SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
or
(Exact name of registrant as specified in its charter)
|
Delaware
(State or other jurisdiction of
incorporation or organization) |
| |
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 | | | |
| | | | 45 | | | |
| | | | 46 | | | |
| | | | 46 | | | |
PART II
|
| | | | | | |
| | | | 47 | | | |
| | | | 47 | | | |
| | | | 47 | | | |
| | | | 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
|
| | | | 1,524 | | | | | | 1,020 | | | | | | 1,694 | | |
Proved Undeveloped
|
| | | | 353 | | | | | | 168 | | | | | | 381 | | |
Total Proved
|
| | | | 1,877 | | | | | | 1,188 | | | | | | 2,075 | | |
| | |
VOC Energy Trust
|
| |||||||||||||||
| | |
Oil
(MBbl) |
| |
Natural
Gas (MMcf) |
| |
Oil
Equivalents (MBoe) |
| |||||||||
Proved Reserves: | | | | | | | | | | | | | | | | | | | |
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 | | |
Revisions of previous estimates
|
| | | | (46) | | | | | | 41 | | | | | | (39) | | |
Production(1)
|
| | | | (356) | | | | | | (209) | | | | | | (391) | | |
Balance, December 31, 2024
|
| | | | 1,877 | | | | | | 1,188 | | | | | | 2,075 | | |
Proved Developed Reserves: | | | | | | | | | | | | | | | | | | | |
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 | | |
Balance, December 31, 2024
|
| | | | 1,524 | | | | | | 1,020 | | | | | | 1,694 | | |
| | |
VOC Energy Trust
|
| |||||||||||||||
| | |
Oil
(MBbl) |
| |
Natural
Gas (MMcf) |
| |
Oil
Equivalents (MBoe) |
| |||||||||
Proved Undeveloped Reserves: | | | | | | | | | | | | | | | | | | | |
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 undeveloped reserves converted to proved developed by drilling
|
| | | | 0 | | | | | | 0 | | | | | | 0 | | |
Additional proved undeveloped reserves added
|
| | | | 157 | | | | | | 83 | | | | | | 171 | | |
Revisions of previous estimates
|
| | | | (223) | | | | | | (117) | | | | | | (243) | | |
Balance, December 31, 2024
|
| | | | 353 | | | | | | 168 | | | | | | 381 | | |
|
| | |
Proved
Developed Producing |
| |
Proved
Developed Non-Producing |
| |
Proved
Undeveloped |
| |
Total
Proved |
| ||||||||||||
| | |
(dollars in thousands)
|
| |||||||||||||||||||||
Net Reserves | | | | | | | | | | | | | | | | | | | | | | | | | |
Oil (MBbl)
|
| | | | 1,892.9 | | | | | | 12.2 | | | | | | 441.4 | | | | | | 2,346.5 | | |
Gas (MMcf)
|
| | | | 935.2 | | | | | | 0.0 | | | | | | 111.0 | | | | | | 1,046.2 | | |
NGL (MBbl)
|
| | | | 87.3 | | | | | | 0.0 | | | | | | 25.4 | | | | | | 112.7 | | |
Revenue | | | | | | | | | | | | | | | | | | | | | | | | | |
Oil
|
| | | $ | 136,731.3 | | | | | $ | 867.6 | | | | | $ | 32,714.7 | | | | | $ | 170,313.6 | | |
Gas
|
| | | | 1,151.4 | | | | | | 0.0 | | | | | | 69.9 | | | | | | 1,221.3 | | |
NGL
|
| | | | 1,777.9 | | | | | | 0.0 | | | | | | 497.9 | | | | | | 2,275.8 | | |
Severance Taxes
|
| | | | 3,303.9 | | | | | | 39.3 | | | | | | 1,545.3 | | | | | | 4,888.6 | | |
Ad Valorem Taxes
|
| | | | 3,602.7 | | | | | | 52.1 | | | | | | 1,181.5 | | | | | | 4,836.2 | | |
Operating Expenses
|
| | | | 68,492.9 | | | | | | 39.9 | | | | | | 1,872.6 | | | | | | 70,405.4 | | |
Future Development Costs
|
| | | | 330.0 | | | | | | 78.0 | | | | | | 35,801.8 | | | | | | 36,209.8 | | |
80% Net Profits Interest Net Operating Income (NPI)(1)
|
| | | $ | 51,144.9 | | | | | $ | 526.6 | | | | | $ | (5,694.9) | | | | | $ | 45,976.6 | | |
80% NPI(2)
|
| | | $ | 40,563.3 | | | | | $ | 419.2 | | | | | $ | (6,202.0) | | | | | $ | 34,780.5 | | |
| | |
Gross
|
| |
Net
|
| ||||||
| | |
(acres)
|
| |||||||||
Developed Acreage: | | | | | | | | | | | | | |
Kansas
|
| | | | 57,242 | | | | | | 33,319.4 | | |
Texas
|
| | | | 23,693 | | | | | | 16,841.3 | | |
Total
|
| | | | 80,935 | | | | | | 50,160.7 | | |
Undeveloped Acreage:
|
| | | | — | | | | | | — | | |
| | |
Operated Wells
|
| |
Non-Operated
Wells |
| |
Total
|
| |||||||||||||||||||||||||||
| | |
Gross
|
| |
Net
|
| |
Gross
|
| |
Net
|
| |
Gross
|
| |
Net
|
| ||||||||||||||||||
Oil
|
| | | | 680 | | | | | | 432.9 | | | | | | 32 | | | | | | 7.6 | | | | | | 712 | | | | | | 440.5 | | |
Natural gas
|
| | | | 7 | | | | | | 3.5 | | | | | | 3 | | | | | | 0.7 | | | | | | 10 | | | | | | 4.2 | | |
Total
|
| | | | 687 | | | | | | 436.4 | | | | | | 35 | | | | | | 8.3 | | | | | | 722 | | | | | | 444.7 | | |
| | |
Year Ended December 31,
|
| |||||||||||||||||||||||||||||||||
| | |
2022
|
| |
2023
|
| |
2024
|
| |||||||||||||||||||||||||||
| | |
Gross
|
| |
Net
|
| |
Gross
|
| |
Net
|
| |
Gross
|
| |
Net
|
| ||||||||||||||||||
Completed: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Oil wells
|
| | | | 2 | | | | | | 0.2 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Natural gas wells
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Non-productive
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Total
|
| | | | 2 | | | | | | 0.2 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | |
Year Ended December 31,
|
| |||||||||||||||
| | |
2022
|
| |
2023
|
| |
2024
|
| |||||||||
Sales prices: | | | | | | | | | | | | | | | | | | | |
Oil (per Bbl)
|
| | | $ | 89.35 | | | | | $ | 75.33 | | | | | $ | 76.66 | | |
Natural gas (per Mcf)
|
| | | $ | 6.80 | | | | | $ | 4.68 | | | | | $ | 2.95 | | |
Lease operating expense (per Boe)
|
| | | $ | 24.74 | | | | | $ | 26.17 | | | | | $ | 29.07 | | |
Production and property taxes (per Boe)
|
| | | $ | 3.47 | | | | | $ | 3.74 | | | | | $ | 3.51 | | |
| | |
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
|
| | | | 464 | | | | | | 0 | | | | | | 464 | | | | | | 7.3% | | | | | $ | 7,693 | | | | | | 10.3% | | |
Marcotte
|
| | | | 165 | | | | | | 0 | | | | | | 165 | | | | | | 2.6 | | | | | | 2,676 | | | | | | 3.6 | | |
Chase-Silica
|
| | | | 118 | | | | | | 0 | | | | | | 118 | | | | | | 1.8 | | | | | | 1,912 | | | | | | 2.6 | | |
Bindley
|
| | | | 128 | | | | | | 0 | | | | | | 128 | | | | | | 2.0 | | | | | | 1,875 | | | | | | 2.5 | | |
Mueller
|
| | | | 90 | | | | | | 0 | | | | | | 90 | | | | | | 1.4 | | | | | | 1,610 | | | | | | 2.2 | | |
Codell
|
| | | | 68 | | | | | | 0 | | | | | | 68 | | | | | | 1.1 | | | | | | 1,567 | | | | | | 2.1 | | |
Rosa Northwest
|
| | | | 58 | | | | | | 0 | | | | | | 58 | | | | | | 0.9 | | | | | | 1,358 | | | | | | 1.8 | | |
Diebolt
|
| | | | 93 | | | | | | 0 | | | | | | 93 | | | | | | 1.5 | | | | | | 1,294 | | | | | | 1.7 | | |
Wesley
|
| | | | 36 | | | | | | 0 | | | | | | 36 | | | | | | 0.5 | | | | | | 748 | | | | | | 1.0 | | |
Zurich
|
| | | | 36 | | | | | | 0 | | | | | | 36 | | | | | | 0.6 | | | | | | 741 | | | | | | 1.0 | | |
Lippoldt
|
| | | | 30 | | | | | | 0 | | | | | | 30 | | | | | | 0.5 | | | | | | 728 | | | | | | 1.0 | | |
Other
|
| | | | 946 | | | | | | 303 | | | | | | 997 | | | | | | 15.6 | | | | | | 10,289 | | | | | | 13.8 | | |
Kansas Total
|
| | | | 2,232 | | | | | | 303 | | | | | | 2,283 | | | | | | 35.8 | | | | | | 32,491 | | | | | | 43.6 | | |
Texas (4 Fields) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Kurten
|
| | | | 2,808 | | | | | | 3,778 | | | | | | 3,437 | | | | | | 54.0 | | | | | | 29,539 | | | | | | 39.6 | | |
Hitts Lake North
|
| | | | 401 | | | | | | 0 | | | | | | 401 | | | | | | 6.3 | | | | | | 8,662 | | | | | | 11.6 | | |
Sand Flat
|
| | | | 234 | | | | | | 5 | | | | | | 235 | | | | | | 3.7 | | | | | | 3,601 | | | | | | 4.8 | | |
Madisonville West
|
| | | | 12 | | | | | | 25 | | | | | | 16 | | | | | | 0.2 | | | | | | 270 | | | | | | 0.4 | | |
Texas Total
|
| | | | 3,455 | | | | | | 3,808 | | | | | | 4,089 | | | | | | 64.2 | | | | | | 42,072 | | | | | | 56.4 | | |
Total
|
| | | | 5,687 | | | | | | 4,111 | | | | | | 6,372 | | | | | | 100.0% | | | | | $ | 74,563 | | | | | | 100.0% | | |
| | |
Oil
(MBbl) |
| |
Natural
Gas (MMcf) |
| |
Oil
Equivalents (MBoe) |
| |||||||||
2022
|
| | | | 124 | | | | | | 172 | | | | | | 153 | | |
2023
|
| | | | 107 | | | | | | 146 | | | | | | 131 | | |
2024
|
| | | | 94 | | | | | | 150 | | | | | | 119 | | |
| | |
Year Ended December 31,
|
| |||||||||||||||
| | |
2022
|
| |
2023
|
| |
2024
|
| |||||||||
Sales volumes: | | | | | | | | | | | | | | | | | | | |
Oil (Bbl)
|
| | | | 523,379(1) | | | | | | 495,672(2) | | | | | | 456,682(3) | | |
Natural gas (Mcf)
|
| | | | 315,726(1) | | | | | | 297,928(2) | | | | | | 263,696(3) | | |
Total (BOE)
|
| | | | 576,000 | | | | | | 545,327 | | | | | | 500,631 | | |
Average sales prices: | | | | | | | | | | | | | | | | | | | |
Oil (per Bbl)
|
| | | $ | 89.35 | | | | | $ | 75.33 | | | | | $ | 76.66 | | |
Natural gas (per Mcf)
|
| | | $ | 6.80 | | | | | $ | 4.68 | | | | | $ | 2.95 | | |
Gross proceeds: | | | | | | | | | | | | | | | | | | | |
Oil sales
|
| | | $ | 46,765,144(1) | | | | | $ | 37,338,475(2) | | | | | $ | 35,010,647(3) | | |
Natural gas sales
|
| | | | 2,146,497(1) | | | | | | 1,394,915(2) | | | | | | 777,977(3) | | |
Total gross proceeds
|
| | | | 48,911,641 | | | | | | 38,733,390 | | | | | | 35,788,624 | | |
Costs: | | | | | | | | | | | | | | | | | | | |
Production and development costs: | | | | | | | | | | | | | | | | | | | |
Lease operating expenses
|
| | | | 14,247,873 | | | | | | 14,268,658 | | | | | | 14,552,598 | | |
Production and property taxes
|
| | | | 1,996,482 | | | | | | 2,037,664 | | | | | | 1,755,415 | | |
Development expenses
|
| | | | 3,174,725 | | | | | | 1,852,171 | | | | | | 2,452,213 | | |
Total costs
|
| | | | 19,419,080 | | | | | | 18,158,493 | | | | | | 18,760,226 | | |
| | |
Year Ended December 31,
|
| |||||||||||||||
| | |
2022
|
| |
2023
|
| |
2024
|
| |||||||||
Excess of revenues over direct operating expenses and lease equipment and development costs
|
| | | | 29,492,561 | | | | | | 20,574,897 | | | | | | 17,028,398 | | |
Times net profits interest over the term of the Trust
|
| | | | 80% | | | | | | 80% | | | | | | 80% | | |
Income from net profits interest before reserve adjustments
|
| | | | 23,594,050 | | | | | | 16,459,918 | | | | | | 13,622,718 | | |
Cash reserve
|
| | | | 0 | | | | | | 0 | | | | | | 0 | | |
Income from net profits interest
|
| | | $ | 23,594,050 | | | | | $ | 16,459,918 | | | | | $ | 13,622,718 | | |
|
and The Bank of New York Mellon Trust Company, N.A., as Trustee
March 20, 2025
STATEMENTS OF ASSETS AND TRUST CORPUS
| | |
December 31,
|
| |||||||||
| | |
2023
|
| |
2024
|
| ||||||
ASSETS
|
| | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 1,429,301 | | | | | $ | 1,744,677 | | |
Investment in net profits interest
|
| | | | 140,591,606 | | | | | | 140,591,606 | | |
Accumulated amortization and impairment
|
| | | | (128,648,342) | | | | | | (130,464,406) | | |
Total assets
|
| | | $ | 13,372,565 | | | | | $ | 11,871,877 | | |
TRUST CORPUS
|
| | | | | | | | | | | | |
Trust corpus, 17,000,000 Trust Units issued and outstanding at December 31, 2023 and 2024, respectively
|
| | | $ | 13,372,565 | | | | | $ | 11,871,877 | | |
| | |
Year Ended December 31,
|
| |||||||||||||||
| | |
2022
|
| |
2023
|
| |
2024
|
| |||||||||
Income from net profits interest
|
| | | $ | 23,594,050 | | | | | $ | 16,459,918 | | | | | $ | 13,622,718 | | |
Cash on hand withheld for Trust expenses
|
| | | | (961,673) | | | | | | (180,424) | | | | | | (315,376) | | |
General and administrative expenses(1)
|
| | | | (957,377) | | | | | | (1,064,494) | | | | | | (897,342) | | |
Distributable income
|
| | | $ | 21,675,000 | | | | | $ | 15,215,000 | | | | | $ | 12,410,000 | | |
Distributions per Trust Unit (17,000,000 Trust Units issued and outstanding at December 31, 2022, 2023 and 2024, respectively)
|
| | | $ | 1.275 | | | | | $ | 0.895 | | | | | $ | 0.730 | | |
| | |
Year Ended December 31,
|
| |||||||||||||||
| | |
2022
|
| |
2023
|
| |
2024
|
| |||||||||
Trust corpus, beginning of year
|
| | | $ | 16,005,190 | | | | | $ | 15,048,316 | | | | | $ | 13,372,565 | | |
Income from net profits interest
|
| | | | 23,594,050 | | | | | | 16,459,918 | | | | | | 13,622,718 | | |
Cash distributions
|
| | | | (21,675,000) | | | | | | (15,215,000) | | | | | | (12,410,000) | | |
Trust expenses
|
| | | | (957,377) | | | | | | (1,064,494) | | | | | | (897,342) | | |
Amortization of net profits interest
|
| | | | (1,918,547) | | | | | | (1,856,175) | | | | | | (1,816,064) | | |
Trust corpus, end of year
|
| | | $ | 15,048,316 | | | | | $ | 13,372,565 | | | | | $ | 11,871,877 | | |
|
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,
|
| |||||||||||||||
| | |
2022
|
| |
2023
|
| |
2024
|
| |||||||||
Excess of revenues over direct operating expenses and lease equipment and development costs(1)
|
| | | $ | 29,492,561 | | | | | $ | 20,574,897 | | | | | $ | 17,028,398 | | |
Times net profits interest over the term of the Trust
|
| | | | 80% | | | | | | 80% | | | | | | 80% | | |
Income from net profits interest before reserve adjustments
|
| | | | 23,594,050 | | | | | | 16,459,918 | | | | | | 13,622,718 | | |
Cash reserve(2)
|
| | | | 0 | | | | | | 0 | | | | | | 0 | | |
Income from net profits interest
|
| | | $ | 23,594,050(3) | | | | | $ | 16,459,918(4) | | | | | $ | 13,622,718(5) | | |
Date paid
|
| |
Period covered
|
| |
Distribution
per unit |
| |
Available
distribution before reserve change |
| |
Reserve
released (established) to (from) distribution(1) |
| |
Total
distribution |
| ||||||
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
|
|
February 14, 2024
|
| |
October 1, 2023 through
December 31, 2023 |
| | | $ | 0.190 | | | |
$3.230 million
|
| | | $ | 0 | | | |
$3.230 million
|
|
May 15, 2024
|
| |
January 1, 2024 through
March 31, 2024 |
| | | $ | 0.180 | | | |
$3.060 million
|
| | | $ | 0 | | | |
$3.060 million
|
|
August 14, 2024
|
| |
April 1, 2024 through
June 30, 2024 |
| | | $ | 0.180 | | | |
$3.060 million
|
| | | $ | 0 | | | |
$3.060 million
|
|
November 14, 2024
|
| |
July 1, 2024 through
September 30, 2024 |
| | | $ | 0.180 | | | |
$3.060 million
|
| | | $ | 0 | | | |
$3.060 million
|
|
| | |
Oil (Bbls)
|
| |
Gas (Mcf)
|
| |
Oil
Equivalents (Boe) |
| |||||||||
Proved reserves | | | | | | | | | | | | | | | | | | | |
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 | | |
Revisions of previous estimates
|
| | | | (45,938) | | | | | | 41,186 | | | | | | (39,074) | | |
Production
|
| | | | (355,664) | | | | | | (208,689) | | | | | | (390,446) | | |
Balance at December 31, 2024
|
| | | | 1,877,216 | | | | | | 1,188,528 | | | | | | 2,075,303 | | |
Proved developed reserves | | | | | | | | | | | | | | | | | | | |
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 | | |
December 31, 2024
|
| | | | 1,524,133 | | | | | | 1,020,585 | | | | | | 1,694,231 | | |
Proved undeveloped reserves | | | | | | | | | | | | | | | | | | | |
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 | | |
Additional proved undeveloped reserves added
|
| | | | 157,199 | | | | | | 83,252 | | | | | | 171,074 | | |
Revisions of previous estimates
|
| | | | (223,008) | | | | | | (117,366) | | | | | | (242,570) | | |
December 31, 2024
|
| | | | 353,083 | | | | | | 167,943 | | | | | | 381,074 | | |
FROM PROVED OIL AND GAS RESERVES
| | |
2022
|
| |
2023
|
| |
2024
|
| |||||||||
Future cash inflows
|
| | | $ | 269,711,309 | | | | | $ | 175,123,174 | | | | | $ | 139,048,563 | | |
Future costs | | | | | | | | | | | | | | | | | | | |
Production
|
| | | | (95,488,937) | | | | | | (76,651,487) | | | | | | (64,104,176) | | |
Development
|
| | | | (33,370,634) | | | | | | (29,432,877) | | | | | | (28,967,821) | | |
Future net cash flows
|
| | | | 140,851,738 | | | | | | 69,038,810 | | | | | | 45,976,566 | | |
Less 10% discount factor
|
| | | | (42,470,509) | | | | | | (18,870,992) | | | | | | (11,196,048) | | |
Standardized measure of discounted future net cash
flows |
| | | $ | 98,381,229 | | | | | $ | 50,167,818 | | | | | $ | 34,780,518 | | |
FLOWS FROM PROVED OIL AND GAS RESERVES
| | |
2022
|
| |
2023
|
| |
2024
|
| |||||||||
Standardized measure at beginning of year
|
| | | $ | 67,618,206 | | | | | $ | 98,381,229 | | | | | $ | 50,167,818 | | |
Net proceeds to the Trust
|
| | | | (23,594,049) | | | | | | (16,459,918) | | | | | | (13,622,718) | | |
Net changes in price and production costs
|
| | | | 53,018,239 | | | | | | (44,045,655) | | | | | | (5,726,482) | | |
Changes in estimated future development costs
|
| | | | (8,340,638) | | | | | | 5,061,640 | | | | | | 43,263 | | |
Development costs incurred during the year
|
| | | | 1,264,823 | | | | | | 57,549 | | | | | | — | | |
Revisions of quantity estimates
|
| | | | (602,964) | | | | | | (4,152,012) | | | | | | (1,572,839) | | |
Accretion of discount
|
| | | | 6,761,821 | | | | | | 9,838,123 | | | | | | 5,016,782 | | |
Changes in production rates, timing and other
|
| | | | 2,255,791 | | | | | | 1,486,862 | | | | | | 474,694 | | |
Standardized measure at end of year
|
| | | $ | 98,381,229 | | | | | $ | 50,167,818 | | | | | $ | 34,780,518 | | |
| | |
2022
|
| |
2023
|
| |
2024
|
| |||||||||
Oil (per Bbl)
|
| | | $ | 90.85 | | | | | $ | 75.24 | | | | | $ | 72.58 | | |
Gas (per Mcf)
|
| | | $ | 5.59 | | | | | $ | 1.76 | | | | | $ | 1.17 | | |
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% | | |
| | |
2023
|
| |
2024
|
| ||||||
Audit fees
|
| | | $ | 266,646 | | | | | $ | 275,348 | | |
Audit related fees
|
| | | | — | | | | | | — | | |
Tax fees
|
| | | | — | | | | | | — | | |
All other fees
|
| | | | — | | | | | | — | | |
Total fees
|
| | | $ | 266,646 | | | | | $ | 275,348 | | |
| | |
Page in this
Form 10-K |
| |||
VOC Energy Trust | | | | | | | |
| | | | 54 | | | |
| | | | 55 | | | |
| | | | 55 | | | |
| | | | 55 | | | |
| | | | 56 | | |
|
Exhibit
Number |
| | | | |
Description
|
|
|
32.1*
|
| | — | | | | |
|
97.1
|
| | — | | | | |
|
99.1*
|
| | — | | | |
TRUST COMPANY, N.A., AS TRUSTEE
Vice President