| |
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 | | | |
| | | | | 29 | | | |
| | | | | 42 | | | |
| | | | | 42 | | | |
| | | | | 42 | | | |
| | | | | 42 | | | |
|
PART II
|
| ||||||
| | | | | 43 | | | |
| | | | | 43 | | | |
| | | | | 43 | | | |
| | | | | 49 | | | |
| | | | | 50 | | | |
| | | | | 62 | | | |
| | | | | 62 | | | |
| | | | | 62 | | | |
| | | | | 62 | | | |
|
PART III
|
| ||||||
| | | | | 63 | | | |
| | | | | 63 | | | |
| | | | | 63 | | | |
| | | | | 64 | | | |
| | | | | 65 | | | |
|
PART IV
|
| ||||||
| | | | | 66 | | | |
| | | | | 67 | | | |
| | | | | 68 | | | |
| | | |
Oil
(MBbls) |
| |
Natural
gas (MMcf) |
| |
Oil
equivalents (MBoe) |
| |||||||||
|
Proved Developed
|
| | | | 2,226 | | | | | | 1,712 | | | | | | 2,512 | | |
|
Proved Undeveloped
|
| | | | 598 | | | | | | 274 | | | | | | 644 | | |
|
Total Proved
|
| | | | 2,824 | | | | | | 1,986 | | | | | | 3,156 | | |
| | | |
VOC Energy Trust
|
| |||||||||||||||
| | | |
Oil
(MBbl) |
| |
Natural
Gas (MMcf) |
| |
Oil
Equivalents (MBoe) |
| |||||||||
| Proved Reserves: | | | | | | | | | | | | | | | | | | | |
|
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 | | |
|
Revisions of previous estimates
|
| | | | (15) | | | | | | 37 | | | | | | (7) | | |
|
Production(1)
|
| | | | (410) | | | | | | (250) | | | | | | (451) | | |
|
Balance, December 31, 2022
|
| | | | 2,824 | | | | | | 1,986 | | | | | | 3,156 | | |
| Proved Developed Reserves: | | | | | | | | | | | | | | | | | | | |
|
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 | | |
|
Balance, December 31, 2022
|
| | | | 2,226 | | | | | | 1,712 | | | | | | 2,512 | | |
| | | |
VOC Energy Trust
|
| | |||||||||||||||||
| | | |
Oil
(MBbl) |
| |
Natural
Gas (MMcf) |
| |
Oil
Equivalents (MBoe) |
| | |||||||||||
| Proved Undeveloped Reserves: | | | | | | | | | | | | | | | | | | | | | ||
|
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 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
Developed Producing |
| |
Proved
Developed Non-Producing |
| |
Proved
Undeveloped |
| |
Total
Proved |
| ||||||||||||
| | | |
(dollars in thousands)
|
| |||||||||||||||||||||
| Net Reserves | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Oil (MBbl)
|
| | | | 2,768.0 | | | | | | 14.7 | | | | | | 747.8 | | | | | | 3,530.6 | | |
|
Gas (MMcf)
|
| | | | 1,637.7 | | | | | | 0.0 | | | | | | 216.1 | | | | | | 1,853.8 | | |
|
NGL (MBbl)
|
| | | | 128.7 | | | | | | 0.0 | | | | | | 32.4 | | | | | | 161.1 | | |
| Revenue | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Oil
|
| | | $ | 250,377.5 | | | | | $ | 1,315.2 | | | | | $ | 69,048.4 | | | | | $ | 320,741.1 | | |
|
Gas
|
| | | | 9,635.0 | | | | | | 0.0 | | | | | | 726.0 | | | | | | 10,361.0 | | |
|
NGL
|
| | | | 4,822.6 | | | | | | 0.0 | | | | | | 1,214.4 | | | | | | 6,037.1 | | |
|
Severance Taxes
|
| | | | 6,438.8 | | | | | | 59.1 | | | | | | 3,129.4 | | | | | | 9,627.2 | | |
|
Ad Valorem Taxes
|
| | | | 6,984.7 | | | | | | 78.9 | | | | | | 2,339.7 | | | | | | 9,403.3 | | |
|
Operating Expenses
|
| | | | 96,547.9 | | | | | | 395.3 | | | | | | 3,387.3 | | | | | | 100,330.6 | | |
| | | |
Proved
Developed Producing |
| |
Proved
Developed Non-Producing |
| |
Proved
Undeveloped |
| |
Total
Proved |
| ||||||||||||
| | | |
(dollars in thousands)
|
| |||||||||||||||||||||
|
Future Development Costs
|
| | | | 309.7 | | | | | | 152.4 | | | | | | 41,251.2 | | | | | | 41,713.3 | | |
|
80% Net Profits Interest Net Operating Income
(NPI)(1) |
| | | $ | 123,643.2 | | | | | $ | 503.6 | | | | | $ | 16,704.9 | | | | | $ | 140,851.7 | | |
|
80% NPI(2)
|
| | | $ | 91,335.7 | | | | | $ | 374.2 | | | | | $ | 6,671.4 | | | | | $ | 98,381.2 | | |
| | | |
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
|
| | | | 698 | | | | | | 442.4 | | | | | | 30 | | | | | | 7.3 | | | | | | 728 | | | | | | 449.7 | | |
|
Natural gas
|
| | | | 8 | | | | | | 4.2 | | | | | | 3 | | | | | | 0.7 | | | | | | 11 | | | | | | 4.9 | | |
|
Total
|
| | | | 706 | | | | | | 446.6 | | | | | | 33 | | | | | | 8.0 | | | | | | 739 | | | | | | 454.6 | | |
| | | |
Year Ended December 31,
|
| |||||||||||||||||||||||||||||||||
| | | |
2020
|
| |
2021
|
| |
2022
|
| |||||||||||||||||||||||||||
| | | |
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,
|
| |||||||||||||||
| | | |
2020
|
| |
2021
|
| |
2022
|
| |||||||||
| Sales prices: | | | | | | | | | | | | | | | | | | | |
|
Oil (per Bbl)
|
| | | $ | 43.22 | | | | | $ | 53.09 | | | | | $ | 89.35 | | |
|
Natural gas (per Mcf)
|
| | | $ | 1.80 | | | | | $ | 2.98 | | | | | $ | 6.80 | | |
|
Lease operating expense (per Boe)
|
| | | $ | 17.40 | | | | | $ | 19.84 | | | | | $ | 24.74 | | |
|
Production and property taxes (per Boe)
|
| | | $ | 2.78 | | | | | $ | 2.99 | | | | | $ | 3.47 | | |
| | | |
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 (151 Fields) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Fairport
|
| | | | 603 | | | | | | 0 | | | | | | 603 | | | | | | 7.1% | | | | | $ | 14,318 | | | | | | 8.6% | | |
|
Marcotte
|
| | | | 235 | | | | | | 0 | | | | | | 235 | | | | | | 2.8 | | | | | | 5,724 | | | | | | 3.5 | | |
|
Chase-Silica
|
| | | | 213 | | | | | | 0 | | | | | | 213 | | | | | | 2.5 | | | | | | 5,006 | | | | | | 3.0 | | |
|
Bindley
|
| | | | 177 | | | | | | 0 | | | | | | 177 | | | | | | 2.1 | | | | | | 3,855 | | | | | | 2.3 | | |
|
Codell
|
| | | | 127 | | | | | | 0 | | | | | | 127 | | | | | | 1.5 | | | | | | 3,811 | | | | | | 2.3 | | |
|
Mueller
|
| | | | 125 | | | | | | 0 | | | | | | 125 | | | | | | 1.5 | | | | | | 3,122 | | | | | | 1.9 | | |
|
Diebolt
|
| | | | 108 | | | | | | 0 | | | | | | 108 | | | | | | 1.3 | | | | | | 2,043 | | | | | | 1.2 | | |
|
Yaege
|
| | | | 76 | | | | | | 0 | | | | | | 76 | | | | | | 0.9 | | | | | | 1,576 | | | | | | 1.0 | | |
|
Adell Nortwest
|
| | | | 59 | | | | | | 0 | | | | | | 59 | | | | | | 0.7 | | | | | | 1,367 | | | | | | 0.8 | | |
|
Spivey-Grabs-Basil
|
| | | | 27 | | | | | | 442 | | | | | | 101 | | | | | | 1.2 | | | | | | 1,336 | | | | | | 0.8 | | |
|
Zurich
|
| | | | 45 | | | | | | 0 | | | | | | 45 | | | | | | 0.5 | | | | | | 1,237 | | | | | | 0.7 | | |
|
Other
|
| | | | 1,422 | | | | | | 667 | | | | | | 1,533 | | | | | | 18.2 | | | | | | 28,374 | | | | | | 17.1 | | |
|
Kansas Total
|
| | | | 3,217 | | | | | | 1,109 | | | | | | 3,402 | | | | | | 40.3 | | | | | | 71,769 | | | | | | 43.2 | | |
| Texas (4 Fields) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Kurten
|
| | | | 3,478 | | | | | | 4,096 | | | | | | 4,161 | | | | | | 49.3 | | | | | | 72,368 | | | | | | 43.6 | | |
|
Hitts Lake North
|
| | | | 509 | | | | | | 0 | | | | | | 509 | | | | | | 6.0 | | | | | | 14,125 | | | | | | 8.5 | | |
|
Sand Flat
|
| | | | 341 | | | | | | 0 | | | | | | 341 | | | | | | 4.1 | | | | | | 7,317 | | | | | | 4.4 | | |
|
Madisonville West
|
| | | | 15 | | | | | | 29 | | | | | | 20 | | | | | | 0.2 | | | | | | 523 | | | | | | 0.3 | | |
|
Texas Total
|
| | | | 4,343 | | | | | | 4,125 | | | | | | 5,031 | | | | | | 59.7 | | | | | | 94,333 | | | | | | 56.8 | | |
|
Total
|
| | | | 7,560 | | | | | | 5,234 | | | | | | 8,433 | | | | | | 100.0% | | | | | $ | 166,102 | | | | | | 100.0% | | |
| | | |
Oil
(MBbl) |
| |
Natural
Gas (MMcf) |
| |
Oil
Equivalents (MBoe) |
| |||||||||
|
2020
|
| | | | 148 | | | | | | 202 | | | | | | 182 | | |
|
2021
|
| | | | 131 | | | | | | 166 | | | | | | 159 | | |
|
2022
|
| | | | 124 | | | | | | 172 | | | | | | 153 | | |
| | | |
Year Ended December 31,
|
| |||||||||||||||
| | | |
2020
|
| |
2021
|
| |
2022
|
| |||||||||
| Sales volumes: | | | | | | | | | | | | | | | | | | | |
|
Oil (Bbl)
|
| | | | 577,838(1) | | | | | | 528,166(2) | | | | | | 523,379(3) | | |
|
Natural gas (Mcf)
|
| | | | 358,455(1) | | | | | | 352,159(2) | | | | | | 315,726(3) | | |
|
Total (BOE)
|
| | | | 637,581 | | | | | | 586,859 | | | | | | 576,000 | | |
| Average sales prices: | | | | | | | | | | | | | | | | | | | |
|
Oil (per Bbl)
|
| | | $ | 43.22 | | | | | $ | 53.09 | | | | | $ | 89.35 | | |
|
Natural gas (per Mcf)
|
| | | $ | 1.80 | | | | | $ | 2.98 | | | | | $ | 6.80 | | |
| Gross proceeds: | | | | | | | | | | | | | | | | | | | |
|
Oil sales
|
| | | $ | 24,976,564(1) | | | | | $ | 28,040,262(2) | | | | | $ | 46,765,144(3) | | |
|
Natural gas sales
|
| | | | 645,569(1) | | | | | | 1,048,349(2) | | | | | | 2,146,497(3) | | |
|
Total gross proceeds
|
| | | | 25,622,133 | | | | | | 29,088,611 | | | | | | 48,911,641 | | |
| Costs: | | | | | | | | | | | | | | | | | | | |
| Production and development costs: | | | | | | | | | | | | | | | | | | | |
|
Lease operating expenses
|
| | | | 11,094,881 | | | | | | 11,645,363 | | | | | | 14,247,873 | | |
|
Production and property taxes
|
| | | | 1,774,462 | | | | | | 1,753.929 | | | | | | 1,996,482 | | |
|
Development expenses
|
| | | | 6,495,006 | | | | | | 4,061,450 | | | | | | 3,174,725 | | |
|
Total costs
|
| | | | 19,364,349 | | | | | | 17,460,742 | | | | | | 19,419,080 | | |
|
Excess of revenues over direct operating expenses and lease equipment and development costs
|
| | | | 6,257,784 | | | | | | 11,627,869 | | | | | | 29,492,561 | | |
|
Times net profits interest over the term of the Trust
|
| | | | 80% | | | | | | 80% | | | | | | 80% | | |
|
Income from net profits interest before reserve adjustments
|
| | | | 5,006,227 | | | | | | 9,302,296 | | | | | | 23,594,050 | | |
|
Cash reserve
|
| | | | 0 | | | | | | 0 | | | | | | 0 | | |
|
Income from net profits interest
|
| | | $ | 5,006,227 | | | | | $ | 9,302,296 | | | | | $ | 23,594,050 | | |
| | | |
December 31,
|
| |||||||||
| | | |
2021
|
| |
2022
|
| ||||||
|
ASSETS
|
| | | | | | | | | | | | |
|
Cash
|
| | | $ | 287,204 | | | | | $ | 1,248,877 | | |
|
Investment in net profits interest
|
| | | | 140,591,606 | | | | | | 140,591,606 | | |
|
Accumulated amortization and impairment
|
| | | | (124,873,620) | | | | | | (126,792,167) | | |
|
Total assets
|
| | | $ | 16,005,190 | | | | | $ | 15,048,316 | | |
|
TRUST CORPUS
|
| | | | | | | | | | | | |
|
Trust corpus, 17,000,000 Trust units issued and outstanding at December 31, 2021 and 2022, respectively
|
| | | $ | 16,005,190 | | | | | $ | 15,048,316 | | |
| | | |
Year Ended December 31,
|
| |||||||||||||||
| | | |
2020
|
| |
2021
|
| |
2022
|
| |||||||||
|
Income from net profits interest
|
| | | $ | 5,006,227 | | | | | $ | 9,302,296 | | | | | $ | 23,594,050 | | |
|
Cash on hand used (withheld) for Trust expenses
|
| | | | (276,872) | | | | | | 315,800 | | | | | | (961,673) | | |
|
General and administrative expenses(1)
|
| | | | (904,355) | | | | | | (948,096) | | | | | | (957,377) | | |
|
Distributable income
|
| | | $ | 3,825,000 | | | | | $ | 8,670,000 | | | | | $ | 21,675,000 | | |
|
Distributions per Trust unit (17,000,000 Trust units issued and
outstanding at December 31, 2020, 2021 and 2022, respectively) |
| | | $ | 0.225 | | | | | $ | 0.510 | | | | | $ | 1.275 | | |
| | | |
Year Ended December 31,
|
| |||||||||||||||
| | | |
2020
|
| |
2021
|
| |
2022
|
| |||||||||
|
Trust corpus, beginning of year
|
| | | $ | 63,345,900 | | | | | $ | 19,012,202 | | | | | $ | 16,005,190 | | |
|
Income from net profits interest
|
| | | | 5,006,227 | | | | | | 9,302,296 | | | | | | 23,594,050 | | |
|
Cash distributions
|
| | | | (3,825,000) | | | | | | (8,670,000) | | | | | | (21,675,000) | | |
|
Trust expenses
|
| | | | (904,355) | | | | | | (948,096) | | | | | | (957,377) | | |
|
Amortization of net profits interest (includes impairment expense of $41,261,354 for the year ended December 31, 2020)
|
| | | | (44,610,570) | | | | | | (2,691,212) | | | | | | (1,918,547) | | |
|
Trust corpus, end of year
|
| | | $ | 19,012,202 | | | | | $ | 16,005,190 | | | | | $ | 15,048,316 | | |
| |
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,
|
| |||||||||||||||
| | | |
2020
|
| |
2021
|
| |
2022
|
| |||||||||
|
Excess of revenues over direct operating expenses and lease equipment and development costs(1)
|
| | | $ | 6,257,784 | | | | | $ | 11,627,869 | | | | | $ | 29,492,561 | | |
|
Times net profits interest over the term of the Trust
|
| | | | 80% | | | | | | 80% | | | | | | 80% | | |
|
Income from net profits interest before reserve adjustments
|
| | | | 5,006,227 | | | | | | 9,302,296 | | | | | | 23,594,050 | | |
|
Cash reserve(2)
|
| | | | 0 | | | | | | 0 | | | | | | 0 | | |
|
Income from net profits interest
|
| | | $ | 5,006,227(3) | | | | | $ | 9,302,296(4) | | | | | $ | 23,594,050(5) | | |
|
Date paid
|
| |
Period covered
|
| |
Distribution
per unit |
| |
Available
distribution before reserve change |
| |
Reserve
released (established) to (from) distribution(1) |
| |
Total
distribution |
| |||
|
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
|
|
|
February 14, 2022
|
| |
October 1, 2021 through
December 31, 2021 |
| | |
$
|
0.25
|
| | |
$4.250 million
|
| |
$0
|
| |
$4.250 million
|
|
|
May 14, 2022
|
| |
January 1, 2022 through
March 31, 2022 |
| | |
$
|
0.28
|
| | |
$4.760 million
|
| |
$0
|
| |
$4.760 million
|
|
|
August 12, 2022
|
| |
April 1, 2022 through
June 30, 2022 |
| | |
$
|
0.38
|
| | |
$6.460 million
|
| |
$0
|
| |
$4.760 million
|
|
|
November 14, 2022
|
| |
July 1, 2022 through
September 30, 2022 |
| | |
$
|
0.365
|
| | |
$6.205 million
|
| |
$0
|
| |
$6.205 million
|
|
| | | |
Oil (Bbls)
|
| |
Gas (Mcf)
|
| |
Oil
Equivalents (Boe) |
| |||||||||
| Proved reserves | | | | | | | | | | | | | | | | | | | |
|
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 | | |
|
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 | | |
| Proved developed reserves | | | | | | | | | | | | | | | | | | | |
|
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 | | |
|
December 31, 2022
|
| | | | 2,226,219 | | | | | | 1,711,724 | | | | | | 2,511,506 | | |
| Proved undeveloped reserves | | | | | | | | | | | | | | | | | | | |
|
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 | | |
|
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 | | |
| | | |
2020
|
| |
2021
|
| |
2022
|
| |||||||||
|
Future cash inflows
|
| | | $ | 91,076,687 | | | | | $ | 212,513,400 | | | | | $ | 269,711,309 | | |
| Future costs | | | | | | | | | | | | | | | | | | | |
|
Production
|
| | | | (51,266,008) | | | | | | (89,189,706) | | | | | | (95,488,937) | | |
|
Development
|
| | | | (12,116,113) | | | | | | (24,548,756) | | | | | | (33,370,634) | | |
|
Future net cash flows
|
| | | | 27,694,566 | | | | | | 98,774,938 | | | | | | 140,851,738 | | |
|
Less 10% discount factor
|
| | | | (10,214,536) | | | | | | (31,156,732) | | | | | | (42,470,509) | | |
|
Standardized measure of discounted future net cash
flows |
| | | $ | 17,480,030 | | | | | $ | 67,618,206 | | | | | $ | 98,381,229 | | |
| | | |
2020
|
| |
2021
|
| |
2022
|
| |||||||||
|
Standardized measure at beginning of year
|
| | | $ | 62,129,144 | | | | | $ | 17,480,030 | | | | | $ | 67,618,206 | | |
|
Net proceeds to the Trust
|
| | | | (5,006,227) | | | | | | (9,302,296) | | | | | | (23,594,049) | | |
|
Net changes in price and production costs
|
| | | | (32,370,351) | | | | | | 35,189,711 | | | | | | 53,018,239 | | |
|
Changes in estimated future development costs
|
| | | | 7,551,718 | | | | | | (10,644,520) | | | | | | (8,340,638) | | |
|
Development costs incurred during the year
|
| | | | 4,283,614 | | | | | | 1,543,377 | | | | | | 1,264,823 | | |
|
Revisions of quantity estimates
|
| | | | (15,274,648) | | | | | | 32,683,902 | | | | | | (602,964) | | |
|
Accretion of discount
|
| | | | 6,212,914 | | | | | | 1,748,003 | | | | | | 6,761,821 | | |
|
Changes in production rates, timing and other
|
| | | | (10,046,134) | | | | | | (1,080,001) | | | | | | 2,255,791 | | |
|
Standardized measure at end of year
|
| | | $ | 17,480,030 | | | | | $ | 67,618,206 | | | | | $ | 98,381,229 | | |
| | | |
2020
|
| |
2021
|
| |
2022
|
| |||||||||
|
Oil (per Bbl)
|
| | | $ | 36.48 | | | | | $ | 63.32 | | | | | $ | 90.85 | | |
|
Gas (per Mcf)
|
| | | $ | 0.97 | | | | | $ | 2.56 | | | | | $ | 5.59 | | |
|
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% | | |
| | | |
2021
|
| |
2022
|
| ||||||
|
Audit fees
|
| | | $ | 227,930 | | | | | $ | 248,292 | | |
|
Audit related fees
|
| | | | — | | | | | | — | | |
|
Tax fees
|
| | | | — | | | | | | — | | |
|
All other fees
|
| | | | — | | | | | | — | | |
|
Total fees
|
| | | $ | 227,930 | | | | | $ | 248,292 | | |
| | | |
Page in this
Form 10-K |
| |||
| VOC Energy Trust | | | | | | | |
|
Report of Independent Registered Public Accounting Firm (PCAOB ID
Number 248) |
| | | | 50 | | |
|
Statements of Assets and Trust Corpus
|
| | | | 51 | | |
|
Statements of Distributable Income
|
| | | | 51 | | |
|
Statements of Changes in Trust Corpus
|
| | | | 51 | | |
|
Notes to Financial Statements
|
| | | | 52 | | |
|
Exhibit
Number |
| | | | |
Description
|
|
| 99.1* | | | — | | | |