SECURITIES AND EXCHANGE COMMISSION
or
|
Delaware
(State or other jurisdiction of
incorporation or organization) |
| |
80-6183103
(I.R.S. Employer
Identification No.) |
|
|
The Bank of New York Mellon
Trust Company, N.A., Trustee Global Corporate Trust 601 Travis Street, Floor 16 Houston, Texas (Address of principal executive offices) |
| |
77002
(Zip Code) |
|
|
Title of each class
|
| |
Trading Symbol(s)
|
| |
Name of each exchange on which registered
|
|
|
Units of Beneficial Interest
|
| |
VOC
|
| |
New York Stock Exchange
|
|
|
Large accelerated filer ☐
|
| |
Accelerated filer ☐
|
| |
Non-accelerated filer ☒
|
| |
Smaller reporting company ☒
|
|
| | | | | | | | | |
Emerging growth company ☐
|
|
| | |
Page
|
| |||
| | | | 1 | | | |
| | | | 2 | | | |
PART I
|
| | | | | | |
| | | | 6 | | | |
| | | | 30 | | | |
| | | | 44 | | | |
| | | | 44 | | | |
| | | | 46 | | | |
| | | | 46 | | | |
| | | | 46 | | | |
PART II
|
| | | | | | |
| | | | 47 | | | |
| | | | 47 | | | |
| | | | 48 | | | |
| | | | 53 | | | |
| | | | 54 | | | |
| | | | 66 | | | |
| | | | 66 | | | |
| | | | 66 | | | |
| | | | 66 | | | |
PART III
|
| | | | | | |
| | | | 67 | | | |
| | | | 67 | | | |
| | | | 67 | | | |
| | | | 68 | | | |
| | | | 69 | | | |
PART IV
|
| | | | | | |
| | | | 70 | | | |
| | | | 71 | | | |
| | | | 72 | | |
| | |
Oil
(MBbls) |
| |
Natural
gas (MMcf) |
| |
Oil
equivalents (MBoe) |
| |||||||||
Proved Developed
|
| | | | 1,860 | | | | | | 1,154 | | | | | | 2,052 | | |
Proved Undeveloped
|
| | | | 419 | | | | | | 202 | | | | | | 453 | | |
Total Proved
|
| | | | 2,279 | | | | | | 1,356 | | | | | | 2,505 | | |
| | |
VOC Energy Trust
|
| |||||||||||||||
| | |
Oil
(MBbl) |
| |
Natural
Gas (MMcf) |
| |
Oil
Equivalents (MBoe) |
| |||||||||
Proved Reserves: | | | | | | | | | | | | | | | | | | | |
Balance, December 31, 2020
|
| | | | 2,419 | | | | | | 2,025 | | | | | | 2,756 | | |
Revisions of previous estimates
|
| | | | 1,253 | | | | | | 440 | | | | | | 1,326 | | |
Production(1)
|
| | | | (423) | | | | | | (266) | | | | | | (468) | | |
Balance, December 31, 2021
|
| | | | 3,249 | | | | | | 2,199 | | | | | | 3,614 | | |
Revisions of previous estimates
|
| | | | (15) | | | | | | 37 | | | | | | (7) | | |
Production(1)
|
| | | | (410) | | | | | | (250) | | | | | | (451) | | |
Balance, December 31, 2022
|
| | | | 2,824 | | | | | | 1,986 | | | | | | 3,156 | | |
Revisions of previous estimates
|
| | | | (158) | | | | | | (410) | | | | | | (227) | | |
Production(1)
|
| | | | (387) | | | | | | (220) | | | | | | (424) | | |
Balance, December 31, 2023
|
| | | | 2,279 | | | | | | 1,356 | | | | | | 2,505 | | |
Proved Developed Reserves: | | | | | | | | | | | | | | | | | | | |
Balance, December 31, 2020
|
| | | | 1,949 | | | | | | 1,557 | | | | | | 2,208 | | |
Balance, December 31, 2021
|
| | | | 2,421 | | | | | | 1,429 | | | | | | 2,658 | | |
Balance, December 31, 2022
|
| | | | 2,226 | | | | | | 1,712 | | | | | | 2,512 | | |
Balance, December 31, 2023
|
| | | | 1,860 | | | | | | 1,154 | | | | | | 2,052 | | |
| | |
VOC Energy Trust
|
| |||||||||||||||
| | |
Oil
(MBbl) |
| |
Natural
Gas (MMcf) |
| |
Oil
Equivalents (MBoe) |
| |||||||||
Proved Undeveloped Reserves: | | | | | | | | | | | | | | | | | | | |
Balance, December 31, 2020
|
| | | | 470 | | | | | | 468 | | | | | | 548 | | |
Proved undeveloped reserves converted to proved developed by drilling
|
| | | | 0 | | | | | | 0 | | | | | | 0 | | |
Additional proved undeveloped reserves added
|
| | | | 143 | | | | | | 68 | | | | | | 154 | | |
Revisions of previous estimates
|
| | | | 215 | | | | | | 234 | | | | | | 254 | | |
Balance, December 31, 2021
|
| | | | 828 | | | | | | 770 | | | | | | 956 | | |
Proved undeveloped reserves converted to proved developed by drilling
|
| | | | (33) | | | | | | (15) | | | | | | (35) | | |
Additional proved undeveloped reserves added
|
| | | | 23 | | | | | | 0 | | | | | | 23 | | |
Revisions of previous estimates
|
| | | | (220) | | | | | | (481) | | | | | | (300) | | |
Balance, December 31, 2022
|
| | | | 598 | | | | | | 274 | | | | | | 644 | | |
Proved undeveloped reserves converted to proved developed by drilling
|
| | | | 0 | | | | | | 0 | | | | | | 0 | | |
Additional proved undeveloped reserves added
|
| | | | 111 | | | | | | 48 | | | | | | 119 | | |
Revisions of previous estimates
|
| | | | (290) | | | | | | (120) | | | | | | (310) | | |
Balance, December 31, 2023
|
| | | | 419 | | | | | | 202 | | | | | | 453 | | |
| | |
Proved
Developed Producing |
| |
Proved
Developed Non-Producing |
| |
Proved
Undeveloped |
| |
Total
Proved |
| ||||||||||||
| | |
(dollars in thousands)
|
| |||||||||||||||||||||
Net Reserves | | | | | | | | | | | | | | | | | | | | | | | | | |
Oil (MBbl)
|
| | | | 2,310.4 | | | | | | 14.5 | | | | | | 523.6 | | | | | | 2,848.5 | | |
Gas (MMcf)
|
| | | | 1,096.8 | | | | | | 0.0 | | | | | | 133.5 | | | | | | 1,230.3 | | |
NGL (MBbl)
|
| | | | 88.6 | | | | | | 0.0 | | | | | | 30.5 | | | | | | 119.2 | | |
Revenue | | | | | | | | | | | | | | | | | | | | | | | | | |
Oil
|
| | | $ | 172,976.2 | | | | | $ | 1,068.2 | | | | | $ | 40,270.1 | | | | | $ | 214,314.6 | | |
Gas
|
| | | | 2,014.1 | | | | | | 0.0 | | | | | | 151.8 | | | | | | 2,165.9 | | |
NGL
|
| | | | 1,802.7 | | | | | | 0.0 | | | | | | 620.7 | | | | | | 2,423.4 | | |
Severance Taxes
|
| | | | 4,151.1 | | | | | | 48.3 | | | | | | 1,907.8 | | | | | | 6,107.3 | | |
Ad Valorem Taxes
|
| | | | 4,584.6 | | | | | | 64.1 | | | | | | 1,443.6 | | | | | | 6,092.4 | | |
Operating Expenses
|
| | | | 80,952.7 | | | | | | 300.7 | | | | | | 2,361.3 | | | | | | 83,614.8 | | |
| | |
Proved
Developed Producing |
| |
Proved
Developed Non-Producing |
| |
Proved
Undeveloped |
| |
Total
Proved |
| ||||||||||||
| | |
(dollars in thousands)
|
| |||||||||||||||||||||
Future Development Costs
|
| | | | 237.7 | | | | | | 186.1 | | | | | | 36,367.3 | | | | | | 36,791.1 | | |
80% Net Profits Interest Net Operating Income (NPI)(1)
|
| | | $ | 69,493.4 | | | | | $ | 375.2 | | | | | $ | (829.9) | | | | | $ | 69,038.8 | | |
80% NPI(2)
|
| | | $ | 53,295.5 | | | | | $ | 292.3 | | | | | $ | (3,420.0) | | | | | $ | 50,167.8 | | |
| | |
Gross
|
| |
Net
|
| ||||||
| | |
(acres)
|
| |||||||||
Developed Acreage: | | | | | | | | | | | | | |
Kansas
|
| | | | 57,402 | | | | | | 33,469.4 | | |
Texas
|
| | | | 23,693 | | | | | | 16,841.3 | | |
Total
|
| | | | 81,095 | | | | | | 50,310.7 | | |
Undeveloped Acreage:
|
| | | | — | | | | | | — | | |
| | |
Operated Wells
|
| |
Non-Operated
Wells |
| |
Total
|
| |||||||||||||||||||||||||||
| | |
Gross
|
| |
Net
|
| |
Gross
|
| |
Net
|
| |
Gross
|
| |
Net
|
| ||||||||||||||||||
Oil
|
| | | | 693 | | | | | | 438.6 | | | | | | 31 | | | | | | 7.3 | | | | | | 724 | | | | | | 445.9 | | |
Natural gas
|
| | | | 8 | | | | | | 4.2 | | | | | | 3 | | | | | | 0.7 | | | | | | 11 | | | | | | 4.9 | | |
Total
|
| | | | 701 | | | | | | 442.8 | | | | | | 34 | | | | | | 8.0 | | | | | | 735 | | | | | | 450.8 | | |
| | |
Year Ended December 31,
|
| |||||||||||||||||||||||||||||||||
| | |
2021
|
| |
2022
|
| |
2023
|
| |||||||||||||||||||||||||||
| | |
Gross
|
| |
Net
|
| |
Gross
|
| |
Net
|
| |
Gross
|
| |
Net
|
| ||||||||||||||||||
Completed: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Oil wells
|
| | | | 1 | | | | | | 0.7 | | | | | | 2 | | | | | | 0.2 | | | | | | — | | | | | | — | | |
Natural gas wells
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Non-productive
|
| | | | 1 | | | | | | 0.2 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Total
|
| | | | 2 | | | | | | 0.9 | | | | | | 2 | | | | | | 0.2 | | | | | | — | | | | | | — | | |
| | |
Year Ended December 31,
|
| |||||||||||||||
| | |
2021
|
| |
2022
|
| |
2023
|
| |||||||||
Sales prices: | | | | | | | | | | | | | | | | | | | |
Oil (per Bbl)
|
| | | $ | 53.09 | | | | | $ | 89.35 | | | | | $ | 75.33 | | |
Natural gas (per Mcf)
|
| | | $ | 2.98 | | | | | $ | 6.80 | | | | | $ | 4.68 | | |
Lease operating expense (per Boe)
|
| | | $ | 19.84 | | | | | $ | 24.74 | | | | | $ | 26.17 | | |
Production and property taxes (per Boe)
|
| | | $ | 2.99 | | | | | $ | 3.47 | | | | | $ | 3.74 | | |
| | |
Proved Reserves(1)
|
| |||||||||||||||||||||||||||||||||
Operating Area
|
| |
Oil
(MBbls) |
| |
Natural
Gas (MMcf) |
| |
Total
(MBoe) |
| |
% of
Total Reserves |
| |
Pre-Tax
PV-10% Value(2) |
| |
% of
Pre-Tax PV-10% Value |
| ||||||||||||||||||
| | |
(In Thousands)
|
| |||||||||||||||||||||||||||||||||
Kansas (149 Fields) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Fairport
|
| | | | 499 | | | | | | 0 | | | | | | 499 | | | | | | 7.1% | | | | | $ | 8,616 | | | | | | 9.3% | | |
Marcotte
|
| | | | 201 | | | | | | 0 | | | | | | 201 | | | | | | 2.9 | | | | | | 3,534 | | | | | | 3.8 | | |
Chase-Silica
|
| | | | 170 | | | | | | 0 | | | | | | 170 | | | | | | 2.4 | | | | | | 3,077 | | | | | | 3.3 | | |
Bindley
|
| | | | 142 | | | | | | 0 | | | | | | 142 | | | | | | 2.0 | | | | | | 2,301 | | | | | | 2.5 | | |
Mueller
|
| | | | 100 | | | | | | 0 | | | | | | 100 | | | | | | 1.4 | | | | | | 1,987 | | | | | | 2.2 | | |
Codell
|
| | | | 81 | | | | | | 0 | | | | | | 81 | | | | | | 1.2 | | | | | | 1,860 | | | | | | 2.0 | | |
Rosa Northwest
|
| | | | 57 | | | | | | 0 | | | | | | 57 | | | | | | 0.8 | | | | | | 1,383 | | | | | | 1.5 | | |
Diebolt
|
| | | | 92 | | | | | | 0 | | | | | | 92 | | | | | | 1.3 | | | | | | 1,229 | | | | | | 1.3 | | |
Wesley
|
| | | | 40 | | | | | | 0 | | | | | | 40 | | | | | | 0.6 | | | | | | 898 | | | | | | 1.0 | | |
Zurich
|
| | | | 39 | | | | | | 0 | | | | | | 39 | | | | | | 0.6 | | | | | | 846 | | | | | | 0.9 | | |
Griston SW
|
| | | | 28 | | | | | | 0 | | | | | | 28 | | | | | | 0.4 | | | | | | 792 | | | | | | 0.9 | | |
Other
|
| | | | 1,134 | | | | | | 453 | | | | | | 1,209 | | | | | | 17.3 | | | | | | 14,345 | | | | | | 15.5 | | |
Kansas Total
|
| | | | 2,583 | | | | | | 453 | | | | | | 2,658 | | | | | | 38.0 | | | | | | 40,868 | | | | | | 44.2 | | |
Texas (4 Fields) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Kurten
|
| | | | 2,961 | | | | | | 3,742 | | | | | | 3,585 | | | | | | 51.2 | | | | | | 36,438 | | | | | | 39.4 | | |
Hitts Lake North
|
| | | | 448 | | | | | | 0 | | | | | | 448 | | | | | | 6.4 | | | | | | 10,836 | | | | | | 11.7 | | |
Sand Flat
|
| | | | 290 | | | | | | 5 | | | | | | 291 | | | | | | 4.2 | | | | | | 4,103 | | | | | | 4.4 | | |
Madisonville West
|
| | | | 12 | | | | | | 25 | | | | | | 16 | | | | | | 0.2 | | | | | | 316 | | | | | | 0.3 | | |
Texas Total
|
| | | | 3,711 | | | | | | 3,772 | | | | | | 4,340 | | | | | | 62.0 | | | | | | 51,693 | | | | | | 55.8 | | |
Total
|
| | | | 6,294 | | | | | | 4,225 | | | | | | 6,998 | | | | | | 100.0% | | | | | $ | 92,561 | | | | | | 100.0% | | |
| | |
Oil
(MBbl) |
| |
Natural
Gas (MMcf) |
| |
Oil
Equivalents (MBoe) |
| |||||||||
2021
|
| | | | 131 | | | | | | 166 | | | | | | 159 | | |
2022
|
| | | | 124 | | | | | | 172 | | | | | | 153 | | |
2023
|
| | | | 107 | | | | | | 146 | | | | | | 131 | | |
| | |
Year Ended December 31,
|
| |||||||||||||||
| | |
2021
|
| |
2022
|
| |
2023
|
| |||||||||
Sales volumes: | | | | | | | | | | | | | | | | | | | |
Oil (Bbl)
|
| | | | 528,166(1) | | | | | | 523,379(2) | | | | | | 495,672(3) | | |
Natural gas (Mcf)
|
| | | | 352,159(1) | | | | | | 315,726(2) | | | | | | 297,928(3) | | |
Total (BOE)
|
| | | | 586,859 | | | | | | 576,000 | | | | | | 545,327 | | |
Average sales prices: | | | | | | | | | | | | | | | | | | | |
Oil (per Bbl)
|
| | | $ | 53.09 | | | | | $ | 89.35 | | | | | $ | 75.33 | | |
Natural gas (per Mcf)
|
| | | $ | 2.98 | | | | | $ | 6.80 | | | | | $ | 4.68 | | |
Gross proceeds: | | | | | | | | | | | | | | | | | | | |
Oil sales
|
| | | $ | 28,040,262(1) | | | | | $ | 46,765,144(2) | | | | | $ | 37,338,475(3) | | |
Natural gas sales
|
| | | | 1,048,349(1) | | | | | | 2,146,497(2) | | | | | | 1,394,915(3) | | |
Total gross proceeds
|
| | | | 29,088,611 | | | | | | 48,911,641 | | | | | | 38,733,390 | | |
Costs: | | | | | | | | | | | | | | | | | | | |
Production and development costs: | | | | | | | | | | | | | | | | | | | |
Lease operating expenses
|
| | | | 11,645,363 | | | | | | 14,247,873 | | | | | | 14,268,658 | | |
Production and property taxes
|
| | | | 1,753.929 | | | | | | 1,996,482 | | | | | | 2,037,664 | | |
Development expenses
|
| | | | 4,061,450 | | | | | | 3,174,725 | | | | | | 1,852,171 | | |
Total costs
|
| | | | 17,460,742 | | | | | | 19,419,080 | | | | | | 18,158,493 | | |
Excess of revenues over direct operating expenses and lease equipment and development costs
|
| | | | 11,627,869 | | | | | | 29,492,561 | | | | | | 20,574,897 | | |
Times net profits interest over the term of the Trust
|
| | | | 80% | | | | | | 80% | | | | | | 80% | | |
Income from net profits interest before reserve adjustments
|
| | | | 9,302,296 | | | | | | 23,594,050 | | | | | | 16,459,918 | | |
Cash reserve
|
| | | | 0 | | | | | | 0 | | | | | | 0 | | |
Income from net profits interest
|
| | | $ | 9,302,296 | | | | | $ | 23,594,050 | | | | | $ | 16,459,918 | | |
and The Bank of New York Mellon Trust Company, N.A., as Trustee
March 20, 2024
STATEMENTS OF ASSETS AND TRUST CORPUS
| | |
December 31,
|
| |||||||||
| | |
2022
|
| |
2023
|
| ||||||
ASSETS
|
| | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 1,248,877 | | | | | $ | 1,429,301 | | |
Investment in net profits interest
|
| | | | 140,591,606 | | | | | | 140,591,606 | | |
Accumulated amortization and impairment
|
| | | | (126,792,167) | | | | | | (128,648,342) | | |
Total assets
|
| | | $ | 15,048,316 | | | | | $ | 13,372,565 | | |
TRUST CORPUS
|
| | | | | | | | | | | | |
Trust corpus, 17,000,000 Trust Units issued and outstanding at December 31, 2022 and 2023, respectively
|
| | | $ | 15,048,316 | | | | | $ | 13,372,565 | | |
| | |
Year Ended December 31,
|
| |||||||||||||||
| | |
2021
|
| |
2022
|
| |
2023
|
| |||||||||
Income from net profits interest
|
| | | $ | 9,302,296 | | | | | $ | 23,594,050 | | | | | $ | 16,459,918 | | |
Cash on hand used (withheld) for Trust expenses
|
| | | | 315,800 | | | | | | (961,673) | | | | | | (180,424) | | |
General and administrative expenses(1)
|
| | | | (948,096) | | | | | | (957,377) | | | | | | (1,064,494) | | |
Distributable income
|
| | | $ | 8,670,000 | | | | | $ | 21,675,000 | | | | | $ | 15,215,000 | | |
Distributions per Trust Unit (17,000,000 Trust Units issued and
outstanding at December 31, 2021, 2022 and 2023, respectively) |
| | | $ | 0.510 | | | | | $ | 1.275 | | | | | $ | 0.895 | | |
| | |
Year Ended December 31,
|
| |||||||||||||||
| | |
2021
|
| |
2022
|
| |
2023
|
| |||||||||
Trust corpus, beginning of year
|
| | | $ | 19,012,202 | | | | | $ | 16,005,190 | | | | | $ | 15,048,316 | | |
Income from net profits interest
|
| | | | 9,302,296 | | | | | | 23,594,050 | | | | | | 16,459,918 | | |
Cash distributions
|
| | | | (8,670,000) | | | | | | (21,675,000) | | | | | | (15,215,000) | | |
Trust expenses
|
| | | | (948,096) | | | | | | (957,377) | | | | | | (1,064,494) | | |
Amortization of net profits interest
|
| | | | (2,691,212) | | | | | | (1,918,547) | | | | | | (1,856,175) | | |
Trust corpus, end of year
|
| | | $ | 16,005,190 | | | | | $ | 15,048,316 | | | | | $ | 13,372,565 | | |
|
Oil and gas properties
|
| | | $ | 197,270,173 | | |
|
Accumulated depreciation and depletion
|
| | | | (17,681,155) | | |
|
Hedge liability
|
| | | | (1,717,713) | | |
|
20-year asset retirement liability
|
| | | | (2,131,797) | | |
|
Net property value to be conveyed
|
| | | | 175,739,508 | | |
|
Times 80% net profits interest to Trust
|
| | | $ | 140,591,606 | | |
| | |
Year Ended December 31,
|
| |||||||||||||||
| | |
2021
|
| |
2022
|
| |
2023
|
| |||||||||
Excess of revenues over direct operating expenses and lease equipment and development costs(1)
|
| | | $ | 11,627,869 | | | | | $ | 29,492,561 | | | | | $ | 20,574,897 | | |
Times net profits interest over the term of the Trust
|
| | | | 80% | | | | | | 80% | | | | | | 80% | | |
Income from net profits interest before reserve adjustments
|
| | | | 9,302,296 | | | | | | 23,594,050 | | | | | | 16,459,918 | | |
Cash reserve(2)
|
| | | | 0 | | | | | | 0 | | | | | | 0 | | |
Income from net profits interest
|
| | | $ | 9,302,296(3) | | | | | $ | 23,594,050(4) | | | | | $ | 16,459,918(5) | | |
Date paid
|
| |
Period covered
|
| |
Distribution
per unit |
| |
Available
distribution before reserve change |
| |
Reserve
released (established) to (from) distribution(1) |
| |
Total
distribution |
| ||||||
February 12, 2021
|
| |
October 1, 2020 through
December 31, 2020 |
| | | $ | 0.030 | | | |
$0.510 million
|
| | | $ | 0 | | | |
$0.510 million
|
|
May 14, 2021
|
| |
January 1, 2021 through
March 31, 2021 |
| | | $ | 0.120 | | | |
$2.040 million
|
| | | $ | 0 | | | |
$2.040 million
|
|
August 13, 2021
|
| |
April 1, 2021 through
June 30, 2021 |
| | | $ | 0.160 | | | |
$2.720 million
|
| | | $ | 0 | | | |
$2.720 million
|
|
November 12, 2021
|
| |
July 1, 2021 through
September 30, 2021 |
| | | $ | 0.200 | | | |
$3.400 million
|
| | | $ | 0 | | | |
$3.400 million
|
|
February 14, 2022
|
| |
October 1, 2021 through
December 31, 2021 |
| | | $ | 0.250 | | | |
$4.250 million
|
| | | $ | 0 | | | |
$4.250 million
|
|
May 14, 2022
|
| |
January 1, 2022 through
March 31, 2022 |
| | | $ | 0.280 | | | |
$4.760 million
|
| | | $ | 0 | | | |
$4.760 million
|
|
August 12, 2022
|
| |
April 1, 2022 through
June 30, 2022 |
| | | $ | 0.380 | | | |
$6.460 million
|
| | | $ | 0 | | | |
$6.460 million
|
|
November 14, 2022
|
| |
July 1, 2022 through
September 30, 2022 |
| | | $ | 0.365 | | | |
$6.205 million
|
| | | $ | 0 | | | |
$6.205 million
|
|
February 14, 2023
|
| |
October 1, 2022 through
December 31, 2022 |
| | | $ | 0.230 | | | |
$3.910 million
|
| | | $ | 0 | | | |
$3.910 million
|
|
May 12, 2023
|
| |
January 1, 2023 through
March 31, 2023 |
| | | $ | 0.230 | | | |
$3.910 million
|
| | | $ | 0 | | | |
$3.910 million
|
|
August 14, 2023
|
| |
April 1, 2023 through
June 30, 2023 |
| | | $ | 0.210 | | | |
$3.570 million
|
| | | $ | 0 | | | |
$3.570 million
|
|
November 14, 2023
|
| |
July 1, 2023 through
September 30, 2023 |
| | | $ | 0.225 | | | |
$3.825 million
|
| | | $ | 0 | | | |
$3.825 million
|
|
| | |
Oil (Bbls)
|
| |
Gas (Mcf)
|
| |
Oil
Equivalents (Boe) |
| |||||||||
Proved reserves | | | | | | | | | | | | | | | | | | | |
Balance at December 31, 2020
|
| | | | 2,418,729 | | | | | | 2,024,991 | | | | | | 2,756,226 | | |
Revisions of previous estimates
|
| | | | 1,253,176 | | | | | | 439,848 | | | | | | 1,326,484 | | |
Production
|
| | | | (423,320) | | | | | | (266,388) | | | | | | (467,718) | | |
Balance at December 31, 2021
|
| | | | 3,248,585 | | | | | | 2,198,451 | | | | | | 3,614,992 | | |
Revisions of previous estimates
|
| | | | (14,586) | | | | | | 37,575 | | | | | | (8,323) | | |
Production
|
| | | | (409,508) | | | | | | (250,304) | | | | | | (451,225) | | |
Balance at December 31, 2022
|
| | | | 2,824,491 | | | | | | 1,985,722 | | | | | | 3,155,444 | | |
Revisions of previous estimates
|
| | | | (158,724) | | | | | | (410,161) | | | | | | (227,084) | | |
Production
|
| | | | (386,949) | | | | | | (219,530) | | | | | | (423,537) | | |
Balance at December 31, 2023
|
| | | | 2,278,818 | | | | | | 1,356,031 | | | | | | 2,504,823 | | |
Proved developed reserves | | | | | | | | | | | | | | | | | | | |
December 31, 2020
|
| | | | 1,948,646 | | | | | | 1,557,190 | | | | | | 2,208,178 | | |
December 31, 2021
|
| | | | 2,421,006 | | | | | | 1,427,988 | | | | | | 2,659,004 | | |
December 31, 2022
|
| | | | 2,226,219 | | | | | | 1,711,724 | | | | | | 2,511,506 | | |
December 31, 2023
|
| | | | 1,859,926 | | | | | | 1,153,974 | | | | | | 2,052,255 | | |
Proved undeveloped reserves | | | | | | | | | | | | | | | | | | | |
December 31, 2020
|
| | | | 470,083 | | | | | | 467,801 | | | | | | 548,048 | | |
Additional proved undeveloped reserves added
|
| | | | 142,948 | | | | | | 67,971 | | | | | | 154,277 | | |
Revisions of previous estimates
|
| | | | 214,548 | | | | | | 234,691 | | | | | | 253,663 | | |
December 31, 2021
|
| | | | 827,579 | | | | | | 770,463 | | | | | | 955,988 | | |
Proved undeveloped reserves converted to proved developed by drilling
|
| | | | (32,610) | | | | | | (15,504) | | | | | | (35,194) | | |
Additional proved undeveloped reserves added
|
| | | | 22,971 | | | | | | 0 | | | | | | 22,971 | | |
Revisions of previous estimates
|
| | | | (219,668) | | | | | | (480,961) | | | | | | (299,827) | | |
December 31, 2022
|
| | | | 598,272 | | | | | | 273,998 | | | | | | 643,938 | | |
Additional proved undeveloped reserves added
|
| | | | 110,695 | | | | | | 47,904 | | | | | | 118,679 | | |
Revisions of previous estimates
|
| | | | (290,075) | | | | | | (119,845) | | | | | | (310,047) | | |
December 31, 2023
|
| | | | 418,892 | | | | | | 202,057 | | | | | | 452,570 | | |
FROM PROVED OIL AND GAS RESERVES
| | |
2021
|
| |
2022
|
| |
2023
|
| |||||||||
Future cash inflows
|
| | | $ | 212,513,400 | | | | | $ | 269,711,309 | | | | | $ | 175,123,174 | | |
Future costs | | | | | | | | | | | | | | | | | | | |
Production
|
| | | | (89,189,706) | | | | | | (95,488,937) | | | | | | (76,651,487) | | |
Development
|
| | | | (24,548,756) | | | | | | (33,370,634) | | | | | | (29,432,877) | | |
Future net cash flows
|
| | | | 98,774,938 | | | | | | 140,851,738 | | | | | | 69,038,810 | | |
Less 10% discount factor
|
| | | | (31,156,732) | | | | | | (42,470,509) | | | | | | (18,870,992) | | |
Standardized measure of discounted future net cash
flows |
| | | $ | 67,618,206 | | | | | $ | 98,381,229 | | | | | $ | 50,167,818 | | |
FLOWS FROM PROVED OIL AND GAS RESERVES
| | |
2021
|
| |
2022
|
| |
2023
|
| |||||||||
Standardized measure at beginning of year
|
| | | $ | 17,480,030 | | | | | $ | 67,618,206 | | | | | $ | 98,381,229 | | |
Net proceeds to the Trust
|
| | | | (9,302,296) | | | | | | (23,594,049) | | | | | | (16,459,918) | | |
Net changes in price and production costs
|
| | | | 35,189,711 | | | | | | 53,018,239 | | | | | | (44,045,655) | | |
Changes in estimated future development costs
|
| | | | (10,644,520) | | | | | | (8,340,638) | | | | | | 5,061,640 | | |
Development costs incurred during the year
|
| | | | 1,543,377 | | | | | | 1,264,823 | | | | | | 57,549 | | |
Revisions of quantity estimates
|
| | | | 32,683,902 | | | | | | (602,964) | | | | | | (4,152,012) | | |
Accretion of discount
|
| | | | 1,748,003 | | | | | | 6,761,821 | | | | | | 9,838,123 | | |
Changes in production rates, timing and other
|
| | | | (1,080,001) | | | | | | 2,255,791 | | | | | | 1,486,862 | | |
Standardized measure at end of year
|
| | | $ | 67,618,206 | | | | | $ | 98,381,229 | | | | | $ | 50,167,818 | | |
| | |
2021
|
| |
2022
|
| |
2023
|
| |||||||||
Oil (per Bbl)
|
| | | $ | 63.32 | | | | | $ | 90.85 | | | | | $ | 75.24 | | |
Gas (per Mcf)
|
| | | $ | 2.56 | | | | | $ | 5.59 | | | | | $ | 1.76 | | |
Beneficial Owner
|
| |
Trust Units
Beneficially Owned |
| |
Percent of
Class(1) |
| ||||||
VOC Partners, LLC(2)
|
| | | | 4,252,250 | | | | | | 25.0% | | |
Robert J. Raymond(3)
|
| | | | 1,856,962 | | | | | | 10.9% | | |
| | |
2022
|
| |
2023
|
| ||||||
Audit fees
|
| | | $ | 248,292 | | | | | $ | 266,646 | | |
Audit related fees
|
| | | | — | | | | | | — | | |
Tax fees
|
| | | | — | | | | | | — | | |
All other fees
|
| | | | — | | | | | | — | | |
Total fees
|
| | | $ | 248,292 | | | | | $ | 266,646 | | |
| | |
Page in this
Form 10-K |
| |||
VOC Energy Trust | | | | | | | |
| | | | 54 | | | |
| | | | 55 | | | |
| | | | 55 | | | |
| | | | 55 | | | |
| | | | 56 | | |
|
Exhibit
Number |
| | | | |
Description
|
|
| 97.1* | | | — | | | | |
| 99.1* | | | — | | | |
TRUST COMPANY, N.A., AS TRUSTEE
Vice President