Annual report pursuant to Section 13 and 15(d)

PARTICIPATING INTERESTS IN EXPORT WATER

v3.3.0.814
PARTICIPATING INTERESTS IN EXPORT WATER
12 Months Ended
Aug. 31, 2015
Participating Interests In Export Water  
PARTICIPATING INTERESTS IN EXPORT WATER

The Company acquired its Rangeview Water Supply through various amended agreements entered into in the early 1990s. The acquisition was consummated with the signing of the CAA in 1996. Upon entering into the CAA, the Company recorded an initial liability of $11.1 million, which represented the cash the Company received from the participating interest holders that was used to purchase the Company's Export Water (described in greater detail in Note 4 – Water and Land Assets). The Company agreed to remit a total of $31.8 million of proceeds received from the sale of Export Water to the participating interest holders in return for their initial $11.1 million investments. The obligation for the $11.1 million was recorded as debt, and the remaining $20.7 million contingent liability was not reflected on the Company's balance sheet because the obligation to pay this is contingent on the sale of Export Water, the amounts and timing of which are not reasonably determinable.

 

The CAA obligation is non-interest bearing, and if the Export Water is not sold, the parties to the CAA have no recourse against the Company. If the Company does not sell the Export Water, the holders of the Series B Preferred Stock are also not entitled to payment of any dividend and have no contractual recourse against the Company.

 

As the proceeds from the sale of Export Water are received and the amounts are remitted to the external CAA holders, the Company allocates a ratable percentage of this payment to the principal portion (the Participating Interests in Export Water Supply liability account) with the balance of the payment being charged to the contingent obligation portion. Because the original recorded liability, which was $11.1 million, was 35% of the original total liability of $31.8 million, approximately 35% of each payment remitted to the CAA holders is allocated to the recorded liability account. The remaining portion of each payment, or approximately 65%, is allocated to the contingent obligation, which is recorded on a net revenue basis.

 

From time to time, the Company repurchased various portions of the CAA obligations in priority. In July 2014, the Land Board relinquished its approximately $2.4 million of CAA interests to the Company as part of the settlement of the 2011 lawsuit filed by the Company and the District against the Land Board. As a result, during the fourth quarter of the fiscal year ended August 31, 2014, the Company recorded a gain on the extinguishment of participating interests of the CAA of approximately $832,100. The Company now has the right to retain an additional $2.4 million of the initial $31.8 million of proceeds from the sale of Export Water.  The Company did not make any CAA acquisitions during the fiscal years ended August 31, 2015 or 2013.

 

As a result of the acquisitions, the relinquishment, and due to the sale of Export Water, as detailed in the table below, the remaining potential third-party obligation at August 31, 2015, is approximately $1 million:

 

 

    Export Water Proceeds Received     Initial Export Water Proceeds to Pure Cycle     Total Potential Third party Obligation     Paticipating Interests Liability     Contingency  
Original balances   $ –     $ 218,500     $ 31,807,700     $ 11,090,600     $ 20,717,100  
Activity from inception until August 31, 2013:                                  
  Acquisitions     –       28,077,500       (28,077,500 )     (9,790,000 )     (18,287,500 )
  Option payments - Sky Ranch                                        
      and The Hills at Sky Ranch     110,400       (42,300 )     (68,100 )     (23,800 )     (44,300 )
  Arapahoe County tap fees *     533,000       (373,100 )     (159,900 )     (55,800 )     (104,100 )
  Export Water sale payments     269,300       (188,500 )     (80,800 )     (28,100 )     (52,700 )
Balance at August 31, 2013     912,700       27,692,100       3,421,400       1,192,900       2,228,500  
Fiscal 2014 activity:                                        
  Export Water sale payments   $ 91,600     $ (73,700 )   $ (17,900 )   $ (6,200 )   $ (11,700 )
  Relinquishment             2,386,400       (2,386,400 )     (832,100 )     (1,554,300 )
Balance at August 31, 2014     1,004,300       30,004,800       1,017,100       354,600       662,500  
Fiscal 2015 activity:                                        
  Export Water sale payments     207,900       (183,200 )     (24,700 )     (8,600 )     (16,100 )
Balance at August 31, 2015   $ 1,212,200     $ 29,821,600     $ 992,400     $ 346,000     $ 646,400  

 

 * The Arapahoe County tap fees are less $34,522 in royalties paid to the Land Board.

 

The CAA includes contractually established priorities which call for payments to CAA holders in order of their priority. This means the first payees receive their full payment before the next priority level receives any payment and so on until full repayment. The Company will receive approximately $6 million of the first priority payout (the remaining entire first priority payout totals approximately $6.8 million as of August 31, 2015).