ECA Marcellus Trust I 10-K, filed Mar 19, 2025
ECA Marcellus Trust I (ECTM)
About this 10-K
ECA Marcellus Trust I filed this 10-K on March 19, 2025, covering the fiscal year ended December 31, 2024.
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
Or
(Exact name of registrant as specified in its charter)
| |
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) |
|
| |
Large accelerated filer ☐
|
| |
Accelerated filer ☐
|
| |
Non-accelerated filer ☒
|
| |
Smaller reporting company ☒
|
| |
Emerging growth company ☐
|
|
| | | | | | 2 | | | | |||
| | | | | | 3 | | | | |||
| |
PART I
|
| | ||||||||
| | | | | | 6 | | | | |||
| | | | | | 21 | | | | |||
| | | | | | 42 | | | | |||
| | | | | | 42 | | | | |||
| | | | | | 43 | | | | |||
| | | | | | 49 | | | | |||
| | | | | | 49 | | | | |||
| |
PART II
|
| | | | ||||||
| | | | | | 50 | | | | |||
| | | | | | 50 | | | | |||
| | | | | | 51 | | | | |||
| | | | | | 56 | | | | |||
| | | | | | 57 | | | | |||
| | | | | | 66 | | | | |||
| | | | | | 66 | | | | |||
| | | | | | 67 | | | | |||
| | | | | | 67 | | | | |||
| |
PART III
|
| | | | ||||||
| | | | | | 68 | | | | |||
| | | | | | 68 | | | | |||
| | | | | | 68 | | | | |||
| | | | | | 68 | | | | |||
| | | | | | 69 | | | | |||
| |
PART IV
|
| | | | ||||||
| | | | | | 70 | | | | |||
| | | | | | 71 | | | | |||
| | | | | | 72 | | | | |||
| | | | | | 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
|
| | | | 15,548 | | | | | $ | 17,039 | | | | | $ | 9,689 | | |
| | | |
High
|
| |
Low
|
| ||||||
| Calendar Quarter 2024 | | | | | | | | | | | | | |
|
First Quarter
|
| | | $ | 0.52 | | | | | $ | 0.34 | | |
|
Second Quarter
|
| | | $ | 0.54 | | | | | $ | 0.40 | | |
|
Third Quarter
|
| | | $ | 0.52 | | | | | $ | 0.40 | | |
|
Fourth Quarter
|
| | | $ | 0.49 | | | | | $ | 0.37 | | |
| Calendar Quarter 2023 | | | | | | | | | | | | | |
|
First Quarter
|
| | | $ | 2.05 | | | | | $ | 1.17 | | |
|
Second Quarter
|
| | | $ | 1.48 | | | | | $ | 1.10 | | |
|
Third Quarter
|
| | | $ | 1.18 | | | | | $ | 0.67 | | |
|
Fourth Quarter
|
| | | $ | 0.79 | | | | | $ | 0.34 | | |
| | | |
Valuation of Royalty Interest in Gas Properties
|
|
|
Description of the Matter
|
| | At December 31, 2024, the Trust’s net royalty interest in gas properties was $10.3 million. As discussed in Note 3 to the financial statements, the royalty interest 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. The Trust determines whether an impairment charge is | |
| | | |
Valuation of Royalty Interest in Gas Properties
|
|
| | | |
necessary to its investment in the 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 forward pricing curves.
Auditing the Trust’s royalty interest in gas properties impairment assessment required additional audit effort because, in determining whether an impairment occurred, the Trust considers estimates of the future cash flows attributable to the underlying properties based on assumptions about future market and economic conditions.
|
|
|
How We Addressed the Matter in Our Audit
|
| | To test the Trust’s impairment assessment, our audit procedures included, among others, assessing methodologies and testing the assumptions and the underlying data used by the Trust in its analysis. We compared the assumptions used by management to current industry and economic trends as well as external forward pricing sources. Furthermore, we searched for and evaluated information that corroborates or contradicts the Trust’s assumptions utilized in the impairment assessment by performing procedures including, but not limited to assessment of the historical accuracy of management’s estimates and assessing the sensitivity of assumptions by evaluating the changes in the value of the royalty interest in gas properties that would result from changes in those assumptions. | |
March 19, 2025
As of December 31,
| | | |
2024
|
| |
2023
|
| ||||||
| ASSETS: | | | | | | | | | | | | | |
|
Cash and cash equivalents
|
| | | $ | 2,693,762 | | | | | $ | 2,660,054 | | |
|
Royalty income receivable
|
| | | | 743,882 | | | | | | 686,504 | | |
|
Royalty interest in gas properties
|
| | | | 352,100,000 | | | | | | 352,100,000 | | |
|
Accumulated amortization
|
| | | | (341,817,662) | | | | | | (340,685,825) | | |
|
Net royalty interest in gas properties
|
| | | | 10,282,338 | | | | | | 11,414,175 | | |
|
Total Assets
|
| | | $ | 13,719,982 | | | | | $ | 14,760,733 | | |
| LIABILITIES AND TRUST CORPUS: | | | | | | | | | | | | | |
|
Liabilities:
|
| | | | | | | | | | | | |
|
Distributions payable to unitholders
|
| | | $ | 347,101 | | | | | $ | 524,350 | | |
|
Trust corpus; 17,605,000 common units authorized, issued and outstanding
|
| | | | 13,372,881 | | | | | | 14,236,383 | | |
|
Total Liabilities and Trust Corpus
|
| | | $ | 13,719,982 | | | | | $ | 14,760,733 | | |
| | | |
Year Ended
December 31, 2024 |
| |
Year Ended
December 31, 2023 |
| ||||||
|
Royalty income
|
| | | $ | 2,175,257 | | | | | $ | 2,884,833 | | |
|
Net proceeds to Trust
|
| | | $ | 2,175,257 | | | | | $ | 2,884,833 | | |
|
General and administrative expense
|
| | | | (1,237,468) | | | | | | (1,169,560) | | |
|
Interest income
|
| | | | 139,176 | | | | | | 119,685 | | |
|
Income available for distribution prior to cash reserves
|
| | | | 1,076,965 | | | | | | 1,834,958 | | |
|
Cash reserves withheld by Trustee
|
| | | | (167,769) | | | | | | (360,000) | | |
|
Interest withheld on cash reserves
|
| | | | (114,793) | | | | | | (88,573) | | |
|
Distributable income available to unitholders
|
| | | $ | 794,403 | | | | | $ | 1,386,385 | | |
|
Distributable income per common unit (17,605,000 units authorized and outstanding for 2024 and 2023)
|
| | | $ | 0.045 | | | | | $ | 0.079 | | |
| | | |
Year Ended
December 31, 2024 |
| |
Year Ended
December 31, 2023 |
| ||||||
|
Trust Corpus, Beginning of Period
|
| | | $ | 14,236,383 | | | | | $ | 14,992,095 | | |
|
Cash reserves withheld, including interest
|
| | | | 282,562 | | | | | | 448,573 | | |
|
Distributable income
|
| | | | 794,403 | | | | | | 1,386,385 | | |
|
Distributions paid or payable to unitholders
|
| | | | (808,630) | | | | | | (1,382,683) | | |
|
Amortization of royalty interest in gas properties
|
| | | | (1,131,836) | | | | | | (1,207,987) | | |
|
Impairment of royalty interest in gas properties
|
| | | | — | | | | | | — | | |
|
Trust Corpus, End of Period
|
| | | $ | 13,372,881 | | | | | $ | 14,236,383 | | |
| | | |
Natural Gas
(MMcf) |
| |||
|
Balance at January 1, 2023
|
| | | | 23,059 | | |
|
Revisions of previous estimates
|
| | | | (1,049) | | |
|
Production
|
| | | | (2,207) | | |
|
Balance at December 31, 2023
|
| | | | 19,803 | | |
|
Revisions of previous estimates
|
| | | | (2,291) | | |
|
Production
|
| | | | (1,964) | | |
|
Balance at December 31, 2024
|
| | | | 15,548 | | |
| | | |
2024
|
| |
2023
|
| ||||||
|
Future cash inflows
|
| | | $ | 26,834 | | | | | $ | 38,466 | | |
|
Future production costs
|
| | | | (9,795) | | | | | | (12,476) | | |
|
Future net cash flows before discount
|
| | | | 17,039 | | | | | | 25,990 | | |
|
10% discount to present value
|
| | | | (7,350) | | | | | | (11,986) | | |
|
Standardized measure of discounted future net cash flows(1)
|
| | | $ | 9,689 | | | | | $ | 14,004 | | |
| |
Standardized measure, January 1, 2023
|
| | | $ | 58,193 | | |
| |
Net proceeds to the Trust
|
| | | | (2,885) | | |
| |
Revisions of previous estimates
|
| | | | (742) | | |
| |
Accretion of discount
|
| | | | 5,819 | | |
| |
Net change in price and production cost
|
| | | | (37,878) | | |
| |
Other
|
| | | | (8,503) | | |
| |
Standardized measure, December 31, 2023
|
| | | $ | 14,004 | | |
| |
Net proceeds to the Trust
|
| | | | (2,175) | | |
| |
Revisions of previous estimates
|
| | | | (1,428) | | |
| |
Accretion of discount
|
| | | | 1,400 | | |
| |
Net change in price and production cost
|
| | | | (1,531) | | |
| |
Other
|
| | | | (581) | | |
| |
Standardized measure, December 31, 2024
|
| | | $ | 9,689 | | |
| | | |
2024
|
| |
2023
|
| ||||||
|
Audit fees(1)
|
| | | $ | 186,000 | | | | | $ | 178,500 | | |
|
Audit-related fees
|
| | | | — | | | | | | — | | |
|
Tax fees
|
| | | | 205,000 | | | | | | 205,000 | | |
|
All other fees
|
| | | | — | | | | | | — | | |
|
Total fees
|
| | | $ | 391,000 | | | | | $ | 383,500 | | |
| |
Report of Independent Registered Public Accounting Firm (PCAOB Identification No. 42)
|
| | | | 57 | | |
| |
Statements of Assets, Liabilities and Trust Corpus as of December 31, 2024 and 2023
|
| | | | 59 | | |
| |
Statements of Distributable Income for the Years Ended December 31, 2024 and 2023
|
| | | | 60 | | |
| |
Statements of Trust Corpus for the Years Ended December 31, 2024 and 2023
|
| | | | 61 | | |
| |
Notes to Financial Statements
|
| | | | 62 | | |
| |
Supplemental Reserve Information (Unaudited)
|
| | | | 65 | | |
| | ECA MARCELLUS TRUST I | | |||
| | By: | | | THE BANK OF NEW YORK MELLON TRUST COMPANY, N.A., as Trustee | |
| | By: | | |
/s/ Sarah Newell
|
|
| | | | |
Sarah Newell
Vice President |
|
The Bank of New York Mellon Trust Company, N.A.
601 Travis Street, 16th Floor
Houston, Texas 77002
Estimated Net Reserves and Income Data
Certain Royalty Interests of
ECA Marcellus Trust I
As of December 31, 2024
| | | |
Total
Proved Developed Producing |
| |||
| Net Reserves | | | | | | | |
|
Gas – MMcf
|
| | | | 15,548 | | |
| Income Data ($M) | | | | | | | |
|
Future Gross Revenue
|
| | | $ | 26,834 | | |
|
Deductions
|
| | | | 9,795 | | |
|
Future Net Income (FNI)
|
| | | $ | 17,039 | | |
|
Discounted FNI @ 10%
|
| | | $ | 9,689 | | |
| | | |
Discounted Future
Net Income ($M) As of December 31, 2024 |
| |||
|
Discount Rate Percent
|
| |
Total Proved
|
| |||
|
9
|
| | | $ | 10,099 | | |
|
12
|
| | | $ | 8,975 | | |
|
15
|
| | | $ | 8,107 | | |
|
18
|
| | | $ | 7,415 | | |
|
Geographic Area
|
| |
Product
|
| |
Price
Reference |
| |
Average
Benchmark Price |
| |
Average Realized
Price |
| ||||||||||||
| North America | | | | | | | | | | | | | | | | | | | | | | | | | |
|
United States
|
| | | | Gas | | | | | | Henry Hub | | | | | $ | 2.130/MMBTU | | | | | $ | 1.73/Mcf | | |
| | Very truly yours, | | |||
| |
RYDER SCOTT COMPANY, L.P.
TBPELS Firm Registration No. F-1580 |
| |||
| | /s/ Stephen E. Gardner, P.E. | | | | |
| | Colorado License No. 44720 | | | [SEAL] | |
| | Managing Senior Vice President | | | | |
RULE 4-10(a) of REGULATION S-X PART 210
UNITED STATES SECURITIES AND EXCHANGE COMMISSION (SEC)
RULE 4-10(a) of REGULATION S-X PART 210
UNITED STATES SECURITIES AND EXCHANGE COMMISSION (SEC)
Sponsored and Approved by:
SOCIETY OF PETROLEUM ENGINEERS (SPE)
WORLD PETROLEUM COUNCIL (WPC)
AMERICAN ASSOCIATION OF PETROLEUM GEOLOGISTS (AAPG)
SOCIETY OF PETROLEUM EVALUATION ENGINEERS (SPEE)
SOCIETY OF EXPLORATION GEOPHYSICISTS (SEG)
SOCIETY OF PETROPHYSICISTS AND WELL LOG ANALYSTS (SPWLA)
EUROPEAN ASSOCIATION OF GEOSCIENTISTS & ENGINEERS (EAGE)
Exhibit 23.1
CONSENT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
We consent to the incorporation by reference in the Registration Statement (Form S-3 No. 333-185396-01) of ECA Marcellus Trust I of our report dated March 19, 2025, with respect to the financial statements of ECA Marcellus Trust I, included in this Annual Report (Form 10-K) for the year ended December 31, 2024.
/s/ Ernst & Young LLP
Pittsburgh, Pennsylvania
March 19, 2025
Exhibit 23.2
CONSENT OF RYDER SCOTT
We hereby consent to the incorporation by reference of our report dated December 18, 2024 and filed as exhibit 99.1 to the Annual Report on Form 10-K for the year ended December 31, 2024 (the “Annual Report”) of ECA Marcellus Trust I (the “Trust”) into the Registration Statement of the Trust on Form S-3 (Registration No. 333-185396-01) and to the references to our firm in the Annual Report.
| /s/ Ryder Scott Company | |
| Ryder Scott Company |
Denver, Colorado
March 19, 2025
Exhibit 31
CERTIFICATION
I, Sarah Newell, certify that:
| 1. | I have reviewed this report on Form 10-K of ECA Marcellus Trust I, for which The Bank of New York Mellon Trust Company, N.A. acts as Trustee; |
| 2. | Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report; |
| 3. | Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, distributable income and changes in Trust corpus of the registrant as of, and for, the periods presented in this report; |
| 4. | I am responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(c) and 15d-15(f)), or for causing such controls and procedures to be established and maintained, for the registrant and I have: |
| (a) | Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under my supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to me by others within those entities, particularly during the period in which this report is being prepared; and |
| (b) | Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under my supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with the basis of accounting described in Note 3; and |
| (c) | Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report my conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and |
| (d) | Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected or is reasonably likely to materially affect the registrant’s internal control over financial reporting; and |
| 5. | I have disclosed, based on my most recent evaluation, to the registrant’s auditors: |
| (a) | All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting, which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report information; and |
| (b) | Any fraud, whether or not material, that involves any persons who have a significant role in the registrant’s internal control over financial reporting. |
In giving the foregoing certifications in paragraphs 4 and 5, I have relied to the extent I consider reasonable on information provided to me by Greylock Production, LLC.
| Date: March 19, 2025 | /s/ Sarah Newell |
| Sarah Newell | |
| Vice President and Trust Officer | |
| The Bank of New York Mellon Trust | |
| Company, N.A. |
Exhibit 32
March 19, 2025
Via EDGAR
Securities and Exchange Commission
100 F Street, N.E.
Washington, D.C. 20549
Re: Certification pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
Ladies and Gentlemen:
In connection with the Annual Report of ECA Marcellus Trust I (the “Trust”) on Form 10-K for the year ended December 31, 2024 as filed with the Securities and Exchange Commission on the date hereof (the “Report”), the undersigned, not in its individual capacity but solely as the Trustee of the Trust, certifies pursuant to 18 U.S.C. 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, that to its knowledge:
(1) The Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934, as amended; and
(2) The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Trust.
The above certification is furnished solely pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 (18 U.S.C. 1350) and is not being filed as part of the Report or as a separate disclosure document.
| The Bank of New York Mellon Trust Company, N.A., Trustee for ECA Marcellus Trust I | ||
| By: | /s/ Sarah Newell | |
| Sarah Newell | ||
| Vice President and Trust Officer | ||