

$

0

 

$

0

 

$

0

 

$

0

 

10.

TOTAL RECEIPTS

 

$

701,919

 

$

1,395,467

 

$

0

 

$

0

 

11.

TOTAL CASH AVAILABLE

 

$

701,919

 

$

2,013,310

 

$

0

 

$

0

 

OPERATING DISBURSEMENTS

 

 

 

 

 

 

 

 

 

12.

NET PAYROLL

 

$

39,588

 

$

88,291

 

 

 

 

 

13.

PAYROLL TAXES PAID

 

$

2,916

 

$

5,592

 

 

 

 

 

14.

SALES, USE  & OTHER TAXES PAID (3)

 

 

 

$

25,278

 

 

 

 

 

15.

SECURED / RENTAL / LEASES

 

 

 

$

1,875

 

 

 

 

 

16.

UTILITIES (2)

 

$

923

 

$

133,325

 

 

 

 

 

17.

INSURANCE

 

 

 

 

 

 

 

 

 

18.

INVENTORY PURCHASES

 

 

 

 

 

 

 

 

 

19.

VEHICLE EXPENSES

 

$

402

 

$

592

 

 

 

 

 

20.

TRAVEL

 

 

 

 

 

 

 

 

 

21.

ENTERTAINMENT

 

 

 

 

 

 

 

 

 

22.

REPAIRS  & MAINTENANCE

 

$

40,247

 

$

102

 

 

 

 

 

23.

SUPPLIES

 

 

 

$

107

 

 

 

 

 

24.

ADVERTISING

 

 

 

 

 

 

 

 

 

25.

OTHER (MOR-3 Exhibit A)

 

 

 

$

146,680

 

 

 

 

 

26.

TOTAL OPERATING DISBURSEMENTS

 

$

84,077

 

$

401,842

 

$

0

 

$

0

 

REORGANIZATION EXPENSES

 

 

 

 

 

 

 

 

 

27.

PROFESSIONAL FEES

 

 

 

 

 

 

 

 

 

28.

U.S. TRUSTEE FEES(1)

 

 

 

 

 

 

 

 

 

29.

OTHER (ATTACH LIST)

 

 

 

 

 

 

 

 

 

30.

TOTAL REORGANIZATION EXPENSES

 

$

0

 

$

0

 

$

0

 

$

0

 

31.

TOTAL DISBURSEMENTS

 

$

84,077

 

$

401,842

 

$

0

 

$

0

 

32.

NET CASH FLOW

 

$

617,843

 

$

993,625

 

$

0

 

$

0

 

33.

CASH - END OF MONTH (1)

 

$

617,843

 

$

1,611,468

 

$

0

 

$

0

 

 

Notes:

(1) Exclusive of cash sweep from zero balance accounts to concentration account at cano Petroleum, Inc.

(2) Includes utility deposits of $71,568.59 paid by approved order

(3) Includes $25,212.02 of prepetition severance taxes for Dec-2011 and Jan-2012 sales and $66.00 for a post petition truck tag.

 


 

 

Monthly Operating Report

 

 

CASE NAME: W.O. Operating Company, Ltd.

ACCRUAL BASIS-4

 

 

CASE NUMBER: 12-31556-bjh-11

 

 

 

 

SCHEDULE

 

MONTH

 

MONTH

 

MONTH

 

ACCOUNTS RECEIVABLE AGING

 

AMOUNT

 

3/31/2012

 

April 2012

 

 

 

1.

0-30

 

$

1,133,000

 

$

1,135,000

 

$

981,000

 

 

 

2.

31-60

 

 

 

 

 

 

 

 

 

3.

61-90

 

 

 

 

 

 

 

 

 

4.

91+

 

 

 

 

 

 

 

 

 

5.

TOTAL ACCOUNTS RECEIVABLE

 

$

1,133,000

 

$

1,135,000

 

$

981,000

 

$

0

 

6.

AMOUNT CONSIDERED UNCOLLECTIBLE

 

 

 

 

 

 

 

 

 

7.

ACCOUNTS RECEIVABLE (NET)

 

$

1,133,000

 

$

1,135,000

 

$

981,000

 

$

0

 

 

AGING OF POSTPETITION TAXES AND PAYABLES (1)

 

MONTH:

 

April 2012

 

 

 

0-30

 

31-60

 

61-90

 

91+

 

 

 

TAXES PAYABLE

 

DAYS

 

DAYS

 

DAYS

 

DAYS

 

TOTAL

 

1.

FEDERAL

 

 

 

 

 

 

 

 

 

 

 

2.

STATE

 

 

 

 

 

 

 

 

 

 

 

3.

LOCAL

 

 

 

 

 

 

 

 

 

 

 

4.

OTHER (ATTACH LIST) MOR-4a

 

$

39,900

 

 

 

 

 

 

 

$

39,900

 

5.

TOTAL TAXES PAYABLE

 

$

39,900

 

$

0

 

$

0

 

$

0

 

$

39,900

 

 

 

 

 

 

 

 

 

 

 

 

 

 

6.

ACCOUNTS PAYABLE

 

$

83,610

 

 

 

 

 

 

 

$

83,610

 

 

STATUS OF POSTPETITION TAXES (1)

 

MONTH:

 

April 2012

 

 

 

BEGINNING

 

AMOUNT

 

 

 

ENDING

 

 

 

TAX

 

WITHHELD AND/

 

AMOUNT

 

TAX

 

 

 

LIABILITY*

 

OR ACCRUED

 

PAID

 

LIABILITY

 

FEDERAL

 

 

 

 

 

 

 

 

 

1.

WITHHOLDING**

 

 

 

 

 

 

 

 

 

2.

FICA-EMPLOYEE**

 

 

 

 

 

 

 

 

 

3.

FICA-EMPLOYER**

 

 

 

 

 

 

 

 

 

4.

UNEMPLOYMENT

 

 

 

 

 

 

 

 

 

5.

INCOME

 

 

 

 

 

 

 

 

 

6.

OTHER (ATTACH LIST)

 

 

 

 

 

 

 

 

 

7.

TOTAL FEDERAL TAXES

 

$

0

 

$

0

 

$

0

 

$

0

 

STATE AND LOCAL

 

 

 

 

 

 

 

 

 

8.

WITHHOLDING

 

 

 

 

 

 

 

 

 

9.

SALES

 

 

 

 

 

 

 

 

 

10.

EXCISE

 

 

 

 

 

 

 

 

 

11.

UNEMPLOYMENT

 

 

 

 

 

 

 

 

 

12.

REAL PROPERTY

 

 

 

 

 

 

 

 

 

13.

PERSONAL PROPERTY

 

 

 

 

 

 

 

 

 

14.

OTHER (ATTACH LIST) MOR-4b

 

$

39,966

 

 

 

$

25,278

 

 

 

15.

TOTAL STATE & LOCAL

 

$

39,966

 

$

0

 

$

25,278

 

$

0

 

16.

TOTAL TAXES

 

$

39,966

 

$

0

 

$

25,278

 

$

0

 

 

*                                         The beginning tax liability should represent the liability from the prior month or, if this is the first operating report, the amount should be zero.

**                                  Attach photocopies of IRS Form 6123 or your FTD coupon and payment receipt to verify payment or deposit.

(1) Only taxes paid directly by Cano Petroleum, Inc. and its subsidiaries; taxes paid on their behalf by others (e.g. first purchasers and PEO — Resourcing Edge) ae not shown

 


 

 

Monthly Operating Report

 

 

CASE NAME: W.O. Operating Company, Ltd.

ACCRUAL BASIS-5

 

 

CASE NUMBER: 12-31556-bjh-11

 

 

The debtor in possession must complete the reconciliation below for each bank account, including all general, payroll and tax accounts, as well as all savings and investment accounts, money market accounts, certificates of deposit, government obligations, etc. Accounts with restricted funds should be identified by placing an asterisk next to the account number. Attach additional sheets if necessary.

 

 

 

MONTH: April 1st to April 30th 2012

BANK RECONCILIATIONS

 

 

 

 

 

Account #1

 

Account #2

 

Account #3

 

 

 

A.  BANK:

 

Bank of Texas N.A

 

 

 

 

 

 

 

B.  ACCOUNT NUMBER:

 

31012159

 

 

 

 

 

 

 

C.  PURPOSE (TYPE):

 

Checking

 

 

 

 

 

TOTAL

 

1.

BALANCE PER BANK STATEMENT

 

$

274,564

 

 

 

 

 

$

274,564

 

2.

ADD: TOTAL DEPOSITS NOT CREDITED

 

 

 

 

 

 

 

$

0

 

3.

SUBTRACT: OUTSTANDING CHECKS

 

$

166,535

 

 

 

 

 

$

166,535

 

4.

OTHER RECONCILING ITEMS

 

 

 

 

 

 

 

$

0

 

5.

MONTH END BALANCE PER BOOKS (1)

 

$

108,030

 

$

0

 

$

0

 

$

108,030

 

6.

NUMBER OF LAST CHECK WRITTEN

 

1005003177

 

 

 

 

 

 

 

 

INVESTMENT ACCOUNTS

 

 

 

DATE OF

 

TYPE OF

 

PURCHASE

 

CURRENT

 

BANK, ACCOUNT NAME & NUMBER

 

PURCHASE

 

INSTRUMENT

 

PRICE

 

VALUE

 

7.

 

 

 

 

 

 

 

 

 

 

8.

 

 

 

 

 

 

 

 

 

 

9.

 

 

 

 

 

 

 

 

 

 

10.

 

 

 

 

 

 

 

 

 

 

11.

TOTAL INVESTMENTS

 

 

 

 

 

$

0

 

$

0

 

 

 

 

 

 

 

 

 

 

 

 

CASH

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

12.

CURRENCY ON HAND

 

 

 

 

 

 

 

$

0

 

 

 

 

 

 

 

 

 

 

 

 

13.

TOTAL CASH - END OF MONTH

 

 

 

 

 

 

 

$

108,030

 

 

(1) Includes effect of cash sweeps from zero balance accounts to concentration account at Cano Petroleum, Inc.

 


 

 

 

 

Monthly Operating Report

 

 

 

CASE NAME: W.O. Operating Company, Ltd.

 

ACCRUAL BASIS-6

 

 

 

CASE NUMBER: 12-31556-bjh-11

 

 

 

 

 

 

 

MONTH: March 8th to March 31st

 

PAYMENTS TO INSIDERS AND PROFESSIONALS

 

OF THE TOTAL DISBURSEMENTS SHOWN FOR THE MONTH, LIST THE AMOUNT PAID TO INSIDERS (AS DEFINED IN SECTION 101 (31) (A)-(F) OF THE U.S. BANKRUPTCY CODE) AND TO PROFESSIONALS. ALSO, FOR PAYMENTS TO INSIDERS, IDENTIFY THE TYPE OF COMPENSATION PAID (e.g. SALARY, BONUS, COMMISSIONS, INSURANCE, HOUSING ALLOWANCE, TRAVEL, CAR ALLOWANCE, ETC.). ATTACH ADDITIONAL SHEETS IF NECESSARY.

 

INSIDERS

 

 

 

 

 

 

 

 

 

 

TYPE OF

 

AMOUNT

 

TOTAL PAID

 

NAME

 

PAYMENT

 

PAID

 

TO DATE

 

1.

 

 

 

 

 

 

 

 

2.

 

 

 

 

 

 

 

 

3.

 

 

 

 

 

 

 

 

4.

 

 

 

 

 

 

 

 

5.

 

 

 

 

 

 

 

 

6.

TOTAL PAYMENTS TO INSIDERS

 

$

0

 

$

0

 

 

PROFESSIONALS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

DATE OF COURT

 

 

 

 

 

 

 

TOTAL

 

 

 

ORDER AUTHORIZING

 

AMOUNT

 

AMOUNT

 

TOTAL PAID

 

INCURRED

 

NAME

 

PAYMENT

 

APPROVED

 

PAID

 

TO DATE

 

& UNPAID *

 

1.

 

 

 

 

 

 

 

 

 

 

 

 

2.

 

 

 

 

 

 

 

 

 

 

 

 

3.

 

 

 

 

 

 

 

 

 

 

 

 

4.

 

 

 

 

 

 

 

 

 

 

 

 

5.

 

 

 

 

 

 

 

 

 

 

 

 

6.

TOTAL PAYMENTS TO PROFESSIONALS

 

$

0

 

$

0

 

$

0

 

$

0

 

 

* INCLUDE ALL FEES INCURRED, BOTH APPROVED AND UNAPPROVED

 

POSTPETITION STATUS OF SECURED NOTES, LEASES PAYABLE AND ADEQUATE PROTECTION PAYMENTS

 

 

 

SCHEDULED

 

AMOUNTS

 

 

 

 

 

MONTHLY

 

PAID

 

TOTAL

 

 

 

PAYMENTS

 

DURING

 

UNPAID

 

NAME OF CREDITOR

 

DUE

 

MONTH

 

POSTPETITION

 

1.

Scott White

 

$

887

 

$

887

 

$

0

 

2.

Miles O’ Loghlin

 

$

887

 

$

887

 

$

0

 

3.

Xerox Corporation

 

$

100

 

$

100

 

$

0

 

4.

 

 

 

 

 

 

$

0

 

5.

 

 

 

 

 

 

 

 

6.

TOTAL

 

$

1,874

 

$

1,874

 

$

0

 

 


 

 

Monthly Operating Report

 

 

CASE NAME: W.O. Operating Company, Ltd.

ACCRUAL BASIS-7

 

 

CASE NUMBER: 12-31556-bjh-11

 

 

 

MONTH:

March 8th to March 31st, 2012

 

QUESTIONNAIRE

 

 

 

 

 

YES

 

NO

1.

 

HAVE ANY ASSETS BEEN SOLD OR TRANSFERRED OUTSIDE THE NORMAL COURSE OF BUSINESS THIS REPORTING PERIOD?

 

 

 

X

2.

 

HAVE ANY FUNDS BEEN DISBURSED FROM ANY ACCOUNT OTHER THAN A DEBTOR IN POSSESSION ACCOUNT?

 

 

 

X

3.

 

ARE ANY POSTPETITION RECEIVABLES (ACCOUNTS, NOTES, OR LOANS) DUE FROM RELATED PARTIES?

 

 

 

X

4.

 

HAVE ANY PAYMENTS BEEN MADE ON PREPETITION LIABILITIES THIS REPORTING PERIOD?

 

X

 

 

5.

 

HAVE ANY POSTPETITION LOANS BEEN RECEIVED BY THE DEBTOR FROM ANY PARTY?

 

 

 

X

6.

 

ARE ANY POSTPETITION PAYROLL TAXES PAST DUE?

 

 

 

X

7.

 

ARE ANY POSTPETITION STATE OR FEDERAL INCOME TAXES PAST DUE?

 

 

 

X

8.

 

ARE ANY POSTPETITION REAL ESTATE TAXES PAST DUE?

 

 

 

X

9.

 

ARE ANY OTHER POSTPETITION TAXES PAST DUE?

 

 

 

X

10.

 

ARE ANY AMOUNTS OWED TO POSTPETITION CREDITORS DELINQUENT?

 

 

 

X

11.

 

HAVE ANY PREPETITION TAXES BEEN PAID DURING THE REPORTING PERIOD?

 

X

 

 

12.

 

ARE ANY WAGE PAYMENTS PAST DUE?

 

 

 

X

 

IF THE ANSWER TO ANY OF THE ABOVE QUESTIONS IS “YES,” PROVIDE A DETAILED EXPLANATION OF EACH ITEM. ATTACH ADDITIONAL SHEETS IF NECESSARY.

 

Royalties and severance tax paid in accordance with court order

 

INSURANCE

 

 

 

 

 

YES

 

NO

1.

 

ARE WORKER’S COMPENSATION, GENERAL LIABILITY AND OTHER NECESSARY INSURANCE COVERAGES IN EFFECT?

 

X

 

 

2.

 

ARE ALL PREMIUM PAYMENTS PAID CURRENT?

 

X

 

 

3.

 

PLEASE ITEMIZE POLICIES BELOW.

 

 

 

 

 

IF THE ANSWER TO ANY OF THE ABOVE QUESTIONS IS “NO,” OR IF ANY POLICIES HAVE BEEN CANCELLED OR NOT RENEWED DURING THIS REPORTING PERIOD, PROVIDE AN EXPLANATION BELOW.  ATTACH ADDITIONAL SHEETS IF NECESSARY.

 

INSTALLMENT PAYMENTS

 

TYPE OF

 

 

 

 

 

PAYMENT AMOUNT

POLICY

 

CARRIER

 

PERIOD COVERED

 

& FREQUENCY

General Liability Insurance

 

ACE American Insurance

 

8/16/2011 to 8/16/2012

 

$39,452.99 paid monthly

Business Auto

 

ACE American Insurance

 

8/16/2011 to 8/16/2012

 

to Premium Assignment

Umbrella

 

ACE Property & Casualty

 

8/16/2011 to 8/16/2012

 

Corporation.

Umbrella Extension

 

Gotham Insurance Company

 

8/16/2011 to 8/16/2012

 

1 payment remains at

Marine Insurance

 

AGCS Marine Insurance Co.

 

8/16/2011 to 8/16/2012

 

4/30/2012

COW

 

Lloyds of London

 

8/16/2011 to 8/16/2012

 

 

 


 

MOR-1a

 

 

 

$

 

1160000000 Intercompany Receivable/Payable Account

 

(39,380,182.48

)

1160001001 Intercompany Receivable/Payable CC 1001

 

6,715,040.65

 

1160001003 Intercompany Receivable/Payable CC 1003

 

1,581.28

 

1160001004 Intercompany Receivable/Payable CC 1004

 

(17,152.07

)

1160001010 Intercompany Receivable/Payable CC 1010

 

88,658.92

 

 

 

(32,592,053.70

)

 


 

MOR-1b

 

4700000000 Deferred Tax Liability

 

(33,149,691.98

)

4800000000 Asset Retirement Obligation Long Term

 

(1,645,725.38

)

 

 

(34,795,417.36

)

 


 

MOR-1c

 

Adjustments to inter company

 

167,986.00

 

Change in other liabilities

 

13,102.00

 

Total

 

181,088.00

 

 


 

MOR-3a

 

Holman Well Service

 

112,227.00

 

Midwest Compressor

 

9,541.25

 

WB Supply

 

6,984.24

 

Phillips 66 - Conoco 76

 

5,165.89

 

Monkey Wrench

 

4,696.22

 

NGS Inc

 

2,257.40

 

Performance Chemical

 

2,232.66

 

Master Pump

 

1,165.13

 

Multi Chem Group

 

1,038.44

 

Unifirst Corporation

 

693.21

 

B&G Electric Pampa

 

380.99

 

Biotech

 

157.50

 

Global Tower

 

140.00

 

 

 

 

 

LOE TOTAL

 

146,679.93

 

 


 

MOR-4a

 

March Severance taxes payable

 

23,900.00

 

April Severance taxes payable

 

16,000.00

 

Total

 

$

39,900.00

 

 


 

MOR-4b

 

Gaye Whitehead Tax Assessor

 

66.00

 

Post petition truck tag

 

Texas State Comptroller

 

39,900.00

 

Estimated March and April Severance Taxes

 

 

 

39,966.00