any time soon by the provisions of Section 9.02(c) of the Amended and Restated Trust Agreement of the Trust (the “Trust Agreement”) given the analysis set forth below. We believe this leaves the Unitholders in an unsustainable position, where the fees and expenses of the Trust continue, with diminishing returns to the Unitholders (plus a delisting that will adversely impact the liquidity of the Trust’s Common Units (the “Units”)).
In evaluating the potential options in structuring a transaction we believe to be in the best interest of all Unitholders, we are providing below (1) an analysis of the likelihood that the Trust will be unable to make distributions totaling $5 million during any successive 4-quarter period and (2) a summary of the current state of operations with respect to the oil and gas wells located on the Underlying Properties and the production of hydrocarbons from such wells.
First, we do not foresee an event that will trigger a termination or dissolution of the Trust under its terms without action by the Trustee pursuant to its authority in the Trust Agreement in the near future. Avalon believes that, based on current and future projections of oil prices, there will be sufficient cash for the Trust to make distributions exceeding $5 million per 12-month period until March 31, 2024.
The table attached hereto as Exhibit A sets forth estimated distributions by quarter from the third quarter of 2019 to the first quarter of 2023, as forecasted by Avalon based on current projections. These estimates were prepared using the projected average NYMEX price per barrel of WTI oil during each quarter indicated above and decline curves for production (estimated on the fact that an average of five wells go off-line due to mechanical issues in any given month and are shut-in applying the “Reasonably Prudent Operator Standard” set forth in each Overriding Royalty Interest Conveyance (the “Conveyances”)). Note that hydrocarbon production has declined from approximately 2,400 barrels per day (“BOPD”) since November 1, 2018 (the date which Avalon acquired the Underlying Properties) to approximately 1,630 BOPD currently. These revenues were then adjusted for all costs, Trust expenses, and taxes (using the same methodology as used for each calculation of distributions since the Trust’s inception).
Second, as you know, the royalty trust model no longer works. It does not provide a potential for growth to the Unitholders given the fact that the Underlying Properties are no longer economical, based on current and projected oil and gas prices and the fact that we, as the operator, given our net revenue interest (“NRI”) (15.0 to 22.5% before its attributed ownership interest in the Trust) is not economically compelled to rework the wells. At present, there are approximately 650 inactive wells burdened by the Trust’s overriding royalty interest where rework is unlikely to occur.
We believe that Montare, together with Avalon, is best positioned to deliver a transaction to the Unitholders and one that provides the highest value to all Unitholders for, among others, the following reasons:
| 1. | We know that Montare has the necessary capital to effect a cash transaction for the Unitholders that is substantially greater than the total amount of distributions the Unitholders can be expected to receive prior to the time the Trust would dissolve pursuant to Section 9.02(c) of the Trust Agreement. No other entity that has approached Avalon or publicly approached the Trust has this capability. |
2