EX-99.1 2 dex991.htm MONTHLY OPERATING REPORT Monthly Operating Report

Exhibit 99.1

UNITED STATES BANKRUPTCY COURT

FOR THE DISTRICT OF DELAWARE

In re Verasun Energy Corporation et al.

 

     
   Case No. (Jointly Administered)    08-12606
   Reporting Period:    December 31, 2008
   Federal Tax I.D. #    20-3430241

CORPORATE MONTHLY OPERATING REPORT

File with the Court and submit a copy to the United States Trustee within 30 days after the end of the month and submit a copy of the report to any official committee appointed in the case.

 

REQUIRED DOCUMENTS

   Form No.    Document
Attached
   Explanation
Attached

Schedule of Cash Receipts

   MOR-1a    x   

Schedule of Disbursements

   MOR-1b    x   

Bank Account Information

   MOR-1c    x   

Copies of bank statements (See Notes to the MOR)

         x

Cash disbursements journals (See Notes to the MOR)

         x

Statement of Operations (Income Statement)

   MOR-2    x   

Balance Sheet

   MOR-3    x   

Status of Post-petition Taxes

   MOR-4    x   

Copies of IRS Form 6123 or payment receipt (See Notes to the MOR)

         x

Copies of tax returns filed during reporting period (See Notes to the MOR)

         x

Summary of Unpaid Post-petition Debts (See Notes to the MOR)

   MOR-4       x

Listing of Aged Accounts Payable (See Notes to the MOR)

         x

Accounts Receivable Reconciliation and Aging (See Notes to the MOR)

   MOR-5    x    x

Taxes Reconciliation and Aging (See MOR-7)

   MOR-5       x

Payments to Insiders and Professional

   MOR-6    x   

Post Petition Secured Notes Adequate Protection Payments

   MOR-6    x   

Debtor Questionnaire

   MOR-7    x   

I declare under penalty of perjury (28 U.S.C. Section 1746) that this report and the attached documents are true and correct to the best of my knowledge and belief.

 

/s/ James Bonsall

   

1/29/2009

Signature of Authorized Individual*     Date

James Bonsall

   
Printed Name of Authorized Individual    

Chief Restructuring Officer

   
Title    

 

* Authorized individual must be an officer, director or shareholder if debtor is a corporation; a partner if debtor is a partnership; a manager or member if debtor is a limited liability company.


MOR NOTES

In re Verasun Energy Corporation et al.

 

  Case No. (Jointly Administered)   08-12606
  Reporting Period:   December 31, 2008
  Federal Tax I.D. #   20-3430241

 

Notes to the Monthly Operating Report

GENERAL:

The report includes activity from the following Debtors and related case numbers:

 

Debtor

   Case Number     

ASA Albion, LLC

   08-12607   

ASA Bloomingburg LLC

   08-12608   

ASA Linden, LLC

   08-12609   

ASA OpCo Holdings, LLC

   08-12610   

US Bio Marion LLC

   08-12611   

US BioEnergy Corporation

   08-12612   

VeraSun Albert City, LLC

   08-12613   

VeraSun Aurora Corporation

   08-12614   

VeraSun BioDiesel, LLC

   08-12605   

VeraSun Central City, LLC

   08-12615   

VeraSun Charles City, LLC

   08-12616   

VeraSun Dyersville, LLC

   08-12617   

VeraSun Energy Corporation

   08-12606   

VeraSun Fort Dodge, LLC

   08-12618   

VeraSun Granite City, LLC

   08-12619   

VeraSun Hankinson, LLC

   08-12620   

VeraSun Hartley, LLC

   08-12621   

VeraSun Janesville, LLC

   08-12622   

VeraSun Litchfield, LLC

   08-12623   

VeraSun Marketing, LLC

   08-12624   

VeraSun Ord, LLC

   08-12625   

VeraSun Reynolds, LLC

   08-12626   

VeraSun Tilton, LLC

   08-12627   

VeraSun Welcome, LLC

   08-12628   

VeraSun Woodbury, LLC

   08-12629   


MOR NOTES

In re Verasun Energy Corporation et al.

 

  Case No. (Jointly Administered)   08-12606
  Reporting Period:   December 31, 2008
  Federal Tax I.D. #   20-3430241

 

Notes to the Monthly Operating Report

Notes to MOR-1a:

Cash receipts related to intercompany transfers among the debtor entities are not included in this schedule except transfers of funding from VeraSun Energy Corporation (“VEC”) and ASA OpCo Holdings, LLC (“ASA OpCo”) to subsidiary debtor entities and transfers of payments from VeraSun Marketing, LLC (“VeraSun Marketing”) to other VeraSun legacy debtor entities.

Notes to MOR-1b:

All cash disbursements exclude intercompany transfers among the debtor entities except transfers of funding from VEC and ASA OpCo to subsidiary debtor entities and transfers of payments from VeraSun Marketing to other VeraSun legacy debtor entities.

Notes to MOR-1c:

All amounts listed are the bank balances as of the end of the month.

Notes to MOR-2:

The Statement of Operations (Income Statement) reflects revenue and expenses that directly correspond to the debtor legal entity except VeraSun Tilton, LLC, which does not maintain separate accounting records.

The Statement of Operations (Income Statement) reflects “mark to market” adjustments for corn contracts outstanding at debtor entity facilities that were in “hot idle” rather than production. In certain cases, this resulted in negative “Cost of Goods Sold” for December 2008 as shown on MOR-2.

Any changes to prior period income/expense amounts will be reflected in the current Monthly Operating Report (the “MOR”).

Notes to MOR-3:

The Balance Sheet reflects assets, liabilities, and shareholders’ equity that directly correspond to the debtor legal entity except VeraSun Tilton, LLC, which does not maintain separate accounting records. The accounting records of the parent VEC is land owned by VeraSun Tilton, LLC, carried at approximately $4.3 million.

Certain accruals are recorded monthly at parents VEC, ASA OpCo, and US BioEnergy Corporation and allocated to other debtor entities when paid.

Because the debtor entities file a joint Federal Income Tax return, individual debtor entity balances reflect assets and liabilities that net to the financial statement line on a combined basis.

Intercompany balances subject to compromise and not subject to compromise are shown net by debtor entity.

In accordance with Statements of Financial Accounting Standards 144, “Accounting for the Impairment or Disposal of Long-Lived Assets”, VEC is in process of performing an impairment evaluation of its other identifiable intangible assets and all its long-lived assets as of the end of fiscal 2008 due to factors deemed by management to have constituted an impairment triggering event. Consistent with management’s evaluation during the second and third quarters of fiscal 2008, the triggering event was the declining gross margins leading to substantial net loss and management’s decision to file for voluntary Chapter 11 Bankruptcy protection on October 31, 2008. The impact of this impairment evaluation on the balances that appear on MOR-3, if any, will not be completed in time for inclusion in the filing of the December 31, 2008 MOR.

Any changes to prior period balances will be reflected in the current month MOR.


MOR NOTES

In re Verasun Energy Corporation et al.

 

  Case No. (Jointly Administered)   08-12606
  Reporting Period:   December 31, 2008
  Federal Tax I.D. #   20-3430241

 

Notes to the Monthly Operating Report

Notes to MOR-4:

The tax walk forward reflects both pre-petition and post-petition taxes, and the beginning balance for this MOR (December 31, 2008) reflects accrued taxes as of October 31, 2008.

VEC and related debtors are current on all post petition payments other than disputes that arise in the ordinary course of business transactions.

Notes to MOR-5:

The ending third party accounts receivable balances by debtor legal entity are listed on MOR-3, which balances differ from the Accounts Receivable Aging primarily due to the following: (a) certain aged receivables are included in “Prepaid expenses and other assets” on MOR-3 while (b) accrued sales are recorded on MOR-3 but will not be part of the aging until the subsequent month.

Notes to MOR-6:

Payments to insiders exclude intercompany payments between debtor entities.

Notes to MOR-7:

The debtor entities have made certain payments on account of pre-petition liabilities in accordance with orders of the Bankruptcy Court specifically authorizing payment of certain pre-petition liabilities.

Debtor entities from time to time have sold product to insider CHS, Inc and to its 100% owned subsidiary Provista LLC.

VEC and related debtor entities entered into Debtor-in-possession (DIP) loans and have made required draws against the DIP loans.


MOR-1a

In re Verasun Energy Corporation et al.

 

  Case No. (Jointly Administered)   08-12606
  Reporting Period:   December 31, 2008
  Federal Tax I.D. #   20-3430241

 

Schedule of Cash Receipts

(000’s)

 

  TIME PERIOD:                    
  12/1/2008 - 12/31/2008                
  (see Notes to the MOR related to MOR-1a)

 

Debtor

   Case Number    Cash Receipts

ASA Albion, LLC

   08-12607    $ 2,113

ASA Bloomingburg LLC

   08-12608      2,635

ASA Linden, LLC

   08-12609      572

ASA OpCo Holdings, LLC

   08-12610      2,013

US Bio Marion LLC

   08-12611      125

US BioEnergy Corporation

   08-12612      52

VeraSun Albert City, LLC

   08-12613      1,500

VeraSun Aurora Corporation

   08-12614      20,305

VeraSun BioDiesel, LLC

   08-12605      —  

VeraSun Central City, LLC

   08-12615      191

VeraSun Charles City, LLC

   08-12616      13,576

VeraSun Dyersville, LLC

   08-12617      179

VeraSun Energy Corporation

   08-12606      16,876

VeraSun Fort Dodge, LLC

   08-12618      19,602

VeraSun Granite City, LLC

   08-12619      —  

VeraSun Hankinson, LLC

   08-12620      1,577

VeraSun Hartley, LLC

   08-12621      14,526

VeraSun Janesville, LLC

   08-12622      154

VeraSun Litchfield, LLC

   08-12623      —  

VeraSun Marketing, LLC

   08-12624      50,635

VeraSun Ord, LLC

   08-12625      125

VeraSun Reynolds, LLC

   08-12626      —  

VeraSun Tilton, LLC

   08-12627      —  

VeraSun Welcome, LLC

   08-12628      200

VeraSun Woodbury, LLC

   08-12629      3,195
         

Total Cash Receipts

      $ 150,150
         


MOR-1b

In re Verasun Energy Corporation et al.

 

  Case No. (Jointly Administered)   08-12606
  Reporting Period:   December 31, 2008
  Federal Tax I.D. #   20-3430241

 

Schedule of Disbursements

(000’s)

 

      TIME PERIOD:
      12/1/2008 - 12/31/2008
      (see Notes to the MOR related to MOR-1b)

 

Debtor

   Case Number    Disbursements

ASA Albion, LLC

   08-12607    $ 1,882

ASA Bloomingburg LLC

   08-12608      2,359

ASA Linden, LLC

   08-12609      2,448

ASA OpCo Holdings, LLC

   08-12610      1,066

US Bio Marion LLC

   08-12611      2,463

US BioEnergy Corporation

   08-12612      64

VeraSun Albert City, LLC

   08-12613      2,965

VeraSun Aurora Corporation

   08-12614      20,899

VeraSun BioDiesel, LLC

   08-12605      —  

VeraSun Central City, LLC

   08-12615      3,857

VeraSun Charles City, LLC

   08-12616      15,604

VeraSun Dyersville, LLC

   08-12617      3,674

VeraSun Energy Corporation

   08-12606      2,681

VeraSun Fort Dodge, LLC

   08-12618      19,330

VeraSun Granite City, LLC

   08-12619      —  

VeraSun Hankinson, LLC

   08-12620      2,107

VeraSun Hartley, LLC

   08-12621      16,027

VeraSun Janesville, LLC

   08-12622      167

VeraSun Litchfield, LLC

   08-12623      —  

VeraSun Marketing, LLC

   08-12624      4,430

VeraSun Ord, LLC

   08-12625      1,388

VeraSun Reynolds, LLC

   08-12626      1

VeraSun Tilton, LLC

   08-12627      —  

VeraSun Welcome, LLC

   08-12628      273

VeraSun Woodbury, LLC

   08-12629      2,048
         

Total Disbursements

      $ 105,734
         


MOR-1c

In re Verasun Energy Corporation et al.

 

  Case No. (Jointly Administered)   08-12606
  Reporting Period:   December 31, 2008
  Federal Tax I.D. #   20-3430241

 

Bank Account Information

(000’s)

 

Legal Entity

   Case No.   

Bank and account description

   Bank Account No.    Bank Balance  

ASA Albion, LLC

   08-12607   

First National Bank Omaha - O&M

   110118507    $ 253  

ASA Bloomingburg LLC

   08-12608   

First National Bank Omaha - O&M

   110118497      312  

ASA Linden, LLC

   08-12609   

First National Bank Omaha - O&M

   110118484      111  

ASA OpCo Holdings, LLC

   08-12610   

First National Bank Omaha - O&M

   110118510      1,266  
   08-12610   

First National Bank Omaha - FSA

   110119647      —    
   08-12610   

First National Bank Omaha - Debt Service

   110118617      —    

US Bio Marion LLC (b)

   08-12611   

Wells Fargo O&M

   4121595540      —   (a)
   08-12611   

Wells Fargo Sweep

   4121595540      —   (a)
   08-12611   

Bank of America

   3755551267      6,243  

US BioEnergy Corporation

   08-12612   

Wells Fargo O&M

   4121455620      —   (a)
   08-12612   

Wells Fargo Sweep

   4121455620      102 (a)
   08-12612   

Bank of America

   3755551199      215  
   08-12612   

Bank of America

   3755551209      7  

VeraSun Albert City, LLC

   08-12613   

Wells Fargo O&M

   4121455646      —   (a)
   08-12613   

Wells Fargo Sweep

   4121455646      —   (a)
   08-12613   

Bank of America

   3755551131      838  

VeraSun Aurora Corporation

   08-12614   

First National Bank Omaha - O&M

   110197793      2,065  

VeraSun BioDiesel, LLC

   08-12605   

First National Bank Omaha - O&M

   110193548      —    

VeraSun Central City, LLC

   08-12615   

Wells Fargo O&M

   4121455661      —   (a)
   08-12615   

Wells Fargo Sweep

   4121455661      —   (a)
   08-12615   

Bank of America

   3755551144      1,510  

VeraSun Charles City, LLC

   08-12616   

First National Bank Omaha - O&M

   110211417      164  

VeraSun Dyersville, LLC

   08-12617   

Wells Fargo O&M

   4121455729      —   (a)
   08-12617   

Wells Fargo Sweep

   4121455729      —   (a)
   08-12617   

Bank of America

   3755551160      2,241  

VeraSun Energy Corporation

   08-12606   

First National Bank Omaha - O&M

   110193438      797  
   08-12606   

Bank of America Utility Account

   3755551429      3,640  
   08-12606   

Bank of America DIP Account

   3755551461      23,390  
   08-12606   

Bank of America Payroll

   3755551241      3  
   08-12606   

Wilmington Trust

   091810-000      0  
   08-12606   

First Bank & Trust

   1081888      6  
   08-12606   

First National Bank Omaha Money Market

   201651766-20      1,538  
   08-12606   

Morgan Stanley

   14-78ER2      5  

VeraSun Fort Dodge, LLC

   08-12618   

First National Bank Omaha - O&M

   110118073      782  

VeraSun Granite City, LLC

   08-12619   

First National Bank Omaha - O&M

   110211145      0  

VeraSun Hankinson, LLC

   08-12620   

Wells Fargo O&M

   4121455703      —   (a)
   08-12620   

Wells Fargo Sweep Account

   4121455703      —   (a)
   08-12620   

Bank of America Account

   3755551186      818  

VeraSun Hartley, LLC

   08-12621   

First National Bank Omaha - O&M

   110210845      11  

VeraSun Janesville, LLC

   08-12622   

Wells Fargo O&M

   4121455711      —   (a)
   08-12622   

Wells Fargo Sweep Account

   4121455711      —   (a)
   08-12622   

Bank of America

   3755551173      7  

VeraSun Litchfield, LLC

   08-12623   

NONE

   NONE      —    

VeraSun Marketing, LLC

   08-12624   

First National Bank Omaha - Revenue

   110203784      65,433  
   08-12624   

First National Bank Omaha - O&M

   110203690      313  
   08-12624   

Bank of America Transportation Vendor

   3755551270      154  
   08-12624   

Bank of America Marketing Payroll

   3755551254      —    

VeraSun Ord, LLC

   08-12625   

Wells Fargo O&M

   4121455687      —   (a)
   08-12625   

Wells Fargo Sweep

   4121455687      —   (a)
   08-12625   

Bank of America

   3755551157      1,166  

VeraSun Reynolds, LLC

   08-12626   

First National Bank Omaha - O&M

   110211404      36  

VeraSun Tilton, LLC

   08-12627   

NONE

   NONE      —    

VeraSun Welcome, LLC

   08-12628   

First National Bank Omaha - O&M

   110203920      24  

VeraSun Woodbury, LLC

   08-12629   

Wells Fargo O&M

   4121455695      —   (a)
   08-12629   

Wells Fargo Sweep

   4121455695      —   (a)
   08-12629   

Bank of America

   3755551128      1,937  
                 
            $ 115,386  
                 

 

(a) Account was officially closed during January 2009 and will not appear on future filed MOR-1c schedules.
(b) Dougherty & Company LLC maintains in its name an escrow account set up to fund construction of the Marion plant. Balance in this escrow a/c at December 31, 2008 was $3.846 million


MOR-2

In re Verasun Energy Corporation et al.

 

Case No. (Jointly Administered)      08-12606
Reporting Period:      December 31, 2008
Federal Tax I.D. #      20-3430241

Statement of Operations (Income Statement)

(000’s)

 

Case Number

   VeraSun Energy
Corporation
08-12606
    Aurora
08-12614
    Fort Dodge
08-12618
    Charles City
08-12616
    Bio Diesel
08-12605
   Marketing
08-12624
    Litchfield
08-12623
    Welcome
08-12628
    Hartley
08-12621
 

Net Sales

   $ —       $ 17,902     $ 16,728     $ 11,452     $ —      $ 79,850     $ —       $ 508     $ 13,645  

Cost of goods sold

     647       16,780       16,527       12,111       —        85,967       —         523       15,398  
                                                                       

Gross profit (loss)

     (647 )     1,121       201       (659 )     —        (6,117 )     —         (15 )     (1,754 )
                                                                       

Selling, general and administrative expenses

     2,572       300       300       298       —        1,260       12       430       298  

Long-lived asset impairment

     —         714       —         1,737       —        —         —         —         —    
                                                                       

Operating income (loss)

     (3,220 )     107       (99 )     (2,694 )     —        (7,376 )     (12 )     (445 )     (2,051 )
                                                                       

Other income (expense):

                   

Interest expense

     (4,260 )     8       —         —         —        —         —         —         —    

Interest income

     3       —         —         112       —        (6 )     —         —         —    

Other income (expense)

     —         21       —         —         —        526       —         —         —    

Reorganization items, net

     (7,551 )     (73 )     (67 )     (67 )     —        (13,941 )     —         —         (67 )
                                                                       
     (11,809 )     (44 )     (67 )     45       —        (13,420 )     —         —         (67 )
                                                                       

Income (loss) before income taxes

     (15,028 )     63       (166 )     (2,649 )     —        (20,797 )     (12 )     (445 )     (2,118 )

Income tax expense (benefit)

     —         —         —         —         —        —         —         —         —    
                                                                       

Net Income (Loss)

   $ (15,028 )   $ 63     $ (166 )   $ (2,649 )   $ —      $ (20,797 )   $ (12 )   $ (445 )   $ (2,118 )
                                                                       


MOR-2

In re Verasun Energy Corporation et al.

 

Case No. (Jointly Administered)      08-12606
Reporting Period:      December 31, 2008
Federal Tax I.D. #      20-3430241

Statement of Operations (Income Statement)

(000’s)

 

Case Number

   Granite City
08-12619
   Reynolds
08-12626
    Opco
08-12610
    Linden
08-12609
    Albion
08-12607
    Bloomingburg
08-12608
    VSE-USB
Corporate
08-12612
    Marion
08-12611
    Hankinson
08-12620
 

Net Sales

   $ —      $ —       $ —       $ 10,386     $ 12,691     $ 9,427     $ 87     $ (253 )   $ (1,395 )

Cost of goods sold

     —        —         —         13,368       14,126       12,122       462       (752 )     (873 )
                                                                       

Gross profit (loss)

     —        —         —         (2,982 )     (1,435 )     (2,695 )     (375 )     499       (523 )
                                                                       

Selling, general and administrative expenses

     —        25       137       277       282       282       614       291       249  

Long-lived asset impairment

        1,503       —         —         —         —         261       2,325       —    
                                                                       

Operating income (loss)

     —        (1,528 )     (137 )     (3,259 )     (1,717 )     (2,976 )     (1,249 )     (2,117 )     (771 )
                                                                       

Other income (expense):

                   

Interest expense

     —        —         (1,490 )     (889 )     (869 )     (895 )     (166 )     (580 )     (640 )

Interest income

     —        —         —         —         —         —         —         49       —    

Other income (expense)

     —        —         —         —         3       —         —         —         —    

Reorganization items, net

     —        —         (313 )     (67 )     (67 )     (67 )     (1,070 )     (121 )     (82 )
                                                                       
     —        —         (1,803 )     (956 )     (932 )     (962 )     (1,235 )     (652 )     (722 )
                                                                       

Income (loss) before income taxes

     —        (1,528 )     (1,940 )     (4,215 )     (2,649 )     (3,938 )     (2,485 )     (2,769 )     (1,493 )

Income tax expense (benefit)

     —        —         —         —         —         —         (93 )     —         —    
                                                                       

Net Income (Loss)

   $ —      $ (1,528 )   $ (1,940 )   $ (4,215 )   $ (2,649 )   $ (3,938 )   $ (2,392 )   $ (2,769 )   $ (1,493 )
                                                                       


MOR-2

 

In re Verasun Energy Corporation et al.      
   Case No. (Jointly Administered)    08-12606
   Reporting Period:    December 31, 2008
   Federal Tax I.D. #    20-3430241

Statement of Operations (Income Statement)

(000’s)

 

Case Number

   Albert City
08-12613
    Woodbury
08-12629
    Central City
08-12615
    Ord
08-12625
    Dyersville
08-12617
    Janesville
08-12622
 

Net Sales

   $ 842     $ 1,033     $ (273 )   $ 152     $ 797     $ (4 )

Cost of goods sold

     (688 )     (1,894 )     (1,599 )     (739 )     (812 )     (2,403 )
                                                

Gross profit (loss)

     1,530       2,927       1,327       891       1,609       2,400  
                                                

Selling, general and administrative expenses

     299       255       297       192       284       213  

Long-lived asset impairment

     2,438       2,031       —         4,326       —         —    
                                                

Operating income (loss)

     (1,206 )     640       1,029       (3,626 )     1,325       2,186  
                                                

Other income (expense):

            

Interest expense

     (679 )     (318 )     (423 )     (310 )     (595 )     (348 )

Interest income

     —         —         0       0       1       —    

Other income (expense)

     —         —         —         —         —         —    

Reorganization items, net

     (82 )     (37 )     (75 )     (37 )     (82 )     —    
                                                
     (761 )     (356 )     (498 )     (348 )     (676 )     (348 )
                                                

Income (loss) before income taxes

     (1,968 )     285       532       (3,974 )     649       1,838  

Income tax expense (benefit)

     —         —         —         —         —         —    
                                                

Net Income (Loss)

   $ (1,968 )   $ 285     $ 532     $ (3,974 )   $ 649     $ 1,838  
                                                


MOR-3

In re Verasun Energy Corporation et al.

 

  Case No. (Jointly Administered)   08-12606
  Reporting Period:   December 31, 2008
  Federal Tax I.D. #   20-3430241

 

Balance Sheet

(000’s)

 

Case Number

   VeraSun Energy
Corporation
08-12606
    Aurora
08-12614
    Fort Dodge
08-12618
    Charles City
08-12616
    Bio Diesel
08-12605
    Marketing
08-12624
    Litchfield
08-12623
    Welcome
08-12628
 

Assets

                

Current Assets

                

Cash and cash equivalents

   $ 23,991     $ 3     $ 14     $ 20     $ —       $ 65,613     $ —       $ 17  

Restricted cash

     5,179       —         —         —         —         —         —         —    

Receivables

     —         —         —         —         —         38,942       —         —    

Inventories

     —         8,256       7,657       7,558       —         40,515       —         1,221  

Prepaid expenses and other assets

     6,694       2,071       1,169       3,512       —         6,229       —         76  

Deferred income taxes

     3,728       (735 )     (359 )     (198 )     —         (130 )     —         (4 )
                                                                

Total current assets

     39,591       9,596       8,481       10,892       —         151,169       —         1,309  
                                                                

Other Assets

                

Other Intangible Assets

     —         —         —         —         —         —         —         —    

Other Long-Term Assets

     2,632       27       —         1,513       —         3,116       —         —    

Investment in subsidiaries

     1,450,373       —         —         —         —         —         —         —    
                                                                

Total other assets

     1,453,005       27       —         1,513       —         3,116       —         —    
                                                                

Property and Equipment, net

     7,982       103,126       89,356       129,337       235       313       2,741       206,206  
                                                                

Total Assets

   $ 1,500,578     $ 112,749     $ 97,837     $ 141,742     $ 235     $ 154,597     $ 2,741     $ 207,515  
                                                                

Liabilities and Stockholders’ Equity

                

Current Liabilities

                

Accounts payable

     654       3,702       1,857       2,955       —         8,790       —         99  

Accrued expenses and other liabilities

     17,124       752       364       1,024       —         320       —         158  

Debitor in possession financing

     176,950       —         —         —         —         —         —         —    

Intercompany (receivable)/payable

     (37,966 )     (5,111 )     (5,671 )     (919 )     —         70,252       18       746  
                                                                

Total current liabilities

     156,762       (657 )     (3,450 )     3,059       —         79,363       18       1,003  
                                                                

Long-Term Liabilities

                

Deferred income taxes

     37,295       23,292       14,328       5,390       (3,722 )     10,448       6,744       (4,841 )

Other long-term liabilities

     481       —         —         375       —         —         —         —    
                                                                

Total long-term liabilities

     37,776       23,292       14,328       5,765       (3,722 )     10,448       6,744       (4,841 )
                                                                

Total Liabilities Not Subject to Compromise

     194,538       22,634       10,878       8,825       (3,722 )     89,811       6,762       (3,839 )
                                                                

Liabilities Subject to Compromise

     629,370       10,938       4,230       9,656       —         49,809       —         9,327  

Intercompany (receivable)/payable Subject to Compromise

     (781,156 )     (31,687 )     29,291       148,376       1,497       10,557       12,774       220,428  
                                                                

Total Liabilities Subject to Compromise

     (151,786 )     (20,750 )     33,522       158,032       1,497       60,366       12,774       229,755  
                                                                

Total liabilities

     42,752       1,885       44,400       166,856       (2,225 )     150,177       19,536       225,917  
                                                                

Shareholders’ Equity

                

Common Stock

     1,581       —         20,924       —         —         —         —         —    

Additional paid-in capital

     1,406,878       25,263       —         —         —         —         —         —    

Retained earnings

     49,368       85,601       32,513       (25,114 )     2,459       4,421       (16,795 )     (18,402 )
                                                                

Total Shareholders’ Equity

     1,457,827       110,864       53,436       (25,114 )     2,459       4,421       (16,795 )     (18,402 )
                                                                

Total Liabilities and Shareholders’ Equity

   $ 1,500,578     $ 112,749     $ 97,837     $ 141,742     $ 235     $ 154,597     $ 2,741     $ 207,515  
                                                                


MOR-3

In re Verasun Energy Corporation et al.

 

  Case No. (Jointly Administered)   08-12606
  Reporting Period:   December 31, 2008
  Federal Tax I.D. #   20-3430241

 

Balance Sheet

(000’s)

 

Case Number

   Hartley
08-12621
    Granite City
08-12619
    Reynolds
08-12626
    Opco
08-12610
    Linden
08-12609
    Albion
08-12607
    Bloomingburg
08-12608
    VSE-USB
Corporate
08-12612
 

Assets

                

Current Assets

                

Cash and cash equivalents

   $ 1     $ —       $ 35     $ 1,266     $ 102     $ 245     $ 68     $ 322  

Restricted cash

     —         —         —         —         —         —         —         —    

Receivables

     —         —         —         —         7,927       9,709       7,658       264  

Inventories

     8,137       —         —         —         4,134       4,217       3,611       —    

Prepaid expenses and other assets

     2,750       —         2       625       1,653       3,348       580       4,324  

Deferred income taxes

     (2 )     —         —         —         (164 )     (180 )     (33 )     1,865  
                                                                

Total current assets

     10,885       —         37       1,891       13,652       17,339       11,884       6,774  
                                                                

Other Assets

                

Other Intangible Assets

     —         —         —         —         6,374       6,413       6,392       —    

Other Long-Term Assets

     200       —         —         —         1,189       556       605       741  

Investment in subsidiaries

     —         —         —         1,837       —         —         —         734,371  
                                                                

Total other assets

     200       —         —         1,837       7,563       6,968       6,997       735,112  
                                                                

Property and Equipment, net

     199,236       1,760       8,026       —         167,138       170,164       180,389       3,434  
                                                                

Total Assets

   $ 210,321     $ 1,760     $ 8,062     $ 3,728     $ 188,354     $ 194,470     $ 199,270     $ 745,320  
                                                                

Liabilities and Stockholders’ Equity

                

Current Liabilities

                

Accounts payable

     2,981       —         23       116       2,122       1,547       1,220       44  

Accrued expenses and other liabilities

     239       —         —         526       1,962       2,751       1,630       1,514  

Debitor in possession financing

     —         —         —         7,792       —         —         —         —    

Intercompany (receivable)/payable

     (1,804 )     (19 )     2       (8,005 )     536       2,402       4,253       (45 )
                                                                

Total current liabilities

     1,416       (19 )     26       429       4,621       6,700       7,103       1,514  
                                                                

Long-Term Liabilities

                

Deferred income taxes

     (7,070 )     (30,115 )     (4,450 )     2,217       (36,111 )     (23,473 )     (26,420 )     6,022  

Other long-term liabilities

     —         —         —         —         —         —         —         —    
                                                                

Total long-term liabilities

     (7,070 )     (30,115 )     (4,450 )     2,217       (36,111 )     (23,473 )     (26,420 )     6,022  
                                                                

Total Liabilities Not Subject to Compromise

     (5,654 )     (30,134 )     (4,424 )     2,646       (31,490 )     (16,773 )     (19,317 )     7,536  
                                                                

Liabilities Subject to Compromise

     11,072       —         3,718       494       92,930       94,715       93,110       5,073  

Intercompany (receivable)/payable Subject to Compromise

     231,698       11,172       89,074       (440,302 )     189,019       167,348       183,045       (78,845 )
                                                                

Total Liabilities Subject to Compromise

     242,770       11,172       92,793       (439,808 )     281,949       262,063       276,155       (73,772 )
                                                                

Total liabilities

     237,117       (18,962 )     88,368       (437,162 )     250,459       245,291       256,838       (66,236 )
                                                                

Shareholders’ Equity

                

Common Stock

     —         —         —         —         —         —         —         648  

Additional paid-in capital

     —         —         —         439,626       —         —         —         751,266  

Retained earnings

     (26,795 )     20,722       (80,306 )     1,264       (62,105 )     (50,820 )     (57,568 )     59,642  
                                                                

Total Shareholders’ Equity

     (26,795 )     20,722       (80,306 )     440,890       (62,105 )     (50,820 )     (57,568 )     811,556  
                                                                

Total Liabilities and Shareholders’ Equity

   $ 210,321     $ 1,760     $ 8,062     $ 3,728     $ 188,354     $ 194,470     $ 199,270     $ 745,320  
                                                                


MOR-3

In re Verasun Energy Corporation et al.

 

  Case No. (Jointly Administered)   08-12606
  Reporting Period:   December 31, 2008
  Federal Tax I.D. #   20-3430241

 

Balance Sheet

(000’s)

 

Case Number

   Marion
08-12611
    Hankinson
08-12620
    Albert City
08-12613
    Woodbury
08-12629
    Central City
08-12615
    Ord
08-12625
    Dyersville
08-12617
    Janesville
08-12622
 

Assets

                

Current Assets

                

Cash and cash equivalents

   $ 6,243     $ 777     $ 837     $ 1,924     $ 1,500     $ 1,107     $ 2,242     $ 7  

Restricted cash

     3,846       —         —         —         —         —         —         —    

Receivables

     169       11       131       606       448       55       159       —    

Inventories

     4,102       5,223       4,507       1,752       4,372       1,893       4,078       205  

Prepaid expenses and other assets

     950       2,322       845       124       688       748       1,156       51  

Deferred income taxes

     —         —         —         —         —         —         —         —    
                                                                

Total current assets

     15,310       8,334       6,320       4,406       7,009       3,802       7,634       264  
                                                                

Other Assets

                

Other Intangible Assets

     —         —         —         —         —         —         —         —    

Other Long-Term Assets

     250       58       390       90       —         —         1,977       —    

Investment in subsidiaries

     —         —         —         —         —         —         —         —    
                                                                

Total other assets

     250       58       390       90       —         —         1,977       —    
                                                                

Property and Equipment, net

     146,710       174,932       158,349       62,857       174,865       75,310       172,855       147,843  
                                                                

Total Assets

   $ 162,270     $ 183,323     $ 165,059     $ 67,353     $ 181,874     $ 79,112     $ 182,465     $ 148,106  
                                                                

Liabilities and Stockholders’ Equity

                

Current Liabilities

                

Accounts payable

     335       377       468       459       338       71       473       75  

Accrued expenses and other liabilities

     1,365       511       453       446       1,442       1,440       267       1,132  

Debitor in possession financing

     —         5,145       4,530       4,327       3,000       1,500       3,000       161  

Intercompany (receivable)/payable

     (622 )     (4,975 )     (5,582 )     (3,816 )     (2,392 )     396       (1,822 )     142  
                                                                

Total current liabilities

     1,079       1,058       (131 )     1,416       2,389       3,407       1,918       1,510  
                                                                

Long-Term Liabilities

                

Deferred income taxes

     (19,043 )     5,853       13,400       6,306       19,604       5,292       4,777       (702 )

Other long-term liabilities

     —         —         —         —         —         —         —         —    
                                                                

Total long-term liabilities

     (19,043 )     5,853       13,400       6,306       19,604       5,292       4,777       (702 )
                                                                

Total Liabilities Not Subject to Compromise

     (17,964 )     6,911       13,268       7,722       21,992       8,700       6,695       807  
                                                                

Liabilities Subject to Compromise

     98,343       97,451       75,070       40,314       85,457       42,859       101,475       89,420  

Intercompany (receivable)/payable Subject to Compromise

     9,257       8,527       8       820       11,467       (1,787 )     8,057       1,363  
                                                                

Total Liabilities Subject to Compromise

     107,600       105,978       75,077       41,135       96,923       41,072       109,533       90,783  
                                                                

Total liabilities

     89,636       112,889       88,345       48,857       118,916       49,771       116,228       91,590  
                                                                

Shareholders’ Equity

                

Common Stock

     —         —         —         —         —         —         —         —    

Additional paid-in capital

     120,899       110,308       110,272       48,119       104,363       57,911       98,480       83,542  

Retained earnings

     (48,265 )     (39,874 )     (33,559 )     (29,623 )     (41,405 )     (28,570 )     (32,243 )     (27,026 )
                                                                

Total Shareholders’ Equity

     72,634       70,434       76,713       18,496       62,958       29,341       66,237       56,516  
                                                                

Total Liabilities and Shareholders’ Equity

   $ 162,270     $ 183,323     $ 165,059     $ 67,353     $ 181,874     $ 79,112     $ 182,465     $ 148,106  
                                                                


MOR-4

In re Verasun Energy Corporation et al.

 

Case No. (Jointly Administered)      08-12606
Reporting Period:      December 31, 2008
Federal Tax I.D. #      20-3430241

 

Status of Post-petition Taxes
(000’s)

 

Verasun Energy Corporation et al.

   Beginning
Tax
Liability
    Amount
Withheld or
Accrued
    Amount
Paid
   Ending
Tax
Liability
 

Payroll taxes

   $ 0     $ (1,021 )   $ 1,021    $ (0 )

Real Estate and Personal Property

   $ (3,736 )   $ (3,226 )   $ 0    $ (6,962 )

Sales and Use

   $ (485 )   $ (192 )   $ 85    $ (593 )

Other

   $ (390 )   $ (764 )   $ 803    $ (351 )
                               

Total Taxes

   $ (4,611 )   $ (5,204 )   $ 1,909    $ (7,906 )


MOR-5

In re Verasun Energy Corporation et al.

 

Case No.      08-12606
Reporting Period:      December 31, 2008

ACCOUNTS RECEIVABLE RECONCILIATION AND AGING

(000’s)

 

Accounts Receivable Aging

   0-30 Days    31-60 Days    61-90 Days    91+ Days    Total

0 - 30 days old

   $ 55,482             $ 55,482

31 - 60 days old

      $ 11,722          $ 11,722

61 - 90 days old

         $ 1,381       $ 1,381

91+ days old

            $ 824    $ 824

Total Accounts Receivable

   $ 55,482    $ 11,722    $ 1,381    $ 824    $ 69,409


MOR-6

 

In re Verasun Energy Corporation et al.      
   Case No. (Jointly Administered)    08-12606
   Reporting Period:    December 31, 2008
   Federal Tax I.D. #    20-3430241

Payments to Insiders and Professional

(000’s)

Of the total disbursements shown on the Schedule of Disbursements Report (MOR-1b) list the amount paid to insiders (as defined in Section 101(31) (A)-(F) of the U.S. Bankruptcy Code) and to professionals. 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

 

Name

   Amount Paid
During Month
   Total Paid to Date

Barry Schaps, Senior Vice President, Sales and Logistics

   $ 4    $ 39

Bryan D. Meier, Vice President, Finance and Chief Accounting Officer

     21      41

Danny Herron, President and Chief Financial Officer

     —        107

Donald L. Endres, Chief Executive Officer and Director

     38      77

Joel West, Vice President, Commodity Management

     13      29

Mark D. Dickey, Senior Vice President, General Counsel, and Corporate Secretary

     23      44

Paul J. Caudill, Senior Vice President, Operations

     23      46

Robert L. Antoine, Jr., Senior Vice President, Human Resources

     20      40

Virg Garbers, Vice President and Corporate Controller

     12      24

William L. Honnef, Senior Vice President, Sales and Marketing and Strategic Initiatives

     27      59

CHS, Inc., Shareholder (a)

     47      47
             

Total Payments to Insiders

   $ 228    $ 553
             

 

(a) Payment of pre-petition corn sold to Ord.

Professionals

 

Name

   Amount Paid
During Month
   Total Paid to Date

AP Services, LLP

   $ 2,063    $ 2,063
   $ 0    $ 0
   $ 0    $ 0
   $ 0    $ 0
   $ 0    $ 0
   $ 0    $ 0
   $ 0    $ 0
   $ 0    $ 0
   $ 0    $ 0
   $ 0    $ 0
             

Total Payments to Professionals

   $ 2,063    $ 2,063
             

Post Petition Secured Notes Adequate Protection Payments

 

Name of Creditor

   Amount Paid
During Month
   Total Paid to Date

AgStar Financial Services - Albert City

   $ 1,063    $ 1,142

AgStar Financial Services - Central City

   $ 766    $ 1,119

AgStar Financial Services - Dyersville

   $ 1,460    $ 1,460

AgStar Financial Services - Ord

   $ 391    $ 572

AgStar Financial Services - Woodbury

   $ 237    $ 276

AgStar Financial Services - Hankinson

   $ 895    $ 1,015

9 7/8% senior secured notes due 2012

   $ 5,041    $ 5,041

UBS

   $ 1,337    $ 1,337

Dougherty Funding

   $ 586    $ 1,176

First Bank and Trust - Marion

   $ 0    $ 40
             

Total Payments

   $ 11,776    $ 13,137
             


MOR-7

 

In re Verasun Energy Corporation et al.      
   Case No. (Jointly Administered)    08-12606
   Reporting Period:    December 31, 2008
   Federal Tax I.D. #    20-3430241

Debtor Questionnaire

 

    

Must be completed each month. If the answer to any of the questions is “Yes”, provide a detailed explanation of each item. Attach additional
sheets if necessary.

   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 this reporting period?       X

3

   Is the Debtor delinquent in the timely filing of any post-petition tax returns?       X

4

   Are workers compensation, general liability or other necessary insurance coverages expired or cancelled, or has the debtor received notice of expiration or cancellation of such policies?       X

5

   Is the Debtor delinquent in paying any insurance premium payment?       X

6

   Have any payments been made on pre-petition liabilities this reporting period?    X*   

7

   Are any post petition receivables (accounts, notes or loans) due from related parties?       X

8

   Are any post petition payroll taxes past due?       X

9

   Are any post petition State or Federal income taxes past due?       X

10

   Are any post petition real estate taxes past due?       X

11

   Are any other post petition taxes past due?       X

12

   Have any pre-petition taxes been paid during this reporting period?       X

13

   Are any amounts owed to post petition creditors delinquent?       X

14

   Are any wage payments past due?       X

15

   Have any post petition loans been received by the Debtor from any party?    X   

16

   Is the Debtor delinquent in paying any U.S. Trustee fees?       X

17

   Is the Debtor delinquent with any court ordered payments to attorneys or other professionals?       X

18

   Have the owners or shareholders received any compensation outside of the normal course of business?       X

 

* The Debtors have made certain payments on account of prepetition liabilities in accordance with orders of the Bankruptcy Court specifically authorizing payment of certain prepetition liabilities.


In re Verasun Energy Corporation et al.      
   Case No. (Jointly Administered)    08-12606
   Reporting Period:    December 31, 2008
   Federal Tax I.D. #    20-3430241

 

If additional information is required for the current or any future Monthly Operating Reports, please send the request to:

   Verasun Energy Corporation      
   110 N. Minnesota Ave.      
   Suite 300      
   Sioux Falls, SD 57104      
   Attn: Jim Bonsall