| |
Delaware
|
| |
80-6183103
|
|
| |
(State or other jurisdiction of
incorporation or organization) |
| |
(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 |
| |
77002
|
|
| |
(Address of principal executive offices)
|
| |
(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
|
|
| | | | ||
| | | | ||
| | | | ||
| | | | ||
| | | | ||
| | | | ||
| | | | ||
| | | | ||
| | | | ||
| | | | ||
| | | | ||
| | | | ||
| | | | ||
| | | | ||
| | | | ||
| | | | ||
| | | | ||
| | | | ||
| | | | ||
| | | | ||
| | | | ||
| | | | ||
| | | | ||
| | | | ||
| | | | ||
| | | | ||
| | | | ||
| | | | ||
| | | |
| | | |
Oil
(MBbls) |
| |
Natural
gas (MMcf) |
| |
Oil
equivalents (MBoe) |
| |||||||||
|
Proved Developed
|
| | | | 2,421 | | | | | | 1,429 | | | | | | 2,658 | | |
|
Proved Undeveloped
|
| | | | 828 | | | | | | 770 | | | | | | 956 | | |
|
Total Proved
|
| | | | 3,249 | | | | | | 2,199 | | | | | | 3,614 | | |
| | | |
VOC Energy Trust
|
| |||||||||||||||
| | | |
Oil
(MBbl) |
| |
Natural
Gas (MMcf) |
| |
Oil
Equivalents (MBoe) |
| |||||||||
| Proved Reserves: | | | | | | | | | | | | | | | | | | | |
|
Balance, December 31, 2018
|
| | | | 4,389 | | | | | | 2,278 | | | | | | 4,769 | | |
|
Revisions of previous estimates
|
| | | | 263 | | | | | | (40) | | | | | | 256 | | |
|
Production(1)
|
| | | | (489) | | | | | | (287) | | | | | | (537) | | |
|
Balance, December 31, 2019
|
| | | | 4,163 | | | | | | 1,951 | | | | | | 4,488 | | |
|
Revisions of previous estimates
|
| | | | (1,310) | | | | | | 364 | | | | | | (1,250) | | |
|
Production(1)
|
| | | | (434) | | | | | | (290) | | | | | | (482) | | |
|
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 | | |
| Proved Developed Reserves: | | | | | | | | | | | | | | | | | | | |
|
Balance, December 31, 2018
|
| | | | 3,417 | | | | | | 1,574 | | | | | | 3,680 | | |
|
Balance, December 31, 2019
|
| | | | 3,178 | | | | | | 1,561 | | | | | | 3,438 | | |
|
Balance, December 31, 2020
|
| | | | 1,949 | | | | | | 1,557 | | | | | | 2,208 | | |
|
Balance, December 31, 2021
|
| | | | 2,421 | | | | | | 1,429 | | | | | | 2,658 | | |
| | | |
VOC Energy Trust
|
| |||||||||||||||
| | | |
Oil
(MBbl) |
| |
Natural
Gas (MMcf) |
| |
Oil
Equivalents (MBoe) |
| |||||||||
| Proved Undeveloped Reserves: | | | | | | | | | | | | | | | | | | | |
|
Balance, December 31, 2018
|
| | | | 972 | | | | | | 704 | | | | | | 1,089 | | |
|
Proved undeveloped reserves converted to proved developed by drilling
|
| | | | (165) | | | | | | 0 | | | | | | (165) | | |
|
Additional proved undeveloped reserves added
|
| | | | 401 | | | | | | 0 | | | | | | 401 | | |
|
Revisions of previous estimates
|
| | | | (223) | | | | | | (314) | | | | | | (275) | | |
|
Balance, December 31, 2019
|
| | | | 985 | | | | | | 390 | | | | | | 1,050 | | |
|
Proved undeveloped reserves converted to proved developed by drilling
|
| | | | 0 | | | | | | 0 | | | | | | 0 | | |
|
Additional proved undeveloped reserves added
|
| | | | 0 | | | | | | 0 | | | | | | 0 | | |
|
Revisions of previous estimates
|
| | | | (515) | | | | | | 78 | | | | | | (502) | | |
|
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
Developed Producing |
| |
Proved
Developed Non-Producing |
| |
Proved
Undeveloped |
| |
Total
Proved |
| ||||||||||||
| | | |
(dollars in thousands)
|
| |||||||||||||||||||||
| Net Reserves | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Oil (MBbl)
|
| | | | 3,016.4 | | | | | | 9.9 | | | | | | 1,034.5 | | | | | | 4,060.7 | | |
|
Gas (MMcf)
|
| | | | 1,563.8 | | | | | | 0.0 | | | | | | 597.3 | | | | | | 2,161.1 | | |
|
NGL (MBbl)
|
| | | | 56.7 | | | | | | 0.0 | | | | | | 93.8 | | | | | | 150.5 | | |
| Revenue | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Oil
|
| | | $ | 189,899.8 | | | | | $ | 611.5 | | | | | $ | 66,593.2 | | | | | $ | 257,104.5 | | |
|
Gas
|
| | | | 4,279.0 | | | | | | 0.0 | | | | | | 1,253.1 | | | | | | 5,532.1 | | |
|
NGL
|
| | | | 1,132.4 | | | | | | 0.0 | | | | | | 1,872.8 | | | | | | 3,005.2 | | |
|
Severance Taxes
|
| | | | 4,847.0 | | | | | | 25.8 | | | | | | 3,120.2 | | | | | | 7,993.0 | | |
|
Ad Valorem Taxes
|
| | | | 5,213.0 | | | | | | 34.8 | | | | | | 2,260.9 | | | | | | 7,508.7 | | |
|
Operating Expenses
|
| | | | 91,670.8 | | | | | | 0.0 | | | | | | 4,314.8 | | | | | | 95,985.6 | | |
| | | |
Proved
Developed Producing |
| |
Proved
Developed Non-Producing |
| |
Proved
Undeveloped |
| |
Total
Proved |
| ||||||||||||
| | | |
(dollars in thousands)
|
| |||||||||||||||||||||
|
Future Development Costs
|
| | | | 364.9 | | | | | | 116.0 | | | | | | 30,205.1 | | | | | | 30,685.9 | | |
|
80% Net Profits Interest Net Operating Income (NPI)(1)
|
| | | $ | 74,572.4 | | | | | $ | 348.0 | | | | | $ | 23,854.5 | | | | | $ | 98,774.9 | | |
|
80% NPI(2)
|
| | | $ | 54,126.6 | | | | | $ | 231.8 | | | | | $ | 13,259.8 | | | | | $ | 67,618.2 | | |
| | | |
Gross
|
| |
Net
|
| ||||||
| | | |
(acres)
|
| |||||||||
| Developed Acreage: | | | | | | | | | | | | | |
|
Kansas
|
| | | | 58,922 | | | | | | 34,305.9 | | |
|
Texas
|
| | | | 23,693 | | | | | | 16,841.3 | | |
|
Total
|
| | | | 82,615 | | | | | | 51,147.2 | | |
|
Undeveloped Acreage:
|
| | | | — | | | | | | — | | |
| | | |
Operated Wells
|
| |
Non-Operated
Wells |
| |
Total
|
| |||||||||||||||||||||||||||
| | | |
Gross
|
| |
Net
|
| |
Gross
|
| |
Net
|
| |
Gross
|
| |
Net
|
| ||||||||||||||||||
|
Oil
|
| | | | 700 | | | | | | 439.5 | | | | | | 30 | | | | | | 7.3 | | | | | | 730 | | | | | | 446.8 | | |
|
Natural gas
|
| | | | 10 | | | | | | 5.0 | | | | | | 3 | | | | | | 0.7 | | | | | | 13 | | | | | | 5.7 | | |
|
Total
|
| | | | 710 | | | | | | 444.5 | | | | | | 33 | | | | | | 8.0 | | | | | | 743 | | | | | | 452.5 | | |
| | | |
Year Ended December 31,
|
| |||||||||||||||||||||||||||||||||
| | | |
2019
|
| |
2020
|
| |
2021
|
| |||||||||||||||||||||||||||
| | | |
Gross
|
| |
Net
|
| |
Gross
|
| |
Net
|
| |
Gross
|
| |
Net
|
| ||||||||||||||||||
| Completed: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Oil wells
|
| | | | 9 | | | | | | 3.6 | | | | | | — | | | | | | — | | | | | | 1 | | | | | | 0.7 | | |
|
Natural gas wells
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Non-productive
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1 | | | | | | 0.2 | | |
|
Total
|
| | | | 9 | | | | | | 3.6 | | | | | | — | | | | | | — | | | | | | 2 | | | | | | 0.9 | | |
| | | |
Year Ended December 31,
|
| |||||||||||||||
| | | |
2019
|
| |
2020
|
| |
2021
|
| |||||||||
| Sales prices: | | | | | | | | | | | | | | | | | | | |
|
Oil (per Bbl)
|
| | | $ | 56.11 | | | | | $ | 43.22 | | | | | $ | 53.09 | | |
|
Natural gas (per Mcf)
|
| | | $ | 2.90 | | | | | $ | 1.80 | | | | | $ | 2.98 | | |
|
Lease operating expense (per Boe)
|
| | | $ | 20.29 | | | | | $ | 17.40 | | | | | $ | 19.84 | | |
|
Production and property taxes (per Boe)
|
| | | $ | 2.81 | | | | | $ | 2.78 | | | | | $ | 2.99 | | |
| | | |
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 (153 Fields) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Fairport
|
| | | | 578 | | | | | | 0 | | | | | | 578 | | | | | | 6.9% | | | | | $ | 8,783 | | | | | | 8.4% | | |
|
Chase-Silica
|
| | | | 187 | | | | | | 0 | | | | | | 187 | | | | | | 2.2 | | | | | | 2,859 | | | | | | 2.7 | | |
|
Marcotte
|
| | | | 191 | | | | | | 0 | | | | | | 191 | | | | | | 2.3 | | | | | | 2,783 | | | | | | 2.7 | | |
|
Bindley
|
| | | | 158 | | | | | | 0 | | | | | | 158 | | | | | | 1.9 | | | | | | 2,197 | | | | | | 2.1 | | |
|
Codell
|
| | | | 104 | | | | | | 0 | | | | | | 104 | | | | | | 1.2 | | | | | | 1,971 | | | | | | 1.9 | | |
|
Mueller
|
| | | | 106 | | | | | | 0 | | | | | | 106 | | | | | | 1.3 | | | | | | 1,758 | | | | | | 1.7 | | |
|
Diebolt
|
| | | | 100 | | | | | | 0 | | | | | | 100 | | | | | | 1.2 | | | | | | 1,105 | | | | | | 1.1 | | |
|
Griston SW
|
| | | | 37 | | | | | | 0 | | | | | | 37 | | | | | | 0.5 | | | | | | 920 | | | | | | 0.9 | | |
|
Zurich
|
| | | | 46 | | | | | | 0 | | | | | | 46 | | | | | | 0.6 | | | | | | 838 | | | | | | 0.8 | | |
|
Rosa Northwest
|
| | | | 40 | | | | | | 0 | | | | | | 40 | | | | | | 0.5 | | | | | | 795 | | | | | | 0.8 | | |
|
Wesley
|
| | | | 43 | | | | | | 0 | | | | | | 43 | | | | | | 0.5 | | | | | | 755 | | | | | | 0.7 | | |
|
Other
|
| | | | 1,211 | | | | | | 798 | | | | | | 1,344 | | | | | | 16.1 | | | | | | 13,112 | | | | | | 12.6 | | |
|
Kansas Total
|
| | | | 2,801 | | | | | | 798 | | | | | | 2,934 | | | | | | 35.2 | | | | | | 37,876 | | | | | | 36.4 | | |
| Texas (5 Fields) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Kurten
|
| | | | 3,857 | | | | | | 4,355 | | | | | | 4,583 | | | | | | 55.1 | | | | | | 53,135 | | | | | | 51.1 | | |
|
Hitts Lake North
|
| | | | 498 | | | | | | 0 | | | | | | 498 | | | | | | 6.0 | | | | | | 9,305 | | | | | | 8.9 | | |
|
Sand Flat
|
| | | | 280 | | | | | | 5 | | | | | | 281 | | | | | | 3.4 | | | | | | 3,277 | | | | | | 3.2 | | |
|
Other
|
| | | | 19 | | | | | | 40 | | | | | | 26 | | | | | | 0.3 | | | | | | 420 | | | | | | 0.4 | | |
|
Texas Total
|
| | | | 4,654 | | | | | | 4,400 | | | | | | 5,388 | | | | | | 64.8 | | | | | | 66,137 | | | | | | 63.6 | | |
|
Total
|
| | | | 7,455 | | | | | | 5,198 | | | | | | 8,322 | | | | | | 100.0% | | | | | $ | 104,013 | | | | | | 100.0% | | |
| | | |
Oil
(MBbl) |
| |
Natural
Gas (MMcf) |
| |
Oil
Equivalents (MBoe) |
| |||||||||
|
2019
|
| | | | 169 | | | | | | 193 | | | | | | 201 | | |
|
2020
|
| | | | 148 | | | | | | 202 | | | | | | 182 | | |
|
2021
|
| | | | 131 | | | | | | 166 | | | | | | 159 | | |
| | | |
Year Ended December 31,
|
| |||||||||||||||
| | | |
2019
|
| |
2020
|
| |
2021
|
| |||||||||
| Sales volumes: | | | | | | | | | | | | | | | | | | | |
|
Oil (Bbl)
|
| | | | 570,216(1) | | | | | | 577,838(2) | | | | | | 528,166(3) | | |
|
Natural gas (Mcf)
|
| | | | 330,906(1) | | | | | | 358,455(2) | | | | | | 352,159(3) | | |
|
Total (BOE)
|
| | | | 625,367 | | | | | | 637,581 | | | | | | 586,859 | | |
| Average sales prices: | | | | | | | | | | | | | | | | | | | |
|
Oil (per Bbl)
|
| | | $ | 56.11 | | | | | $ | 43.22 | | | | | $ | 53.09 | | |
|
Natural gas (per Mcf)
|
| | | $ | 2.90 | | | | | $ | 1.80 | | | | | $ | 2.98 | | |
| Gross proceeds: | | | | | | | | | | | | | | | | | | | |
|
Oil sales
|
| | | $ | 31,992,019(1) | | | | | $ | 24,976,564(2) | | | | | $ | 28,040,262(3) | | |
|
Natural gas sales
|
| | | | 959,126(1) | | | | | | 645,569(2) | | | | | | 1,048,349(3) | | |
|
Total gross proceeds
|
| | | | 32,951,145 | | | | | | 25,622,133 | | | | | | 29,088,611 | | |
| Costs: | | | | | | | | | | | | | | | | | | | |
| Production and development costs: | | | | | | | | | | | | | | | | | | | |
|
Lease operating expenses
|
| | | | 12,688,464 | | | | | | 11,094,881 | | | | | | 11,645,363 | | |
|
Production and property taxes
|
| | | | 1,755,076 | | | | | | 1,774,462 | | | | | | 1,753.929 | | |
|
Development expenses
|
| | | | 2,680,356 | | | | | | 6,495,006 | | | | | | 4,061,450 | | |
|
Total costs
|
| | | | 17,123,896 | | | | | | 19,364,349 | | | | | | 17,460,742 | | |
| | | |
Year Ended December 31,
|
| |||||||||||||||
| | | |
2019
|
| |
2020
|
| |
2021
|
| |||||||||
|
Excess of revenues over direct operating expenses
and lease equipment and development costs |
| | | | 15,827,249 | | | | | | 6,257,784 | | | | | | 11,627,869 | | |
|
Times net profits interest over the term of the Trust
|
| | | | 80% | | | | | | 80% | | | | | | 80% | | |
|
Income from net profits interest before reserve adjustments
|
| | | | 12,661,799 | | | | | | 5,006,227 | | | | | | 9,302,296 | | |
|
Cash reserve
|
| | | | 0 | | | | | | 0 | | | | | | 0 | | |
|
Income from net profits interest
|
| | | $ | 12,661,799 | | | | | $ | 5,006,227 | | | | | $ | 9,302,296 | | |
| | |||||||||||||||||||
| | | |
December 31,
|
| |||||||||
| | | |
2020
|
| |
2021
|
| ||||||
|
ASSETS
|
| | | | | | | | | | | | |
|
Cash
|
| | | $ | 603,004 | | | | | $ | 287,204 | | |
|
Investment in net profits interest
|
| | | | 140,591,606 | | | | | | 140,591,606 | | |
|
Accumulated amortization and impairment
|
| | | | (122,182,408) | | | | | | (124,873,620) | | |
|
Total assets
|
| | | $ | 19,012,202 | | | | | $ | 16,005,190 | | |
|
TRUST CORPUS
|
| | | | | | | | | | | | |
|
Trust corpus, 17,000,000 Trust units issued and outstanding at December 31, 2020 and 2021, respectively
|
| | | $ | 19,012,202 | | | | | $ | 16,005,190 | | |
| | | |
Year Ended December 31,
|
| |||||||||||||||
| | | |
2019
|
| |
2020
|
| |
2021
|
| |||||||||
|
Income from net profits interest
|
| | | $ | 12,661,799 | | | | | $ | 5,006,227 | | | | | $ | 9,302,296 | | |
|
Cash on hand used (withheld) for Trust expenses
|
| | | | 34,033 | | | | | | (276,872) | | | | | | 315,800 | | |
|
General and administrative expenses(1)
|
| | | | (880,832) | | | | | | (904,355) | | | | | | (948,096) | | |
|
Distributable income
|
| | | $ | 11,815,000 | | | | | $ | 3,825,000 | | | | | $ | 8,670,000 | | |
|
Distributions per Trust unit (17,000,000 Trust units issued and
outstanding at December 31, 2019, 2020 and 2021, respectively) |
| | | $ | 0.695 | | | | | $ | 0.225 | | | | | $ | 0.510 | | |
| | | |
Year Ended December 31,
|
| |||||||||||||||
| | | |
2019
|
| |
2020
|
| |
2021
|
| |||||||||
|
Trust corpus, beginning of year
|
| | | $ | 70,013,155 | | | | | $ | 63,345,900 | | | | | $ | 19,012,202 | | |
|
Income from net profits interest
|
| | | | 12,661,799 | | | | | | 5,006,227 | | | | | | 9,302,296 | | |
|
Cash distributions
|
| | | | (11,815,000) | | | | | | (3,825,000) | | | | | | (8,670,000) | | |
|
Trust expenses
|
| | | | (880,832) | | | | | | (904,355) | | | | | | (948,096) | | |
|
Amortization of net profits interest (includes impairment expense of $41,261,354 for the year ended December 31, 2020)
|
| | | | (6,633,222) | | | | | | (44,610,570) | | | | | | (2,691,212) | | |
|
Trust corpus, end of year
|
| | | $ | 63,345,900 | | | | | $ | 19,012,202 | | | | | $ | 16,005,190 | | |
| |
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,
|
| |||||||||||||||
| | | |
2019
|
| |
2020
|
| |
2021
|
| |||||||||
|
Excess of revenues over direct operating expenses and lease equipment and development costs(1)
|
| | | $ | 15,827,249 | | | | | $ | 6,257,784 | | | | | $ | 11,627,869 | | |
|
Times net profits interest over the term of the Trust
|
| | | | 80% | | | | | | 80% | | | | | | 80% | | |
|
Income from net profits interest before reserve adjustments
|
| | | | 12,661,799 | | | | | | 5,006,227 | | | | | | 9,302,296 | | |
|
Cash reserve(2)
|
| | | | 0 | | | | | | 0 | | | | | | 0 | | |
|
Income from net profits interest
|
| | | $ | 12,661,799(3) | | | | | $ | 5,006,227(4) | | | | | $ | 9,302,296(5) | | |
|
Date paid
|
| |
Period covered
|
| |
Distribution
per unit |
| |
Available
distribution before reserve change |
| |
Reserve
released (established) to (from) distribution(1) |
| |
Total
distribution |
| |||||||||
|
February 14, 2019
|
| |
October 1, 2018 through
December 31, 2018 |
| | | $ | 0.145 | | | | | $ | 2.465 million | | | |
$0
|
| | | $ | 2.465 million | | |
|
May 15, 2019
|
| |
January 1, 2019 through
March 31, 2019 |
| | | $ | 0.16 | | | | | $ | 2.72 million | | | |
$0
|
| | | $ | 2.72 million | | |
|
August 14, 2019
|
| |
April 1, 2019 through
June 30, 2019 |
| | | $ | 0.205 | | | | | $ | 3.485 million | | | |
$0
|
| | | $ | 3.485 million | | |
|
November 14, 2019
|
| |
July 1, 2019 through
September 30, 2019 |
| | | $ | 0.185 | | | | | $ | 3.145 million | | | |
$0
|
| | | $ | 3.145 million | | |
|
February 14, 2020
|
| |
October 1, 2019 through
December 31, 2019 |
| | | $ | 0.11 | | | | | $ | 1.87 million | | | |
$0
|
| | | $ | 1.87 million | | |
|
May 15, 2020
|
| |
January 1, 2020 through
March 31, 2020 |
| | | $ | 0.03 | | | | | $ | 0.51 million | | | |
$0
|
| | | $ | 0.51 million | | |
|
August 14, 2020
|
| |
April 1, 2020 through
June 30, 2020 |
| | | $ | 0.00 | | | | | $ | (0.007 million) | | | |
$0.007 million
|
| |
$0.00(2)
|
| |||
|
November 13, 2020
|
| |
July 1, 2020 through
September 30, 2020 |
| | | $ | 0.085 | | | | | $ | 1.452 million | | | |
$(0.007 million)
|
| | | $ | 1.445 million | | |
|
February 12, 2021
|
| |
October 1, 2020 through
December 31, 2020 |
| | | $ | 0.03 | | | | | $ | 0.510 million | | | |
$0
|
| | | $ | 0.510 million | | |
|
May 14, 2021
|
| |
January 1, 2021 through
March 31, 2021 |
| | | $ | 0.12 | | | | | $ | 2.040 million | | | |
$0
|
| | | $ | 2.040 million | | |
|
August 13, 2021
|
| |
April 1, 2021 through
June 30, 2021 |
| | | $ | 0.16 | | | | | $ | 2.720 million | | | |
$0
|
| | | $ | 2.720 million | | |
|
November 12, 2021
|
| |
July 1, 2021 through
September 30, 2021 |
| | | $ | 0.20 | | | | | $ | 3.400 million | | | |
$0
|
| | | $ | 3.400 million | | |
| | | |
Oil (Bbls)
|
| |
Gas (Mcf)
|
| |
Oil
Equivalents (Boe) |
| |||||||||
|
Proved reserves
|
| | | | | | | | | | | | | | | | | | |
|
Balance at December 31, 2018
|
| | | | 4,389,060 | | | | | | 2,278,521 | | | | | | 4,768,812 | | |
|
Revisions of previous estimates
|
| | | | 263,151 | | | | | | (40,546) | | | | | | 256,393 | | |
|
Production
|
| | | | (489,538) | | | | | | (286,688) | | | | | | (537,319) | | |
|
Balance at December 31, 2019
|
| | | | 4,162,673 | | | | | | 1,951,287 | | | | | | 4,487,886 | | |
|
Revisions of previous estimates
|
| | | | (1,310,389) | | | | | | 363,950 | | | | | | (1,249,731) | | |
|
Production
|
| | | | (433,555) | | | | | | (290,246) | | | | | | (481,929) | | |
|
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 | | |
|
Proved developed reserves
|
| | | | | | | | | | | | | | | | | | |
|
December 31, 2018
|
| | | | 3,417,252 | | | | | | 1,574,826 | | | | | | 3,679,721 | | |
|
December 31, 2019
|
| | | | 3,178,009 | | | | | | 1,561,446 | | | | | | 3,438,250 | | |
|
December 31, 2020
|
| | | | 1,948,646 | | | | | | 1,557,190 | | | | | | 2,208,178 | | |
|
December 31, 2021
|
| | | | 2,421,006 | | | | | | 1,427,988 | | | | | | 2,659,004 | | |
|
Proved undeveloped reserves
|
| | | | | | | | | | | | | | | | | | |
|
December 31, 2018
|
| | | | 971,808 | | | | | | 703,695 | | | | | | 1,089,091 | | |
|
Proved undeveloped reserves converted to proved developed by drilling
|
| | | | (165,102) | | | | | | 0 | | | | | | (165,102) | | |
|
Additional proved undeveloped reserves added
|
| | | | 400,768 | | | | | | 0 | | | | | | 400,768 | | |
|
Revisions of previous estimates
|
| | | | (222,810) | | | | | | (313,854) | | | | | | (275,121) | | |
|
December 31, 2019
|
| | | | 984,664 | | | | | | 389,841 | | | | | | 1,049,636 | | |
|
Revisions of previous estimates
|
| | | | (514,581) | | | | | | 77,960 | | | | | | (501,588) | | |
|
December 31, 2020
|
| | | | 470,083 | | | | | | 467,801 | | | | | | 548,048 | | |
|
Proved undeveloped reserves converted to proved developed by drilling
|
| | | | 0 | | | | | | 0 | | | | | | 0 | | |
|
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 | | |
| | | |
2019
|
| |
2020
|
| |
2021
|
| |||||||||
|
Future cash inflows
|
| | | $ | 224,171,275 | | | | | $ | 91,076,687 | | | | | $ | 212,513,400 | | |
|
Future costs
|
| | | | | | | | | | | | | | | | | | |
|
Production
|
| | | | (102,515,687) | | | | | | (51,266,008) | | | | | | (89,189,706) | | |
|
Development
|
| | | | (26,173,044) | | | | | | (12,116,113) | | | | | | (24,548,756) | | |
|
Future net cash flows
|
| | | | 95,482,544 | | | | | | 27,694,566 | | | | | | 98,774,938 | | |
|
Less 10% discount factor
|
| | | | (33,353,400) | | | | | | (10,214,536) | | | | | | (31,156,732) | | |
|
Standardized measure of discounted future net cash flows
|
| | | $ | 62,129,144 | | | | | $ | 17,480,030 | | | | | $ | 67,618,206 | | |
| | | |
2019
|
| |
2020
|
| |
2021
|
| |||||||||
|
Standardized measure at beginning of year
|
| | | $ | 94,150,450 | | | | | $ | 62,129,144 | | | | | $ | 17,480,030 | | |
|
Net proceeds to the Trust
|
| | | | (12,661,799) | | | | | | (5,006,227) | | | | | | (9,302,296) | | |
|
Net changes in price and production costs
|
| | | | (22,184,499) | | | | | | (32,370,351) | | | | | | 35,189,711 | | |
|
Changes in estimated future development costs
|
| | | | (6,456,104) | | | | | | 7,551,718 | | | | | | (10,644,520) | | |
|
Development costs incurred during the year
|
| | | | 431,120 | | | | | | 4,283,614 | | | | | | 1,543,377 | | |
|
Revisions of quantity estimates
|
| | | | 5,202,758 | | | | | | (15,274,648) | | | | | | 32,683,902 | | |
|
Accretion of discount
|
| | | | 9,415,045 | | | | | | 6,212,914 | | | | | | 1,748,003 | | |
|
Changes in production rates, timing and other
|
| | | | (5,767,827) | | | | | | (10,046,134) | | | | | | (1,080,001) | | |
|
Standardized measure at end of year
|
| | | $ | 62,129,144 | | | | | $ | 17,480,030 | | | | | $ | 67,618,206 | | |
| | | |
2019
|
| |
2020
|
| |
2021
|
| |||||||||
|
Oil (per Bbl)
|
| | | $ | 52.94 | | | | | $ | 36.48 | | | | | $ | 63.32 | | |
|
Gas (per Mcf)
|
| | | $ | 1.90 | | | | | $ | 0.97 | | | | | $ | 2.56 | | |
|
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% | | |
| | | |
2020
|
| |
2021
|
| ||||||
|
Audit fees
|
| | | $ | 220,500 | | | | | $ | 227,930 | | |
|
Audit related fees
|
| | | | — | | | | | | — | | |
|
Tax fees
|
| | | | — | | | | | | — | | |
|
All other fees
|
| | | | — | | | | | | — | | |
|
Total fees
|
| | | $ | 220,500 | | | | | $ | 227,930 | | |
| | | |
Page in this
Form 10-K |
| |||
| VOC Energy Trust | | | | | | | |
| | | | | 51 | | | |
| | | | | 53 | | | |
| | | | | 53 | | | |
| | | | | 53 | | | |
| | | | | 54 | | | |
| |
Exhibit
Number |
| | | | |
Description
|
|
| |
32.1*
|
| | — | | | | |
| |
99.1*
|
| | — | | | |