These terms and conditions govern your use of the website alphaminr.com and its related services.
These Terms and Conditions (“Terms”) are a binding contract between you and Alphaminr, (“Alphaminr”, “we”, “us” and “service”). You must agree to and accept the Terms. These Terms include the provisions in this document as well as those in the Privacy Policy. These terms may be modified at any time.
Your subscription will be on a month to month basis and automatically renew every month. You may terminate your subscription at any time through your account.
We will provide you with advance notice of any change in fees.
You represent that you are of legal age to form a binding contract. You are responsible for any
activity associated with your account. The account can be logged in at only one computer at a
time.
The Services are intended for your own individual use. You shall only use the Services in a
manner that complies with all laws. You may not use any automated software, spider or system to
scrape data from Alphaminr.
Alphaminr is not a financial advisor and does not provide financial advice of any kind. The service is provided “As is”. The materials and information accessible through the Service are solely for informational purposes. While we strive to provide good information and data, we make no guarantee or warranty as to its accuracy.
TO THE EXTENT PERMITTED BY APPLICABLE LAW, UNDER NO CIRCUMSTANCES SHALL ALPHAMINR BE LIABLE TO YOU FOR DAMAGES OF ANY KIND, INCLUDING DAMAGES FOR INVESTMENT LOSSES, LOSS OF DATA, OR ACCURACY OF DATA, OR FOR ANY AMOUNT, IN THE AGGREGATE, IN EXCESS OF THE GREATER OF (1) FIFTY DOLLARS OR (2) THE AMOUNTS PAID BY YOU TO ALPHAMINR IN THE SIX MONTH PERIOD PRECEDING THIS APPLICABLE CLAIM. SOME STATES DO NOT ALLOW THE EXCLUSION OR LIMITATION OF INCIDENTAL OR CONSEQUENTIAL OR CERTAIN OTHER DAMAGES, SO THE ABOVE LIMITATION AND EXCLUSIONS MAY NOT APPLY TO YOU.
If any provision of these Terms is found to be invalid under any applicable law, such provision shall not affect the validity or enforceability of the remaining provisions herein.
This privacy policy describes how we (“Alphaminr”) collect, use, share and protect your personal information when we provide our service (“Service”). This Privacy Policy explains how information is collected about you either directly or indirectly. By using our service, you acknowledge the terms of this Privacy Notice. If you do not agree to the terms of this Privacy Policy, please do not use our Service. You should contact us if you have questions about it. We may modify this Privacy Policy periodically.
When you register for our Service, we collect information from you such as your name, email address and credit card information.
Like many other websites we use “cookies”, which are small text files that are stored on your computer or other device that record your preferences and actions, including how you use the website. You can set your browser or device to refuse all cookies or to alert you when a cookie is being sent. If you delete your cookies, if you opt-out from cookies, some Services may not function properly. We collect information when you use our Service. This includes which pages you visit.
We use Google Analytics and we use Stripe for payment processing. We will not share the information we collect with third parties for promotional purposes. We may share personal information with law enforcement as required or permitted by law.
| |
Delaware
(State or other jurisdiction of incorporation or organization) |
| |
27-6522024
(I.R.S. Employer Identification No.) |
|
| |
The Bank of New York Mellon
Trust Company, N.A., Trustee Global Corporate Trust 601 Travis Street, 16th Floor Houston, Texas (Address of principal executive offices) |
| |
77002
(Zip Code) |
|
| | | | | | 2 | | | |
| | | | | | 2 | | | |
| |
PART I
|
| | | | | | |
| | | | | | 5 | | | |
| | | | | | 22 | | | |
| | | | | | 41 | | | |
| | | | | | 42 | | | |
| | | | | | 47 | | | |
| | | | | | 47 | | | |
| |
PART II
|
| | | | | | |
| | | | | | 48 | | | |
| | | | | | 49 | | | |
| | | | | | 49 | | | |
| | | | | | 54 | | | |
| | | | | | 55 | | | |
| | | | | | 64 | | | |
| | | | | | 64 | | | |
| | | | | | 65 | | | |
| | | | | | 65 | | | |
| |
PART III
|
| | | | | | |
| | | | | | 66 | | | |
| | | | | | 66 | | | |
| | | | | | 66 | | | |
| | | | | | 66 | | | |
| | | | | | 67 | | | |
| |
PART IV
|
| | | | | | |
| | | | | | 68 | | | |
| | | | | | 69 | | | |
| | | | | | 70 | | | |
| | | | | | A-1 | | |
|
Proved reserves
|
| |
Proved Gas
Reserves (MMcf) |
| |
Estimated
Future Net Cash Flows |
| |
Discounted
Estimated Future Net Cash Flows(1) |
| |||||||||
| | | | | | | | | |
(Dollars in thousands)
|
| |||||||||
| Royalty Interests: | | | | | | | | | | | | | | | | | | | |
|
Proved Developed
|
| | | | 24,729 | | | | | $ | 59,318 | | | | | $ | 31,128 | | |
| | | |
High
|
| |
Low
|
| ||||||
| Calendar Quarter 2021 | | | | | | | | | | | | | |
|
First Quarter
|
| | | $ | 0.40 | | | | | $ | 0.19 | | |
|
Second Quarter
|
| | | $ | 0.55 | | | | | $ | 0.27 | | |
|
Third Quarter
|
| | | $ | 0.72 | | | | | $ | 0.47 | | |
|
Fourth Quarter
|
| | | $ | 1.05 | | | | | $ | 0.46 | | |
| Calendar Quarter 2020 | | | | | | | | | | | | | |
|
First Quarter
|
| | | $ | 0.78 | | | | | $ | 0.27 | | |
|
Second Quarter
|
| | | $ | 0.66 | | | | | $ | 0.32 | | |
|
Third Quarter
|
| | | $ | 0.49 | | | | | $ | 0.23 | | |
|
Fourth Quarter
|
| | | $ | 0.38 | | | | | $ | 0.14 | | |
| | | | | Valuation of Net Royalty Interest in Gas Properties | |
| |
Description of the Matter
|
| | At December 31, 2021, the Trust’s net royalty interest in gas properties was $13.9 million. As discussed in Note 3 to the financial statements, the net royalty interests in gas properties is assessed to determine whether the net capitalized cost is impaired, whenever events or changes in circumstances indicate that its carrying amount may not be recoverable, pursuant to Accounting Standards Codification 360, Property, Plant and Equipment (“ASC 360”). The Trust determines whether an | |
| | | | |
impairment charge is necessary to its investment in the net royalty interest in gas properties if total capitalized costs, less accumulated amortization, exceed undiscounted future net revenues attributable to proved gas reserves of the Underlying Properties. Estimates of undiscounted future net revenues attributable to proved gas reserves utilize NYMEX forward pricing curves.
Auditing management’s net royalty interest in gas properties impairment assessment involved a high degree of subjectivity as estimates underlying the future cash flows attributable to the underlying properties were based on assumptions that utilize proved gas reserves and NYMEX forward pricing curves. The Trust’s model for estimating undiscounted cash flows for these assets involves assumptions, including projected pricing and projections of net revenues and costs which are impacted by future market and economic trends, such as changes in the future commodity prices and the outlook for regional supply and demand conditions.
|
|
| |
How We Addressed the Matter in Our Audit
|
| | To test the estimated undiscounted cash flows for the Trust’s net royalty interest in gas properties, we performed audit procedures that included, among others, assessing methodologies and testing the significant assumptions discussed above and the underlying data used by the Trust in its analysis. We compared the significant assumptions used by management to current industry and economic trends as well as external forward strip pricing sources. We assessed the historical accuracy of management’s estimates and performed sensitivity analyses of significant assumptions to evaluate the changes in the fair value of the net royalty interest in gas properties that would result from changes in the assumptions. | |
| | | |
2021
|
| |
2020
|
| ||||||
| ASSETS: | | | | | | | | | | | | | |
|
Cash
|
| | | $ | 1,703,483 | | | | | $ | 1,103,257 | | |
|
Royalty income receivable
|
| | | | 2,636,468 | | | | | | 583,890 | | |
|
Royalty interest in gas properties
|
| | | | 352,100,000 | | | | | | 352,100,000 | | |
|
Accumulated amortization
|
| | | | (338,156,565) | | | | | | (336,503,336) | | |
|
Net royalty interest in gas properties
|
| | | | 13,943,435 | | | | | | 15,596,664 | | |
|
Total Assets
|
| | | $ | 18,283,386 | | | | | $ | 17,283,810 | | |
| LIABILITIES AND TRUST CORPUS: | | | | | | | | | | | | | |
|
Liabilities:
|
| | | | | | | | | | | | |
|
Distributions payable to unitholders
|
| | | $ | 2,390,496 | | | | | $ | 149,871 | | |
|
Trust corpus; 17,605,000 common units authorized, issued and outstanding
|
| | | | 15,892,890 | | | | | | 17,133,939 | | |
|
Total Liabilities and Trust Corpus
|
| | | $ | 18,283,386 | | | | | $ | 17,283,810 | | |
| | | |
Year Ended
December 31, 2021 |
| |
Year Ended
December 31, 2020 |
| ||||||
|
Royalty income
|
| | | $ | 6,295,004 | | | | | $ | 1,703,048 | | |
|
Net proceeds to Trust
|
| | | $ | 6,295,004 | | | | | $ | 1,703,048 | | |
|
General and administrative expense
|
| | | | (1,107,241) | | | | | | (1,195,783) | | |
|
Interest income
|
| | | | 162 | | | | | | 4,541 | | |
|
Cash proceeds from sale of net profit interests
|
| | | | — | | | | | | 799 | | |
|
Income available for distribution prior to cash reserves
|
| | | | 5,187,925 | | | | | | 512,605 | | |
|
Cash reserves withheld by Trustee
|
| | | | (419,061) | | | | | | (360,000) | | |
|
Interest withheld on cash reserves
|
| | | | (106) | | | | | | (2,733) | | |
|
Distributable income available to unitholders
|
| | | $ | 4,768,758 | | | | | $ | 149,872 | | |
|
Distributable income per common unit (17,605,000 units authorized and outstanding for 2021 and 2020)
|
| | | $ | 0.271 | | | | | $ | 0.009 | | |
| | | |
Year Ended
December 31, 2021 |
| |
Year Ended
December 31, 2020 |
| ||||||
|
Trust Corpus, Beginning of Period
|
| | | $ | 17,133,939 | | | | | $ | 18,218,080 | | |
|
Cash reserves withheld, including interest
|
| | | | 419,167 | | | | | | 362,733 | | |
|
Distributable income
|
| | | | 4,768,758 | | | | | | 149,872 | | |
|
Distributions paid or payable to unitholders
|
| | | | (4,775,745) | | | | | | (149,194) | | |
|
Amortization of royalty interest in gas properties
|
| | | | (1,653,229) | | | | | | (1,447,552) | | |
|
Impairment of royalty interest in gas properties
|
| | | | — | | | | | | — | | |
|
Trust Corpus, End of Period
|
| | | $ | 15,892,890 | | | | | $ | 17,133,939 | | |
| | | |
Natural Gas
(MMcf) |
| |||
|
Balance at January 1, 2020
|
| | | | 30,294 | | |
|
Revisions of previous estimates
|
| | | | (2,737) | | |
|
Production
|
| | | | (2,573) | | |
|
Balance at December 31, 2020
|
| | | | 24,984 | | |
|
Revisions of previous estimates
|
| | | | 2,393 | | |
|
Production
|
| | | | (2,648) | | |
|
Balance at December 31, 2021
|
| | | | 24,729 | | |
| | | |
2021
|
| |
2020
|
| ||||||
|
Future cash inflows
|
| | | $ | 82,810 | | | | | $ | 40,441 | | |
|
Future production costs
|
| | | | (23,492) | | | | | | (24,734) | | |
|
Future net cash flows before discount
|
| | | | 59,318 | | | | | | 15,707 | | |
|
10% discount to present value
|
| | | | (28,190) | | | | | | (6,976) | | |
|
Standardized measure of discounted future net cash flows(1)
|
| | | $ | 31,128 | | | | | $ | 8,731 | | |
| |
Standardized measure, January 1, 2020
|
| | | $ | 21,947 | | |
| |
Net proceeds to the Trust
|
| | | | (1,703) | | |
| |
Revisions of previous estimates
|
| | | | (957) | | |
| |
Accretion of discount
|
| | | | 2,195 | | |
| |
Net change in price and production cost
|
| | | | (10,396) | | |
| |
Other
|
| | | | (2,355) | | |
| |
Standardized measure, December 31, 2020
|
| | | $ | 8,731 | | |
| |
Net proceeds to the Trust
|
| | | | (6,295) | | |
| |
Revisions of previous estimates
|
| | | | 3,013 | | |
| |
Accretion of discount
|
| | | | 873 | | |
| |
Net change in price and production cost
|
| | | | 20,310 | | |
| |
Other
|
| | | | 4,496 | | |
| |
Standardized measure, December 31, 2021
|
| | | $ | 31,128 | | |
| | | |
2021
|
| |
2020
|
| ||||||
|
Audit fees(1)
|
| | | $ | 156,000 | | | | | $ | 152,000 | | |
|
Audit-related fees
|
| | | | — | | | | | | — | | |
|
Tax fees
|
| | | | 205,000 | | | | | | 205,000 | | |
|
All other fees
|
| | | | — | | | | | | — | | |
|
Total fees
|
| | | $ | 361,000 | | | | | $ | 357,000 | | |
| | | | | | 55 | | | |
| | | | | | 57 | | | |
| | | | | | 58 | | | |
| | | | | | 59 | | | |
| | | | | | 60 | | | |
| | | | | | 63 | | |
| | | |
Total
Proved Developed Producing |
| |||
| Net Reserves | | | | | | | |
|
Gas – MMcf
|
| | | | 24,729 | | |
| Income Data ($M) | | | | | | | |
|
Future Gross Revenue
|
| | | $ | 82,810 | | |
|
Deductions
|
| | | | 23,492 | | |
|
Future Net Income (FNI)
|
| | | $ | 59,318 | | |
|
Discounted FNI @ 10%
|
| | | $ | 31,128 | | |
| | | |
Discounted Future
Net Income ($M) As of December 31, 2021 |
| |||
|
Discount Rate Percent
|
| |
Total Proved
|
| |||
|
9
|
| | | $ | 32,585 | | |
|
12
|
| | | $ | 28,612 | | |
|
15
|
| | | $ | 25,585 | | |
|
18
|
| | | $ | 23,195 | | |
|
Geographic Area
|
| |
Product
|
| |
Price
Reference |
| |
Average
Benchmark Price |
| |
Average Realized
Price |
|
| North America | | | | | | | | | | | | | |
|
United States
|
| | Gas | | |
Henry Hub
|
| | $3.598/MMBTU | | | $3.35/Mcf | |
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
| FUND | NUMBER OF SHARES | VALUE ($) | PUT OR CALL |
|---|
| DIRECTORS | AGE | BIO | OTHER DIRECTOR MEMBERSHIPS |
|---|
No information found
No Customers Found
No Suppliers Found
Price
Yield
| Owner | Position | Direct Shares | Indirect Shares |
|---|