Annual report pursuant to Section 13 and 15(d)

PARTICIPATING INTERESTS IN EXPORT WATER

v3.8.0.1
PARTICIPATING INTERESTS IN EXPORT WATER
12 Months Ended
Aug. 31, 2017
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 investment. 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, which retained their original priority. The Company did not make any CAA acquisitions during the fiscal years ended August 31, 2017 or 2016. In July 2014, the Land Board relinquished its approximately $2.4 million of CAA interests to the Company as part of a settlement of the 2011 lawsuit filed by the Company and the Rangeview District against the Land Board.

 

As a result of the acquisitions and the relinquishment by the Land Board, the Company is currently allocated approximately 88% of the total proceeds from the sale of Export Water after payment of the Land Board royalty.  Additionally, as a result of the acquisitions, the relinquishment by the Land Board, and the consideration from the cumulative sales of Export Water, as detailed in the table below, the remaining potential third-party obligation at August 31, 2017, is approximately $1 million:

 

    Export Water Proceeds Received     Initial Export Water Proceeds to Pure Cycle     Total Potential Third-party Obligation     Participating Interests Liability     Contingency  
Original balances   $ -     $ 218,500     $ 31,807,700     $ 11,090,600     $ 20,717,100  

 

Activity from inception until August 31, 2014:

 

                                     
  Acquisitions     -       28,042,500       (28,042,500 )     (9,790,000 )     (18,252,500 )
  Relinquishment     -       2,386,400       (2,386,400 )     (832,100 )     (1,554,300 )
  Option payments - Sky Ranch                                        
      and The Hills at Sky Ranch     110,400       (42,300 )     (68,100 )     (23,800 )     (44,300 )
  Arapahoe County tap fees (1)     533,000       (373,100 )     (159,900 )     (55,800 )     (104,100 )
  Export Water sale payments     410,500       (305,900 )     (104,600 )     (36,300 )     (68,300 )
Balance at August 31, 2015     1,053,900       29,926,100       1,046,200       352,600       693,600  
Fiscal 2016 activity:     207,900       (183,200 )     (24,700 )     (8,600 )     (16,100 )
Balance at August 31, 2016     1,261,800       29,742,900       1,021,500       344,000       677,500  
Fiscal 2017 activity:                                        
  Export Water sale payments     58,100       (51,200 )     (6,900 )     (2,400 )     (4,500 )
Balance at August 31, 2017   $ 1,319,900     $ 29,691,700     $ 1,014,600     $ 341,600     $ 673,000  

 

(1)             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. Of the next approximately $6.7 million of Export Water payouts, which at current levels would occur over several years, the Company will receive approximately $5.9 million of revenue.  Thereafter, the Company will be entitled to all but approximately $650,000 of the proceeds from the sale of Export Water after deduction of the Land Board royalty.