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) |
| |
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 | | |
| | |||||||||||||||||||
| | | |
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 | | |
| | | |
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 | | |
| | | |
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*
|
| | — | | | |
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 |
|---|