These terms and conditions govern your use of the website alphaminr.com and its related services.
These Terms and Conditions (“Terms”) are a binding contract between you and Alphaminr, (“Alphaminr”, “we”, “us” and “service”). You must agree to and accept the Terms. These Terms include the provisions in this document as well as those in the Privacy Policy. These terms may be modified at any time.
Your subscription will be on a month to month basis and automatically renew every month. You may terminate your subscription at any time through your account.
We will provide you with advance notice of any change in fees.
You represent that you are of legal age to form a binding contract. You are responsible for any
activity associated with your account. The account can be logged in at only one computer at a
time.
The Services are intended for your own individual use. You shall only use the Services in a
manner that complies with all laws. You may not use any automated software, spider or system to
scrape data from Alphaminr.
Alphaminr is not a financial advisor and does not provide financial advice of any kind. The service is provided “As is”. The materials and information accessible through the Service are solely for informational purposes. While we strive to provide good information and data, we make no guarantee or warranty as to its accuracy.
TO THE EXTENT PERMITTED BY APPLICABLE LAW, UNDER NO CIRCUMSTANCES SHALL ALPHAMINR BE LIABLE TO YOU FOR DAMAGES OF ANY KIND, INCLUDING DAMAGES FOR INVESTMENT LOSSES, LOSS OF DATA, OR ACCURACY OF DATA, OR FOR ANY AMOUNT, IN THE AGGREGATE, IN EXCESS OF THE GREATER OF (1) FIFTY DOLLARS OR (2) THE AMOUNTS PAID BY YOU TO ALPHAMINR IN THE SIX MONTH PERIOD PRECEDING THIS APPLICABLE CLAIM. SOME STATES DO NOT ALLOW THE EXCLUSION OR LIMITATION OF INCIDENTAL OR CONSEQUENTIAL OR CERTAIN OTHER DAMAGES, SO THE ABOVE LIMITATION AND EXCLUSIONS MAY NOT APPLY TO YOU.
If any provision of these Terms is found to be invalid under any applicable law, such provision shall not affect the validity or enforceability of the remaining provisions herein.
This privacy policy describes how we (“Alphaminr”) collect, use, share and protect your personal information when we provide our service (“Service”). This Privacy Policy explains how information is collected about you either directly or indirectly. By using our service, you acknowledge the terms of this Privacy Notice. If you do not agree to the terms of this Privacy Policy, please do not use our Service. You should contact us if you have questions about it. We may modify this Privacy Policy periodically.
When you register for our Service, we collect information from you such as your name, email address and credit card information.
Like many other websites we use “cookies”, which are small text files that are stored on your computer or other device that record your preferences and actions, including how you use the website. You can set your browser or device to refuse all cookies or to alert you when a cookie is being sent. If you delete your cookies, if you opt-out from cookies, some Services may not function properly. We collect information when you use our Service. This includes which pages you visit.
We use Google Analytics and we use Stripe for payment processing. We will not share the information we collect with third parties for promotional purposes. We may share personal information with law enforcement as required or permitted by law.
| |
Delaware
(State or other jurisdiction of
incorporation or organization) |
| |
06-6554331
(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
|
| |
MVO
|
| |
New York Stock Exchange
|
|
| | Large accelerated filer ☐ | | | Accelerated filer ☐ | | | Non-accelerated filer ☒ | | |
Smaller reporting company ☒
|
|
| | | | | | | | | | |
Emerging growth company ☐
|
|
| | | |
Page
|
| |||
| | | | | 1 | | | |
| | | | | 2 | | | |
|
PART I
|
| ||||||
| | | | | 6 | | | |
| | | | | 28 | | | |
| | | | | 39 | | | |
| | | | | 40 | | | |
| | | | | 40 | | | |
| | | | | 40 | | | |
|
PART II
|
| ||||||
| | | | | 41 | | | |
| | | | | 41 | | | |
| | | | | 42 | | | |
| | | | | 45 | | | |
| | | | | 46 | | | |
| | | | | 55 | | | |
| | | | | 55 | | | |
| | | | | 56 | | | |
| | | | | 56 | | | |
|
PART III
|
| ||||||
| | | | | 57 | | | |
| | | | | 57 | | | |
| | | | | 57 | | | |
| | | | | 58 | | | |
| | | | | 59 | | | |
|
PART IV
|
| ||||||
| | | | | 60 | | | |
| | | | | 60 | | | |
| | | | | 61 | | | |
| | | |
Oil
(MBbls) |
| |
Natural gas
(MMcf) |
| |
Natural gas
liquids (MBbls) |
| |
Oil
equivalents (MBoe) |
| ||||||||||||
|
Proved Developed
|
| | | | 1,493 | | | | | | 73 | | | | | | — | | | | | | 1,505 | | |
|
Proved Undeveloped
|
| | | | 56 | | | | | | — | | | | | | — | | | | | | 56 | | |
|
Total Proved
|
| | | | 1,549 | | | | | | 73 | | | | | | — | | | | | | 1,561 | | |
| | | |
Oil
(MBbls) |
| |
Natural Gas
(MMcf) |
| |
Natural Gas
Liquids (MBbls) |
| |
Oil
Equivalents (MBoe) |
| ||||||||||||
| Proved Reserves: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Balance, December 31, 2019
|
| | | | 2,995 | | | | | | 83 | | | | | | 2 | | | | | | 3,011 | | |
|
Revisions of previous estimates
|
| | | | (675 ) | | | | | | (40 ) | | | | | | (1 ) | | | | | | (683 ) | | |
|
Production
|
| | | | (519 ) | | | | | | (25 ) | | | | | | — | | | | | | (523 ) | | |
|
Balance, December 31, 2020
|
| | | | 1,801 | | | | | | 18 | | | | | | 1 | | | | | | 1,805 | | |
|
Revisions of previous estimates
|
| | | | 662 | | | | | | 102 | | | | | | (1 ) | | | | | | 677 | | |
|
Production
|
| | | | (515 ) | | | | | | (33 ) | | | | | | — | | | | | | (520 ) | | |
|
Balance, December 31, 2021
|
| | | | 1,948 | | | | | | 87 | | | | | | — | | | | | | 1,962 | | |
|
Revisions of previous estimates
|
| | | | 95 | | | | | | 11 | | | | | | — | | | | | | 97 | | |
|
Production
|
| | | | (494 ) | | | | | | (25 ) | | | | | | — | | | | | | (498 ) | | |
|
Balance, December 31, 2022
|
| | | | 1,549 | | | | | | 73 | | | | | | — | | | | | | 1,561 | | |
| | | |
Oil
(MBbls) |
| |
Natural Gas
(MMcf) |
| |
Natural Gas
Liquids (MBbls) |
| |
Oil
Equivalents (MBoe) |
| ||||||||||||
| Proved Developed Reserves: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Balance, December 31, 2019
|
| | | | 2,687 | | | | | | 83 | | | | | | 2 | | | | | | 2,703 | | |
|
Balance, December 31, 2020
|
| | | | 1,641 | | | | | | 18 | | | | | | 1 | | | | | | 1,645 | | |
|
Balance, December 31, 2021
|
| | | | 1,861 | | | | | | 87 | | | | | | — | | | | | | 1,875 | | |
|
Balance, December 31, 2022
|
| | | | 1,493 | | | | | | 73 | | | | | | — | | | | | | 1,505 | | |
| Proved Undeveloped Reserves: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Balance, December 31, 2019
|
| | | | 308 | | | | | | — | | | | | | — | | | | | | 308 | | |
|
Proved undeveloped reserves converted to proved developed reserves by drilling
|
| | | | (27 ) | | | | | | — | | | | | | — | | | | | | (27 ) | | |
|
Additional proved undeveloped reserves added
during 2020 |
| | | | 8 | | | | | | — | | | | | | — | | | | | | 8 | | |
|
Proved undeveloped reserves removed from drilling plan
|
| | | | (121 ) | | | | | | — | | | | | | — | | | | | | (121 ) | | |
|
Revisions of previous estimates
|
| | | | (8 ) | | | | | | — | | | | | | — | | | | | | (8 ) | | |
|
Balance, December 31, 2020
|
| | | | 160 | | | | | | — | | | | | | — | | | | | | 160 | | |
|
Proved undeveloped reserves converted to proved developed reserves by drilling
|
| | | | (69 ) | | | | | | — | | | | | | — | | | | | | (69 ) | | |
|
Additional proved undeveloped reserves added
during 2021 |
| | | | 10 | | | | | | — | | | | | | — | | | | | | 10 | | |
|
Proved undeveloped reserves removed from
drilling plan |
| | | | (14 ) | | | | | | — | | | | | | — | | | | | | (14 ) | | |
|
Revisions of previous estimates
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Balance, December 31, 2021
|
| | | | 87 | | | | | | — | | | | | | — | | | | | | 87 | | |
|
Proved undeveloped reserves converted to proved developed reserves by drilling
|
| | | | (31 ) | | | | | | — | | | | | | — | | | | | | (31 ) | | |
|
Additional proved undeveloped reserves added
during 2022 |
| | | | 27 | | | | | | — | | | | | | — | | | | | | 27 | | |
|
Proved undeveloped reserves removed from
drilling plan |
| | | | (25 ) | | | | | | — | | | | | | — | | | | | | (25 ) | | |
|
Revisions of previous estimates
|
| | | | (2 ) | | | | | | — | | | | | | — | | | | | | (2 ) | | |
|
Balance, December 31, 2022
|
| | | | 56 | | | | | | — | | | | | | — | | | | | | 56 | | |
| | |||||||||||||||||||||||||
| | | |
Proved
Developed Producing |
| |
Proved
Developed Non-Producing |
| |
Proved
Undeveloped |
| |
Total
Proved |
| ||||||||||||
| | | |
(dollars in thousands)
|
| |||||||||||||||||||||
| Net Reserves | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Oil (MBbl)
|
| | | | 1,858.0 | | | | | | 8.0 | | | | | | 70.7 | | | | | | 1,936.7 | | |
|
Gas (MMcf)
|
| | | | 91.2 | | | | | | 0.0 | | | | | | 0.0 | | | | | | 91.2 | | |
|
NGL (MBbl)
|
| | | | 0.3 | | | | | | 0.0 | | | | | | 0.0 | | | | | | 0.3 | | |
| Revenue | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Oil
|
| | | $ | 165,673.9 | | | | | $ | 710.7 | | | | | $ | 6,307.6 | | | | | $ | 172,692.2 | | |
|
Gas
|
| | | | 556.4 | | | | | | 0.0 | | | | | | 0.0 | | | | | | 556.4 | | |
|
NGL
|
| | | | 12.2 | | | | | | 0.0 | | | | | | 0.0 | | | | | | 12.2 | | |
|
Severance Taxes
|
| | | | 915.6 | | | | | | 31.9 | | | | | | 212.7 | | | | | | 1,160.3 | | |
|
Ad Valorem Taxes
|
| | | | 3,874.9 | | | | | | 42.6 | | | | | | 313.3 | | | | | | 4,230.8 | | |
|
Operating Expenses
|
| | | | 65,033.2 | | | | | | 21.5 | | | | | | 717.4 | | | | | | 65,772.0 | | |
|
Future Development Costs
|
| | | | 306.4 | | | | | | 270.0 | | | | | | 733.3 | | | | | | 1,309.6 | | |
|
80% NPI Net Operating Income
(1)
|
| | | $ | 76,889.8 | | | | | $ | 275.7 | | | | | $ | 3,464.8 | | | | | $ | 80,630.3 | | |
|
80% Net Profits Interest (NPI)
(2)
|
| | | $ | 66,083.2 | | | | | $ | 216.0 | | | | | $ | 2,912.6 | | | | | $ | 69,211.8 | | |
| | | |
Gross
|
| |
Net
|
| ||||||
| | | |
(acres)
|
| |||||||||
| Developed Acreage: | | | | | | | | | | | | | |
|
El Dorado Area
|
| | | | 15,165 | | | | | | 15,153 | | |
|
Northwest Kansas Area
|
| | | | 11,165 | | | | | | 11,120 | | |
|
Other
|
| | | | 20,030 | | | | | | 16,382 | | |
|
Total
|
| | | | 46,360 | | | | | | 42,655 | | |
|
Undeveloped Acreage:
|
| | | | — | | | | | | — | | |
| | | |
Operated
Wells |
| |
Non-Operated
Wells |
| |
Total
|
| |||||||||||||||||||||||||||
| | | |
Gross
|
| |
Net
|
| |
Gross
|
| |
Net
|
| |
Gross
|
| |
Net
|
| ||||||||||||||||||
|
Oil
|
| | | | 785 | | | | | | 770 | | | | | | 64 | | | | | | 9 | | | | | | 849 | | | | | | 779 | | |
|
Natural gas
|
| | | | 3 | | | | | | 2 | | | | | | 1 | | | | | | — | | | | | | 4 | | | | | | 2 | | |
|
Total
|
| | | | 788 | | | | | | 772 | | | | | | 65 | | | | | | 9 | | | | | | 853 | | | | | | 781 | | |
| | | |
Year Ended December 31,
|
| |||||||||||||||||||||||||||||||||
| | | |
2020
|
| |
2021
|
| |
2022
|
| |||||||||||||||||||||||||||
| | | |
Gross
|
| |
Net
|
| |
Gross
|
| |
Net
|
| |
Gross
|
| |
Net
|
| ||||||||||||||||||
| Completed: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Oil wells
|
| | | | 1 | | | | | | 1 | | | | | | 1 | | | | | | 1 | | | | | | 1 | | | | | | 1 | | |
|
Natural gas wells
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Non-productive
|
| | | | — | | | | | | — | | | | | | 1 | | | | | | 1 | | | | | | — | | | | | | — | | |
|
Total
|
| | | | 1 | | | | | | 1 | | | | | | 2 | | | | | | 2 | | | | | | 1 | | | | | | 1 | | |
| | | |
Year Ended December 31,
|
| |||||||||||||||
| | | |
2020
|
| |
2021
|
| |
2022
|
| |||||||||
| Sales prices: | | | | | | | | | | | | | | | | | | | |
|
Oil (per Bbl)
|
| | | $ | 37.18 | | | | | $ | 61.31 | | | | | $ | 89.97 | | |
|
Natural gas (per Mcf)
|
| | | $ | 1.47 | | | | | $ | 2.85 | | | | | $ | 5.98 | | |
|
Lease operating expense (per Boe)
|
| | | $ | 17.91 | | | | | $ | 20.45 | | | | | $ | 22.67 | | |
|
Lease maintenance (per Boe)
|
| | | $ | 2.63 | | | | | $ | 3.57 | | | | | $ | 4.95 | | |
|
Lease overhead (per Boe)
|
| | | $ | 4.35 | | | | | $ | 5.01 | | | | | $ | 5.41 | | |
|
Production and property taxes (per Boe)
|
| | | $ | 1.18 | | | | | $ | 1.38 | | | | | $ | 1.64 | | |
| | | |
December 31,
|
| |||||||||
| | | |
2021
|
| |
2022
|
| ||||||
|
ASSETS
|
| | | | | | | | | | | | |
|
Cash and cash equivalents
|
| | | $ | 297,146 | | | | | $ | 1,036,214 | | |
|
Investment in net profits interest
|
| | | | 50,383,675 | | | | | | 50,383,675 | | |
|
Accumulated amortization
|
| | | | (42,771,353 ) | | | | | | (44,536,335 ) | | |
|
Total assets
|
| | | $ | 7,909,468 | | | | | $ | 6,883,554 | | |
|
TRUST CORPUS
|
| | | | | | | | | | | | |
|
Trust corpus, 11,500,000 Trust units issued and outstanding at December 31,
2021 and 2022 |
| | | $ | 7,909,468 | | | | | $ | 6,883,554 | | |
| | | |
Year ended December 31,
|
| |||||||||||||||
| | | |
2020
|
| |
2021
|
| |
2022
|
| |||||||||
|
Income from net profits interest
|
| | | $ | 6,790,443 | | | | | $ | 12,078,886 | | | | | $ | 27,204,590 | | |
|
Cash on hand used (withheld) for Trust expenses
|
| | | | (302,835 ) | | | | | | 207,425 | | | | | | (739,068 ) | | |
|
General and administrative expense
(1)
|
| | | | (852,608 ) | | | | | | (958,811 ) | | | | | | (935,522 ) | | |
|
Distributable income
|
| | | $ | 5,635,000 | | | | | $ | 11,327,500 | | | | | $ | 25,530,000 | | |
|
Distributions per Trust unit (11,500,000 Trust units issued and outstanding for 2020, 2021 and 2022)
|
| | | $ | 0.490 | | | | | $ | 0.985 | | | | | $ | 2.220 | | |
| | | |
Year ended December 31,
|
| |||||||||||||||
| | | |
2020
|
| |
2021
|
| |
2022
|
| |||||||||
|
Trust corpus, beginning of year
|
| | | $ | 12,487,586 | | | | | $ | 10,583,308 | | | | | $ | 7,909,468 | | |
|
Income from net profits interest
|
| | | | 6,790,443 | | | | | | 12,078,886 | | | | | | 27,204,590 | | |
|
Cash distributions
|
| | | | (5,635,000 ) | | | | | | (11,327,500 ) | | | | | | (25,530,000 ) | | |
|
Trust expenses
|
| | | | (852,608 ) | | | | | | (958,811 ) | | | | | | (935,522 ) | | |
|
Amortization of net profits interest
|
| | | | (2,207,113 ) | | | | | | (2,466,415 ) | | | | | | (1,764,982 ) | | |
|
Trust corpus, end of year
|
| | | $ | 10,583,308 | | | | | $ | 7,909,468 | | | | | $ | 6,883,554 | | |
| |
Oil and gas properties
|
| | | $ | 96,210,819 | | |
| |
Accumulated depreciation and depletion
|
| | | | (40,468,762 ) | | |
| |
Hedge asset
|
| | | | 7,237,537 | | |
| |
Net property value to be conveyed
|
| | | | 62,979,594 | | |
| |
Times 80% net profits interest to Trust
|
| | | $ | 50,383,675 | | |
| | | |
Year ended December 31,
|
| |||||||||||||||
| | | |
2020
|
| |
2021
|
| |
2022
|
| |||||||||
|
Excess of revenues over direct operating expenses and lease equipment and development costs
(1)
|
| | | $ | 8,488,053 | | | | | $ | 15,098,607 | | | | | $ | 34,005,736 | | |
|
Times net profits interest over the term of the Trust
|
| | | | 80 % | | | | | | 80 % | | | | | | 80 % | | |
|
Income from net profits interest before reserve adjustments
|
| | | | 6,790,443 | | | | | | 12,078,886 | | | | | | 27,204,590 | | |
|
MV Partners reserve for future capital expenditures
(2)
|
| | | | — | | | | | | — | | | | | | — | | |
|
Income from net profits interest
(3)
|
| | | $ | 6,790,443 | | | | | $ | 12,078,886 | | | | | $ | 27,204,590 | | |
|
Date paid
|
| |
Period covered
|
| |
Distribution
per unit |
| |
Reserve
released (established) (1) |
| ||||||
|
January 24, 2020
|
| |
October 1, 2019 through December 31, 2019
|
| | | $ | 0.190 | | | | | $ | — | | |
|
April 24, 2020
|
| | January 1, 2020 through March 31, 2020 | | | | $ | 0.205 | | | | | | — | | |
|
July 24, 2020
|
| | April 1, 2020 through June 30, 2020 | | | | $ | 0.000 (2) | | | | | | 440,532 | | |
|
October 23, 2020
|
| | July 1, 2020 through September 30, 2020 | | | | $ | 0.095 | | | | | | (440,532 ) | | |
|
January 25, 2021
|
| |
October 1, 2020 through December 31, 2020
|
| | | $ | 0.110 | | | | | $ | — | | |
|
April 23, 2021
|
| | January 1, 2021 through March 31, 2021 | | | | $ | 0.210 | | | | | | — | | |
|
July 15, 2021
|
| | April 1, 2021 through June 30, 2021 | | | | $ | 0.300 | | | | | | — | | |
|
October 25, 2021
|
| | July 1, 2021 through September 30, 2021 | | | | $ | 0.365 | | | | | | — | | |
|
January 25, 2022
|
| |
October 1, 2021 through December 31, 2021
|
| | | $ | 0.410 | | | | | $ | — | | |
|
April 25, 2022
|
| | January 1, 2022 through March 31, 2022 | | | | $ | 0.425 | | | | | | — | | |
|
July 25, 2022
|
| | April 1, 2022 through June 30, 2022 | | | | $ | 0.700 | | | | | | — | | |
|
October 25, 2022
|
| | July 1, 2022 through September 30, 2022 | | | | $ | 0.685 | | | | | | — | | |
| | | |
Oil (Bbls)
|
| |
Gas (Mcf)
|
| |
NGL (Bbls)
|
| |
Total (Boe)
|
| ||||||||||||
| Proved reserves | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Balance at December 31, 2019
|
| | | | 2,995,619 | | | | | | 83,238 | | | | | | 1,970 | | | | | | 3,010,773 | | |
|
Revisions of previous estimates
|
| | | | (675,943 ) | | | | | | (39,480 ) | | | | | | (1,207 ) | | | | | | (683,308 ) | | |
|
Production
|
| | | | (518,734 ) | | | | | | (25,362 ) | | | | | | (109 ) | | | | | | (523,031 ) | | |
|
Balance at December 31, 2020
|
| | | | 1,800,942 | | | | | | 18,396 | | | | | | 654 | | | | | | 1,804,434 | | |
|
Revisions of previous estimates
|
| | | | 661,281 | | | | | | 101,055 | | | | | | (247 ) | | | | | | 677,963 | | |
|
Production
|
| | | | (514,745 ) | | | | | | (32,916 ) | | | | | | (88 ) | | | | | | (520,289 ) | | |
|
Balance at December 31, 2021
|
| | | | 1,947,478 | | | | | | 86,535 | | | | | | 319 | | | | | | 1,962,108 | | |
|
Revisions of previous estimates
|
| | | | 95,494 | | | | | | 11,867 | | | | | | 28 | | | | | | 97,490 | | |
|
Production
|
| | | | (493,642 ) | | | | | | (25,461 ) | | | | | | (87 ) | | | | | | (497,942 ) | | |
|
Balance at December 31, 2022
|
| | | | 1,549,330 | | | | | | 72,941 | | | | | | 260 | | | | | | 1,561,656 | | |
| Proved developed reserves | | | | | | | | | | | | | | | | | | | | | | | | | |
|
December 31, 2019
|
| | | | 2,687,298 | | | | | | 83,238 | | | | | | 1,970 | | | | | | 2,702,451 | | |
|
December 31, 2020
|
| | | | 1,641,394 | | | | | | 18,396 | | | | | | 654 | | | | | | 1,644,886 | | |
|
December 31, 2021
|
| | | | 1,860,861 | | | | | | 86,535 | | | | | | 319 | | | | | | 1,875,491 | | |
|
December 31, 2022
|
| | | | 1,492,741 | | | | | | 72,941 | | | | | | 260 | | | | | | 1,505,067 | | |
| Proved undeveloped reserves | | | | | | | | | | | | | | | | | | | | | | | | | |
|
December 31, 2019
|
| | | | 308,322 | | | | | | — | | | | | | — | | | | | | 308,322 | | |
|
Proved undeveloped reserves converted to proved developed reserves by drilling
|
| | | | (27,049 ) | | | | | | — | | | | | | — | | | | | | (27,049 ) | | |
|
Additional proved undeveloped reserves added during 2020
|
| | | | 8,186 | | | | | | — | | | | | | — | | | | | | 8,186 | | |
|
Proved undeveloped reserves removed from drilling
plan |
| | | | (120,650 ) | | | | | | — | | | | | | — | | | | | | (120,650 ) | | |
| | | |
Oil (Bbls)
|
| |
Gas (Mcf)
|
| |
NGL (Bbls)
|
| |
Total (Boe)
|
| ||||||||||||
|
Revisions of previous estimates
|
| | | | (9,260 ) | | | | | | — | | | | | | — | | | | | | (9,260 ) | | |
|
December 31, 2020
|
| | | | 159,548 | | | | | | — | | | | | | — | | | | | | 159,548 | | |
|
Proved undeveloped reserves converted to proved developed reserves by drilling
|
| | | | (68,621 ) | | | | | | — | | | | | | — | | | | | | (68,621 ) | | |
|
Additional proved undeveloped reserves added during 2021
|
| | | | 9,981 | | | | | | — | | | | | | — | | | | | | 9,981 | | |
|
Proved undeveloped reserves removed from
drilling plan |
| | | | (14,294 ) | | | | | | — | | | | | | — | | | | | | (14,294 ) | | |
|
Revisions of previous estimates
|
| | | | 3 | | | | | | — | | | | | | — | | | | | | 3 | | |
|
December 31, 2021
|
| | | | 86,617 | | | | | | — | | | | | | — | | | | | | 86,617 | | |
|
Proved undeveloped reserves converted to proved developed reserves by drilling
|
| | | | (31,444 ) | | | | | | — | | | | | | — | | | | | | (31,444 ) | | |
|
Additional proved undeveloped reserves added during 2022
|
| | | | 26,746 | | | | | | — | | | | | | — | | | | | | 26,746 | | |
|
Proved undeveloped reserves removed from
drilling plan |
| | | | (25,304 ) | | | | | | — | | | | | | — | | | | | | (25,304 ) | | |
|
Revisions of previous estimates
|
| | | | (26 ) | | | | | | — | | | | | | — | | | | | | (26 ) | | |
|
December 31, 2022
|
| | | | 56,589 | | | | | | — | | | | | | — | | | | | | 56,589 | | |
| | |||||||||||||||||||||||||
| | | |
2020
|
| |
2021
|
| |
2022
|
| |||||||||
|
Future cash inflows
|
| | | $ | 63,107,344 | | | | | $ | 121,119,425 | | | | | $ | 138,608,602 | | |
| Future costs | | | | | | | | | | | | | | | | | | | |
|
Production
|
| | | | (44,907,531 ) | | | | | | (65,037,972 ) | | | | | | (56,930,542 ) | | |
|
Development
|
| | | | (2,237,200 ) | | | | | | (1,442,500 ) | | | | | | (1,047,713 ) | | |
|
Future net cash flows
|
| | | | 15,962,613 | | | | | | 54,638,953 | | | | | | 80,630,347 | | |
|
Less 10% discount factor
|
| | | | (3,141,451 ) | | | | | | (9,376,987 ) | | | | | | (11,418,520 ) | | |
|
Standardized measure of discounted future net cash flows
|
| | | $ | 12,821,162 | | | | | $ | 45,261,966 | | | | | $ | 69,211,827 | | |
| | | |
2020
|
| |
2021
|
| |
2022
|
| |||||||||
|
Standardized measure at beginning of year
|
| | | $ | 48,399,122 | | | | | $ | 12,821,162 | | | | | $ | 45,261,966 | | |
|
Net proceeds to the Trust
|
| | | | (6,790,443 ) | | | | | | (12,078,886 ) | | | | | | (27,204,589 ) | | |
|
Net changes in price and production costs
|
| | | | (29,767,790 ) | | | | | | 28,017,592 | | | | | | 39,987,484 | | |
|
Changes in estimated future development
costs |
| | | | 1,385,798 | | | | | | (289,926 ) | | | | | | (124,022 ) | | |
|
Development costs incurred during the year
|
| | | | 284,000 | | | | | | 1,002,600 | | | | | | 454,500 | | |
|
Revisions of quantity estimates
|
| | | | (5,317,854 ) | | | | | | 15,737,944 | | | | | | 4,463,154 | | |
|
Accretion of discount
|
| | | | 4,839,912 | | | | | | 1,282,116 | | | | | | 4,526,197 | | |
|
Changes in production rates, timing and other
(1)
|
| | | | (211,583 ) | | | | | | (1,230,636 ) | | | | | | 1,847,137 | | |
|
Standardized measure at end of year
|
| | | $ | 12,821,162 | | | | | $ | 45,261,966 | | | | | $ | 69,211,827 | | |
| | | |
2020
|
| |
2021
|
| |
2022
|
| |||||||||
|
Oil (per Bbl)
|
| | | $ | 35.02 | | | | | $ | 62.06 | | | | | $ | 89.17 | | |
|
Gas (per Mcf)
|
| | | $ | 1.64 | | | | | $ | 2.91 | | | | | $ | 6.10 | | |
|
NGL (per Bbl)
|
| | | $ | 12.62 | | | | | $ | 21.23 | | | | | $ | 37.47 | | |
|
Beneficial Owner
|
| |
Trust Units
Beneficially Owned |
| |
Percent of
Class (1) |
| ||||||
|
MV Energy, LLC
(2)
|
| | | | 2,875,000 | | | | | | 25.0 % | | |
|
VAP-I, LLC
(2)
|
| | | | 1,437,500 | | | | | | 12.5 % | | |
|
Robert J. Raymond
(3)
|
| | | | 1,016,114 | | | | | | 8.8 % | | |
| | | |
2021
|
| |
2022
|
| ||||||
|
Audit fees
|
| | | $ | 225,750 | | | | | $ | 237,771 | | |
|
Audit-related fees
|
| | | | — | | | | | | — | | |
|
Tax fees
|
| | | | — | | | | | | — | | |
|
All other fees
|
| | | | — | | | | | | — | | |
|
Total fees
|
| | | $ | 225,750 | | | | | $ | 237,771 | | |
| | | |
Page in this
Form 10-K |
| |||
|
Report of Independent Registered Public Accounting Firm (PCAOB ID Number 248)
|
| | | | 46 | | |
|
Statements of Assets and Trust Corpus
|
| | | | 47 | | |
|
Statements of Distributable Income
|
| | | | 47 | | |
|
Statements of Changes in Trust Corpus
|
| | | | 47 | | |
|
Notes to Financial Statements
|
| | | | 48 | | |
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
| FUND | NUMBER OF SHARES | VALUE ($) | PUT OR CALL |
|---|
| DIRECTORS | AGE | BIO | OTHER DIRECTOR MEMBERSHIPS |
|---|
No information found
No Customers Found
No Suppliers Found
Price
Yield
| Owner | Position | Direct Shares | Indirect Shares |
|---|