<PAGE> 1
EXHIBIT 99.1
UNITED STATES BANKRUPTCY COURT
SOUTHERN DISTRICT OF TEXAS
CORPUS CHRISTI DIVISION
CASE NAME: TRANSAMERICAN REFINING CORPORATION PETITION DATE: APRIL 20, 1999
CASE NUMBER: 99-21552-C-11
MONTHLY OPERATING REPORT SUMMARY FOR MONTH MAY YEAR 2000
<TABLE>
<CAPTION>
========================================================================================================
MONTH 5/99 6/99 7/99 8/99 9/99 10/99 11/99 12/99
--------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C>
REVENUES (MOR-6) -- -- -- -- -- -- -- --
--------------------------------------------------------------------------------------------------------
INCOME BEFORE
INT, DEPREC./TAX
(MOR-6) (458,319) (283,678) (267,080) 56,183 (26,283) (9,338) 6,289 (14,355)
--------------------------------------------------------------------------------------------------------
NET INCOME (LOSS)
(MOR-6) (16,353,751) (12,496,551) (12,995,254) 19,727,662 40,558 57,452 76,284 (13,584,363)
--------------------------------------------------------------------------------------------------------
PAYMENTS TO
INSIDERS (MOR-9) -- -- -- -- -- -- -- --
--------------------------------------------------------------------------------------------------------
PAYMENTS TO
PROFESSIONALS
(MOR-9) -- -- 9,499 9,524 826 3,718 123 405
--------------------------------------------------------------------------------------------------------
TOTAL
DISBURSEMENTS
(MOR-8) 8,014 43,467 20,673 (3,628) 4,218 8,357 17,763 5,052
6,527
========================================================================================================
<CAPTION>
============================================================
MONTH 1/00 2/00 3/00 4/00 5/00
------------------------------------------------------------
<S> <C> <C> <C> <C> <C>
REVENUES (MOR-6) -- -- -- -- --
------------------------------------------------------------
INCOME BEFORE
INT, DEPREC./TAX
(MOR-6) (15,626) (1,555) 39,806 36,532 (71,719)
------------------------------------------------------------
NET INCOME (LOSS)
(MOR-6) (6,030) (636) 40,337 37,113 (71,157)
------------------------------------------------------------
PAYMENTS TO
INSIDERS (MOR-9) -- -- -- -- --
------------------------------------------------------------
PAYMENTS TO
PROFESSIONALS
(MOR-9) 2,336 -- -- -- --
------------------------------------------------------------
TOTAL
DISBURSEMENTS
(MOR-8) 7,485 6,527 1,241 1,116 10,366
6,527
============================================================
</TABLE>
***The ORIGINAL of this document MUST BE FILED with the United States Bankruptcy
Court and a COPY MUST BE SENT to the United States Trustee***
No. of Policies expiring within 90 days: -0-
---
<TABLE>
<CAPTION>
-------------------------------------------------------
REQUIRED INSURANCE MAINTAINED
AS OF SIGNATURE DATE EXP.
*SEE ATTACHED SCHEDULE DATE
----------------------------- -----------
<S> <C> <C>
CASUALTY YES( X ) NO( ) * - -
--- --- ---
LIABILITY YES( X ) NO( ) * - -
--- --- ---
VEHICLE YES( X ) NO( ) * - -
--- --- ---
WORKER'S YES( X ) NO( ) * - -
--- --- ---
OTHER YES( ) NO( ) - -
-------------------- --- --- ---
-------------------------------------------------------
</TABLE>
-------------------------------------------------------
ATTORNEY NAME: Pete Holzer
----------------------------------------
FIRM: Jordan, Hyden, Womble & Culbreth, P.C.
-------------------------------------------------
ADDRESS: 500 N. Shoreline, Suite 900
----------------------------------------------
CITY, STATE, ZIP: Corpus Christi, TX 78471
-------------------------------------
TELEPHONE:(361) 884-5678
-------------------------------------------------------
CHECK ONE
Are all accounts receivable being collected within terms? YES (X) NO ( )
Are all post-petition liabilities, including taxes, being paid within terms?
YES (X) NO ( )
Have any pre-petition liabilities been paid? YES (X) NO ( ) If so, describe
Accrued interest ----
--------------------------------------------------------------------------------
Are all funds received being deposited into DIP bank accounts? YES (X) NO ( )
Were any assets disposed of outside the normal course of business?
YES ( ) NO (X) If so, describe
--------------------------------------------------
Are all U. S. Trustee Quarterly Fee Payments current? YES (X) NO ( )
What is the status of your Plan of Reorganization? Confirmation hearing
commenced on November 9, 1999 and is continuing.
--------------------------------------------------------------------------------
I certify under penalty of perjury that the following complete Monthly
Operating Report (MOR), consisting of MOR-1 through MOR-9 plus
attachments, is true and correct.
SIGNED /s/ ED DONAHUE
---------------------------------------------------------------
(ORIGINAL SIGNATURE)
TITLE VICE PRESIDENT
---------------------------------------------------------------
MOR-1
<PAGE> 2
CASE NAME: TRANSAMERICAN REFINING CORPORATION CASE NUMBER: 99-21552-C-11
COMPARATIVE BALANCE SHEETS
<TABLE>
<CAPTION>
====================================================================================================================================
FILING DATE* MONTH MONTH MONTH MONTH MONTH
ASSETS 4/20/99 5/99 6/99 7/99 8/99 9/99
------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C>
CURRENT ASSETS
------------------------------------------------------------------------------------------------------------------------------------
CASH 16,207,124 16,122,286 16,141,516 16,182,573 16,275,810 16,338,433
------------------------------------------------------------------------------------------------------------------------------------
ACCOUNTS RECEIVABLE, NET 335,785 335,785 335,785 335,785 168,428 168,428
------------------------------------------------------------------------------------------------------------------------------------
INVENTORY: LOWER OF COST OR MARKET -- -- -- -- -- --
------------------------------------------------------------------------------------------------------------------------------------
PREPAID EXPENSES 768,722 456,667 228,334 -- -- --
------------------------------------------------------------------------------------------------------------------------------------
INVESTMENTS -- -- -- -- -- --
------------------------------------------------------------------------------------------------------------------------------------
OTHER -- -- -- -- -- --
------------------------------------------------------------------------------------------------------------------------------------
TOTAL CURRENT ASSETS 17,311,631 16,914,738 16,705,635 16,518,358 16,444,238 16,506,861
====================================================================================================================================
PROPERTY, PLANT&EQUIP, @ COST -- -- -- -- -- --
------------------------------------------------------------------------------------------------------------------------------------
LESS ACCUMULATED DEPRECIATION -- -- -- -- -- --
------------------------------------------------------------------------------------------------------------------------------------
NET BOOK VALUE OF PP & E -- -- -- -- -- --
------------------------------------------------------------------------------------------------------------------------------------
OTHER ASSETS:
------------------------------------------------------------------------------------------------------------------------------------
1. TAX DEPOSITS -- -- -- -- -- --
------------------------------------------------------------------------------------------------------------------------------------
2. INVESTMENTS IN SUBS 1,112,871,975 1,112,871,975 1,112,871,975 1,112,871,975 1,112,871,975 1,112,871,975
------------------------------------------------------------------------------------------------------------------------------------
3. DUE FROM AFFILIATES 2,782,795 2,782,795 2,782,795 2,789,013 2,953,450 2,956,059
------------------------------------------------------------------------------------------------------------------------------------
4. DEFERRED DEBT COSTS (1) 25,743,676 25,309,646 24,876,775 24,353,538 25,150,854 25,150,854
------------------------------------------------------------------------------------------------------------------------------------
TOTAL ASSETS 1,158,710,077 1,157,879,154 1,157,237,180 1,156,532,884 1,157,420,517 1,157,485,749
====================================================================================================================================
</TABLE>
<TABLE>
<CAPTION>
======================================================================================
MONTH MONTH MONTH
ASSETS 10/99 11/99 12/99
--------------------------------------------------------------------------------------
<S> <C> <C> <C>
CURRENT ASSETS
--------------------------------------------------------------------------------------
CASH 16,396,866 16,446,406 (19,431)
--------------------------------------------------------------------------------------
ACCOUNTS RECEIVABLE, NET 168,428 168,428 168,428
--------------------------------------------------------------------------------------
INVENTORY: LOWER OF COST OR MARKET -- -- --
--------------------------------------------------------------------------------------
PREPAID EXPENSES -- -- --
--------------------------------------------------------------------------------------
INVESTMENTS -- -- --
--------------------------------------------------------------------------------------
OTHER -- -- --
--------------------------------------------------------------------------------------
TOTAL CURRENT ASSETS 16,565,294 16,614,834 148,997
======================================================================================
PROPERTY, PLANT&EQUIP, @ COST -- -- --
--------------------------------------------------------------------------------------
LESS ACCUMULATED DEPRECIATION -- -- --
--------------------------------------------------------------------------------------
NET BOOK VALUE OF PP & E -- -- --
--------------------------------------------------------------------------------------
OTHER ASSETS:
--------------------------------------------------------------------------------------
1. TAX DEPOSITS -- -- --
--------------------------------------------------------------------------------------
2. INVESTMENTS IN SUBS 1,112,871,975 1,112,871,975 1,112,871,975
--------------------------------------------------------------------------------------
3. DUE FROM AFFILIATES 2,959,035 2,992,817 2,996,961
--------------------------------------------------------------------------------------
4. DEFERRED DEBT COSTS (1) 25,150,854 25,150,854 25,150,854
--------------------------------------------------------------------------------------
TOTAL ASSETS 1,157,547,158 1,157,630,480 1,141,168,787
======================================================================================
<CAPTION>
=================================================================================================================
MONTH MONTH MONTH MONTH MONTH
ASSETS 1/00 2/00 3/00 4/00 5/00
-----------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C>
CURRENT ASSETS
-----------------------------------------------------------------------------------------------------------------
CASH (12,849) (13,020) (13,730) 24,770 72,620
-----------------------------------------------------------------------------------------------------------------
ACCOUNTS RECEIVABLE, NET 168,428 168,428 168,428 168,428 168,428
-----------------------------------------------------------------------------------------------------------------
INVENTORY: LOWER OF COST OR MARKET -- -- -- -- --
-----------------------------------------------------------------------------------------------------------------
PREPAID EXPENSES -- -- -- -- --
-----------------------------------------------------------------------------------------------------------------
INVESTMENTS -- -- -- -- --
-----------------------------------------------------------------------------------------------------------------
OTHER -- -- -- -- --
-----------------------------------------------------------------------------------------------------------------
TOTAL CURRENT ASSETS 155,579 155,408 154,698 193,198 241,048
=================================================================================================================
PROPERTY, PLANT&EQUIP, @ COST -- -- -- -- --
-----------------------------------------------------------------------------------------------------------------
LESS ACCUMULATED DEPRECIATION -- -- -- -- --
-----------------------------------------------------------------------------------------------------------------
NET BOOK VALUE OF PP & E -- -- -- -- --
-----------------------------------------------------------------------------------------------------------------
OTHER ASSETS:
-----------------------------------------------------------------------------------------------------------------
1. TAX DEPOSITS -- -- -- -- --
-----------------------------------------------------------------------------------------------------------------
2. INVESTMENTS IN SUBS 1,112,871,975 1,112,871,975 1,112,871,975 1,112,871,975 1,112,845,869
-----------------------------------------------------------------------------------------------------------------
3. DUE FROM AFFILIATES 2,997,032 2,997,031 2,997,031 2,997,281 2,961,802
-----------------------------------------------------------------------------------------------------------------
4. DEFERRED DEBT COSTS (1) 25,150,854 25,150,854 25,150,854 25,150,854 25,150,854
-----------------------------------------------------------------------------------------------------------------
TOTAL ASSETS 1,141,175,440 1,141,175,268 1,141,174,558 1,141,213,308 1,141,199,573
=================================================================================================================
</TABLE>
*Per Schedules and Statement of Affairs
MOR-2
<PAGE> 3
CASE NAME: TRANSAMERICAN REFINING CORPORATION CASE NUMBER: 99-21552-C-11
COMPARATIVE BALANCE SHEETS
<TABLE>
<CAPTION>
=================================================================================================================================
LIABILITIES & OWNER'S FILING DATE* MONTH MONTH MONTH MONTH MONTH
EQUITY 4/20/99 5/99 6/99 7/99 8/99 9/99
---------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C>
LIABILITIES:
---------------------------------------------------------------------------------------------------------------------------------
POST-PETITION LIABILITIES (MOR-4) -- -- 6,554,009 18,845,057 5,028 29,702
---------------------------------------------------------------------------------------------------------------------------------
PRE-PETITION LIABILITIES:
---------------------------------------------------------------------------------------------------------------------------------
Notes Payable-Secured (2) 899,176,694 914,699,522 920,000,000 920,000,000 920,000,000 920,000,000
---------------------------------------------------------------------------------------------------------------------------------
Priority Debt -- -- -- -- -- --
---------------------------------------------------------------------------------------------------------------------------------
Federal Income Tax -- -- -- -- -- --
---------------------------------------------------------------------------------------------------------------------------------
FICA/Withholding -- -- -- -- -- --
---------------------------------------------------------------------------------------------------------------------------------
Unsecured Debt (3) 192,867,039 192,867,039 192,867,039 192,867,039 192,867,039 192,867,039
---------------------------------------------------------------------------------------------------------------------------------
Other - Accrued Interest 17,504,403 17,504,403 17,504,403 17,504,403 17,504,403 17,504,403
---------------------------------------------------------------------------------------------------------------------------------
TOTAL PRE-PETITION LIABILITIES 1,109,548,136 1,125,070,964 1,130,371,442 1,130,371,442 1,130,371,442 1,130,371,442
---------------------------------------------------------------------------------------------------------------------------------
TOTAL LIABILITIES 1,109,548,136 1,125,070,964 1,136,925,541 1,149,216,459 1,130,376,470 1,130,401,144
=================================================================================================================================
OWNER'S EQUITY (DEFICIT):
---------------------------------------------------------------------------------------------------------------------------------
PREFERRED STOCK -- -- -- -- -- --
---------------------------------------------------------------------------------------------------------------------------------
COMMON STOCK 300,000 300,000 300,000 300,000 300,000 300,000
---------------------------------------------------------------------------------------------------------------------------------
ADDITIONAL PAID-IN CAPITAL 597,023,521 597,023,521 597,023,521 597,023,521 597,023,521 597,023,521
---------------------------------------------------------------------------------------------------------------------------------
RETAINED EARNINGS: Filing Date (548,161,580) (548,161,580) (548,161,580) (548,161,580) (548,161,580) (548,161,580)
---------------------------------------------------------------------------------------------------------------------------------
RETAINED EARNINGS: Post Filing Date -- (16,353,751) (28,850,302) (41,845,556) (22,117,894) (22,077,336)
---------------------------------------------------------------------------------------------------------------------------------
TOTAL OWNER'S EQUITY (NET WORTH) 49,161,941 32,808,190 20,311,639 7,316,385 27,044,047 27,084,605
=================================================================================================================================
TOTAL LIABILITIES & OWNER'S EQUITY 1,158,710,077 1,157,879,154 1,157,237,180 1,156,532,884 1,157,420,517 1,157,485,749
=================================================================================================================================
</TABLE>
<TABLE>
<CAPTION>
==========================================================================================
LIABILITIES & OWNER'S MONTH MONTH MONTH
EQUITY 10/99 11/99 12/99
------------------------------------------------------------------------------------------
<S> <C> <C> <C>
LIABILITIES:
------------------------------------------------------------------------------------------
POST-PETITION LIABILITIES (MOR-4) 33,659 40,697 54,144
------------------------------------------------------------------------------------------
PRE-PETITION LIABILITIES:
------------------------------------------------------------------------------------------
Notes Payable-Secured (2) 920,000,000 920,000,000 920,000,000
------------------------------------------------------------------------------------------
Priority Debt -- -- --
------------------------------------------------------------------------------------------
Federal Income Tax -- -- --
------------------------------------------------------------------------------------------
FICA/Withholding -- -- --
------------------------------------------------------------------------------------------
Unsecured Debt (3) 192,867,039 192,867,039 192,867,039
------------------------------------------------------------------------------------------
Other - Accrued Interest 17,504,403 17,504,403 14,613,626
------------------------------------------------------------------------------------------
TOTAL PRE-PETITION LIABILITIES 1,130,371,442 1,130,371,442 1,127,480,665
------------------------------------------------------------------------------------------
TOTAL LIABILITIES 1,130,405,101 1,130,412,139 1,127,534,809
==========================================================================================
OWNER'S EQUITY (DEFICIT):
------------------------------------------------------------------------------------------
PREFERRED STOCK -- -- --
------------------------------------------------------------------------------------------
COMMON STOCK 300,000 300,000 300,000
------------------------------------------------------------------------------------------
ADDITIONAL PAID-IN CAPITAL 597,023,521 597,023,521 597,023,521
------------------------------------------------------------------------------------------
RETAINED EARNINGS: Filing Date (548,161,580) (548,161,580) (548,161,580)
------------------------------------------------------------------------------------------
RETAINED EARNINGS: Post Filing Date (22,019,884) (21,943,600) (35,527,963)
------------------------------------------------------------------------------------------
TOTAL OWNER'S EQUITY (NET WORTH) 27,142,057 27,218,341 13,633,978
==========================================================================================
TOTAL LIABILITIES & OWNER'S EQUITY 1,157,547,158 1,157,630,480 1,141,168,787
==========================================================================================
<CAPTION>
=================================================================================================================
LIABILITIES & OWNER'S MONTH MONTH MONTH MONTH MONTH
EQUITY 1/00 2/00 3/00 4/00 5/00
-----------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C>
LIABILITIES:
-----------------------------------------------------------------------------------------------------------------
POST-PETITION LIABILITIES (MOR-4) 65,082 65,546 24,499 26,136 83,558
-----------------------------------------------------------------------------------------------------------------
PRE-PETITION LIABILITIES:
-----------------------------------------------------------------------------------------------------------------
Notes Payable-Secured (2) 920,000,000 920,000,000 920,000,000 920,000,000 920,000,000
-----------------------------------------------------------------------------------------------------------------
Priority Debt -- -- -- -- --
-----------------------------------------------------------------------------------------------------------------
Federal Income Tax -- -- -- -- --
-----------------------------------------------------------------------------------------------------------------
FICA/Withholding -- -- -- -- --
-----------------------------------------------------------------------------------------------------------------
Unsecured Debt (3) 192,867,039 192,867,039 192,867,039 192,867,039 192,867,039
-----------------------------------------------------------------------------------------------------------------
Other - Accrued Interest 14,615,371 14,615,371 14,615,371 14,615,371 14,615,371
-----------------------------------------------------------------------------------------------------------------
TOTAL PRE-PETITION LIABILITIES 1,127,482,410 1,127,482,410 1,127,482,410 1,127,482,410 1,127,482,410
-----------------------------------------------------------------------------------------------------------------
TOTAL LIABILITIES 1,127,547,492 1,127,547,956 1,127,506,909 1,127,508,546 1,127,565,968
=================================================================================================================
OWNER'S EQUITY (DEFICIT):
-----------------------------------------------------------------------------------------------------------------
PREFERRED STOCK -- -- -- -- --
-----------------------------------------------------------------------------------------------------------------
COMMON STOCK 300,000 300,000 300,000 300,000 300,000
-----------------------------------------------------------------------------------------------------------------
ADDITIONAL PAID-IN CAPITAL 597,023,521 597,023,521 597,023,521 597,023,521 597,023,521
-----------------------------------------------------------------------------------------------------------------
RETAINED EARNINGS: Filing Date (548,161,580) (548,161,580) (548,161,580) (548,161,580) (548,161,580)
-----------------------------------------------------------------------------------------------------------------
RETAINED EARNINGS: Post Filing Date (35,533,993) (35,534,629) (35,494,292) (35,457,179) (35,528,336)
-----------------------------------------------------------------------------------------------------------------
TOTAL OWNER'S EQUITY (NET WORTH) 13,627,948 13,627,312 13,667,649 13,704,762 13,633,605
=================================================================================================================
TOTAL LIABILITIES & OWNER'S EQUITY 1,141,175,440 1,141,175,268 1,141,174,558 1,141,213,308 1,141,199,573
=================================================================================================================
</TABLE>
*Per Schedules and Statement of Affairs
MOR-3
<PAGE> 4
CASE NAME: TRANSAMERICAN REFINING CORPORATION CASE NUMBER: 99-21552-C-11
SCHEDULE OF POST-PETITION LIABILITIES
<TABLE>
<CAPTION>
MONTH MONTH MONTH MONTH MONTH MONTH MONTH MONTH
5/99 6/99 7/99 8/99 9/99 10/99 11/99 12/99
-------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C>
TRADE ACCOUNTS PAYABLE -- 11,877 36,168 5,028 29,702 33,659 40,697 54,144
-------------------------------------------------------------------------------------------------------------
TAX PAYABLE:
-------------------------------------------------------------------------------------------------------------
FEDERAL PAYROLL TAXES -- -- -- -- -- -- -- --
-------------------------------------------------------------------------------------------------------------
STATE PAYROLL & SALES -- -- -- -- -- -- -- --
-------------------------------------------------------------------------------------------------------------
AD VALOREM TAXES -- -- -- -- -- -- -- --
-------------------------------------------------------------------------------------------------------------
OTHER TAXES -- -- -- -- -- -- -- --
-------------------------------------------------------------------------------------------------------------
TOTAL TAXES PAYABLE -- -- -- -- -- -- -- --
-------------------------------------------------------------------------------------------------------------
SECURED DEBT POST-PETITION -- -- -- -- -- -- -- --
-------------------------------------------------------------------------------------------------------------
ACCRUED INTEREST PAYABLE(2) -- 6,542,222 18,808,889 -- -- -- -- --
-------------------------------------------------------------------------------------------------------------
*ACCRUED PROFESSIONAL FEES: -- -- -- -- -- -- -- --
-------------------------------------------------------------------------------------------------------------
OTHER ACCRUED LIABILITIES:
-------------------------------------------------------------------------------------------------------------
1. -- -- -- -- -- -- -- --
-------------------------------------------------------------------------------------------------------------
2. -- -- -- -- -- -- -- --
-------------------------------------------------------------------------------------------------------------
3. -- -- -- -- -- -- -- --
-------------------------------------------------------------------------------------------------------------
TOTAL POST-PETITION LIABILITIES (MOR-3) -- 6,554,099 18,845,057 5,028 29,702 33,659 40,697 54,144
=============================================================================================================
<CAPTION>
MONTH MONTH MONTH MONTH MONTH
1/00 2/00 3/00 4/00 5/00
-------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C>
TRADE ACCOUNTS PAYABLE 65,082 65,546 24,499 26,136 83,558
-------------------------------------------------------------------------------
TAX PAYABLE:
-------------------------------------------------------------------------------
FEDERAL PAYROLL TAXES - -- -- -- --
-------------------------------------------------------------------------------
STATE PAYROLL & SALES - -- -- -- --
-------------------------------------------------------------------------------
AD VALOREM TAXES - -- -- -- --
-------------------------------------------------------------------------------
OTHER TAXES - -- -- -- --
-------------------------------------------------------------------------------
TOTAL TAXES PAYABLE - -- -- -- --
-------------------------------------------------------------------------------
SECURED DEBT POST-PETITION - -- -- -- --
-------------------------------------------------------------------------------
ACCRUED INTEREST PAYABLE(2) - -- -- -- --
-------------------------------------------------------------------------------
*ACCRUED PROFESSIONAL FEES: - -- -- -- --
-------------------------------------------------------------------------------
OTHER ACCRUED LIABILITIES:
-------------------------------------------------------------------------------
1. - -- -- -- --
-------------------------------------------------------------------------------
2. - -- -- -- --
-------------------------------------------------------------------------------
3. - -- -- -- --
-------------------------------------------------------------------------------
TOTAL POST-PETITION LIABILITIES (MOR-3) 65,082 65,546 24,499 26,136 83,558
===============================================================================
</TABLE>
*PAYMENT REQUIRES COURT APPROVAL.
MOR-4
<PAGE> 5
CASE NAME: TRANSAMERICAN REFINING CORPORATION CASE NUMBER: 99-21552-C-11
AGING OF POST-PETITION LIABILITIES
MONTH MAY 2000
<TABLE>
<CAPTION>
===================================================================================================
DAYS TOTAL TRADE ACCTS FED TAXES STATE TAXES AD-VALOREM, OTHER
OTHER TAXES
===================================================================================================
<S> <C> <C> <C> <C> <C> <C>
0-30 83,558 83,558
---------------------------------------------------------------------------------------------------
31-60 -- --
---------------------------------------------------------------------------------------------------
61-90 -- --
---------------------------------------------------------------------------------------------------
91+ -- --
---------------------------------------------------------------------------------------------------
TOTAL 83,558 83,558
===================================================================================================
</TABLE>
AGING OF ACCOUNTS RECEIVABLE
<TABLE>
<CAPTION>
======================================================================================================
MONTH 5/99 6/99 7/99 8/99 9/99 10/99 11/99 12/99
======================================================================================================
<S> <C> <C> <C> <C> <C> <C> <C> <C>
0-30 DAYS -- -- -- -- -- -- -- --
------------------------------------------------------------------------------------------------------
31-60 DAYS 335,785 -- -- -- -- -- -- --
------------------------------------------------------------------------------------------------------
61-90 DAYS -- 335,785 -- -- -- -- -- --
------------------------------------------------------------------------------------------------------
91+ DAYS -- -- 335,785 168,428 168,428 168,428 168,428 168,428
------------------------------------------------------------------------------------------------------
TOTAL 335,785 335,785 335,785 168,428 168,428 168,428 168,428 168,428
======================================================================================================
<CAPTION>
=================================================================
MONTH 1/00 2/00 3/00 4/00 5/00
=================================================================
<S> <C> <C> <C> <C> <C>
0-30 DAYS -- -- -- -- --
-----------------------------------------------------------------
31-60 DAYS -- -- -- -- --
-----------------------------------------------------------------
61-90 DAYS -- -- -- -- --
-----------------------------------------------------------------
91+ DAYS 168,428 168,428 168,428 168,428 168,428
----------------------------------------------------------------
TOTAL 168,428 168,428 168,428 168,428 168,428
=================================================================
</TABLE>
MOR-5
<PAGE> 6
CASE NAME: TRANSAMERICAN REFINING CORPORATION CASE NUMBER: 99-21552-C-11
STATEMENT OF INCOME (LOSS)
<TABLE>
<CAPTION>
================================================================================================================================
MONTH 4/20/99 -
5/31/99 6/99 7/99 8/99 9/99 10/99 11/99 12/99 1/00
================================================================================================================================
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C>
REVENUES (MOR-1) -- -- -- -- -- -- -- -- --
--------------------------------------------------------------------------------------------------------------------------------
TOTAL COST OF REVENUES -- -- -- -- -- -- -- -- --
--------------------------------------------------------------------------------------------------------------------------------
GROSS PROFIT -- -- -- -- -- -- -- -- --
================================================================================================================================
OPERATING EXPENSES:
--------------------------------------------------------------------------------------------------------------------------------
Selling & Marketing -- -- -- -- -- -- -- -- --
--------------------------------------------------------------------------------------------------------------------------------
General & Administrative 138,263 55,095 29,247 (65,752) 25,457 5,620 (13,006) 1,417 3,546
--------------------------------------------------------------------------------------------------------------------------------
Insiders Compensation -- -- -- -- -- -- -- -- --
--------------------------------------------------------------------------------------------------------------------------------
Professional Fees 8,000 -- 9,499 9,524 826 3,718 6,687 12,948 12,080
--------------------------------------------------------------------------------------------------------------------------------
Other (attach list) -- -- -- -- -- -- -- -- --
--------------------------------------------------------------------------------------------------------------------------------
Franchise Taxes 312,056 228,583 228,334 45 -- -- 50 (10) --
--------------------------------------------------------------------------------------------------------------------------------
TOTAL OPERATING EXPENSES 458,319 283,678 267,080 (56,183) 26,283 9,338 (6,269) 14,355 15,626
================================================================================================================================
INCOME BEFORE INT,
DEPR/TAX (MOR-1) (458,319) (283,678) (267,080) 56,183 (26,283) (9,338) 6,269 (14,355) (15,626)
--------------------------------------------------------------------------------------------------------------------------------
INTEREST EXPENSE(2) 15,956,858 12,275,570 12,789,904 (19,606,205) -- -- -- 13,640,497 --
--------------------------------------------------------------------------------------------------------------------------------
DEPRECIATION -- -- -- -- -- -- -- -- --
--------------------------------------------------------------------------------------------------------------------------------
OTHER (INCOME) EXPENSE* -
INTEREST (61,426) (62,697) (61,730) (65,274) (66,841) (66,790) (70,015) (70,489) (9,596)
---------------------------------------------------------------------------------------------------------------------------------
OTHER ITEMS** -- -- -- -- -- -- -- -- --
---------------------------------------------------------------------------------------------------------------------------------
TOTAL INT, DEPR & OTHER
ITEMS 15,895,432 12,212,873 12,728,174 (19,671,479) (66,841) (66,790) (70,015) 13,570,008 (9,596)
=================================================================================================================================
NET INCOME BEFORE TAXES (16,353,751) (12,496,551) (12,995,254) 19,727,662 40,558 57,452 76,284 (13,584,363) (6,030)
---------------------------------------------------------------------------------------------------------------------------------
FEDERAL INCOME TAXES -- -- -- -- -- -- -- -- --
=================================================================================================================================
NET INCOME (LOSS)
(MOR-1) (16,353,751) (12,496,551) (12,995,254) 19,727,662 40,558 57,452 76,284 (13,584,363) (6,030)
=================================================================================================================================
<CAPTION>
===================================================================================
FILING
2/00 3/00 4/00 5/00 TO DATE
===================================================================================
<S> <C> <C> <C> <C> <C>
REVENUES (MOR-1) -- -- -- -- --
-----------------------------------------------------------------------------------
TOTAL COST OF REVENUES -- -- -- -- --
-----------------------------------------------------------------------------------
GROSS PROFIT -- -- -- -- --
===================================================================================
OPERATING EXPENSES:
-----------------------------------------------------------------------------------
Selling & Marketing -- -- -- -- --
-----------------------------------------------------------------------------------
General & Administrative 1,555 2,151 (37,323) 71,413 217,683
-----------------------------------------------------------------------------------
Insiders Compensation -- -- -- -- --
-----------------------------------------------------------------------------------
Professional Fees -- (42,107) -- -- 21,175
-----------------------------------------------------------------------------------
Other (attach list) -- -- -- -- --
-----------------------------------------------------------------------------------
Franchise Taxes -- 150 791 306 770,305
-----------------------------------------------------------------------------------
TOTAL OPERATING EXPENSES 1,555 (39,806) (36,532) 71,719 1,009,163
===================================================================================
INCOME BEFORE INT,
DEPR/TAX (MOR-1) (1,555) 39,806 36,532 (71,719) (1,009,163)
-----------------------------------------------------------------------------------
INTEREST EXPENSE(2) -- -- -- 15 35,056,639
-----------------------------------------------------------------------------------
DEPRECIATION -- -- -- -- --
-----------------------------------------------------------------------------------
OTHER (INCOME) EXPENSE* -
INTEREST (919) (531) (581) 577 (537,466)
-----------------------------------------------------------------------------------
OTHER ITEMS** -- -- -- -- --
-----------------------------------------------------------------------------------
TOTAL INT, DEPR & OTHER
ITEMS (919) (531) (581) 562 34,519,173
===================================================================================
NET INCOME BEFORE TAXES (636) 40,337 37,113 (71,157) (35,528,336)
-----------------------------------------------------------------------------------
FEDERAL INCOME TAXES -- -- -- -- --
===================================================================================
NET INCOME (LOSS)
(MOR-1) (636) 40,337 37,113 (71,157) (35,528,336)
===================================================================================
</TABLE>
Accrual Accounting Required, Otherwise Footnote With Explanation
* Footnote Mandatory
** Unusual and/or infrequent item(s) outside the ordinary course of business;
requires footnote
MOR-6
<PAGE> 7
CASE NAME: TRANSAMERICAN REFINING CORPORATION CASE NUMBER: 99-21552-C-11
<TABLE>
<CAPTION>
============================================================================================================================
CASH RECEIPTS AND DISBURSEMENTS MONTH MONTH MONTH MONTH MONTH
5/99 6/99 7/99 8/99 9/99
----------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C>
1. CASH - BEGINNING OF MONTH 16,207,123 16,122,286 16,141,516 16,182,573 16,275,810
============================================================================================================================
RECEIPTS:
----------------------------------------------------------------------------------------------------------------------------
2. CASH SALES -- -- -- -- --
----------------------------------------------------------------------------------------------------------------------------
3. COLLECTION OF ACCOUNTS RECEIVABLE -- -- -- -- --
----------------------------------------------------------------------------------------------------------------------------
4. LOANS & ADVANCES (TRANSAMERICAN ENERGY) -- -- -- 24,335 --
----------------------------------------------------------------------------------------------------------------------------
5. SALE OF ASSETS -- -- -- -- --
----------------------------------------------------------------------------------------------------------------------------
6. OTHER (ATTACH LIST) - INTEREST INCOME 61,546 62,697 61,730 65,274 66,841
----------------------------------------------------------------------------------------------------------------------------
TOTAL RECEIPTS 61,546 62,697 61,730 89,609 66,841
----------------------------------------------------------------------------------------------------------------------------
(WITHDRAWAL)CONTRIBUTION BY INDIVIDUAL DEBTOR MFR-2* -- -- -- -- --
============================================================================================================================
DISBURSEMENTS:
----------------------------------------------------------------------------------------------------------------------------
7. NET PAYROLL -- -- -- -- --
----------------------------------------------------------------------------------------------------------------------------
8. PAYROLL TAXES PAID -- -- -- -- --
----------------------------------------------------------------------------------------------------------------------------
9. SALES, USE & OTHER TAXES PAID -- -- -- -- --
----------------------------------------------------------------------------------------------------------------------------
10. SECURED / RENTAL / LEASES -- -- -- -- --
----------------------------------------------------------------------------------------------------------------------------
11. UTILITIES -- -- -- -- --
----------------------------------------------------------------------------------------------------------------------------
12. INSURANCE -- -- -- -- --
----------------------------------------------------------------------------------------------------------------------------
13. INVENTORY PURCHASES -- -- -- -- --
----------------------------------------------------------------------------------------------------------------------------
14. VEHICLE EXPENSES -- -- -- -- --
----------------------------------------------------------------------------------------------------------------------------
15. TRAVEL & ENTERTAINMENT -- -- -- -- --
----------------------------------------------------------------------------------------------------------------------------
16. REPAIRS, MAINTENANCE & SUPPLIES -- -- -- -- --
----------------------------------------------------------------------------------------------------------------------------
17. ADMINISTRATIVE & SELLING 14 43,467 10,674 (13,152) 3,392
----------------------------------------------------------------------------------------------------------------------------
18. OTHER (ATTACH LIST) - RECONCILING ITEMS, INTEREST 138,369 -- -- -- --
----------------------------------------------------------------------------------------------------------------------------
TOTAL DISBURSEMENTS FROM OPERATIONS 138,383 43,467 10,674 (13,152) 3,392
============================================================================================================================
19. PROFESSIONAL FEES 8,000 -- 9,499 9,524 826
----------------------------------------------------------------------------------------------------------------------------
20. U.S. TRUSTEE FEES -- -- 500 -- --
----------------------------------------------------------------------------------------------------------------------------
21. OTHER REORGANIZATION EXPENSES (ATTACH LIST) -- -- -- -- --
----------------------------------------------------------------------------------------------------------------------------
TOTAL DISBURSEMENTS 8,000 43,467 20,673 (3,628) 4,218
============================================================================================================================
22. NET CASH FLOW (84,837) 19,230 41,057 93,237 62,623
----------------------------------------------------------------------------------------------------------------------------
23. CASH - END OF MONTH (MOR-2) 16,122,286 16,141,516 16,182,573 16,275,810 16,338,433
============================================================================================================================
</TABLE>
<TABLE>
<CAPTION>
========================================================================================
CASH RECEIPTS AND DISBURSEMENTS MONTH MONTH MONTH
10/99 11/99 12/99
----------------------------------------------------------------------------------------
<S> <C> <C> <C>
1. CASH - BEGINNING OF MONTH 16,338,433 16,396,866 16,446,406
========================================================================================
RECEIPTS:
----------------------------------------------------------------------------------------
2. CASH SALES -- -- --
----------------------------------------------------------------------------------------
3. COLLECTION OF ACCOUNTS RECEIVABLE -- -- --
----------------------------------------------------------------------------------------
4. LOANS & ADVANCES (TRANSAMERICAN
ENERGY) -- (20,000) 2,661
----------------------------------------------------------------------------------------
5. SALE OF ASSETS -- -- --
----------------------------------------------------------------------------------------
6. OTHER (ATTACH LIST) - INTEREST
INCOME 66,790 70,015 70,489
----------------------------------------------------------------------------------------
TOTAL RECEIPTS 66,790 50,015 73,150
----------------------------------------------------------------------------------------
(WITHDRAWAL)CONTRIBUTION BY INDIVIDUAL
DEBTOR MFR-2* -- -- --
========================================================================================
DISBURSEMENTS:
----------------------------------------------------------------------------------------
7. NET PAYROLL -- -- --
----------------------------------------------------------------------------------------
8. PAYROLL TAXES PAID -- -- --
----------------------------------------------------------------------------------------
9. SALES, USE & OTHER TAXES PAID -- -- --
----------------------------------------------------------------------------------------
10. SECURED / RENTAL / LEASES -- -- --
----------------------------------------------------------------------------------------
11. UTILITIES -- -- --
----------------------------------------------------------------------------------------
12. INSURANCE -- -- --
----------------------------------------------------------------------------------------
13. INVENTORY PURCHASES -- -- --
----------------------------------------------------------------------------------------
14. VEHICLE EXPENSES -- -- --
----------------------------------------------------------------------------------------
15. TRAVEL & ENTERTAINMENT -- -- --
----------------------------------------------------------------------------------------
16. REPAIRS, MAINTENANCE & SUPPLIES -- -- --
----------------------------------------------------------------------------------------
17. ADMINISTRATIVE & SELLING 4,139 352 4,647
----------------------------------------------------------------------------------------
18. OTHER (ATTACH LIST) - RECONCILING
ITEMS, INTEREST -- -- 16,533,935
----------------------------------------------------------------------------------------
TOTAL DISBURSEMENTS FROM OPERATIONS 4,139 352 16,538,582
========================================================================================
19. PROFESSIONAL FEES 3,718 123 405
----------------------------------------------------------------------------------------
20. U.S. TRUSTEE FEES 500 -- --
----------------------------------------------------------------------------------------
21. OTHER REORGANIZATION EXPENSES
(ATTACH LIST) -- -- --
----------------------------------------------------------------------------------------
TOTAL DISBURSEMENTS 8,357 475 16,538,987
========================================================================================
22. NET CASH FLOW 58,433 49,540 (16,465,837)
----------------------------------------------------------------------------------------
23. CASH - END OF MONTH (MOR-2) 16,396,866 16,446,406 (19,431)
========================================================================================
<CAPTION>
===============================================================================================================
CASH RECEIPTS AND DISBURSEMENTS MONTH MONTH MONTH MONTH MONTH FILING TO
1/00 2/00 3/00 4/00 5/00 DATE
---------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C>
1. CASH - BEGINNING OF MONTH (19,431) (12,849) (13,020) (13,730) 24,770 16,207,123
===============================================================================================================
RECEIPTS:
---------------------------------------------------------------------------------------------------------------
2. CASH SALES -- -- -- -- -- --
---------------------------------------------------------------------------------------------------------------
3. COLLECTION OF ACCOUNTS RECEIVABLE -- -- -- -- -- --
---------------------------------------------------------------------------------------------------------------
4. LOANS & ADVANCES (TRANSAMERICAN
ENERGY) 4,471 5,437 -- -- -- 16,904
---------------------------------------------------------------------------------------------------------------
5. SALE OF ASSETS -- -- -- -- -- --
---------------------------------------------------------------------------------------------------------------
6. OTHER (ATTACH LIST) - INTEREST
INCOME 9,596 919 531 581 577 537,586
---------------------------------------------------------------------------------------------------------------
TOTAL RECEIPTS 14,067 6,356 531 581 577 554,490
---------------------------------------------------------------------------------------------------------------
(WITHDRAWAL)CONTRIBUTION BY INDIVIDUAL
DEBTOR MFR-2* -- -- -- -- -- --
===============================================================================================================
DISBURSEMENTS:
---------------------------------------------------------------------------------------------------------------
7. NET PAYROLL -- -- -- -- -- --
---------------------------------------------------------------------------------------------------------------
8. PAYROLL TAXES PAID -- -- -- -- -- --
---------------------------------------------------------------------------------------------------------------
9. SALES, USE & OTHER TAXES PAID -- -- -- -- -- --
---------------------------------------------------------------------------------------------------------------
10. SECURED / RENTAL / LEASES -- -- -- -- -- --
---------------------------------------------------------------------------------------------------------------
11. UTILITIES -- -- -- -- -- --
---------------------------------------------------------------------------------------------------------------
12. INSURANCE -- -- -- -- -- --
---------------------------------------------------------------------------------------------------------------
13. INVENTORY PURCHASES -- -- -- -- -- --
---------------------------------------------------------------------------------------------------------------
14. VEHICLE EXPENSES -- -- -- -- -- --
---------------------------------------------------------------------------------------------------------------
15. TRAVEL & ENTERTAINMENT -- -- -- -- -- --
---------------------------------------------------------------------------------------------------------------
16. REPAIRS, MAINTENANCE & SUPPLIES -- -- -- -- -- --
---------------------------------------------------------------------------------------------------------------
17. ADMINISTRATIVE & SELLING 4,649 6,527 1,241 (38,419) (56,751) (29,220)
---------------------------------------------------------------------------------------------------------------
18. OTHER (ATTACH LIST) - RECONCILING
ITEMS, INTEREST -- -- -- -- 9,478 16,681,782
---------------------------------------------------------------------------------------------------------------
TOTAL DISBURSEMENTS FROM OPERATIONS 4,649 6,527 1,241 (38,419) (47,273) 16,652,562
===============================================================================================================
19. PROFESSIONAL FEES 2,336 -- -- -- -- 34,431
---------------------------------------------------------------------------------------------------------------
20. U.S. TRUSTEE FEES 500 -- -- 500 -- 2,000
---------------------------------------------------------------------------------------------------------------
21. OTHER REORGANIZATION EXPENSES
(ATTACH LIST) -- -- -- -- -- --
---------------------------------------------------------------------------------------------------------------
TOTAL DISBURSEMENTS 7,485 6,527 1,241 (37,919) (47,273) 16,688,993
===============================================================================================================
22. NET CASH FLOW 6,582 (171) (710) 38,500 47,850 (16,134,503)
---------------------------------------------------------------------------------------------------------------
23. CASH - END OF MONTH (MOR-2) (12,849) (13,020) (13,730) 24,770 72,620 72,620
===============================================================================================================
</TABLE>
*Applies to Individual debtors only.
MOR-7
<PAGE> 8
CASE NAME: TRANSAMERICAN REFINING CORPORATION
CASE NUMBER: 99-21552-C-11
CASH ACCOUNT RECONCILIATION
MONTH MAY 2000
<TABLE>
<CAPTION>
====================================================================================================================================
BANK NAME Firstar Firstar Firstar First Union
------------------------------------------------------------------------------------------------------------------------------------
ACCOUNT NUMBER 21-00-002-5031303 21-00-002-5031305 21-00-002-5031307 9572000081
------------------------------------------------------------------------------------------------------------------------------------
ACCOUNT TYPE Feedstock Disbursement Interest Accumulation Warrant Fractions Total This Page
------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C>
BANK BALANCE -- -- 1 5,670 5,671
------------------------------------------------------------------------------------------------------------------------------------
DEPOSIT IN TRANSIT -- -- -- -- --
------------------------------------------------------------------------------------------------------------------------------------
OUTSTANDING CHECKS -- -- -- -- --
------------------------------------------------------------------------------------------------------------------------------------
ADJUSTED BANK BALANCE -- -- 1 5,670 5,671
====================================================================================================================================
BEGINNING CASH - PER BOOKS -- -- -- 5,644 5,644
------------------------------------------------------------------------------------------------------------------------------------
RECEIPTS -- -- 1 26 27
------------------------------------------------------------------------------------------------------------------------------------
TRANSFERS BETWEEN ACCOUNTS -- -- -- -- --
------------------------------------------------------------------------------------------------------------------------------------
(WITHDRAWAL) CONTRIBUTION BY
INDIVIDUAL DEBTOR MFR-2 -- -- -- -- --
------------------------------------------------------------------------------------------------------------------------------------
CHECKS/OTHER DISBURSEMENTS -- -- -- -- --
------------------------------------------------------------------------------------------------------------------------------------
ENDING CASH - PER BOOKS -- -- 1 5,670 5,671
====================================================================================================================================
</TABLE>
MOR-8A
<PAGE> 9
CASE NAME: TRANSAMERICAN REFINING CORPORATION
CASE NUMBER: 99-21552-C-11
CASH ACCOUNT RECONCILIATION
MONTH MAY 2000
<TABLE>
<CAPTION>
===================================================================================================================================
BANK NAME First Union First Union First Union First Union
-----------------------------------------------------------------------------------------------------------------------------------
ACCOUNT NUMBER 9572831237 9572831479 9576000402 9576000411
-----------------------------------------------------------------------------------------------------------------------------------
ACCOUNT TYPE Escrowed Interest Escrowed Interest Collateral Defeasance Trust Total This Page
-----------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C>
BANK BALANCE -- -- 30 428 458
-----------------------------------------------------------------------------------------------------------------------------------
DEPOSIT IN TRANSIT -- -- -- -- --
-----------------------------------------------------------------------------------------------------------------------------------
OUTSTANDING CHECKS -- -- -- -- --
-----------------------------------------------------------------------------------------------------------------------------------
ADJUSTED BANK BALANCE -- -- 30 428 458
===================================================================================================================================
BEGINNING CASH - PER BOOKS 6,976 2,458 30 428 9,892
-----------------------------------------------------------------------------------------------------------------------------------
RECEIPTS 33 11 -- -- 44
-----------------------------------------------------------------------------------------------------------------------------------
TRANSFERS BETWEEN ACCOUNTS -- -- -- -- --
-----------------------------------------------------------------------------------------------------------------------------------
(WITHDRAWAL) CONTRIBUTION BY
INDIVIDUAL DEBTOR MFR-2 -- -- -- -- --
-----------------------------------------------------------------------------------------------------------------------------------
CHECKS/OTHER DISBURSEMENTS 7,009 2,469 -- -- (9,478)
-----------------------------------------------------------------------------------------------------------------------------------
ENDING CASH - PER BOOKS -- -- 30 428 458
====================================================================================================================================
</TABLE>
MOR-8B
<PAGE> 10
CASE NAME: TRANSAMERICAN REFINING CORPORATION
CASE NUMBER: 99-21552-C-11
CASH ACCOUNT RECONCILIATION
MONTH MAY 2000
<TABLE>
<CAPTION>
====================================================================================================================================
BANK NAME First Union First Union Fleet Fleet
------------------------------------------------------------------------------------------------------------------------------------
ACCOUNT NUMBER 9576000395 9576830694 0001665170 007697-5341
------------------------------------------------------------------------------------------------------------------------------------
ACCOUNT TYPE Defeasance Trust Collateral Money Market Operating Total This Page
------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C>
BANK BALANCE 22,558 3,944 71,546 -- 98,048
-----------------------------------------------------------------------------------------------------------------------------------
DEPOSIT IN TRANSIT -- -- -- -- --
-----------------------------------------------------------------------------------------------------------------------------------
OUTSTANDING CHECKS -- -- -- (40,521) (40,521)
-----------------------------------------------------------------------------------------------------------------------------------
ADJUSTED BANK BALANCE 22,558 3,944 71,546 (40,521) 57,527
===================================================================================================================================
BEGINNING CASH - PER BOOKS 22,452 3,926 81,164 (100,552) 6,990
-----------------------------------------------------------------------------------------------------------------------------------
RECEIPTS 106 18 382 -- 506
-----------------------------------------------------------------------------------------------------------------------------------
TRANSFERS BETWEEN ACCOUNTS -- -- (10,000) 2,392 (7,608)
-----------------------------------------------------------------------------------------------------------------------------------
(WITHDRAWAL) CONTRIBUTION BY INDIVIDUAL DEBTOR
MFR-2 -- -- -- -- --
-----------------------------------------------------------------------------------------------------------------------------------
CHECKS/OTHER DISBURSEMENTS -- -- -- 57,639 57,639
-----------------------------------------------------------------------------------------------------------------------------------
ENDING CASH - PER BOOKS 22,558 3,944 71,546 (40,521) 57,527
===================================================================================================================================
</TABLE>
MOR-8C
<PAGE> 11
CASE NAME: TRANSAMERICAN REFINING CORPORATION
CASE NUMBER: 99-21552-C-11
CASH ACCOUNT RECONCILIATION
MONTH MAY 2000
<TABLE>
<CAPTION>
====================================================================================================================================
BANK NAME Fleet Fleet Fleet Hibernia
------------------------------------------------------------------------------------------------------------------------------------
ACCOUNT NUMBER 935728-5230 936480-8298 941584-6439 9001112341
------------------------------------------------------------------------------------------------------------------------------------
ACCOUNT TYPE Master Savings Product Imprest Total This Page
------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C>
BANK BALANCE 10,086 33 -- -- 10,119
----------------------------------------------------------------------------------------------------------------------------------
DEPOSIT IN TRANSIT -- -- -- -- --
----------------------------------------------------------------------------------------------------------------------------------
OUTSTANDING CHECKS -- -- -- (910) (910)
----------------------------------------------------------------------------------------------------------------------------------
ADJUSTED BANK BALANCE 10,086 33 -- (910) 9,209
==================================================================================================================================
BEGINNING CASH - PER BOOKS 3,359 40 -- (910) 2,489
----------------------------------------------------------------------------------------------------------------------------------
RECEIPTS -- -- -- -- --
----------------------------------------------------------------------------------------------------------------------------------
TRANSFERS BETWEEN ACCOUNTS 7,608 -- -- -- 7,608
----------------------------------------------------------------------------------------------------------------------------------
(WITHDRAWAL) CONTRIBUTION BY
INDIVIDUAL DEBTOR MFR-2 -- -- -- -- --
----------------------------------------------------------------------------------------------------------------------------------
CHECKS/OTHER DISBURSEMENTS (881) (7) -- -- (888)
----------------------------------------------------------------------------------------------------------------------------------
ENDING CASH - PER BOOKS 10,086 33 -- (910) 9,209
==================================================================================================================================
</TABLE>
MOR-8D
<PAGE> 12
CASE NAME: TRANSAMERICAN REFINING CORPORATION
CASE NUMBER: 99-21552-C-11
CASH ACCOUNT RECONCILIATION
MONTH OF APRIL 2000
<TABLE>
<CAPTION>
===================================================================================================================================
BANK NAME Sterling
-----------------------------------------------------------------------------------------------------------------------------------
ACCOUNT NUMBER 0130002216
-----------------------------------------------------------------------------------------------------------------------------------
ACCOUNT TYPE Payroll Total This Page Total All Pages
-----------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C>
BANK BALANCE -- -- 114,296
-----------------------------------------------------------------------------------------------------------------------------------
DEPOSIT IN TRANSIT -- -- --
-----------------------------------------------------------------------------------------------------------------------------------
OUTSTANDING CHECKS (245) (245) (41,676)
-----------------------------------------------------------------------------------------------------------------------------------
ADJUSTED BANK BALANCE (245) -- -- (245) 72,620
===================================================================================================================================
BEGINNING CASH - PER BOOKS (245) (245) 24,770
-----------------------------------------------------------------------------------------------------------------------------------
RECEIPTS -- -- 577
-----------------------------------------------------------------------------------------------------------------------------------
TRANSFERS BETWEEN ACCOUNTS -- -- --
-----------------------------------------------------------------------------------------------------------------------------------
(WITHDRAWAL) CONTRIBUTION BY
INDIVIDUAL DEBTOR MFR-2 -- -- --
-----------------------------------------------------------------------------------------------------------------------------------
CHECKS/OTHER DISBURSEMENTS -- -- 47,273
-----------------------------------------------------------------------------------------------------------------------------------
ENDING CASH - PER BOOKS (245) -- -- (245) 72,620
===================================================================================================================================
</TABLE>
MOR-8E
<PAGE> 13
CASE NAME: TRANSAMERICAN REFINING CORPORATION CASE NUMBER: 99-21552 C-11
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 the
professionals. Also, for insiders identify the type of compensation paid (e.g.,
salary, commission, bonus, etc.) (Attach additional pages as necessary.)
<TABLE>
<CAPTION>
===================================================================================================
INSIDERS: NAME/ MONTH MONTH MONTH MONTH MONTH MONTH MONTH MONTH
POSITION/COMP TYPE 5/99 6/99 7/99 8/99 9/99 10/99 11/99 12/99
===================================================================================================
<S> <C> <C> <C> <C> <C> <C> <C> <C>
1. NONE
---------------------------------------------------------------------------------------------------
2.
---------------------------------------------------------------------------------------------------
3.
---------------------------------------------------------------------------------------------------
4.
---------------------------------------------------------------------------------------------------
5.
---------------------------------------------------------------------------------------------------
6.
---------------------------------------------------------------------------------------------------
TOTAL INSIDERS (MOR-1) -- -- -- -- -- -- -- --
===================================================================================================
<CAPTION>
==============================================================================
INSIDERS: NAME/ MONTH MONTH MONTH MONTH MONTH
POSITION/COMP TYPE 1/00 2/00 3/00 4/00 5/00
==============================================================================
<S> <C> <C> <C> <C> <C>
1. NONE
------------------------------------------------------------------------------
2.
------------------------------------------------------------------------------
3.
------------------------------------------------------------------------------
4.
------------------------------------------------------------------------------
5.
------------------------------------------------------------------------------
6.
------------------------------------------------------------------------------
TOTAL INSIDERS (MOR-1) -- -- -- -- --
==============================================================================
</TABLE>
<TABLE>
<CAPTION>
==========================================================================================================
PROFESSIONALS MONTH MONTH MONTH MONTH MONTH MONTH MONTH MONTH
NAME/ORDER DATE 5/99 6/99 7/99 8/99 9/99 10/99 11/99 12/99
==========================================================================================================
<S> <C> <C> <C> <C> <C> <C> <C> <C>
1. Gardere & Wynne -- -- 9,499 7,906 -- 3,718 -- --
----------------------------------------------------------------------------------------------------------
2. Jordan Hyden Womble & Culbreth -- -- -- 1,618 826 -- 123 405
----------------------------------------------------------------------------------------------------------
3.
----------------------------------------------------------------------------------------------------------
4.
----------------------------------------------------------------------------------------------------------
5.
----------------------------------------------------------------------------------------------------------
6.
----------------------------------------------------------------------------------------------------------
TOTAL PROFESSIONALS (MOR-1) -- -- 9,499 9,524 826 3,718 123 405
==========================================================================================================
<CAPTION>
=======================================================================================
PROFESSIONALS MONTH MONTH MONTH MONTH MONTH
NAME/ORDER DATE 1/00 2/00 3/00 4/00 5/00
=======================================================================================
<S> <C> <C> <C> <C> <C>
1. Gardere & Wynne 1,571 -- -- -- --
---------------------------------------------------------------------------------------
2. Jordan Hyden Womble & Culbreth 765 -- -- -- --
---------------------------------------------------------------------------------------
3.
---------------------------------------------------------------------------------------
4.
---------------------------------------------------------------------------------------
5.
---------------------------------------------------------------------------------------
6.
---------------------------------------------------------------------------------------
TOTAL PROFESSIONALS (MOR-1) 2,336 -- -- -- --
=======================================================================================
</TABLE>
MOR-9
<PAGE> 14
TRANSAMERICAN REFINING CORPORATION
99-21552-C-11
NOTES TO MONTHLY OPERATING REPORT
MAY 2000
1. Unamortized debt issue costs are classified as "Other Assets" in the
Company's Monthly Operating Report ("MOR").
2. The balance of the Company's secured note payable to TransAmerican Energy
Corporation ("TEC") was reflected in its Schedules at the fully accreted
balance of $920.0 million; however, the balance of this note payable is
reflected in the Company's MOR at its accreted balance under the caption
"Notes Payable-Secured." On June 15, 1999, this note payable reached its
fully accreted balance. During August 1999, the Company reversed the
accrual of interest and amortization of deferred debt issue costs related
to this note payable in accordance with current accounting pronouncements
applicable to companies operating under Chapter 11.
3. The balance of the Company's subordinated notes was reflected in its
Schedules at their fully accreted balance of $200.0 million; however, the
balance of these notes is reflected in the Company's MOR at their accreted
balance as of the petition date.
<PAGE> 15
CASE NAME: TRANSAMERICAN REFINING CORPORATION
CASE NUMBER: 99-21552-C-11
PETITION DATE: APRIL 20, 1999
INSURANCE MAINTAINED
MONTH MAY 2000
<TABLE>
<CAPTION>
EXPIRATION
TYPE OF INSURANCE DATE
---------------------------------------------------- ---------------------
CASUALTY AND LIABILITY
----------------------
<S> <C>
Excess Liability January 30, 2001
Primary General Liability January 30, 2001
Commercial Crime February 1, 2001
</TABLE>
