Attached files

file filename
EX-99.2 - EX-99.2 - CERES ORION L.P.d869326dex992.htm
EX-32.2 - EX-32.2 - CERES ORION L.P.d869326dex322.htm
EX-32.1 - EX-32.1 - CERES ORION L.P.d869326dex321.htm
EX-31.2 - EX-31.2 - CERES ORION L.P.d869326dex312.htm
EX-10.1(E) - EX-10.1(E) - CERES ORION L.P.d869326dex101e.htm
EXCEL - IDEA: XBRL DOCUMENT - CERES ORION L.P.Financial_Report.xls
EX-99.4 - EX-99.4 - CERES ORION L.P.d869326dex994.htm
EX-99.3 - EX-99.3 - CERES ORION L.P.d869326dex993.htm
10-K - FORM 10-K - CERES ORION L.P.d869326d10k.htm
EX-31.1 - EX-31.1 - CERES ORION L.P.d869326dex311.htm

Exhibit 99.1

To the Members of

AAA Master Fund LLC

To the best of the knowledge and belief of the undersigned, the information contained herein is accurate and complete.

 

LOGO

 

By:

 

Patrick T. Egan

 

President and Director

Ceres Managed Futures LLC

Managing Member,

AAA Master Fund LLC

Ceres Managed Futures LLC

522 Fifth Avenue

New York, NY 10036

(855)672-4468


REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

To the Members of

AAA Master Fund LLC:

We have audited the accompanying statement of financial condition (liquidation basis) of AAA Master Fund LLC (the “Company”), as of December 31, 2014 (termination of operations) and the related statements of income and expenses (liquidation basis) and changes in members’ capital (liquidation basis) for the year ended December 31, 2014 (termination of operations). In addition, we have audited the accompanying statement of financial condition, including the condensed schedule of investments, of the Company as of December 31, 2013, and the related statements of income and expenses and changes in partners’ capital for the years ended December 31, 2013 and 2012. These financial statements are the responsibility of the Company’s management. Our responsibility is to express an opinion on these financial statements based on our audits.

We conducted our audits in accordance with the standards of the Public Company Accounting Oversight Board (United States). Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement. The Company is not required to have, nor were we engaged to perform, an audit of its internal control over financial reporting. Our audits included consideration of internal control over financial reporting as a basis for designing audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the Company’s internal control over financial reporting. Accordingly, we express no such opinion. An audit also includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements, assessing the accounting principles used and significant estimates made by management, as well as evaluating the overall financial statement presentation. We believe that our audits provide a reasonable basis for our opinion.

As discussed in Note 1 to the financial statements, the Company terminated operations on December 31, 2014. As a result, the Company changed its basis of accounting from the going concern basis to the liquidation basis.

In our opinion, such financial statements present fairly, in all material respects, (1) the financial position (liquidation basis) of AAA Master Fund LLC as of December 31, 2014 (termination of operations), (2) the results of its operations (liquidation basis) and changes in its members’ capital (liquidation basis) for the year ended December 31, 2014 (termination of operations), (3) the financial position as of December 31, 2013, and (4) the results of its operations and changes in its members’ capital for the years ended December 31, 2013 and 2012, in conformity with accounting principles generally accepted in the United States of America applied on the bases described in the preceding paragraph.

/s/ Deloitte & Touche LLP

New York, New York

March 25, 2015


AAA Master Fund LLC

Statements of Financial Condition

December 31, 2014 (termination of operations) (liquidation basis) and December 31, 2013

 

     December 31,
2014*
     December 31,
2013
 

Assets:

     

Equity in trading account:

     

Cash (Note 3c)

   $ 154,899,638       $ 427,829,581   

Cash margin (Note 3c)

             20,401,097   

Net unrealized appreciation on open futures and exchange-cleared swap contracts

             3,968,683   

Options purchased, at fair value (cost $0 and $49,583,260, respectively)

             25,074,590   

Receivable from Orion

             34,249   
  

 

 

    

 

 

 

Total assets

   $ 154,899,638       $ 477,308,200   
  

 

 

    

 

 

 

Liabilities and Members’ Capital:

     

Liabilities:

     

Options premium received, at fair value (premium
$0 and $35,897,312, respectively)

   $       $ 14,379,750   

Accrued expenses:

     

Clearing fees due to MS&Co.

     8,693         3,782   

Professional fees

     85,774         179,064   

Liquidation redemptions payable

     154,805,171           
  

 

 

    

 

 

 

Total liabilities

     154,899,638         14,562,596   
  

 

 

    

 

 

 

Members’ Capital:

     

Members’ Capital, 0.0000 and 49,663.4600 units outstanding at December 31, 2014 and 2013, respectively

             462,745,604   
  

 

 

    

 

 

 

Total liabilities and members’ capital

   $ 154,899,638       $ 477,308,200   
  

 

 

    

 

 

 

Net asset value per unit

   $       $ 9,317.63   
  

 

 

    

 

 

 

 

* Presented on a liquidation basis of accounting.

See accompanying notes to financial statements.


AAA Master Fund LLC

Condensed Schedule of Investments

December 31, 2013

 

     Number of
Contracts
     Fair Value     % of
Members'
Capital
 

Futures and Exchange-Cleared Swap Contracts Purchased

       

Energy

     3,671       $ 1,617,462        0.35
     

 

 

   

 

 

 

Total futures and exchange-cleared swap contracts purchased

        1,617,462        0.35   
     

 

 

   

 

 

 

Futures and Exchange-Cleared Swap Contracts Sold

       

Energy

     4,485         2,351,221        0.51   
     

 

 

   

 

 

 

Total futures and exchange-cleared swap contracts sold

        2,351,221        0.51   
     

 

 

   

 

 

 

Net unrealized appreciation on open futures and exchange-cleared swap contracts

        3,968,683        0.86   
     

 

 

   

 

 

 

Options Purchased

       

Call

       

Energy

     4,990         18,832,170        4.07   
     

 

 

   

 

 

 

Call options purchased

        18,832,170        4.07   
     

 

 

   

 

 

 

Put

       

Energy

     2,263         6,242,420        1.35   
     

 

 

   

 

 

 

Put options purchased

        6,242,420        1.35   
     

 

 

   

 

 

 

Total options purchased

        25,074,590        5.42   
     

 

 

   

 

 

 

Options Premium Received

       

Call

       

Energy

     4,443         (3,471,110     (0.75
     

 

 

   

 

 

 

Call options premium received

        (3,471,110     (0.75
     

 

 

   

 

 

 

Put

       

Energy

     3,090         (10,908,640     (2.36
     

 

 

   

 

 

 

Put options premium received

        (10,908,640     (2.36
     

 

 

   

 

 

 

Total options premium received

        (14,379,750     (3.11
     

 

 

   

 

 

 

Net fair value

      $ 14,663,523        3.17
     

 

 

   

 

 

 

See accompanying notes to financial statements.


AAA Master Fund LLC

Statements of Income and Expenses

for the years ended December 31, 2014 (termination of operations) (liquidation basis),

2013 and 2012

 

     2014*     2013     2012  

Investment Income:

      

Interest income

   $ 62,220      $ 196,816      $ 410,168   
  

 

 

   

 

 

   

 

 

 

Expenses:

      

Clearing fees

     1,091,333        2,780,779        3,609,734   

Professional fees

     115,621        368,365        222,998   
  

 

 

   

 

 

   

 

 

 

Total expenses

     1,206,954        3,149,144        3,832,732   
  

 

 

   

 

 

   

 

 

 

Net investment income (loss)

     (1,144,734     (2,952,328     (3,422,564
  

 

 

   

 

 

   

 

 

 

Trading Results:

      

Net gains (losses) on trading of commodity interest:

      

Net realized gains (losses) on closed contracts

     (7,075,324     (113,661,891     156,999,501   

Change in net unrealized gains (losses) on open contracts

     (977,575     46,431,157        (145,753,553
  

 

 

   

 

 

   

 

 

 

Total trading results

     (8,052,899     (67,230,734     11,245,948   
  

 

 

   

 

 

   

 

 

 

Net income (loss)

   $ (9,197,633   $ (70,183,062   $ 7,823,384   
  

 

 

   

 

 

   

 

 

 

Net income (loss) per unit** (Note 6)

   $ (82.29   $ (900.34   $ 95.76   
  

 

 

   

 

 

   

 

 

 

Weighted average units outstanding***

     42,133.1951        71,179.5822        92,916.1757   
  

 

 

   

 

 

   

 

 

 

 

* Presented on a liquidation basis of accounting.

 

** Based on change in net asset value per unit before distribution of interest income to feeder funds.

 

*** Calculated based on pre-liquidation redemption.

 

 

See accompanying notes to financial statements.


AAA Master Fund LLC

Statements of Changes in Members’ Capital

for the years ended December 31, 2014 (termination of operations) (liquidation basis),

2013 and 2012

 

     Members’
Capital
 

Members’ Capital at December 31, 2011

   $ 976,510,592   

Net income (loss)

     7,823,384   

Subscriptions of 8,815.6670 Units

     89,833,628   

Redemptions of 22,762.0355 Units

     (230,999,283

Distribution of interest income to feeder funds

     (410,168
  

 

 

 

Members’ Capital at December 31, 2012

     842,758,153   

Net income (loss)

     (70,183,062

Subscriptions of 6,167.0897 Units

     58,730,206   

Redemptions of 38,958.8545 Units

     (368,362,877

Distribution of interest income to feeder funds

     (196,816
  

 

 

 

Members’ Capital at December 31, 2013

     462,745,604   

Net income (loss)

     (9,197,633

Subscriptions of 2,715.8108 Units

     25,263,220   

Redemptions of 52,379.2708 Units

     (478,748,971

Distribution of interest income to feeder funds

     (62,220
  

 

 

 

Members’ Capital at December 31, 2014*

   $   
  

 

 

 

 

Net asset value per unit:

  

2012:

   $ 10,220.80   
  

 

 

 

2013:

   $ 9,317.63   
  

 

 

 

2014:

   $ 9,233.82 ** 
  

 

 

 

 

* Presented on a liquidation basis of accounting.

 

** Pre-liquidation redemption net asset value per unit.

 

 

See accompanying notes to financial statements.


AAA Master Fund LLC

Notes to Financial Statements (Liquidation Basis)

December 31, 2014

 

1. General:

AAA Master Fund LLC (the “Master”) was a limited liability company formed under the New York Limited Liability Company Law. The Master’s purpose was to engage in the speculative trading of a diversified portfolio of commodity interests including futures, option, swap and forward contracts. The Master traded commodity futures and option contracts of any kind but intended to trade solely energy, energy related products, grains, indices, lumber and softs. The commodity interests that were traded by the Master were volatile and involve a high degree of market risk. The Master terminated operations on December 31, 2014. As a result, the Master changed the basis of accounting from the going concern basis to a liquidation basis. Liquidation basis accounting requires the Master to record assets and liabilities at values to be received in liquidation.

Ceres Managed Futures LLC (“CMF”), a Delaware limited liability company, acted as the managing member (the “Managing Member”) and commodity pool operator of the Master. The Managing Member is wholly owned by Morgan Stanley Smith Barney Holdings LLC (“MSSB Holdings”). MSSB Holdings is ultimately owned by Morgan Stanley. Morgan Stanley is a publicly held company whose shares are listed on the New York Stock Exchange. Morgan Stanley is engaged in various financial services and other businesses. Prior to June 28, 2013, Morgan Stanley indirectly owned a majority equity interest in MSSB Holdings and Citigroup Inc. indirectly owned a minority equity interest in MSSB Holdings. Prior to July 31, 2009, the date as of which MSSB Holdings became its owner, the Managing Member was wholly owned by Citigroup Financial Products Inc., a wholly owned subsidiary of Citigroup Global Markets Holdings Inc., the sole owner of which is Citigroup Inc.

On September 1, 2001 (the date the Master commenced trading), Managed Futures Premier Energy Fund L.P. (f/k/a AAA Capital Energy Fund L.P.) (“Premier Energy”) allocated substantially all of its capital and Orion Futures Fund L.P. (“Orion”) allocated a portion of its capital to the Master. Premier Energy and Orion purchased 133,712.5867 Units with a fair value of $133,712,587 (including unrealized appreciation of $7,755,035). On July 1, 2002, Managed Futures Premier Energy Fund L.P. II (f/k/a AAA Capital Energy Fund L.P. II) (“Premier Energy II”) allocated substantially all of its capital to the Master and purchased 64,945.0387 Units with cash equal to $94,925,000. On October 1, 2005, Tactical Diversified Futures Fund L.P. (“Tactical Diversified”) allocated a portion of its capital to the Master and purchased 13,956.1190 Units with cash equal to $50,000,000. On July 1, 2005, Institutional Futures Portfolio L.P. (“Institutional Portfolio”) allocated a portion of its capital to the Master and purchased 2,386.2338 Units with cash equal to $7,000,000. On July 1, 2006, Legion Strategies, LTD (“Legion LTD”) allocated a portion of its capital to the Master and purchased 793.9501 Units with cash equal to $4,000,000. On October 1, 2006, Commodity Advisor Fund L.P. (f/k/a Energy Advisors Portfolio L.P.) (“Commodity Advisors”) allocated a portion of its capital to the Master and purchased 723.8213 Units with cash equal to $3,315,000. On March 1, 2007, Global Futures Fund Ltd. (“Global Futures”) allocated a portion of its capital to the Master and purchased 344.5961 Units with cash equal to $1,614,644. On April 1, 2009, Orion Futures Fund (Cayman) Ltd. (“Orion Cayman”) allocated a portion of its capital to the Master and purchased 84.1311 Units with cash equal to $800,000. On January 31, 2010, Tactical Diversified redeemed its entire investment in the Master for cash equal to $40,267,084. On December 31, 2010, Legion LTD redeemed its entire investment in the Master for cash equal to $7,941,213. On April 30, 2011, Commodity Advisors redeemed its entire investment in the Master for cash equal to $3,469,560. On June 1, 2013, Custom Solutions Fund L.P. – Series A (“Custom Solutions”) allocated a portion of its capital to the Master and purchased 134.3968 Units with cash equal to $1,300,000. On June 30, 2013, Orion Cayman redeemed its entire investment in the Master for cash equal to $1,048,869. On November 30, 2014, Orion redeemed its entire investment in the Master for cash equal to $105,808,956, Institutional Portfolio redeemed its entire investment in the Master for cash equal to $2,607,985, Global Futures redeemed its entire investment in the Master for cash equal to $2,454,075, and Custom Solutions


AAA Master Fund LLC

Notes to Financial Statements (Liquidation Basis)

December 31, 2014

 

redeemed its entire investment in the Master for cash equal to $1,538,244. The Master was formed to permit commodity pools managed by AAA Capital Management Advisors, Ltd. (the “Advisor”) using the Energy Program – Futures and Swaps, a proprietary, discretionary trading program, to invest together in one trading vehicle.

During the year ended December 31, 2014, the Master’s commodity broker was Morgan Stanley & Co. LLC (“MS&Co.”), a registered futures commission merchant. During prior periods included in this report, Citigroup Global Markets Inc. (“CGM”) also served as a commodity broker.

Prior to its termination on December 31, 2014, the Master operated under a structure where its investors consisted of Premier Energy and Premier Energy II (each a “Member,” collectively the “Funds”). Premier Energy and Premier Energy II owned approximately 33.0% and 67.0%, respectively, of the Master at December 31, 2014. Premier Energy, Premier Energy II, Institutional Portfolio, Global Futures, Orion and Custom Solutions owned approximately 16.8%, 32.7%, 0.7%, 1.1%, 48.1% and 0.6%, respectively, of the Master at December 31, 2013.

 

2. Accounting Policies:

 

  a. Use of Estimates.    The preparation of financial statements and accompanying notes in conformity with accounting principles generally accepted in the United States of America (“GAAP”) requires the Managing Member to make estimates and assumptions that affect the reported amounts of assets and liabilities, income and expenses, and related disclosures of contingent assets and liabilities in the financial statements and accompanying notes. As a result, actual results could differ from these estimates.

The liquidation basis of accounting requires the Master to record assets and liabilities at values expected to be received in liquidation. The change in basis of accounting from the going-concern basis to the liquidation basis did not have a material effect on the Master’s carrying value of assets and liabilities or its results of operations. All carrying values, whether market or fair values, are expected to be realized by the Managing Member during liquidation. Also, the liquidation basis of accounting requires the financial statements to include a statement of net assets available to shareholders or changes in net assets available. The Statements of Changes in Members’ Capital (included herein) presents the same information and thus the financial statements include a statement of net assets available to shareholders for the period January 1, 2014 to December 31, 2014.

 

  b. Statement of Cash Flows.    The Master is not required to provide a Statement of Cash Flows.

 

  c. Master’s Investments.    All commodity interests of the Master (including derivative financial instruments and derivative commodity instruments) were held for trading purposes. The commodity interests were recorded on trade date and open contracts are recorded at fair value (as described below) at the measurement date. Investments in commodity interests denominated in foreign currencies were translated into U.S. dollars at the exchange rates prevailing at the measurement date. Gains or losses were realized when contracts were liquidated. Net realized gains or losses and any change in net unrealized gains or losses were included in the Statements of Income and Expenses.

Master’s Fair Value Measurements.    Fair value is defined as the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date under current market conditions. The fair value hierarchy gives


AAA Master Fund LLC

Notes to Financial Statements (Liquidation Basis)

December 31, 2014

 

the highest priority to unadjusted quoted prices in active markets for identical assets or liabilities (Level 1) and the lowest priority to fair values derived from unobservable inputs (Level 3). The level in the fair value hierarchy within which the fair value measurement falls in its entirety shall be determined based on the lowest level input that is significant to the fair value measurement in its entirety. GAAP also requires the use of judgment in determining if a formerly active market has become inactive and in determining fair values when the market has become inactive. The Managing Member has concluded that based on available information in the marketplace, the Master’s Level 1 assets and liabilities were actively traded.

The Master considers prices for exchange-traded commodity futures, forwards, swaps and options contracts to be based on unadjusted quoted prices in active markets for identical assets and liabilities (Level 1). The values of non-exchange traded swaps and certain option contracts for which market quotations are not readily available are priced by broker-dealers who derive fair values for those assets and liabilities from observable inputs (Level 2). As of and for the years ended December 31, 2014 and December 31, 2013, the Master did not hold any derivative instruments for which market quotations are not readily available and which were priced by broker-dealers who derive fair values for those assets and liabilities from observable inputs (Level 2) or that were priced at fair value using unobservable inputs through the application of the Managing Member’s assumptions and internal valuation pricing models (Level 3). For the years ended December 31, 2014 and 2013, there were no transfers of assets or liabilities between Level 1 and Level 2.

 

     December 31, 2013      Quoted Prices in
Active Markets  for
Identical Assets
and Liabilities
(Level 1)
     Significant
Other

Observable
Inputs

(Level 2)
     Significant
Unobservable
Inputs
(Level 3)
 

Assets

           

Futures and Exchange-Cleared Swaps

   $ 8,128,408       $ 8,128,408       $       $   

Options purchased

     25,074,590         25,074,590                   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total assets

     33,202,998         33,202,998                   
  

 

 

    

 

 

    

 

 

    

 

 

 

Liabilities

           

Futures and Exchange-Cleared Swaps

   $ 4,159,725       $ 4,159,725       $       $   

Options premium received

     14,379,750         14,379,750                   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total liabilities

     18,539,475         18,539,475                   
  

 

 

    

 

 

    

 

 

    

 

 

 

Net fair value

   $ 14,663,523       $ 14,663,523       $       $   
  

 

 

    

 

 

    

 

 

    

 

 

 

 

  d.

Futures Contracts.    The Master traded futures contracts and exchange-cleared swaps. Exchange-cleared swaps are swaps that are traded as futures. A futures contract is a firm commitment to buy or sell a specified quantity of investments, currency or a standardized amount of a deliverable grade commodity, at a specified price on a specified future date, unless the contract is closed before the delivery date or the delivery quantity is something where physical delivery cannot occur (such as the S&P 500 Index), whereby such contract is settled in cash. Payments (“variation margin”) were made or received by the Master each business day, depending on the daily fluctuations in the value of the underlying contracts, and were recorded as unrealized gains or losses by the Master. When the contract was closed, the Master recorded a realized gain or loss equal to the difference between the value of the contract at the time it was opened and the value at the time it was closed. Transactions in futures contracts require participants to make both initial margin deposits of cash or other assets and variation margin


AAA Master Fund LLC

Notes to Financial Statements (Liquidation Basis)

December 31, 2014

 

  deposits, through the futures broker, directly with the exchange on which the contracts are traded. Net realized gains (losses) and changes in net unrealized gains (losses) on futures contracts were included in the Statements of Income and Expenses.

 

  e. Options.    The Master was permitted to purchase and write (sell) both exchange-listed and over-the-counter options on commodities or financial instruments. An option is a contract allowing, but not requiring, its holder to buy (call) or sell (put) a specific or standard commodity or financial instrument at a specified price during a specified time period. The option premium is the total price paid or received for the option contract. When the Master writes an option, the premium received was recorded as a liability in the Statements of Financial Condition and marked to market daily. When the Master purchases an option, the premium paid was recorded as an asset in the Statements of Financial Condition and marked to market daily. Net realized gains (losses) and changes in net unrealized gains (losses) on options contracts were included in the Statements of Income and Expenses.

 

  f. Income and Expenses Recognition.    All of the income and expenses and realized and unrealized gains and losses on trading of commodity interests were determined on each valuation day and allocated pro rata among the Funds at the time of such determination.

 

  g. Income Taxes.    Income taxes have not been provided as each Member is individually liable for the taxes, if any, on its share of the Master’s income and expenses.

GAAP provides guidance for how uncertain tax positions should be recognized, measured, presented and disclosed in the financial statements and requires the evaluation of tax positions taken or expected to be taken in the course of preparing the Master’s financial statements to determine whether the tax positions are “more-likely-than-not” to be sustained by the applicable tax authority. Tax positions with respect to tax at the Master level not deemed to meet the “more-likely-than-not” threshold would be recorded as a tax benefit or expense in the current year. The Managing Member concluded that no provision for income tax is required in the Master’s financial statements.

The Master files U.S. federal and various state and local tax returns. No income tax returns are currently under examination. The 2011 through 2014 tax years remain subject to examination by U.S. federal and most state tax authorities. The Managing Member does not believe that there are any uncertain tax positions that require recognition of a tax liability.

 

  h. Investment Company Status. Effective January 1, 2014, the Master adopted Accounting Standards Update (“ASU”) 2013-08,Financial Services — Investment Companies (Topic 946): Amendments to the Scope, Measurement and Disclosure Requirements.” ASU 2013-08 changes the approach to the investment company assessment, requires non-controlling ownership interests in other investment companies to be measured at fair value, and requires additional disclosures about the investment company’s status as an investment company. ASU 2013-08 is effective for interim and annual reporting periods beginning after December 15, 2013. The adoption of this ASU did not have a material impact on the Master’s financial statements. Based on the Managing Member’s assessment, the Master has been deemed to be an investment company since inception.

 

  i. Net Income (Loss) per unit.    Net income (loss) per unit is calculated in accordance with investment company guidance. See Note 6, “Financial Highlights.”


AAA Master Fund LLC

Notes to Financial Statements (Liquidation Basis)

December 31, 2014

 

  j. Subsequent Events.    The Managing Member evaluates events that occur after the balance sheet date but before financial statements are issued. The Managing Member has assessed the subsequent events through the date of issuance and determined that, other than that referenced in Note 8 to the financial statements, there were no subsequent events requiring adjustment of or disclosure in the financial statements.

 

3. Agreements:

 

  a. Limited Liability Company Agreement:

The Managing Member administered the business affairs of the Master, including selecting one or more advisors to make trading decisions for the Master.

 

  b. Management Agreement:

The Managing Member, on behalf of the Master, entered into a management agreement (the “Management Agreement”) with the Advisor, a registered commodity trading advisor. The Advisor was not affiliated with the Managing Member or MS&Co./CGM and was not responsible for the organization or operation of the Master. The Management Agreement provided that the Advisor had sole discretion in determining the investment of the assets of the Master. All management fees in connection with the Management Agreement were borne by the Funds. The Management Agreement was in effect until December 31, 2014.

 

  c. Customer Agreement:

Prior to and during part of third quarter of 2013, the Master was party to a Customer Agreement with CGM (the “CGM Customer Agreement”). During the third quarter of 2013, the Master entered into a Customer Agreement with MS&Co. (the “MS&Co. Customer Agreement”). The Master terminated the CGM Customer Agreement.

Under the CGM Customer Agreement, CGM provided services to the Master, including, among other things, the execution and clearing of transactions for the Master’s account in accordance with orders placed by the Advisor. All exchange, service, clearing, user, give-up, floor brokerage and National Futures Association (“NFA”) fees (collectively the “CGM clearing fees”) were borne by the Master and allocated to the Funds. All other fees, including CGM’s brokerage commissions, were borne by the Funds. During the term of the CGM Customer Agreement, all of the Master’s assets were deposited in the Master’s account at CGM. The Master’s cash was deposited by CGM in segregated bank accounts to the extent required by Commodity Futures Trading Commission regulations.

Under the MS&Co. Customer Agreement, the Master paid MS&Co. trading fees for the clearing and, where applicable, the execution of transactions. Further, all trading, exchange, clearing, user, give-up, floor brokerage and NFA fees (collectively the “MS&Co. clearing fees” and together with the CGM clearing fees, the “clearing fees”) were borne by the Master and allocated to the Funds. All other fees were borne by the Funds. All of the Master’s assets were deposited in the Master’s account at MS&Co. The Master’s cash was deposited by MS&Co. in segregated bank accounts to the extent required by Commodity Futures Trading Commission regulations. At December 31, 2014 and December 31, 2013, the amount of cash held by the Master for margin requirements was $0 and $20,401,097, respectively.


AAA Master Fund LLC

Notes to Financial Statements (Liquidation Basis)

December 31, 2014

 

 

4. Trading Activities:

The Master was formed for the purpose of trading contracts in a variety of commodity interests, including derivative financial instruments and derivative commodity instruments. The results of the Master’s trading activities are shown in the Statements of Income and Expenses.

The MS&Co. Customer Agreement and the CGM Customer Agreement each gave the Master the legal right to net unrealized gains and losses on open futures and exchange-cleared swap contracts. The Master nets, for financial reporting purposes, the unrealized gains and losses on open futures and exchange-cleared swap contracts on the Statements of Financial Condition as the criteria under Accounting Standards Codification 210-20, “Balance Sheet,” were met.

All of the commodity interests owned by the Master were held for trading purposes. The monthly average number of futures and exchange-cleared swap contracts traded during the years ended December 31, 2014 and 2013 were 12,027 and 31,742, respectively. The monthly average number of option contracts traded during the years ended December 31, 2014 and 2013 were 15,290 and 43,969, respectively.

On January 1, 2013, the Master adopted ASU 2011-11, “Disclosure about Offsetting Assets and Liabilities” and ASU 2013-01, “Clarifying the Scope of Disclosures about Offsetting Assets and Liabilities.” ASU 2011-11 created a new disclosure requirement about the nature of an entity’s rights to setoff and the related arrangements associated with its financial instruments and derivative instruments, while ASU 2013-01 clarified the types of instruments and transactions that are subject to the offsetting disclosure requirements established by ASU 2011-11. Entities are required to disclose both gross information and net information about both instruments and transactions eligible for offset in the statement of financial position and instruments and transactions subject to an agreement similar to a master netting arrangement. The objective of these disclosures is to facilitate comparison between those entities that prepare their financial statements on the basis of GAAP and those entities that prepare their financial statements on the basis of International Financial Reporting Standards. The new guidance did not have a significant impact on the Master’s financial statements.

The following tables summarize the valuation of the Master’s investments as of December 31, 2013.

 

    Gross
Amounts
Recognized
    Gross
Amounts
Offset in the
Statements
of Financial
Condition
    Amounts
Presented in
the Statements
of Financial
Condition
    Gross Amounts not
Offset in the Statements
of Financial Condition
        

December 31, 2013

        Financial
Instruments
    Cash
Collateral
     Net Amount  

Assets

            

Futures

  $ 8,128,408      $ (4,159,725   $ 3,968,683      $      $     —       $ 3,968,683   

Options purchased

       25,074,590               25,074,590        (14,379,750             10,694,840   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 

Total Assets

    33,202,998        (4,159,725     29,043,273        (14,379,750             14,663,523   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 

Liabilities

            

Futures

  $ (4,159,725   $    4,159,725      $      $      $       $   

Options premium received

    (14,379,750            (14,379,750     14,379,750                  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 

Total Liabilities

    (18,539,475     4,159,725        (14,379,750     14,379,750                  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 

Net fair value

             $   14,663,523   
            

 

 

 


AAA Master Fund LLC

Notes to Financial Statements (Liquidation Basis)

December 31, 2014

 

The following tables indicate the gross fair values of derivative instruments of futures and exchange-cleared swaps and option contracts as separate assets and liabilities as of December 31, 2013.

 

     December 31, 2013  

Assets

  

Futures and Exchange-Cleared Swap Contracts

  

Energy

   $ 8,128,408   
  

 

 

 

Total unrealized appreciation on open futures and exchange-cleared swap contracts

   $ 8,128,408   
  

 

 

 

Liabilities

  

Futures and Exchange-Cleared Swap Contracts

  

Energy

   $ (4,159,725
  

 

 

 

Total unrealized depreciation on open futures and exchange-cleared swap contracts

   $ (4,159,725
  

 

 

 

Net unrealized appreciation on open futures and exchange-cleared swap contracts

   $ 3,968,683
  

 

 

 

Assets

  

Options Purchased

  

Energy

   $ 25,074,590   
  

 

 

 

Total options purchased

   $ 25,074,590 ** 
  

 

 

 

Liabilities

  

Options Premium Received

  

Energy

   $ (14,379,750
  

 

 

 

Total options premium received

   $ (14,379,750 )*** 
  

 

 

 

 

* This amount is included in “Net unrealized appreciation on open futures and exchange-cleared swap contracts” on the Master’s Statements of Financial Condition.

 

** This amount is included in “Options purchased, at fair value” on the Master’s Statements of Financial Condition.

 

*** This amount is included in “Options premium received, at fair value” on the Master’s Statements of Financial Condition.

The following tables indicate the trading gains and losses, by market sector, on derivative instruments for the years ended December 31, 2014, 2013 and 2012.

 

Sector

  

 

   December 31, 2014
Gain (loss) from trading
    December 31, 2013
Gain (loss) from trading
    December 31, 2012
Gain (loss) from trading
 

Energy

      $ (8,052,899   $
(67,230,734

  $ 12,879,355   

Grains

              

  
    670,620   

Indices

                      (836,720

Lumber

                      163,753   

Softs

              

  
    (1,631,060
  

 

  

 

 

   

 

 

   

 

 

 

Total

      $ (8,052,899 )****    $ (67,230,734 )****    $ 11,245,948 **** 
  

 

  

 

 

   

 

 

   

 

 

 

 

**** This amount is included in “Total trading results” on the Statements of Income and Expenses.

 


AAA Master Fund LLC

Notes to Financial Statements (Liquidation Basis)

December 31, 2014

 

5. Subscriptions, Distributions and Redemptions:

Subscriptions were accepted monthly from investors, who became non-managing members on the first day of the month after their subscription was processed. A non-managing member had the right to withdraw all or part of its capital contribution and undistributed profits, if any, from the Master in multiples of the net asset value per Unit as of the end of any month after a request for withdrawal had been made to the Managing Member at least three business days in advance. The Units were classified as a liability when a non-managing member elected to redeem and informed the Master.

 

6. Financial Highlights:

Changes in the net asset value per unit for the years ended December 31, 2014, 2013 and 2012 were as follows:

 

     2014     2013     2012  

Net realized and unrealized gains (losses)*

   $ (87.22   $ (897.68   $ 93.58   

Interest income

     1.52        2.83        4.57   

Expenses**

     3.41        (5.49     (2.39
  

 

 

   

 

 

   

 

 

 

Increase (decrease) for the year

     (82.29     (900.34     95.76   

Distribution of interest income to feeder funds

     (1.52     (2.83     (4.57

Net asset value per unit, beginning of year

     9,317.63     

 

 

 

10,220.80

 

  

    10,129.61   
  

 

 

   

 

 

   

 

 

 

Net asset value per unit, end of year***

     9,233.82        9,317.63        10,220.80   

Liquidation redemption per unit at December 31, 2014

     (9,233.82              
  

 

 

   

 

 

   

 

 

 

Ending net asset value per unit

   $      $ 9,317.63      $ 10,220.80   
  

 

 

   

 

 

   

 

 

 
* Includes clearing fees.

 

** Excludes clearing fees.

 

*** Calculated based on pre-liquidation redemption net asset value per unit.

 

 

    2014     2013     2012  

Ratio to average net assets:

     

Net investment income (loss)****

    (0.3 )%      (0.4 )%      (0.4 )% 
 

 

 

   

 

 

   

 

 

 

Operating expenses

    0.3     0.5     0.4
 

 

 

   

 

 

   

 

 

 

Total return

    (0.9 )%      (8.8 )%      0.9
 

 

 

   

 

 

   

 

 

 
**** Interest income less total expenses.

The above ratios may vary for individual investors based on the timing of capital transactions during the year. Additionally, these ratios were calculated for the non-managing member class using the non-managing member’s share of income, expenses and average net assets.

 

7. Financial Instrument Risks:

In the normal course of business, the Master was party to financial instruments with off-balance sheet risk, including derivative financial instruments and derivative commodity instruments. These financial instruments included futures, options and swaps whose values were based upon an underlying asset, index, or reference rate, and generally represent future commitments to exchange currencies or cash balances, to purchase or sell other financial instruments at specific terms at specified future dates, or, in the case of derivative commodity instruments, to have a reasonable possibility to be settled in cash, through physical delivery or with another financial instrument. These instruments were either traded on an exchange, a swap execution facility or over-the-counter (“OTC”). Exchange-traded instruments


AAA Master Fund LLC

Notes to Financial Statements (Liquidation Basis)

December 31, 2014

 

include futures and certain standardized forward, option and swap contracts. Certain swap contracts may have also been traded on a swap execution facility or OTC. OTC contracts are negotiated between contracting parties and also include certain forward and option contracts. Specific market movements of commodities or futures contracts underlying an option cannot accurately be predicted. The purchaser of an option may lose the entire premium paid for the option. The writer, or seller, of an option has unlimited risk. Each of these instruments is subject to various risks similar to those related to the underlying financial instruments, including market and credit risk. In general, the risks associated with OTC contracts are greater than those associated with exchange-traded instruments because of the greater risk of default by the counterparty to an OTC contract.

Market risk is the potential for changes in the value of the financial instruments traded by the Master due to market changes, including interest and foreign exchange rate movements and fluctuations in commodity or security prices. Market risk is directly impacted by the volatility and liquidity in the markets in which the related underlying assets are traded. The Master was exposed to a market risk equal to the value of futures and forward contracts purchased and unlimited liability on such contracts sold short.

Credit risk is the possibility that a loss may occur due to the failure of a counterparty to perform according to the terms of a contract. The Master’s risk of loss in the event of counterparty default was typically limited to the amounts recognized in the Statements of Financial Condition and not represented by the contract or notional amounts of the instruments. The Master’s risk of loss was reduced through the use of legally enforceable master netting agreements with counterparties that permit the Master to offset unrealized gains and losses and other assets and liabilities with such counterparties upon the occurrence of certain events. The Master was exposed to credit risk and concentration risk, during the reporting period and prior periods, as MS&Co. and/or CGM or their affiliates were the counter-parties or brokers with respect to the Master’s assets. Credit risk with respect to exchange-traded instruments was reduced to the extent that, through MS&Co. and/or CGM, the Master’s counterparty was an exchange or clearing organization.

The Advisor concentrated the Master’s trading in energy related markets. Concentration in a limited number of commodity interests may have subjected the Master’s account to greater volatility than if a more diversified portfolio of contracts was traded on behalf of the Master.

As both a buyer and seller of options, the Master paid or received a premium at the outset and then bore the risk of unfavorable changes in the price of the contract underlying the option. Written options exposed the Master to potentially unlimited liability; for purchased options, the risk of loss was limited to the premiums paid. Certain written put options permit cash settlement and do not require the option holder to own the reference asset. The Master did not consider these contracts to be guarantees.

The Managing Member monitored and attempted to control the Master’s risk exposure on a daily basis through financial, credit and risk management monitoring systems and, accordingly, believed that it had effective procedures for evaluating and limiting the credit and market risks to which the Master may have been subject. These monitoring systems generally allowed the Managing Member to statistically analyze actual trading results with risk-adjusted performance indicators and correlation statistics. In addition, online monitoring systems provided account analysis of futures, exchange-cleared swaps and option contracts by sector, margin requirements, gain and loss transactions and collateral positions.

The majority of these instruments matured within one year of the inception date. However, due to the nature of the Master’s business, these instruments may not have been held to maturity.

 

8. Liquidation of the Master

Distributions of the Master’s capital to the Funds were made on January 5, 2015 and January 20, 2015.