|
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
|
| |||
| | | | 3 | | | |
| | | | 4 | | | |
PART I
|
| ||||||
| | | | 8 | | | |
| | | | 30 | | | |
| | | | 42 | | | |
| | | | 42 | | | |
| | | | 42 | | | |
| | | | 42 | | | |
PART II
|
| ||||||
| | | | 43 | | | |
| | | | 43 | | | |
| | | | 43 | | | |
| | | | 48 | | | |
| | | | 49 | | | |
| | | | 59 | | | |
| | | | 59 | | | |
| | | | 59 | | | |
PART III
|
| ||||||
| | | | 60 | | | |
| | | | 60 | | | |
| | | | 60 | | | |
| | | | 61 | | | |
| | | | 62 | | | |
PART IV
|
| ||||||
| | | | 63 | | | |
| | | | 63 | | | |
| | | | 64 | | |
| | |
Oil
(MBbls) |
| |
Natural gas
(MMcf) |
| |
Natural gas
liquids (MBbls) |
| |
Oil
equivalents (MBoe) |
| ||||||||||||
Proved Developed
|
| | | | 1,641 | | | | | | 18 | | | | | | 1 | | | | | | 1,645 | | |
Proved Undeveloped
|
| | | | 160 | | | | | | — | | | | | | — | | | | | | 160 | | |
Total Proved
|
| | | | 1,801 | | | | | | 18 | | | | | | 1 | | | | | | 1,805 | | |
| | |
Oil
(MBbls) |
| |
Natural Gas
(MMcf) |
| |
Natural Gas
Liquids (MBbls) |
| |
Oil
Equivalents (MBoe) |
| ||||||||||||
Proved Reserves: | | | | | | | | | | | | | | | | | | | | | | | | | |
Balance, December 31, 2017
|
| | | | 3,985 | | | | | | 259 | | | | | | 6 | | | | | | 4,032 | | |
Revisions of previous estimates
|
| | | | 267 | | | | | | (52) | | | | | | (1) | | | | | | 257 | | |
Production
|
| | | | (591) | | | | | | (44) | | | | | | (0) | | | | | | (598) | | |
Balance, December 31, 2018
|
| | | | 3,661 | | | | | | 163 | | | | | | 5 | | | | | | 3,691 | | |
Revisions of previous estimates
|
| | | | (93) | | | | | | (54) | | | | | | (3) | | | | | | (103) | | |
Production
|
| | | | (573) | | | | | | (26) | | | | | | (0) | | | | | | (577) | | |
Balance, December 31, 2019
|
| | | | 2,995 | | | | | | 83 | | | | | | 2 | | | | | | 3,011 | | |
Revisions of previous estimates
|
| | | | (675) | | | | | | (40) | | | | | | (1) | | | | | | (683) | | |
Production
|
| | | | (519) | | | | | | (25) | | | | | | (0) | | | | | | (523) | | |
Balance, December 31, 2020
|
| | | | 1,801 | | | | | | 18 | | | | | | 1 | | | | | | 1,805 | | |
Proved Developed Reserves:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Balance, December 31, 2017
|
| | | | 3,403 | | | | | | 259 | | | | | | 6 | | | | | | 3,450 | | |
Balance, December 31, 2018
|
| | | | 3,202 | | | | | | 163 | | | | | | 5 | | | | | | 3,232 | | |
Balance, December 31, 2019
|
| | | | 2,687 | | | | | | 83 | | | | | | 2 | | | | | | 2,703 | | |
Balance, December 31, 2020
|
| | | | 1,641 | | | | | | 18 | | | | | | 1 | | | | | | 1,645 | | |
| | |
Oil
(MBbls) |
| |
Natural Gas
(MMcf) |
| |
Natural Gas
Liquids (MBbls) |
| |
Oil
Equivalents (MBoe) |
| ||||||||||||
Proved Undeveloped Reserves: | | | | | | | | | | | | | | | | | | | | | | | | | |
Balance, December 31, 2017
|
| | | | 582 | | | | | | — | | | | | | — | | | | | | 582 | | |
Proved undeveloped reserves converted to proved developed reserves by drilling
|
| | | | (182) | | | | | | — | | | | | | — | | | | | | (182) | | |
Additional proved undeveloped reserves added during 2018
|
| | | | 66 | | | | | | — | | | | | | — | | | | | | 66 | | |
Proved undeveloped reserves removed from drilling plan
|
| | | | (7) | | | | | | — | | | | | | — | | | | | | (7) | | |
Revisions of previous estimates
|
| | | | 0 | | | | | | — | | | | | | — | | | | | | 0 | | |
Balance, December 31, 2018
|
| | | | 459 | | | | | | — | | | | | | — | | | | | | 459 | | |
Proved undeveloped reserves converted to proved developed reserves by drilling
|
| | | | (178) | | | | | | — | | | | | | — | | | | | | (178) | | |
Additional proved undeveloped reserves added during 2019
|
| | | | 27 | | | | | | — | | | | | | — | | | | | | 27 | | |
Proved undeveloped reserves removed from drilling plan
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Revisions of previous estimates
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
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
Developed Producing |
| |
Proved
Developed Non-Producing |
| |
Proved
Undeveloped |
| |
Total
Proved |
| ||||||||||||
| | |
(dollars in thousands)
|
| |||||||||||||||||||||
Net Reserves | | | | | | | | | | | | | | | | | | | | | | | | | |
Oil (MBbl)
|
| | | | 2,034.7 | | | | | | 17.1 | | | | | | 199.4 | | | | | | 2,251.2 | | |
Gas (MMcf)
|
| | | | 23.0 | | | | | | 0.0 | | | | | | 0.0 | | | | | | 23.0 | | |
NGL (MBbl)
|
| | | | 0.8 | | | | | | 0.0 | | | | | | 0.0 | | | | | | 0.8 | | |
Revenue | | | | | | | | | | | | | | | | | | | | | | | | | |
Oil
|
| | | $ | 71,253.8 | | | | | $ | 598.2 | | | | | $ | 6,984.2 | | | | | $ | 78,836.3 | | |
Gas
|
| | | | 37.6 | | | | | | 0.0 | | | | | | 0.0 | | | | | | 37.6 | | |
| | |
Proved
Developed Producing |
| |
Proved
Developed Non-Producing |
| |
Proved
Undeveloped |
| |
Total
Proved |
| ||||||||||||
| | |
(dollars in thousands)
|
| |||||||||||||||||||||
NGL x
|
| | | | 10.3 | | | | | | 0.0 | | | | | | 0.0 | | | | | | 10.3 | | |
Severance Taxes
|
| | | | 644.0 | | | | | | 28.4 | | | | | | 224.5 | | | | | | 896.9 | | |
Ad Valorem Taxes
|
| | | | 1,734.2 | | | | | | 31.9 | | | | | | 320.6 | | | | | | 2,086.7 | | |
Operating Expenses
|
| | | | 37,877.5 | | | | | | 43.2 | | | | | | 1,702.7 | | | | | | 39,623.3 | | |
Workover Expenses
|
| | | | 4,324.6 | | | | | | 0.0 | | | | | | 0.0 | | | | | | 4,324.6 | | |
COPAS Overhead
|
| | | | 9,030.1 | | | | | | 0.0 | | | | | | 172.8 | | | | | | 9,202.9 | | |
Investments
|
| | | | 0.0 | | | | | | 405.0 | | | | | | 2,391.5 | | | | | | 2,796.5 | | |
80% NPI Net Operating Income(1)
|
| | | $ | 14,153.0 | | | | | $ | 71.8 | | | | | $ | 1,737.7 | | | | | $ | 15,962.6 | | |
80% Net Profits Interest (NPI)(2)
|
| | | $ | 11,604.1 | | | | | $ | 22.5 | | | | | $ | 1,194.6 | | | | | $ | 12,821.2 | | |
| | |
Gross
|
| |
Net
|
| ||||||
| | |
(acres)
|
| |||||||||
Developed Acreage: | | | | | | | | | | | | | |
El Dorado Area
|
| | | | 15,205 | | | | | | 15,193 | | |
Northwest Kansas Area
|
| | | | 11,565 | | | | | | 11,520 | | |
Other
|
| | | | 20,030 | | | | | | 16,382 | | |
Total
|
| | | | 46,800 | | | | | | 43,095 | | |
Undeveloped Acreage:
|
| | | | — | | | | | | — | | |
| | |
Operated
Wells |
| |
Non-Operated
Wells |
| |
Total
|
| |||||||||||||||||||||||||||
| | |
Gross
|
| |
Net
|
| |
Gross
|
| |
Net
|
| |
Gross
|
| |
Net
|
| ||||||||||||||||||
Oil
|
| | | | 747 | | | | | | 735 | | | | | | 64 | | | | | | 9 | | | | | | 811 | | | | | | 744 | | |
Natural gas
|
| | | | 3 | | | | | | 2 | | | | | | 1 | | | | | | — | | | | | | 4 | | | | | | 2 | | |
Total
|
| | | | 750 | | | | | | 737 | | | | | | 65 | | | | | | 9 | | | | | | 815 | | | | | | 746 | | |
| | |
Year Ended December 31,
|
| |||||||||||||||||||||||||||||||||
| | |
2018
|
| |
2019
|
| |
2020
|
| |||||||||||||||||||||||||||
| | |
Gross
|
| |
Net
|
| |
Gross
|
| |
Net
|
| |
Gross
|
| |
Net
|
| ||||||||||||||||||
Completed: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Oil wells
|
| | | | 1 | | | | | | 1 | | | | | | 6 | | | | | | 6 | | | | | | 1 | | | | | | 1 | | |
Natural gas wells
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Non-productive
|
| | | | — | | | | | | — | | | | | | 2 | | | | | | 2 | | | | | | 0 | | | | | | 0 | | |
Total
|
| | | | 1 | | | | | | 1 | | | | | | 8 | | | | | | 8 | | | | | | 1 | | | | | | 1 | | |
| | |
Year Ended
December 31, |
| |||||||||||||||
| | |
2018
|
| |
2019
|
| |
2020
|
| |||||||||
Sales prices: | | | | | | | | | | | | | | | | | | | |
Oil (per Bbl)
|
| | | $ | 60.56 | | | | | $ | 51.34 | | | | | $ | 37.18 | | |
Natural gas (per Mcf)
|
| | | $ | 2.27 | | | | | $ | 2.03 | | | | | $ | 1.47 | | |
Lease operating expense (per Boe)
|
| | | $ | 20.03 | | | | | $ | 19.53 | | | | | $ | 17.91 | | |
Lease maintenance (per Boe)
|
| | | $ | 3.76 | | | | | $ | 5.38 | | | | | $ | 2.63 | | |
Lease overhead (per Boe)
|
| | | $ | 4.36 | | | | | $ | 4.50 | | | | | $ | 4.35 | | |
Production and property taxes (per Boe)
|
| | | $ | 1.38 | | | | | $ | 1.52 | | | | | $ | 1.18 | | |
| | |
For the Year Ended December 31,
|
| |||||||||||||||||||||||||||
| | |
2016
|
| |
2017
|
| |
2018
|
| |
2019
|
| |
2020
|
| |||||||||||||||
Net profits income
|
| | | $ | 5,498,736 | | | | | $ | 9,118,031 | | | | | $ | 17,151,136 | | | | | $ | 12,994,052 | | | | | $ | 6,790,443 | | |
Distributable income
|
| | | $ | 4,600,000 | | | | | $ | 8,280,000 | | | | | $ | 16,330,000 | | | | | $ | 12,075,000 | | | | | $ | 5,635,000 | | |
Distributions per trust unit
|
| | | $ | 0.4000 | | | | | $ | 0.7200 | | | | | $ | 1.4200 | | | | | $ | 1.0500 | | | | | $ | 0.4900 | | |
Total assets at year end
|
| | | $ | 19,540,827 | | | | | $ | 16,962,193 | | | | | $ | 14,706,311 | | | | | $ | 12,487,586 | | | | | $ | 10,583,308 | | |
| | |
December 31,
|
| |||||||||
| | |
2019
|
| |
2020
|
| ||||||
ASSETS
|
| | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 201,736 | | | | | $ | 504,571 | | |
Investment in net profits interest
|
| | | | 50,383,675 | | | | | | 50,383,675 | | |
Accumulated amortization
|
| | | | (38,097,825) | | | | | | (40,304,938) | | |
Total assets
|
| | | $ | 12,487,586 | | | | | $ | 10,583,308 | | |
TRUST CORPUS
|
| | | | | | | | | | | | |
Trust corpus, 11,500,000 Trust units issued and outstanding at December 31,
2019 and 2020 |
| | | $ | 12,487,586 | | | | | $ | 10,583,308 | | |
| | |
Year ended December 31,
|
| |||||||||||||||
| | |
2018
|
| |
2019
|
| |
2020
|
| |||||||||
Income from net profits interest
|
| | | $ | 17,151,136 | | | | | $ | 12,994,052 | | | | | $ | 6,790,443 | | |
Cash on hand used (withheld) for Trust expenses
|
| | | | (106,984) | | | | | | 54,135 | | | | | | (302,835) | | |
General and administrative expense(1)
|
| | | | (714,152) | | | | | | (973,187) | | | | | | (852,608) | | |
Distributable income
|
| | | $ | 16,330,000 | | | | | $ | 12,075,000 | | | | | $ | 5,635,000 | | |
Distributions per Trust unit (11,500,000 Trust units issued and outstanding for 2018, 2019 and 2020)
|
| | | $ | 1.420 | | | | | $ | 1.050 | | | | | $ | 0.490 | | |
| | |
Year ended December 31,
|
| |||||||||||||||
| | |
2018
|
| |
2019
|
| |
2020
|
| |||||||||
Trust corpus, beginning of year
|
| | | $ | 16,962,193 | | | | | $ | 14,706,311 | | | | | $ | 12,487,586 | | |
Income from net profits interest
|
| | | | 17,151,136 | | | | | | 12,994,052 | | | | | | 6,790,443 | | |
Cash distributions
|
| | | | (16,330,000) | | | | | | (12,075,000) | | | | | | (5,635,000) | | |
Trust expenses
|
| | | | (714,152) | | | | | | (973,187) | | | | | | (852,608) | | |
Amortization of net profits interest
|
| | | | (2,362,866) | | | | | | (2,164,590) | | | | | | (2,207,113) | | |
Trust corpus, end of year
|
| | | $ | 14,706,311 | | | | | $ | 12,487,586 | | | | | $ | 10,583,308 | | |
|
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,
|
| |||||||||||||||
| | |
2018
|
| |
2019
|
| |
2020
|
| |||||||||
Excess of revenues over direct operating expenses and lease equipment and development costs(1)
|
| | | $ | 21,438,920 | | | | | $ | 16,242,566 | | | | | $ | 8,488,053 | | |
Times net profits interest over the term of the Trust
|
| | | | 80% | | | | | | 80% | | | | | | 80% | | |
Income from net profits interest before reserve adjustments
|
| | | | 17,151,136 | | | | | | 12,994,052 | | | | | | 6,790,443 | | |
MV Partners reserve for future capital
expenditures(2) |
| | | | — | | | | | | — | | | | | | — | | |
Income from net profits interest(3)
|
| | | $ | 17,151,136 | | | | | $ | 12,994,052 | | | | | $ | 6,790,443 | | |
Date paid
|
| |
Period covered
|
| |
Distribution
per unit |
| |
Reserve
released (established)(1) |
| ||||||
January 25, 2018
|
| |
October 1, 2017 through December 31, 2017
|
| | | $ | 0.220 | | | | | $ | — | | |
April 25, 2018
|
| | January 1, 2018 through March 31, 2018 | | | | $ | 0.365 | | | | | | — | | |
July 25, 2018
|
| | April 1, 2018 through June 30, 2018 | | | | $ | 0.420 | | | | | | — | | |
October 25, 2018
|
| | July 1, 2018 through September 30, 2018 | | | | $ | 0.415 | | | | | | — | | |
January 25, 2019
|
| |
October 1, 2018 through December 31, 2018
|
| | | $ | 0.315 | | | | | $ | — | | |
April 25, 2019
|
| | January 1, 2019 through March 31, 2019 | | | | $ | 0.215 | | | | | | — | | |
July 25, 2019
|
| | April 1, 2019 through June 30, 2019 | | | | $ | 0.305 | | | | | | — | | |
October 25, 2019
|
| | July 1, 2019 through September 30, 2019 | | | | $ | 0.215 | | | | | | — | | |
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) | | |
| | |
Oil (Bbls)
|
| |
Gas (Mcf)
|
| |
NGL (Bbls)
|
| |
Total (Boe)
|
| ||||||||||||
Proved reserves | | | | | | | | | | | | | | | | | | | | | | | | | |
Balance at December 31, 2017
|
| | | | 3,985,256 | | | | | | 259,083 | | | | | | 5,799 | | | | | | 4,032,206 | | |
Revisions of previous estimates
|
| | | | 266,433 | | | | | | (52,080) | | | | | | (663) | | | | | | 257,322 | | |
Production
|
| | | | (590,885) | | | | | | (43,770) | | | | | | (352) | | | | | | (598,409) | | |
Balance at December 31, 2018
|
| | | | 3,660,804 | | | | | | 163,233 | | | | | | 4,784 | | | | | | 3,691,119 | | |
Revisions of previous estimates
|
| | | | (92,603) | | | | | | (53,659) | | | | | | (2,519) | | | | | | (103,183) | | |
Production
|
| | | | (572,582) | | | | | | (26,336) | | | | | | (295) | | | | | | (577,163) | | |
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 | | |
| | |
Oil (Bbls)
|
| |
Gas (Mcf)
|
| |
NGL (Bbls)
|
| |
Total (Boe)
|
| ||||||||||||
Proved developed reserves | | | | | | | | | | | | | | | | | | | | | | | | | |
December 31, 2017
|
| | | | 3,403,562 | | | | | | 259,083 | | | | | | 5,799 | | | | | | 3,450,512 | | |
December 31, 2018
|
| | | | 3,202,010 | | | | | | 163,233 | | | | | | 4,784 | | | | | | 3,232,325 | | |
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 | | |
Proved undeveloped reserves | | | | | | | | | | | | | | | | | | | | | | | | | |
December 31, 2017
|
| | | | 581,694 | | | | | | — | | | | | | — | | | | | | 581,694 | | |
Proved undeveloped reserves converted to proved developed reserves by drilling
|
| | | | (181,694) | | | | | | — | | | | | | — | | | | | | (181,694) | | |
Additional proved undeveloped reserves added during 2018
|
| | | | 65,734 | | | | | | — | | | | | | — | | | | | | 65,734 | | |
Proved undeveloped reserves removed from drilling
plan |
| | | | (6,991) | | | | | | | | | | | | | | | | | | (6,991) | | |
Revisions of previous estimates
|
| | | | 56 | | | | | | — | | | | | | — | | | | | | 56 | | |
December 31, 2018
|
| | | | 458,794 | | | | | | — | | | | | | — | | | | | | 458,794 | | |
Proved undeveloped reserves converted to proved developed reserves by drilling
|
| | | | (177,697) | | | | | | — | | | | | | — | | | | | | (177,697) | | |
Additional proved undeveloped reserves added during 2019
|
| | | | 27,366 | | | | | | — | | | | | | — | | | | | | 27,366 | | |
Proved undeveloped reserves removed from drilling
plan |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Revisions of previous estimates
|
| | | | (142) | | | | | | — | | | | | | — | | | | | | (142) | | |
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) | | |
Revisions of previous estimates
|
| | | | (9,260) | | | | | | — | | | | | | — | | | | | | (9,260) | | |
December 31, 2020
|
| | | | 159,548 | | | | | | — | | | | | | — | | | | | | 159,548 | | |
|
| | |
2018
|
| |
2019
|
| |
2020
|
| |||||||||
Future cash inflows
|
| | | $ | 222,280,250 | | | | | $ | 153,422,338 | | | | | $ | 63,107,344 | | |
Future costs
|
| | | | | | | | | | | | | | | | | | |
Production
|
| | | | (107,850,519) | | | | | | (86,214,240) | | | | | | (44,907,531) | | |
Development
|
| | | | (6,012,640) | | | | | | (4,195,800) | | | | | | (2,237,200) | | |
Future net cash flows
|
| | | | 108,417,091 | | | | | | 63,012,298 | | | | | | 15,962,613 | | |
Less 10% discount factor
|
| | | | (28,492,547) | | | | | | (14,613,176) | | | | | | (3,141,451) | | |
Standardized measure of discounted future net cash flows
|
| | | $ | 79,924,544 | | | | | $ | 48,399,122 | | | | | $ | 12,821,162 | | |
| | |
2018
|
| |
2019
|
| |
2020
|
| |||||||||
Standardized measure at beginning of year
|
| | | $ | 51,405,822 | | | | | $ | 79,924,544 | | | | | $ | 48,399,122 | | |
Net proceeds to the Trust
|
| | | | (17,151,136) | | | | | | (12,994,052) | | | | | | (6,790,443) | | |
Net changes in price and production costs
|
| | | | 32,980,714 | | | | | | (24,930,850) | | | | | | (29,767,790) | | |
Changes in estimated future development costs
|
| | | | (1,014,730) | | | | | | (491,282) | | | | | | 1,385,798 | | |
Development costs incurred during the year
|
| | | | 1,902,600 | | | | | | 2,022,434 | | | | | | 284,000 | | |
Revisions of quantity estimates
|
| | | | 6,232,157 | | | | | | (1,517,858) | | | | | | (5,317,854) | | |
Accretion of discount
|
| | | | 5,140,582 | | | | | | 7,992,454 | | | | | | 4,839,912 | | |
Changes in production rates, timing and other(1)
|
| | | | 428,535 | | | | | | (1,606,434) | | | | | | (211,583) | | |
Standardized measure at end of year
|
| | | $ | 79,924,544 | | | | | $ | 48,399,122 | | | | | $ | 12,821,162 | | |
| | |
2018
|
| |
2019
|
| |
2020
|
| |||||||||
Oil (per Bbl)
|
| | | $ | 60.56 | | | | | $ | 51.14 | | | | | $ | 35.02 | | |
Gas (per Mcf)
|
| | | $ | 2.81 | | | | | $ | 2.12 | | | | | $ | 1.64 | | |
NGL (per Bbl)
|
| | | $ | 25.78 | | | | | $ | 25.51 | | | | | $ | 12.62 | | |
| | |
Summarized Quarterly Results Three months ended
|
| |||||||||||||||||||||
| | |
March 31
|
| |
June 30
|
| |
September 30
|
| |
December 31
|
| ||||||||||||
| | |
(All numbers in thousands except per unit amounts)
|
| |||||||||||||||||||||
2019: | | | | | | | | | | | | | | | | | | | | | | | | | |
Income from net profits interest
|
| | | $ | 3,819 | | | | | $ | 2,649 | | | | | $ | 3,681 | | | | | $ | 2,845 | | |
Distributable income
|
| | | $ | 3,623 | | | | | $ | 2,473 | | | | | $ | 3,508 | | | | | $ | 2,473 | | |
Distributions per unit
|
| | | $ | 0.3150 | | | | | $ | 0.2150 | | | | | $ | 0.3050 | | | | | $ | 0.2150 | | |
2020: | | | | | | | | | | | | | | | | | | | | | | | | | |
Income from net profits interest
|
| | | $ | 2,426 | | | | | $ | 3,222 | | | | | $ | 0 | | | | | $ | 1,142 | | |
Distributable income
|
| | | $ | 2,185 | | | | | $ | 2,358 | | | | | $ | 0 | | | | | $ | 1,093 | | |
Distributions per unit
|
| | | $ | 0.1900 | | | | | $ | 0.2050 | | | | | $ | 0.0000 | | | | | $ | 0.095 | | |
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)
|
| | | |