Attached files

file filename
EX-23.2 - EXHIBIT 23.2 - BP Midstream Partners LPex232consentey-mgt.htm
EX-99.1 - EXHIBIT 99.1 - BP Midstream Partners LPex991kmpfinancials.htm
EX-99.3 - EXHIBIT 99.3 - BP Midstream Partners LPex993caesarfinancials.htm
8-K/A - 8-K/A - BP Midstream Partners LPa8-kabpmpacquisition.htm
EX-99.9 - EXHIBIT 99.9 - BP Midstream Partners LPex999bpmpproforma.htm
EX-99.8 - EXHIBIT 99.8 - BP Midstream Partners LPex998marsfinancials2015.htm
EX-99.7 - EXHIBIT 99.7 - BP Midstream Partners LPex997marsfinancials.htm
EX-99.5 - EXHIBIT 99.5 - BP Midstream Partners LPex995proteusfinancials.htm
EX-99.4 - EXHIBIT 99.4 - BP Midstream Partners LPex994cleopatrafinancials.htm
EX-99.2 - EXHIBIT 99.2 - BP Midstream Partners LPex992mgtllcfinancials.htm
EX-99.2 - EXHIBIT 99.2 - BP Midstream Partners LPex992mgtllc630financials.htm
EX-99.1 - EXHIBIT 99.1 - BP Midstream Partners LPex991kmp630financials.htm
EX-23.8 - EXHIBIT 23.8 - BP Midstream Partners LPex238consentpwc-mars.htm
EX-23.7 - EXHIBIT 23.7 - BP Midstream Partners LPex237consentey-mars.htm
EX-23.6 - EXHIBIT 23.6 - BP Midstream Partners LPex236consentey-endymion.htm
EX-23.5 - EXHIBIT 23.5 - BP Midstream Partners LPex235consentey-proteus.htm
EX-23.4 - EXHIBIT 23.4 - BP Midstream Partners LPex234consentey-cleopatra.htm
EX-23.3 - EXHIBIT 23.3 - BP Midstream Partners LPex233consentey-caesar.htm
EX-23.1 - EXHIBIT 23.1 - BP Midstream Partners LPex231consentpwc-kmp.htm

Exhibit 99.6










Endymion Oil Pipeline
Company, LLC
Financial Statements
December 31, 2017, 2016 and 2015




Exhibit 99.6


Endymion Oil Pipeline Company, LLC
Financial Statements
Years Ended December 31, 2017, 2016 and 2015

Table of Contents
Report of Independent Auditors..................................................................................................................................................
Balance Sheets.............................................................................................................................................................................
Statements of Income..................................................................................................................................................................
Statements of Changes in Members’ Capital...............................................................................................................................
Statements of Cash Flows...........................................................................................................................................................
Notes to Financial Statements.....................................................................................................................................................





Exhibit 99.6

Report of Independent Auditors

To the Management Committee of
Endymion Oil Pipeline Company, LLC

We have audited the accompanying financial statements of Endymion Oil Pipeline Company, LLC, which comprise the balance sheet as of December 31, 2017 and 2016, and the related statements of income, members’ capital and cash flow for each of the three years in the period ended December 31, 2017 and the related notes to the financial statements.

Management’s Responsibility for the Financial Statements

Management is responsible for the preparation and fair presentation of these financial statements in conformity with U.S. generally accepted accounting principles; this includes the design, implementation, and maintenance of internal control relevant to the preparation and fair presentation of financial statements that are free from material misstatement, whether due to fraud or error.

Auditor’s Responsibility

Our responsibility is to express an opinion on the financial statements based on our audits. We conducted our audits in accordance with auditing standards generally accepted in the United States. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free from material misstatement.

An audit involves performing procedures to obtain audit evidence about the amounts and disclosures in the financial statements. The procedures selected depend on the auditor’s judgment, including the assessment of the risks of material misstatement of the financial statements, whether due to fraud or error. In making those risk assessments, the auditor considers internal control relevant to the entity’s preparation and fair presentation of the financial statements in order to design audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the entity’s internal control. Accordingly, we express no such opinion. An audit also includes evaluating the appropriateness of accounting policies used and the reasonableness of significant accounting estimates made by management, as well as evaluating the
overall presentation of the financial statements.

We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our audit opinion.

Opinion

In our opinion, the financial statements referred to above present fairly, in all material respects, the financial position of Endymion Oil Pipeline Company, LLC at December 31, 2017 and 2016, and the results of its operations and its cash flows for each of the three years in the period ended December 31, 2017, in conformity with U.S. generally accepted accounting principles.

/s/ Ernst & Young LLP

Houston, TX
February 22, 2018





Exhibit 99.6


Endymion Oil Pipeline Company, LLC
Balance Sheets

 
 
December 31
 
 
2017
 
2016
 
 
(In Thousands)
Assets
 
 
 
 
Current assets:
 
 

 
 

Cash and cash equivalents
 
$
4,717

 
$
6,601

Accounts receivable
 
 
 
 
Related parties
 
3,503

 
3,737

Third parties, net
 
636

 
411

Total current assets
 
8,856

 
10,749

 
 
 
 
 
Pipelines and equipment, net
 
145,472

 
153,960

Total assets
 
$
154,328

 
$
164,709

 
 
 
 
 
Liabilities and members' equity
 
 
 
 
Current liabilities:
 
 
 
 
Accounts payable and accrued liabilities
 
$
(1,530
)
 
$
(2,303
)
Payable to related parties
 
(729
)
 
(2,199
)
Deferred charges
 
(441
)
 
(409
)
Total current liabilities
 
(2,700
)
 
(4,911
)
 
 
 
 
 
Asset retirement obligation
 
(9,805
)
 
(9,292
)
Deferred income
 
(6,154
)
 
(6,663
)
 
 
 
 
 
Commitments and contingencies (note 7)
 
 
 
 
 
 
 
 
 
Members' capital
 
(135,669
)
 
(143,843
)
Total liabilities and members' capital
 
$
(154,328
)
 
$
(164,709
)

















The accompanying notes are an integral part of these financial statements.




Exhibit 99.6


Endymion Oil Pipeline Company, LLC
Statements of Income

 
 
Years Ended December 31
 
 
2017
 
2016
 
2015
 
 
(In Thousands)
Revenue
 
 
 
 
 
 
Transportation revenue
 
 
 
 
 
 
Related parties
 
$
28,394

 
$
20,535

 
$
16,927

Third parties
 
4,954

 
7,517

 
1,804

Interest income
 
46

 
7

 
1

 
 
33,394

 
28,059

 
18,732

 
 
 
 
 
 
 
Costs and expenses
 
 
 
 
 
 
Operating and maintenance expenses
 
2,789

 
6,715

 
3,154

General and administrative expenses
 
1,197

 
902

 
889

Depreciation and amortization
 
8,539

 
8,349

 
8,306

Property taxes
 
519

 
450

 
445

Accretion expense - asset retirement obligation
 
513

 
486

 
459

Total costs and expenses
 
13,557

 
16,902

 
13,253

Operating income
 
19,837

 
11,157

 
5,479

 
 
 
 
 
 
 
Other Income:
 
 
 
 
 
 
Deferred income on capital assets
 
$
439

 
$
216

 

Net income
 
$
20,276

 
$
11,373

 
$
5,479













The accompanying notes are an integral part of these financial statements.




Exhibit 99.6


Endymion Oil Pipeline Company, LLC
Statements of Changes in Members' Capital
Years Ended December 31, 2017, 2016 and 2015
(In Thousands)

Members' capital at January 1, 2015
 
$
159,891

Members distributions
 
(13,250
)
Net Income
 
5,479

Members' capital at December 31, 2015
 
152,120

Members distributions
 
(19,650
)
Net Income
 
11,373

Members' capital at December 31, 2016
 
143,843

Members distributions
 
(28,450
)
Net Income
 
20,276

Members' capital at December 31, 2017
 
$
135,669



















The accompanying notes are an integral part of these financial statements.




Exhibit 99.6


Endymion Oil Pipeline Company, LLC
Statements of Cash Flows

 
 
Years Ended December 31
 
 
2017
 
2016
 
2015
 
 
(In Thousands)
Cash flows from operating activities
 
 
 
 
 
 
Net income
 
$
20,276

 
$
11,373

 
$
5,479

Adjustments to reconcile net income to net
cash provided by operating activities:
 
 
 
 
 
 
Depreciation and amortization
 
8,539

 
8,349

 
8,306

Accretion expense - asset retirement obligation
 
513

 
486

 
459

Changes on working capital:
 
 
 
 
 
 
Decrease (increase) in accounts receivable - affiliates
 
234

 
(528
)
 
(995
)
(Increase) decrease in accounts receivable - third parties
 
(225
)
 
193

 
(465
)
(Decrease) increase in accounts payable - affiliates
 
(1,470
)
 
2,057

 
(506
)
(Decrease) increase in accounts payable - third parties
 
(773
)
 
1,174

 
149

(Decrease) in deferred charges
 
(477
)
 
(1,135
)
 
(312
)
Net cash provided by operating activities
 
26,617

 
21,969

 
12,115

 
 
 
 
 
 
 
Cash flows from investing activities
 
 
 
 
 
 
Cash received for reimbursable projects
 

 
3,066

 
2,851

Capital expenditures
 
(51
)
 
(4,820
)
 
(3,043
)
Net cash used in investing activities
 
(51
)
 
(1,754
)
 
(192
)
 
 
 
 
 
 
 
Cash flows from financing activities
 
 
 
 
 
 
Members distributions
 
(28,450
)
 
(19,650
)
 
(13,250
)
Net cash used in financing activities
 
(28,450
)
 
(19,650
)
 
(13,250
)
 
 
 
 
 
 
 
Net (decrease) increase in cash and cash equivalents
 
(1,884
)
 
565

 
(1,327
)
Cash and cash equivalents at beginning of year
 
6,601

 
6,036

 
7,363

Cash and cash equivalents at end of year
 
$
4,717

 
$
6,601

 
$
6,036

 
 
 
 
 
 
 
Supplemental disclosure of cash flow information
 
 
 
 
 
 
Non-cash transaction
 
 
 
 
 
 
Capital expenditure in accounts payable
 

 
(36
)
 
(156
)





The accompanying notes are an integral part of these financial statements.




Exhibit 99.6
Endymion Oil Pipeline, LLC
Notes to Financial Statements
December 31, 2017, 2016 and 2015


1. Organization and Nature of Business

Endymion Oil Pipeline Company, LLC (the Company) was formed as a Delaware limited liability company on February 12, 2002. Mardi Gras Endymion Oil Pipeline Company, LLC (MGE), the initial member, entered into a limited liability company agreement with ExxonMobil Pipeline Company (EMPCo) on June 4, 2002.

On December 28, 2016,MGE sold a 10% interest to Shell Midstream Partners, LP (Shell). MGE's overall ownership interest was lowered to 65%.

As of December 31, 2017, the ownership interest in the Company is: MGE - 65%, EMPCo - 25%, and Shell - 10% (collectively, the Members). Contributions and distributions, as well as profits and losses, are required to be allocated among the Members on a pro rata basis in accordance with their respective interests. As the Company is a limited liability corporation, no member is liable for the debts, obligations, or liabilities, including under a judgment decree or order of a court. The Company shall continue until such time as a certificate of cancellation is filed with the Secretary of the State of Delaware in accordance with the limited liability company agreement.

The purpose and business of the Company is to plan, design, construct, acquire, own, maintain and operate the Endymion Oil Pipeline System (the Pipeline), to market the services of the Pipeline, and to engage in any activities directly or indirectly relating thereto. From the inception date through June 2008, the Company operated as a developmental stage company, during which the principal activities included obtaining necessary permits and rights-of-way and designing and constructing the Pipeline. The Company was dependent on the Members to finance these operations. During 2008, transportation service commenced on the 30-inch-diameter, 90-mile-long Pipeline, and the Pipeline began receiving crude oil from the Proteus Oil Pipeline System at South Pass 89E. The Pipeline delivers to the Louisiana Offshore Oil Port (LOOP) storage facilities at Clovelly, Louisiana, and is designed to deliver a maximum of 750,000 barrels per day.

Operating Agreements

On June 4, 2002, the Company entered into an Operating, Management, and Administrative Agreement (prior Operating Agreement) with Mardi Gras Transportation System, Inc. (MGTSI), which provides the guidelines under which MGTSI is to operate and maintain the Pipeline and perform all required administrative function s. MGTSI is an affiliate of MGE. This agreement was cancelled with the transition of operatorship to Shell Pipeline Company LP (SPLC) on July 1, 2017.

On July 1, 2017, the Company entered into the Operating and Administrative Management Agreement (the Operating Agreement) with Shell Pipeline Company, LP. (SPLC), which provides the guidelines under which SPLC is to operate and maintain the Pipeline and perform all required administrative functions. SPLC is an affiliate of Shell Midstream Partners, LP.

2. Summary of Significant Accounting Policies

The following significant accounting policies are practiced by the Company and are presented as an aid to understanding the financial statements.

Basis of Presentation

The accompanying financial statements have been prepared in accordance with accounting principles generally accepted in the United States ("U.S. GAAP").

Cash and Cash Equivalents

Cash and cash equivalents consist of all cash balances and highly liquid, temporary cash investments having an original maturity of three months or less when purchased.








Exhibit 99.6
Endymion Oil Pipeline, LLC
Notes to Financial Statements (continued)


Concentration of Credit Risk

A significant portion of the Company's revenues and receivables are from related parties as well as certain other oil and gas companies. While management considers the risk of significant loss remote, given our concentration of customers, we may be exposed to credit risk as our customers may be similarly affected by changes in economic, regulatory, regional, and other factors. The following table shows revenues from third party and affiliate customers that accounted for a 10% or greater share of total revenues for the indicated years. Please note that these totals are more than the total revenues reported for each year, as the total revenues reported are reduced by payments made to LOOP LLC for cavern storage at Clovelly.
 
 
Years Ended December 31
 
 
2017
 
2016
 
2015
 
 
(In Thousands)
Customer A (affiliate)
 
$
27,278

 
$
18,725

 
16,453

Customer B (affiliate)
 
9,019

 
6,100

 
5,173

Customer C (third party)
 
3,255

 
4,527

 

Customer D (third party)
 

 
2,973

 


The following table shows net accounts receivable from third party and affiliate customers that accounted for a 10% or greater share of total net accounts receivable for the indicated years:
 
 
Years Ended December 31
 
 
2017
 
2016
 
 
(In Thousands)
Customer A (affiliate)
 
$
2,612

 
$
1,946

Customer B (affiliate)
 
867

 
1,108

Customer D (third party)
 

 
471


Development and production of crude in the service area of the pipeline are subject to, among other factors, prices of crude and federal and state energy policy, none of which are within the Company's control.

We have concentrated credit risk for cash by maintaining deposits in a major bank, which may at times exceed amounts covered by insurance provided by the United States Federal Deposit Insurance Corporation ("FDIC"). We monitor the financial health of the bank and have not experienced any losses in such accounts and believe we are not exposed to any significant credit risk.

Pipelines and Equipment, Net
   
Pipelines and equipment are recorded at historical cost less accumulated depreciation and impairment losses, if any. Additions and improvements to the assets under construction are capitalized. Pipelines and equipment consist primarily of the offshore underwater gathering system, which includes rights-of-way, pipe, equipment, material, labor, and overhead. Depreciation is determined by using the straight-line method over the estimated useful lives of the assets. The Company uses one estimated useful life for the pipelines and equipment, which is based on the longest useful life of the connecting platforms. The Company most recently performed a useful life study in 2016. As of December 31, 2017, the remaining estimated useful life of the pipelines and equipment was 17 years.

Impairment of Pipelines and Equipment

Long-lived assets of identifiable business activities were evaluated for impairment when events or changes in circumstances indicate, in our management's judgment, that the carrying value of such assets may not be recoverable. These events include market declines that are believed to be other than temporary, changes in the manner in which we intend to use a long-lived asset, decisions to sell an asset and adverse changes in the legal or business environment such as adverse actions by regulators. If an event occurs, which is a determination that involves judgment, we evaluate the recoverability of our carrying values based on the long-lived asset's ability to generate future cash flows on an undiscounted basis. When an indicator of impairment has occurred, we compare our management's estimate of forecasted undiscounted future cash flows attributable to the assets to the




Exhibit 99.6
Endymion Oil Pipeline, LLC
Notes to Financial Statements (continued)


carrying value of the assets to determine whether the assets are recoverable (i.e., the undiscounted future cash flows exceed the net carrying value of the assets). If the assets are not recoverable, we determine the amount of the impairment recognized in the financial statements by estimating the fair value of the assets and recording a loss for the amount that the carrying value exceeds the estimated fair value. We determined that there were no asset impairments in the years ended December 31, 2017, 2016 or 2015.

Asset Retirement Obligation

The Company accounts for its asset retirement obligations (ARO) in accordance with Accounting Standards Codification (ASC) 410-20, Asset Retirement Obligations. ASC 410-20 specifies that an entity is required to recognize a liability for the fair value of conditional ARO when incurred if the fair value of the liability can be reasonably estimated. ASC 410-20 addresses financial accounting and reporting for obligations associated with the retirement of tangible long-lived assets and the associated asset retirement costs. ASC410-20 applies to legal obligations associated with the retirement of long-lived assets that result from the acquisition, construction, development, and/or the normal operation of long-lived assets.When the liability is initially recorded, the Company capitalizes an equivalent amount as part of the cost of the asset. Over time, the liability will be accreted for the change in its present value each period, and the capitalized cost will be depreciated over the useful life of the related asset.

Environmental Liabilities

Liabilities for environmental costs are recorded when it is probable that obligations have been incurred and the amounts can be reasonably estimated. These liabilities are not reduced by possible recoveries from third parties. Projected cash expenditures are presented on an undiscounted basis. At December 31, 2017 and 2016, no amounts were accrued by the Company for environmental liabilities.

Revenue Recognition

In general, we recognize revenue from customers when all of the following criteria are met: 1) persuasive evidence of an exchange arrangement exists; 2) delivery has occurred or services have been rendered; 3) the price is fixed or determinable; and 4) collectability is reasonably assured. The Company enters into an oil transportation agreement (OTA) with each shipper, which stipulates the terms of the transportation services, including charge rates. The creditworthiness of each shipper is evaluated upon entering into the OTA and re-evaluated by the Company on an ongoing basis. Revenue recognition for the transportation of crude oil is based on volumes received from the Proteus Oil Pipeline System and delivered to the LOOP storage facilities in accordance with contractual terms with the respective shippers at the time the transportation services are delivered.

Income Taxes

The Company has not incurred U.S. federal income tax expense as a limited liability company treated as a partnership under provisions of the Internal Revenue Code, is not subject to such tax. Rather, each member includes its allocated share of the Company's income or loss on its own federal income tax return. The Company could be subject to state income and/or franchise taxes in the states in which it operates. The Company is also responsible for various state property and ad valorem taxes, which are recorded in the Statements of income as"Property taxes."

Prior year amounts have been recast to show Property tax expense as a separate line item on the Statements of Income. This reclassification has no impact on revenues, net income, total assets, cash flows or members' capital.

On December 22, 2017, the Tax Cuts and Jobs Act bill was enacted, which includes a broad range of tax reform legislation affecting businesses, including reducing the corporate tax rate, changes to business deductions and sweeping changes to international tax provisions. The Company analyzed these impacts and believe that the impacts would be on the members of the entity and not the entity itself. As such, no adjustment was made to the financial statements in relation to tax reform.

Deferred Charges and Deferred Income

From time to time, the Company is provided with cash from affiliates and third parties for reimbursable projects. The amounts are initially recognized as deferred charges within current liabilities since they are refundable and are then offset against project




Exhibit 99.6
Endymion Oil Pipeline, LLC
Notes to Financial Statements (continued)


expenses as incurred during the pre-capitalization period. Any reimbursement proceeds attributable to the capitalization stage of the project are initially classified as noncurrent deferred income, and will be amortized as "Deferred income on capital assets" in the statements of income, offsetting the recognition of depreciation expense over the useful life of the related capitalized asset. As of December 31, 2017, the remaining estimated useful life of the pipelines and equipment was 17 years.

Fair Value Measurement

Assets and liabilities requiring fair value presentation or disclosure are measured using an exit price (i.e., the price that would be received to sell an asset or paid to transfer a liability) and disclose such amounts according to the quality of valuation inputs under the following hierarchy:

Level 1: Quoted prices in an active market for identical assets or liabilities.

Level 2: Inputs other than quoted prices that are directly or indirectly observable.

Level 3: Unobservable inputs that are significant to the fair value of assets or liabilities.

The fair value of an asset or liability is classified based on the lowest level of input significant to its measurement. A fair value initially reported as Level 3 will be subsequently reported as Level 2 if the unobservable inputs become inconsequential to its measurement, or corroborating market data becomes available. Asset and liability fair values initially reported as Level 2 will be subsequently reported as Level 3 if corroborating market data becomes unavailable.

The carrying amounts of our accounts receivable, other current assets, accounts payable, accrued liabilities and payables to related parties approximate their carrying values due to their short-term nature.

Nonrecurring Fair Value Measurements - Fair value measurements are applied with respect to our nonfinancial assets and liabilities measured on a nonrecurring basis, which includes the determination of the fair value for impairment of our long-lived assets.

Financial Instruments

The Company's financial instruments consist of cash equivalents, accounts receivable, and accounts payable. The carrying amounts of these items approximate fair value. The fair value of cash equivalents is determined based upon quoted market prices.

Use of Estimates

The preparation of financial statements in conformity with U.S. generally accepted accounting principles (GAAP) requires management to make estimates and assumptions that affect the reported amounts of certain assets and liabilities and disclosures of contingent assets and liabilities at the date of the financial statements and the related reported amounts of revenue and expenses during the reporting periods. Actual results could differ from those estimates. Management believes that these estimates are reasonable.

Comprehensive Income

The Company has not reported comprehensive income due to the absence of items of other comprehensive income in the periods presented.

3. Accounting Standards Issued and Not Yet Adopted

In May 2014, the FASB issued ASU 2014-09, Revenue from Contracts with Customers, which superseded nearly all existing revenue recognition guidance under GAAP. The ASU's core principle is that a company will recognize revenue when it transfers promised goods or services to customers in an amount that reflects the consideration to which the company expects to be entitled in exchange for those goods or services. The update is effective for fiscal years and interim periods within those fiscal years beginning after December 15, 2018. The update allows for either "full retrospective" adoption, meaning the




Exhibit 99.6
Endymion Oil Pipeline, LLC
Notes to Financial Statements (continued)


standard is applied to all of the periods presented, or“modified retrospective"adoption, meaning the standard is applied only to the most current period presented in the financial statements. We are evaluating our existing revenue recognition policies to determine whether any contracts in the scope of the guidance will be affected by the new requirements.
In February 2016, the FASB issued ASU 2016-02 to Topic 842, Leases, which requires lessees to recognize assets and liabilities for leases with lease terms greater than twelve months in the statement of financial position. We have formed a project team to evaluate and implement the new standard, including cataloging our existing lease contracts. We plan to adopt this new standard on January 1, 2019 and are currently evaluating its impact to our consolidated financial statements and related disclosures.

4. Pipelines and Equipment, Net

Pipelines and equipment at December 31, 2017 and 2016 consist of the following:
 
 
December 31
 
 
2017
 
2016
 
 
(In Thousands)
Pipeline assets
 
$
213,645

 
$
213,342

Decommissioning asset
 
6,677

 
6,677

Assets under construction
 

 
252

 
 
$
220,322

 
$
220,271

Less accumulated depreciation
 
(74,850
)
 
(66,311
)
Pipelines and equipment, net
 
$
145,472

 
$
153,960

Pipeline assets consist of, among other things, pipeline construction, line pipe, line pipe fittings, and pumping equipment. Pipelines and equipment are depreciated using the straight-line method. Total depreciation expense was $8.5 million, $8.3 million and $8.3 million for the years ended December 31, 2017, 2016 and 2015, respectively.

5. Related-Party Transactions

A significant portion of the Company's operations is with related parties. Transportation revenue of $28.4 million, $20.5 million and $16.9 million during 2017, 2016 and 2015, respectively, was earned from transporting products for the Members and their affiliates. At December 31, 2017 and 2016, the Company had receivables due from Members and their affiliates of $3.5 million and $3.7 million, respectively.

In accordance with the Operating Agreement dated July 1, 2017, and other agreements between the Members, management services are provided to the Company by SPLC and its affiliates. The Company has no employees and relies on the Operator to provide personnel to perform daily operating and administrative duties on behalf of the Company. These include corporate facilities and services such as executive management, supervision, accounting, legal, and other normal and necessary services in the ordinary course of the Company's business. Management fees paid for costs and expenses incurred on behalf of the Company were $0.6 million during 2017, 2016 and 2015. In 2017, $0.3 million was paid to both MGTSI and SPLC as each served as Operator for 6 months of the year. In 2016 and 2015, the Management fees were paid entirely to MGTSI. Management fees are included in general and administrative expenses on the statements of operations. At December 31, 2017 and 2016, the Company had payables due to Members and their affiliates of $0.7 million and $2.2 million, respectively.

6. Asset Retirement Obligation

The Company has a liability recorded representing the estimated fair value of its ARO. The fair value of the ARO was determined based upon expected future costs using existing technology, at current prices, and applying an inflation rate of 2% per annum. The estimate of future costs prior to the 2014 cost estimate increase was discounted using a rate of 5.75% per annum.










Exhibit 99.6
Endymion Oil Pipeline, LLC
Notes to Financial Statements (continued)


The changes in the Company's ARO for the years ended December 31, 2017 and 2016 were as follows (in thousands):
Balance at January 1, 2015
$
8,347

Accretion expense
459

Balance at December 31, 2015
$
8,806

Accretion expense
486

Balance at December 31, 2016
9,292

Accretion expense
513

Balance at December 31, 2017
$
9,805


7. Commitments and Contingencies

In the ordinary course of business the Company is subject to various laws and regulations. In the opinion of management, the Company is in compliance with existing laws and regulations and is not aware of any violations that will materially affect the financial position, results of operations, or cash flows of the Company.

8. Subsequent Events

In preparing the accompanying financial statements, we have reviewed events that have occurred after December 31, 2017 up until February 22, 2018, which is the date of the issuance of the financial statements. Any material subsequent events that occurred during this time have been properly disclosed in the financial statements.