SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
| |
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 | | | |
| | | | | 46 | | | |
| | | | | 46 | | | |
| | | | | 46 | | | |
|
PART II
|
| | | | | | |
| | | | | 47 | | | |
| | | | | 47 | | | |
| | | | | 48 | | | |
| | | | | 53 | | | |
| | | | | 54 | | | |
| | | | | 65 | | | |
| | | | | 65 | | | |
| | | | | 66 | | | |
| | | | | 66 | | | |
|
PART III
|
| | | | | | |
| | | | | 67 | | | |
| | | | | 67 | | | |
| | | | | 67 | | | |
| | | | | 68 | | | |
| | | | | 69 | | | |
|
PART IV
|
| | | | | | |
| | | | | 70 | | | |
| | | | | 71 | | | |
| | | | | 72 | | | |
| | | |
Oil
(MBbls) |
| |
Natural
gas (MMcf) |
| |
Oil
equivalents (MBoe) |
| |||||||||
|
Proved Developed
|
| | | | 1,203 | | | | | | 838 | | | | | | 1,342 | | |
|
Proved Undeveloped
|
| | | | 360 | | | | | | 168 | | | | | | 388 | | |
|
Total Proved
|
| | | | 1,563 | | | | | | 1,006 | | | | | | 1,730 | | |
| | | |
VOC Energy Trust
|
| |||||||||||||||
| | | |
Oil
(MBbl) |
| |
Natural
Gas (MMcf) |
| |
Oil
Equivalents (MBoe) |
| |||||||||
| Proved Reserves: | | | | | | | | | | | | | | | | | | | |
|
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 | | |
|
Revisions of previous estimates
|
| | | | 37 | | | | | | (2) | | | | | | 37 | | |
|
Production(1)
|
| | | | (351) | | | | | | (181) | | | | | | (382) | | |
|
Balance, December 31, 2025
|
| | | | 1,563 | | | | | | 1,005 | | | | | | 1,730 | | |
| Proved Developed Reserves: | | | | | | | | | | | | | | | | | | | |
|
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 | | |
|
Balance, December 31, 2025
|
| | | | 1,203 | | | | | | 837 | | | | | | 1,342 | | |
| | | |
VOC Energy Trust
|
| |||||||||||||||
| | | |
Oil
(MBbl) |
| |
Natural
Gas (MMcf) |
| |
Oil
Equivalents (MBoe) |
| |||||||||
| Proved Undeveloped Reserves: | | | | | | | | | | | | | | | | | | | |
|
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 undeveloped reserves converted to proved developed by drilling
|
| | | | 0 | | | | | | 0 | | | | | | 0 | | |
|
Additional proved undeveloped reserves added
|
| | | | 12 | | | | | | 0 | | | | | | 12 | | |
|
Revisions of previous estimates
|
| | | | (5) | | | | | | 0 | | | | | | (5) | | |
|
Balance, December 31, 2025
|
| | | | 360 | | | | | | 168 | | | | | | 388 | | |
| | |||||||||||||||||||
| | | |
Proved
Developed Producing |
| |
Proved
Developed Non-Producing |
| |
Proved
Undeveloped |
| |
Total
Proved |
| ||||||||||||
| | | |
(dollars in thousands)
|
| |||||||||||||||||||||
| Net Reserves | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Oil (MBbl)
|
| | | | 1,495.2 | | | | | | 7.9 | | | | | | 450.2 | | | | | | 1,953.3 | | |
|
Gas (MMcf)
|
| | | | 810.9 | | | | | | 0.0 | | | | | | 111.0 | | | | | | 921.9 | | |
|
NGL (MBbl)
|
| | | | 60.5 | | | | | | 0.0 | | | | | | 25.4 | | | | | | 85.9 | | |
| Revenue | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Oil
|
| | | $ | 93,432.8 | | | | | $ | 478.5 | | | | | $ | 28,975.2 | | | | | $ | 122,886.5 | | |
|
Gas
|
| | | | 2,003.2 | | | | | | 0.0 | | | | | | 209.4 | | | | | | 2,212.6 | | |
|
NGL
|
| | | | 1,105.5 | | | | | | 0.0 | | | | | | 414.4 | | | | | | 1,519.9 | | |
|
Severance Taxes
|
| | | | 2,486.7 | | | | | | 21.9 | | | | | | 1,340.1 | | | | | | 3,848.6 | | |
|
Ad Valorem Taxes
|
| | | | 2,519.7 | | | | | | 28.7 | | | | | | 1,027.0 | | | | | | 3,575.4 | | |
|
Operating Expenses
|
| | | | 58,392.0 | | | | | | 26.1 | | | | | | 1,941.0 | | | | | | 60,359.1 | | |
|
Future Development Costs
|
| | | | 465.2 | | | | | | 47.5 | | | | | | 36,184.0 | | | | | | 36,696.7 | | |
| | | |
Proved
Developed Producing |
| |
Proved
Developed Non-Producing |
| |
Proved
Undeveloped |
| |
Total
Proved |
| ||||||||||||
| | | |
(dollars in thousands)
|
| |||||||||||||||||||||
|
80% Net Profits Interest Net Operating Income (NPI)(1)
|
| | | $ | 26,142.3 | | | | | $ | 283.5 | | | | | $ | (8,714.5) | | | | | $ | 17,711.3 | | |
|
80% NPI(2)
|
| | | $ | 21,493.8 | | | | | $ | 232.9 | | | | | $ | (9,214.5) | | | | | $ | 12,512.2 | | |
| | | |
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
|
| | | | 662 | | | | | | 422.5 | | | | | | 32 | | | | | | 7.6 | | | | | | 694 | | | | | | 430.1 | | |
|
Natural gas
|
| | | | 6 | | | | | | 2.6 | | | | | | 3 | | | | | | 0.7 | | | | | | 9 | | | | | | 3.3 | | |
|
Total
|
| | | | 668 | | | | | | 425.1 | | | | | | 35 | | | | | | 8.3 | | | | | | 703 | | | | | | 433.4 | | |
| | | |
Year Ended December 31,
|
| |||||||||||||||
| | | |
2023
|
| |
2024
|
| |
2025
|
| |||||||||
| Sales prices: | | | | | | | | | | | | | | | | | | | |
|
Oil (per Bbl)
|
| | | $ | 75.33 | | | | | $ | 76.66 | | | | | $ | 65.44 | | |
|
Natural gas (per Mcf)
|
| | | $ | 4.68 | | | | | $ | 2.95 | | | | | $ | 3.22 | | |
|
Lease operating expense (per Boe)
|
| | | $ | 26.17 | | | | | $ | 29.07 | | | | | $ | 29.42 | | |
|
Production and property taxes (per Boe)
|
| | | $ | 3.74 | | | | | $ | 3.51 | | | | | $ | 3.71 | | |
| | | |
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
|
| | | | 384 | | | | | | 0 | | | | | | 384 | | | | | | 6.9% | | | | | $ | 4,506 | | | | | | 11.6% | | |
|
Marcotte
|
| | | | 112 | | | | | | 0 | | | | | | 112 | | | | | | 2.0 | | | | | | 1,292 | | | | | | 3.3 | | |
|
Chase-Silica
|
| | | | 92 | | | | | | 0 | | | | | | 92 | | | | | | 1.7 | | | | | | 1,148 | | | | | | 3.0 | | |
|
Bindley
|
| | | | 52 | | | | | | 0 | | | | | | 52 | | | | | | 0.9 | | | | | | 946 | | | | | | 2.4 | | |
|
Mueller
|
| | | | 68 | | | | | | 0 | | | | | | 68 | | | | | | 1.2 | | | | | | 855 | | | | | | 2.2 | | |
|
Codell
|
| | | | 36 | | | | | | 0 | | | | | | 36 | | | | | | 0.6 | | | | | | 546 | | | | | | 1.4 | | |
|
Rosa Northwest
|
| | | | 41 | | | | | | 0 | | | | | | 41 | | | | | | 0.7 | | | | | | 540 | | | | | | 1.4 | | |
|
Diebolt
|
| | | | 65 | | | | | | 0 | | | | | | 65 | | | | | | 1.2 | | | | | | 498 | | | | | | 1.3 | | |
|
Wesley
|
| | | | 31 | | | | | | 0 | | | | | | 31 | | | | | | 0.6 | | | | | | 497 | | | | | | 1.3 | | |
|
Zurich
|
| | | | 22 | | | | | | 0 | | | | | | 22 | | | | | | 0.4 | | | | | | 482 | | | | | | 1.2 | | |
|
Lippoldt
|
| | | | 28 | | | | | | 0 | | | | | | 28 | | | | | | 0.5 | | | | | | 454 | | | | | | 1.2 | | |
|
Other
|
| | | | 746 | | | | | | 327 | | | | | | 801 | | | | | | 14.4 | | | | | | 2,413 | | | | | | 6.2 | | |
|
Kansas Total
|
| | | | 1,677 | | | | | | 327 | | | | | | 1,732 | | | | | | 31.2 | | | | | | 14,177 | | | | | | 36.5 | | |
| Texas (4 Fields) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Kurten
|
| | | | 2,682 | | | | | | 3,519 | | | | | | 3,269 | | | | | | 58.9 | | | | | | 16,176 | | | | | | 41.6 | | |
|
Hitts Lake North
|
| | | | 390 | | | | | | 0 | | | | | | 390 | | | | | | 7.0 | | | | | | 7,289 | | | | | | 18.8 | | |
|
Sand Flat
|
| | | | 145 | | | | | | 0 | | | | | | 145 | | | | | | 2.6 | | | | | | 1,006 | | | | | | 2.6 | | |
|
Madisonville West
|
| | | | 10 | | | | | | 24 | | | | | | 13 | | | | | | 0.3 | | | | | | 189 | | | | | | 0.5 | | |
|
Texas Total
|
| | | | 3,227 | | | | | | 3,543 | | | | | | 3,817 | | | | | | 68.8 | | | | | | 24,660 | | | | | | 63.5 | | |
|
Total
|
| | | | 4,904 | | | | | | 3,870 | | | | | | 5,549 | | | | | | 100.0% | | | | | $ | 38,837 | | | | | | 100.0% | | |
| | | |
Oil
(MBbl) |
| |
Natural
Gas (MMcf) |
| |
Oil
Equivalents (MBoe) |
| |||||||||
|
2023
|
| | | | 107 | | | | | | 146 | | | | | | 131 | | |
|
2024
|
| | | | 94 | | | | | | 150 | | | | | | 119 | | |
|
2025
|
| | | | 89 | | | | | | 128 | | | | | | 110 | | |
| | | |
Year Ended December 31,
|
| |||||||||||||||
| | | |
2023
|
| |
2024
|
| |
2025
|
| |||||||||
| Sales volumes: | | | | | | | | | | | | | | | | | | | |
|
Oil (Bbl)
|
| | | | 495,672(1) | | | | | | 456,682(2) | | | | | | 440,022(3) | | |
|
Natural gas (Mcf)
|
| | | | 297,928(1) | | | | | | 263,696(2) | | | | | | 237,471(3) | | |
| | | |
Year Ended December 31,
|
| |||||||||||||||
| | | |
2023
|
| |
2024
|
| |
2025
|
| |||||||||
|
Total (BOE)
|
| | | | 545,327 | | | | | | 500,631 | | | | | | 479,601 | | |
| Average sales prices: | | | | | | | | | | | | | | | | | | | |
|
Oil (per Bbl)
|
| | | $ | 75.33 | | | | | $ | 76.66 | | | | | $ | 65.44 | | |
|
Natural gas (per Mcf)
|
| | | $ | 4.68 | | | | | $ | 2.95 | | | | | $ | 3.22 | | |
| Gross proceeds: | | | | | | | | | | | | | | | | | | | |
|
Oil sales
|
| | | $ | 37,338,475(1) | | | | | $ | 35,010,647(2) | | | | | $ | 28,794,695(3) | | |
|
Natural gas sales
|
| | | | 1,394,915(1) | | | | | | 777,977(2) | | | | | | 763,800(3) | | |
|
Total gross proceeds
|
| | | | 38,733,390 | | | | | | 35,788,624 | | | | | | 29,558,495 | | |
| Costs: | | | | | | | | | | | | | | | | | | | |
| Production and development costs: | | | | | | | | | | | | | | | | | | | |
|
Lease operating expenses
|
| | | | 14,268,658 | | | | | | 14,552,598 | | | | | | 14,109,579 | | |
|
Production and property taxes
|
| | | | 2,037,664 | | | | | | 1,755,415 | | | | | | 1,781,339 | | |
|
Development expenses
|
| | | | 1,852,171 | | | | | | 2,452,213 | | | | | | 2,892,647 | | |
|
Total costs
|
| | | | 18,158,493 | | | | | | 18,760,226 | | | | | | 18,783,565 | | |
|
Excess of revenues over direct operating expenses and lease equipment and development costs
|
| | | | 20,574,897 | | | | | | 17,028,398 | | | | | | 10,774,930 | | |
|
Times net profits interest over the term of the Trust
|
| | | | 80% | | | | | | 80% | | | | | | 80% | | |
|
Income from net profits interest before reserve adjustments
|
| | | | 16,459,918 | | | | | | 13,622,718 | | | | | | 8,619,944 | | |
|
Cash reserve
|
| | | | — | | | | | | — | | | | | | — | | |
|
Income from net profits interest
|
| | | $ | 16,459,918 | | | | | $ | 13,622,718 | | | | | $ | 8,619,944 | | |
| | |||||||||||||||||||
and The Bank of New York Mellon Trust Company, N.A., as Trustee
March 24, 2026
STATEMENTS OF ASSETS AND TRUST CORPUS
| | | |
December 31,
|
| |||||||||
| | | |
2024
|
| |
2025
|
| ||||||
|
ASSETS
|
| | | | | | | | | | | | |
|
Cash and cash equivalents
|
| | | $ | 1,744,677 | | | | | $ | 2,026,639 | | |
|
Investment in net profits interest
|
| | | | 140,591,606 | | | | | | 140,591,606 | | |
|
Accumulated amortization and impairment
|
| | | | (130,464,406) | | | | | | (132,218,252) | | |
|
Total assets
|
| | | $ | 11,871,877 | | | | | $ | 10,399,993 | | |
|
TRUST CORPUS
|
| | | | | | | | | | | | |
|
Trust corpus, 17,000,000 Trust Units issued and outstanding at December 31, 2024 and 2025, respectively
|
| | | $ | 11,871,877 | | | | | $ | 10,399,993 | | |
| | | |
Year Ended December 31,
|
| |||||||||||||||
| | | |
2023
|
| |
2024
|
| |
2025
|
| |||||||||
|
Income from net profits interest
|
| | | $ | 16,459,918 | | | | | $ | 13,622,718 | | | | | $ | 8,619,944 | | |
|
Cash on hand withheld for Trust expenses
|
| | | | (180,424) | | | | | | (315,376) | | | | | | (281,962) | | |
|
General and administrative expenses(1)
|
| | | | (1,064,494) | | | | | | (897,342) | | | | | | (942,982) | | |
|
Distributable income
|
| | | $ | 15,215,000 | | | | | $ | 12,410,000 | | | | | $ | 7,395,000 | | |
|
Distributions per Trust Unit (17,000,000 Trust Units issued and
outstanding at December 31, 2023, 2024 and 2025, respectively) |
| | | $ | 0.895 | | | | | $ | 0.730 | | | | | $ | 0.435 | | |
| | | |
Year Ended December 31,
|
| |||||||||||||||
| | | |
2023
|
| |
2024
|
| |
2025
|
| |||||||||
|
Trust corpus, beginning of year
|
| | | $ | 15,048,316 | | | | | $ | 13,372,565 | | | | | $ | 11,871,877 | | |
|
Income from net profits interest
|
| | | | 16,459,918 | | | | | | 13,622,718 | | | | | | 8,619,944 | | |
|
Cash distributions
|
| | | | (15,215,000) | | | | | | (12,410,000) | | | | | | (7,395,000) | | |
|
Trust expenses
|
| | | | (1,064,494) | | | | | | (897,342) | | | | | | (942,982) | | |
|
Amortization of net profits interest
|
| | | | (1,856,175) | | | | | | (1,816,064) | | | | | | (1,753,846) | | |
|
Trust corpus, end of year
|
| | | $ | 13,372,565 | | | | | $ | 11,871,877 | | | | | $ | 10,399,993 | | |
| |
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,
|
| |||||||||||||||
| | | |
2023
|
| |
2024
|
| |
2025
|
| |||||||||
|
Excess of revenues over direct operating expenses and lease equipment and development costs(1)
|
| | | $ | 20,574,897 | | | | | $ | 17,028,398 | | | | | $ | 10,774,930 | | |
|
Times net profits interest over the term of the Trust
|
| | | | 80% | | | | | | 80% | | | | | | 80% | | |
|
Income from net profits interest before reserve adjustments
|
| | | | 16,459,918 | | | | | | 13,622,718 | | | | | | 8,619,944 | | |
|
Cash reserve(2)
|
| | | | — | | | | | | — | | | | | | — | | |
|
Income from net profits interest
|
| | | $ | 16,459,918(3) | | | | | $ | 13,622,718(4) | | | | | $ | 8,619,944(5) | | |
|
Date paid
|
| |
Period covered
|
| |
Distribution
per unit |
| |
Available
distribution before reserve change |
| |
Reserve
released (established) to (from) distribution(1) |
| |
Total
distribution |
| ||||||
|
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
|
|
|
February 13, 2025
|
| |
October 1, 2024 through
December 31, 2024 |
| | | $ | 0.085 | | | |
$1.445 million
|
| | | $ | 0 | | | |
$1.445 million
|
|
|
May 15, 2025
|
| |
January 1, 2025 through
March 31, 2025 |
| | | $ | 0.130 | | | |
$2.210 million
|
| | | $ | 0 | | | |
$2.210 million
|
|
|
August 14, 2025
|
| |
April 1, 2025 through
June 30, 2025 |
| | | $ | 0.110 | | | |
$1.870 million
|
| | | $ | 0 | | | |
$1.870 million
|
|
|
November 14, 2025
|
| |
July 1, 2025 through
September 30, 2025 |
| | | $ | 0.110 | | | |
$1.870 million
|
| | | $ | 0 | | | |
$1.870 million
|
|
| | | |
Oil (Bbls)
|
| |
Gas (Mcf)
|
| |
Oil
Equivalents (Boe) |
| |||||||||
| Proved reserves | | | | | | | | | | | | | | | | | | | |
|
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 | | |
|
Revisions of previous estimates
|
| | | | 36,896 | | | | | | (1,925) | | | | | | 36,575 | | |
|
Production
|
| | | | (351,484) | | | | | | (181,094) | | | | | | (381,666) | | |
|
Balance at December 31, 2025
|
| | | | 1,562,628 | | | | | | 1,005,509 | | | | | | 1,730,212 | | |
| Proved developed reserves | | | | | | | | | | | | | | | | | | | |
|
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 | | |
|
December 31, 2025
|
| | | | 1,202,476 | | | | | | 837,566 | | | | | | 1,342,069 | | |
| Proved undeveloped reserves | | | | | | | | | | | | | | | | | | | |
|
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 | | |
|
Additional proved undeveloped reserves added
|
| | | | 11,682 | | | | | | 0 | | | | | | 11,682 | | |
|
Revisions of previous estimates
|
| | | | (4,613) | | | | | | 0 | | | | | | (4,613) | | |
|
December 31, 2025
|
| | | | 360,152 | | | | | | 167,943 | | | | | | 388,143 | | |
FROM PROVED OIL AND GAS RESERVES
| | | |
2023
|
| |
2024
|
| |
2025
|
| |||||||||
|
Future cash inflows
|
| | | $ | 175,123,174 | | | | | $ | 139,048,563 | | | | | $ | 101,295,200 | | |
| Future costs | | | | | | | | | | | | | | | | | | | |
|
Production
|
| | | | (76,651,487) | | | | | | (64,104,176) | | | | | | (54,226,563) | | |
|
Development
|
| | | | (29,432,877) | | | | | | (28,967,821) | | | | | | (29,357,357) | | |
|
Future net cash flows
|
| | | | 69,038,810 | | | | | | 45,976,566 | | | | | | 17,711,280 | | |
|
Less 10% discount factor
|
| | | | (18,870,992) | | | | | | (11,196,048) | | | | | | (5,199,042) | | |
|
Standardized measure of discounted future net cash flows
|
| | | $ | 50,167,818 | | | | | $ | 34,780,518 | | | | | $ | 12,512,238 | | |
FLOWS FROM PROVED OIL AND GAS RESERVES
| | | |
2023
|
| |
2024
|
| |
2025
|
| |||||||||
|
Standardized measure at beginning of year
|
| | | $ | 98,381,229 | | | | | $ | 50,167,818 | | | | | $ | 34,780,518 | | |
|
Net proceeds to the Trust
|
| | | | (16,459,918) | | | | | | (13,622,718) | | | | | | (8,619,944) | | |
|
Net changes in price and production costs
|
| | | | (44,045,655) | | | | | | (5,726,482) | | | | | | (12,443,243) | | |
|
Changes in estimated future development costs
|
| | | | 5,061,640 | | | | | | 43,263 | | | | | | (3,050,674) | | |
|
Development costs incurred during the year
|
| | | | 57,549 | | | | | | — | | | | | | — | | |
|
Revisions of quantity estimates
|
| | | | (4,152,012) | | | | | | (1,572,839) | | | | | | 826,855 | | |
|
Accretion of discount
|
| | | | 9,838,123 | | | | | | 5,016,782 | | | | | | 3,478,052 | | |
|
Changes in production rates, timing and other
|
| | | | 1,486,862 | | | | | | 474,694 | | | | | | (2,459,326) | | |
|
Standardized measure at end of year
|
| | | $ | 50,167,818 | | | | | $ | 34,780,518 | | | | | $ | 12,512,238 | | |
| | | |
2023
|
| |
2024
|
| |
2025
|
| |||||||||
|
Oil (per Bbl)
|
| | | $ | 75.24 | | | | | $ | 72.58 | | | | | $ | 62.91 | | |
|
Gas (per Mcf)
|
| | | $ | 1.76 | | | | | $ | 1.17 | | | | | $ | 2.40 | | |
|
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% | | |
| | | |
2024
|
| |
2025
|
| ||||||
|
Audit fees
|
| | | $ | 275,348 | | | | | $ | 289,426 | | |
|
Audit related fees
|
| | | | — | | | | | | — | | |
|
Tax fees
|
| | | | — | | | | | | — | | |
|
All other fees
|
| | | | — | | | | | | — | | |
|
Total fees
|
| | | $ | 275,348 | | | | | $ | 289,426 | | |
| | | |
Page in this
Form 10-K |
| |||
| VOC Energy Trust | | | | | | | |
|
Report of Independent Registered Public Accounting Firm (PCAOB ID
Number 248) |
| | | | 54 | | |
|
Statements of Assets and Trust Corpus
|
| | | | 55 | | |
|
Statements of Distributable Income
|
| | | | 55 | | |
|
Statements of Changes in Trust Corpus
|
| | | | 55 | | |
|
Notes to Financial Statements
|
| | | | 56 | | |
| |
Exhibit
Number |
| | | | |
Description
|
|
| | 32.1* | | |
—
|
| | | |
| | 97.1 | | |
—
|
| | | |
| | 99.1* | | |
—
|
| | |
TRUST COMPANY, N.A., AS TRUSTEE
Vice President