UNITED STATES
SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 10-Q

☒

QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the Quarterly Period ended ~~June 30, 2021~~March 31, 2022

☐

TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the Transition Period from to

Commission File Number: 1-7884

~~MESA ROYALTY TRUST~~

~~(Exact name of registrant as specified in its charter)~~

	~~Texas~~			~~76-6284806~~
	~~(State or other jurisdiction of~~ ~~Incorporation or Organization)~~			~~(I.R.S. Employer~~ ~~Identification No.)~~
	~~The Bank of New York Mellon Trust Company, N.A.,~~ ~~Trustee~~ ~~601 Travis Street, Floor 16~~ ~~Houston, Texas~~			~~77002~~
	~~(Address of Principal Executive Offices)~~			~~(Zip Code)~~

~~1-713-483-6020~~

~~(Registrant’s Telephone Number, Including Area Code)~~

~~Securities registered pursuant to Section 12(b) of the Act:~~

	~~Title of each class~~			~~Trading Symbol(s)~~			~~Name of each exchange on which registered~~
	~~Units of Beneficial Interest~~			~~MTR~~			~~New York Stock Exchange~~

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes ☒ No ☐

Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files). Yes ☐ No ☐

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and “emerging growth company” in Rule 12b-2 of the Exchange Act.

~~Large accelerated filer ☐~~

~~Accelerated filer ☐~~

~~Non-accelerated filer ☒~~

~~Smaller reporting company ☒~~
~~Emerging growth company ☐~~

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐

~~Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes ☐ No ☒~~

~~As of August 16, 2021 — 1,863,590 Units of Beneficial Interest were outstanding in Mesa Royalty Trust.~~

~~DISCLOSURES REGARDING FORWARD-LOOKING STATEMENTS~~

This Form 10-Q includes “forward-looking statements” about Mesa Royalty Trust (the “Trust”) and other matters discussed herein that are subject to risks and uncertainties that are intended to qualify for the safe harbor from liability established by the Private Securities Litigation Reform Act of 1995 and Section 21E of the Securities Exchange Act of 1934, as amended (the “Exchange Act”). All statements other than statements of historical fact included in this document, including, without limitation, statements under “Trustee’s Discussion and Analysis of Financial Condition and Results of Operations,” including the Trust’s or any Working Interest Owner’s (as defined in “~~Note 1 — Trust Organization and Provisions~~”) future financial position, status in any insolvency proceeding, business strategy, budgets, projected costs, statements regarding the COVID-19 pandemic and related containment measures, expected market conditions and commodity pricing, plans and objectives, oil and natural gas prices, information regarding target distributions, statements regarding reconciliation and adjustment of estimated versus actual revenue and expense amounts, statements pertaining to future exploration and development activities and costs, estimates regarding production costs and expenses, estimates of cash flows, statements regarding the number of development wells to be completed in future periods, and information regarding production and reserves, are forward-looking statements. Actual outcomes and results, which are substantially all outside the Trust’s control, may differ materially from those projected. Forward-looking statements are generally accompanied by words such as “estimate,” “project,” “predict,” “future,” “believe,” “expect,” “anticipate,” “potential,” “possibly,” “could,” “may,” “can,” “foresee,” “plan,” “goal,” “forecast,” “assume,” “target,” “should,” “intend” or other words that convey the uncertainty of future events or outcomes. These statements are based on certain assumptions made by the Trust in light of its experience and perception of historical trends, current conditions and expected future developments, as well as other factors we believe are appropriate under the circumstances. The Trustee (as defined herein) relies on the Working Interest Owners for information regarding the Subject Interests (as defined in “~~Note 1 — Trust Organization and Provisions”), the Royalty (as defined in “Note 1 — Trust Organization and Provisions”), and the Working Interest Owners themselves.~~

Although the information provided by the Working Interest Owners provides a reasonable basis for the forward-looking statements contained herein, no assurance can be given that such expectations will prove to be correct. However, whether actual results and developments will conform with such expectations and predictions is subject to a number of risks and uncertainties, including the risk factors discussed in Part I, Item 1A of the Trust’s Annual Report on Form 10-K for the year ended December 31, 2020, the risks discussed in the Trust’s Quarterly Report on Form 10-Q for the quarter ended March 31, 2021, the risks discussed herein, and those set forth from time to time in the Trust’s filings with the Securities and Exchange Commission (the “SEC”), which could affect the future results of the energy industry in general, and the Trust and Working Interest Owners in particular, and could cause those results to differ materially from those expressed in such forward-looking statements. The actual results or developments anticipated may not be realized or, even if substantially realized, they may not have the expected consequences to or effects on the Working Interest Owners’ businesses and the Trust. Such statements are not guarantees of future performance and actual results or developments may differ materially from those projected in such forward-looking statements. The Trust undertakes no obligation to publicly update or revise any forward-looking statements, except as required by applicable law.

~~PART I — FINANCIAL INFORMATION~~

~~Item 1.~~

~~Financial Statements.~~

MESA ROYALTY TRUST

(Exact name of registrant as specified in its charter)

	Texas (State or other jurisdiction of Incorporation or Organization)			76-6284806 (I.R.S. Employer Identification No.)
	The Bank of New York Mellon Trust Company, N.A., Trustee 601 Travis Street, Floor 16 Houston, Texas (Address of Principal Executive Offices)			77002 (Zip Code)

1-713-483-6020

(Registrant’s Telephone Number, Including Area Code)

Securities registered pursuant to Section 12(b) of the Act:

	Title of each class			Trading Symbol(s)			Name of each exchange on which registered
	Units of Beneficial Interest			MTR			New York Stock Exchange

Large accelerated filer ☐

Accelerated filer ☐

Non-accelerated filer ☒

Smaller reporting company ☒

Emerging growth company ☐

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes ☐ No ☒

As of May 16, 2022 — 1,863,590 Units of Beneficial Interest were outstanding in Mesa Royalty Trust.

DISCLOSURES REGARDING FORWARD-LOOKING STATEMENTS

This Form 10-Q includes “forward-looking statements” about Mesa Royalty Trust (the “Trust”) and other matters discussed herein that are subject to risks and uncertainties that are intended to qualify for the safe harbor from liability established by the Private Securities Litigation Reform Act of 1995 and Section 21E of the Securities Exchange Act of 1934, as amended (the “Exchange Act”). All statements other than statements of historical fact included in this document, including, without limitation, statements under “Trustee’s Discussion and Analysis of Financial Condition and Results of Operations,” including the Trust’s or any Working Interest Owner’s (as defined in “Note 1 — Trust Organization and Provisions”) future financial position, status in any insolvency proceeding, business strategy, budgets, projected costs, statements regarding the COVID-19 pandemic and related containment measures, political and regulatory matters, such as tax and environmental policy, expected market conditions and commodity pricing, prices received by Working Interest Owners, plans and objectives, oil and natural gas prices, information relating to future distributions, statements regarding reconciliation and adjustment of estimated versus actual revenue and expense amounts, statements pertaining to future exploration and development activities and costs, estimates regarding production costs and expenses, estimates of cash flows, statements regarding the number of wells to be drilled and producing in future periods, and estimates regarding production and reserves, are forward-looking statements. Actual outcomes and results, which are substantially all outside of the Trust’s control, may differ materially from those projected. Forward-looking statements are generally accompanied by words such as “estimate,” “project,” “predict,” “future,” “believe,” “expect,” “anticipate,” “potential,” “possibly,” “could,” “may,” “can,” “foresee,” “plan,” “goal,” “forecast,” “assume,” “target,” “should,” “intend” or other words that convey the uncertainty of future events or outcomes. These statements are based on certain assumptions made by the Trust in light of its experience and perception of historical trends, current conditions and expected future developments, as well as other factors the Trustee believes are appropriate under the circumstances. The Trustee (as defined herein) relies on the Working Interest Owners for information regarding the Subject Interests (as defined in “Note 1 — Trust Organization and Provisions”), the Royalty (as defined in “Note 1 — Trust Organization and Provisions”), and the Working Interest Owners themselves.

Although the information provided by the Working Interest Owners provides a reasonable basis for the forward-looking statements contained herein, no assurance can be given that such expectations will prove to be correct. The Working Interest Owners alone control historical operating data, and handle receipt and payment of funds relating to the royalty properties and payments to the Trust for the related royalty. The Trustee cannot assure that errors or adjustments or expenses accrued by the working interest owners, whether historical or future, will not affect future royalty income and distributions by the Trust. However, whether actual results and developments will conform with such expectations and predictions is subject to a number of risks and uncertainties, including the risk factors discussed in Part I, Item 1A of the Trust’s Annual Report on Form 10-K for the year ended December 31, 2021, and those set forth from time to time in the Trust’s filings with the Securities and Exchange Commission (the “SEC”), which could affect the future results of the energy industry in general, and the Trust and Working Interest Owners in particular, and could cause those results to differ materially from those expressed in such forward-looking statements. The actual results or developments anticipated may not be realized or, even if substantially realized, they may not have the expected consequences to or effects on the Working Interest Owners’ businesses and the Trust. Such statements are not guarantees of future performance and actual results or developments may differ materially from those projected in such forward-looking statements. The Trust undertakes no obligation to publicly update or revise any forward-looking statements, except as required by applicable law.

PART I — FINANCIAL INFORMATION

Item 1. Financial Statements.

MESA ROYALTY TRUST

STATEMENTS OF DISTRIBUTABLE INCOME
(Unaudited)

	Three Months Ended June 30,						Six Months Ended June 30,						Three Months Ended March 31,
	2021			2020			2021			2020			2022			2021
Royalty income		$	594,172		$	275,119		$	630,687		$	653,403
Royalty and other income														$	732,894		$	36,515
Interest income			31			1,314			58			5,642			29			27
General and administrative expense			(61,851)			(75,656)			(96,153)			(93,295)			(57,450)			(34,302)
Income available for distribution prior to cash reserves withheld for Trust expenses			532,352			200,777			534,592			565,750			675,473			2,240
Cash reserves withheld for current Trust expenses			—			—			(2,240)			—			(72,000)			(2,240)
Distributable income		$	532,352		$	200,777		$	532,352		$	565,750		$	603,473		$	—
Distributable income per unit		$	0.2857		$	0.1077		$	0.2857		$	0.3036		$	0.3238		$	0.0000
Units outstanding			1,863,590			1,863,590			1,863,590			1,863,590			1,863,590			1,863,590

STATEMENTS OF ASSETS, LIABILITIES AND TRUST CORPUS

	June 30, 2021			December 31, 2020			March 31, 2022			December 31, 2021
	(Unaudited)						(Unaudited)
ASSETS
Cash and short-term investments		$	1,611,077		$	1,076,485		$	1,700,472		$	1,266,979
Net overriding royalty interest in oil and gas properties			42,498,034			42,498,034			42,498,034			42,498,034
Accumulated amortization			(41,013,540)			(40,984,296)			(41,032,165)			(41,026,117)
Total assets		$	3,095,571		$	2,590,223		$	3,166,341		$	2,738,896
LIABILITIES AND TRUST CORPUS
Distributions payable		$	537,730		$	—		$	603,829		$	241,979
Trust corpus (1,863,590 units of beneficial interest authorized, issued and outstanding)			2,557,841			2,590,223			2,562,512			2,496,917
Total liabilities and trust corpus		$	3,095,571		$	2,590,223		$	3,166,341		$	2,738,896

(The accompanying notes are an integral part of these financial statements.)

MESA ROYALTY TRUST

NOTES TO FINANCIAL STATEMENTS

(Unaudited)

Note 1 — Trust Organization and Provisions

The Mesa Royalty Trust (the “Trust”), created under the laws of the State of Texas, maintains its offices at the office of the Trustee, The Bank of New York Mellon Trust Company, N.A., (the “Trustee”), 601 Travis Street, Floor 16, Houston, Texas 77002. The telephone number of the Trust is 713-483-6020. The Bank of New York Mellon Trust Company, N.A., is the successor Trustee from JP Morgan Chase Bank, N.A., which is the successor by mergers to the originally named Trustee, Texas Commerce Bank National Association. The Trust has no employees. Administrative functions of the Trust are performed by the Trustee. The Trustee maintains a website for the Trust that makes available, free of charge, filings by the Trust with the Securities and Exchange Commission (“SEC”) and other information. Any reports filed with the SEC are accessible through our website as soon as reasonably practicable after wethe Trustee electronically ~~file~~files such material with, or ~~furnish~~furnishes it to, the SEC. The Trust’s website is http://mtr.q4web.com/home/default.aspx.

Trust Corpus Description. The Trust was created on November 1, 1979 and is now governed by the Mesa Royalty Trust Indenture (as amended, the “Trust Indenture”). Through a series of conveyances, assignments, and acquisitions, the Trust currently owns an overriding royalty interest (the “Royalty”) equal to 11.44% of 90% of the Net Proceeds (as defined in the Conveyance and described below) attributable to the specified interest in certain producing oil and gas properties located in the:

•

Hugoton field of Kansas (the “Hugoton Royalty Properties”);

•

San Juan Basin field of New Mexico (the “San Juan Basin — New Mexico Properties”); and

•

San Juan Basin field of Colorado (the “San Juan Basin — Colorado Properties”, and together with the ~~San~~“San Juan Basin — New Mexico Properties, the “San Juan Basin Royalty Properties”, and together with the Hugoton Royalty Properties, the “Royalty Properties”).

Trust Corpus Conveyance History. On November 1, 1979, Mesa Petroleum Co., predecessor to Mesa Limited Partnership (“MLP”), which was the predecessor to MESA Inc., conveyed to the Trust the Royalty equal to 90% of the Net Proceeds (as defined in the Conveyance and described below) attributable to the specified interests in properties conveyed by the assignor on that date (the “Subject Interests”). The Subject Interests consisted of interests in the Royalty Properties described above. The Royalty is evidenced by counterparts of an Overriding Royalty Conveyance, dated as of November 1, 1979 (the “Conveyance”). In 1985, the Trust Indenture was amended, and the Trust conveyed to an affiliate of Mesa Petroleum Co. 88.5571% of the original Royalty (such transfer, the “1985 Assignment”). The effect of the 1985 Assignment was an overall reduction of approximately 88.56% in the size of the Trust. As a result, the Trust is now entitled to receive 11.44% of 90% of the Net Proceeds attributable to the Royalty Properties each month.

Hugoton Royalty Properties. On November 22, 2019, Riviera Resources, Inc. ~~(“Riviera”)~~ completed the sale of its interest in its remaining properties located in the Hugoton Basin to Scout Energy Group V, LP (“Scout”). Since November 23, 2019, Scout has operated the Hugoton Royalty Properties.

San Juan Basin — Colorado Properties. On April 30, 1991, MLP sold to Conoco, Inc. (“ConocoPhillips”) its interests in the San Juan Basin Royalty Properties (the “San Juan Basin Sale”). The Trust’s interest in the San Juan Basin Royalty Properties was conveyed from Pioneer Natural Resources’

(effective April 1, 1992). On October 26, 1994, MarkWest Energy Partners, Ltd. sold substantially all of its interest in the San Juan Basin — Colorado Properties to BP Amoco Company (“BP”), a subsidiary of BP p.l.c. On February 28, 2020, BP completed the sale of all of its interest in the San Juan Basin — Colorado Properties to SIMCOE LLC, (“Simcoe”), an affiliate of IKAV Energy Inc. ~~(“Simcoe”).~~ BP, under a transition services agreement with Simcoe, operated the properties until December 1, 2020. Simcoe and Red Willow currently operate the San Juan Basin — Colorado Properties.

Following Simcoe’s acquisition of BP’s interest in the San Juan Basin-Colorado Properties, there was a transition period to transfer historical information, knowledge and processes from one owner to the other. During the transition period, Net Proceeds were received by the Trust from BP through the Trust month of January 2021. As reported by Simcoe, the BP statements did not include expenses attributable to Simcoe for this period. According to Simcoe, in the future it is expected that there will be additional adjustments on the monthly statements for deficit or overpayment amounts until all transition period differences are resolved.

Simcoe has informed the Trustee that the amount paid to the Trust in the month of May 2021 includes adjusted proceeds for prior periods. There was unusually high pricing due to extreme winter weather in early 2021, and income for subsequent periods was reduced as pricing declined. Simcoe has also informed the Trustee that the amounts paid to the Trust in the months of May and June 2021 are subject to further adjustment in future periods for certain expenses that Simcoe asserts it is entitled to deduct under the Conveyance. Simcoe is expected to recover such expense amounts by withholding a portion or all of the Net Proceeds that would otherwise be payable to the Trust in future periods. Any reduction in income paid to the Trust for these properties may materially reduce or eliminate distributions to the Trust’s unitholders in future periods.

San Juan Basin — New Mexico Properties. Starting from the date of the San Juan Basin Sale and ending on July 31, 2017, ConocoPhillips operated substantially all of the San Juan Basin — New Mexico Properties, except ~~a small~~an immaterial number of properties ~~that had been~~ assigned to XTO Energy, Inc. (“XTO”) effective January 1, 2005. On July 31, 2017, ConocoPhillips sold its San Juan Basin assets to Hilcorp San Juan LP (“Hilcorp”), an affiliate of Hilcorp Energy Company. On March 29, 2018, XTO sold to Hilcorp its interests in the San Juan Basin — New Mexico Properties. Hilcorp currently operates all of the San Juan Basin — New Mexico Properties.

Following Hilcorp’s acquisition of ConocoPhillips’ and XTO’s interests in the San Juan Basin — New Mexico Properties, there was a transition period to transfer historical information, knowledge and processes from one owner to the other. During this transition period, Hilcorp recorded estimates of revenues and expenses and made payments to the Trust based on historical amounts previously paid by ConocoPhillips, and the Trust recognized such amounts in accordance with its ~~accounting practices.~~modified cash basis of accounting. Accordingly, Hilcorp made an estimated monthly payment of $97,150 in Net Proceeds to the Trust from September 2017 to March 2019 based upon the July 2017 production month previously paid by ConocoPhillips. In April 2019, Hilcorp began to generate actual (instead of estimated) Net Proceeds due to the Trust on a monthly basis. Hilcorp informed the Trust that it will utilize actual revenue and expense amounts and either add or subtract reconciled historical amounts on a month-by-month basis. These amounts will be recognized over time by the Trust in accordance with the Trust’s modified cash basisAs of accounting. In December 2019, Hilcorp made the first payment to the Trust in reconciling historical amounts for one accounting month. For the twelve months ended December 31, 2020, Hilcorp reconciled 10 additional historical amounts for the accounting months of October 2017 through July 2018. For the three months ended March 31, 2021, ~~Hilcorp~~

Hilcorp ~~has~~ informed the Trust that significant incremental costs of approximately $1.1 million attributable to the Trust were incurred in 2018 with respect to a newly drilled well in the San Juan Basin — New Mexico Properties. Hilcorp has reconciled these costs resulting in a charge to the Trust for which the amount is included in the ~~true up~~true-up of historical amounts referred to above. With the assistance of a third party consultant, the Trust has commenced a review of the reconciliation calculations by Hilcorp and the amount of Net Proceeds calculated and paid.

In April 2021, Hilcorp informed the Trust that Hilcorp iswas in process of a system conversion that ~~has~~ delayed the ability to provide current information. For the Trust distribution months of April ~~May and June~~through November 2021, Hilcorp recorded estimates of revenues and expenses and calculated payments to the Trust based on Hilcorp’s December 2020 production month, and the Trust recognized such amounts in accordance with its accounting practices. Accordingly, Hilcorp calculated an estimated payment of $90,649 in Net Proceeds to the Trust for each month from April 2021 ~~to June~~through November 2021. These Net Proceeds were adjusted against the outstanding excess production costs referred to above. Per Hilcorp, ~~when~~ the system conversion ~~is complete,~~was completed in December 2021. In January 2022, Hilcorp ~~will perform~~performed a true-up of the estimated amounts, utilizing actual revenue and ~~provide~~expense amounts to reconcile historical amounts on a month-by-month basis, and provided the true-up to the Trust. Net Proceeds received by the Trust from Hilcorp in the three months ended March 31, 2022 were $732,514.

For the ~~six~~three months ended ~~June 30, 2021,~~March 31, 2022, Net Proceeds from the San Juan Basin — New Mexico Properties adjusted against the outstanding excess production costs and recovered by Hilcorp were ~~$505,380,~~$17,168, leaving a balance of ~~$470,412~~$0 to be recovered from future proceeds, if any. Because of the anticipated future offset, the amounts of Net Proceeds reported for the San Juan Basin — New Mexico Properties during the six months ended June 30, 2021 may not be representative of Net Proceeds that will be received in future quarters.

Pursuant to the Trust Indenture, the Trust is not required to pay to Hilcorp any amounts that could be owed if the estimated revenue exceeded actual revenue amounts or estimated expenses were less than actual expense amounts in past periods. However, Hilcorp may recover such amounts by withholding a portion or all of the Net Proceeds that would otherwise be payable to the Trust in subsequent periods. This could result in a decrease in Net Proceeds paid to the Trust and could result in future material reductions in distributions to the Trust’s unitholders.proceeds.

As used in this report, Scout refers to the current operator of the Hugoton Royalty Properties, Hilcorp refers to the current operator of the San Juan Basin — New Mexico Properties, and Simcoe and Red Willow refer to the current co-operators of certain tracts of land included in the San Juan Basin — Colorado Properties, unless otherwise indicated. Scout, Simcoe, Red Willow and Hilcorp are each individually referred to herein as “Working Interest Owner” or collectively as the “Working Interest Owners.”

The Royalty Properties are required to be operated by the Working Interest Owners in accordance with reasonable and prudent business judgment and good oil and gas field practices. Each Working Interest Owner has the right to abandon any well or lease if, in its opinion, such well or lease ceases to produce or is not capable of producing oil, gas or other minerals in commercial quantities. Each Working Interest Owner

markets the production on terms deemed by it to be the best reasonably obtainable in the circumstances. See “Contracts” under Part I, Item 1 of the Trust’s Annual Report on Form 10-K for the year ended December 31, ~~2020.~~2021. The Trustee has no power or authority to exercise any control over the operation of the Royalty Properties or the marketing of production therefrom. In addition, the Trust does not undertake or control any capital projects or make capital expenditures related to any of the Royalty Properties.

Trustee and Terms of Trust Indenture. The Trust is a passive entity whose purposes are limited to: (1) converting the Royalty to cash, either by retaining it and collecting the proceeds of production (until production has ceased or the Royalty is otherwise terminated) or by selling or otherwise disposing of the Royalties; and (2) distributing such cash, net of amounts for payments of liabilities to the Trust, to the unitholders. The Trust has no sources of liquidity or capital resources other than the revenues, if any, attributable to the Royalties and interest on cash held by the Trustee as a reserve for liabilities or for distribution. The terms of the Trust Indenture provide, among other things, that:

(a)

the Trust cannot engage in any business or investment activity or purchase any assets;

(b)

the Royalty can be sold in part or in total for cash upon approval by the unitholders;

(c)

the Trustee can establish cash reserves and borrow funds to pay liabilities of the Trust and can pledge assets of the Trust to secure payment of the borrowings;

(d)

the Trustee will make cash distributions to the unitholders in January, April, July and October each year as discussed more fully in “Note 2 — Basis of Presentation”;

(e)

the Trust will terminate upon the first to occur of the following events: (i) at such time as the Trust’s Royalty income for two successive years is less than $250,000 per year or (ii) a vote by the unitholders in favor of termination. Upon termination of the Trust, the Trustee will sell for cash all the assets held in the Trust estate and make a final distribution to unitholders of any funds remaining after all Trust liabilities have been satisfied; and

(f)

Scout, Hilcorp and Simcoe will reimburse the Trust for 59.34%, 27.45% and 1.77%, respectively, offor general and administrative expenses of the Trust.

Trustee’s Fees. Pursuant to the Trust Indenture, the Trust pays the Trustee fees for its services each ~~quarter and the Working Interest Owners partially reimburse the Trust for the fees paid in connection with the Trustee’s services.~~quarter. The net amount of these reimbursements is included in the general and administrative expenses of the Trust. For the quarter ended ~~June 30, 2021,~~March 31, 2022, the Trustee was due $118,750 for its services. The Trust paid $108,288 of this amount to the Trustee, and $10,462 was allocated to offset against interest due to the Trust under the Trust Indenture. The Trustee was due $237,500 for its services for the six months ended June 30, 2021. The Trust paid $216,576 of this amount to the Trustee and $20,924 was allocated to offset against interest due to the Trust under the Trust Indenture. The Trust Indenture requires that cash being held by the Trustee earn interest at 1.5% below the prime rate, which would have yielded the Trust a 1.75% annualized return from January 1, ~~2021~~2022 through ~~June 30, 2021.~~March 15, 2022 and a 2% annualized return from March 16, 2022 through March 31, 2022. However, due to the current interest rate environment, the Trustee was unable to obtain an account in which such an interest rate was available. In the event such an interest rate is unavailable in the future, the Trustee intends to allocate certain of its fees due to the Trust to meet the minimum interest rate payable under the Trust Indenture. In future periods the Trustee will continue to allocate a portion of the fees earned for its services to the Trust until all remaining interest due to the Trust is fully offset.

The Working Interest Owners partially reimburse the Trust each quarter for amounts paid in connection with the Trustee’s services. For the quarter ended ~~June 30, 2021,~~March 31, 2022, the Trustee’s fees were $108,288 and the

Working Interest Owners reimbursed a sum of $95,897 to the Trustee, which was the same amount reimbursed for the quarter ended June 30, 2020. For the six months ended June 30, 2021, the Trustee’s fees were $216,576 and the Working Interest Owners reimbursed a sum of $191,794 to the Trustee, which was the same amount reimbursed for the six months ended June 30, 2020.March 31, 2021.

Discussion of Net Proceeds. The Conveyance provides for a monthly computation of Net Proceeds. Net Proceeds is defined in the Conveyance as the “Gross Proceeds” received by the Working Interest Owners during a particular period, minus certain production and capital costs for such period. “Gross Proceeds” is defined in the Conveyance as the amount received by the Working Interest Owners from the sale of “Subject Minerals”, subject to certain adjustments. “Subject Minerals” means all oil, gas and other minerals, whether similar or dissimilar, in and under, and which may be produced, saved and sold from, and which accrue and are attributable to, the Subject Interests from and after November 1, 1979. “Production costs” means, generally, costs incurred on an accrual basis by the Working Interest Owners in operating the Royalty Properties, including capital and non-capital costs. If production and capital costs exceed Gross Proceeds for any month, the excess, plus interest thereon at 120% of the prime rate of Bank of America, is recovered out of future Gross Proceeds prior to the making of further payment to the Trust. The Trust, however, is generally not liable for any operating costs or other costs or liabilities attributable to the Royalty Properties or minerals produced therefrom. The Trust is not obligated to return any Royalty income received in any period.

The Working Interest Owners are required to maintain books and records sufficient to determine the amounts payable under the Royalty. Additionally, in the event of a controversy between a Working Interest

Owner and any purchaser as to the correct sales price for any production, amounts received by such Working Interest Owner and promptly deposited by it with an escrow agent are not considered to have been received by such Working Interest Owner, and, therefore, are not subject to being payable with respect to the Royalty until the controversy is resolved; but all amounts thereafter paid to such Working Interest Owner by the escrow agent will be considered amounts received from the sale of production. Similarly, operating costs include any amounts a Working Interest Owner is required to pay whether as a refund, interest or penalty to any purchaser because the amount initially received by such Working Interest Owner as the sales price was in excess of that permitted by the terms of any applicable contract, statute, regulation, order, decree or other obligation. Within 30 days following the close of each calendar quarter, the Working Interest Owners are required to deliver to the Trustee a statement of the computation of Net Proceeds attributable to such quarter.

The brief discussions of the Trust Indenture and the Conveyance contained herein are qualified in their entirety by reference to the Trust Indenture and the Conveyance themselves, which are exhibits to the Trust’s Annual Report on Form 10-K for the year ended December 31, ~~2020~~2021 and are available upon request from the Trustee.

Note 2 — Basis of Presentation

The accompanying unaudited financial information has been prepared by the Trustee in accordance with the instructions to Form 10-Q. The preparation of the financial statements requires estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent liabilities at the date of the financial statements and the reported amounts of income and expenses during the reporting period. Actual results could differ from those estimates. The Trustee believes such information includes all the disclosures necessary to make the information presented not misleading. The information furnished reflects all adjustments which are, in the opinion of the Trustee, necessary for a fair presentation of the results for the interim periods presented. The financial information should be read in conjunction with

the financial statements and notes thereto included in the Trust’s Annual Report on Form 10-K for the year ended December 31, ~~2020.~~2021. The Trust considers all highly liquid investments with a maturity of three months or less to be cash equivalents. Subsequent events were evaluated through the issuance date of the financial statements.

In accordance with the Conveyance, the Working Interest Owners are obligated to calculate and pay the Trust each month an amount equal to 11.44% of 90% of the Net Proceeds (as defined in the Conveyance) attributable to the month.

The net overriding royalty interest is reviewed for impairment whenever events or changes in circumstances indicate that its carrying amount may not be recoverable. If circumstances require the net overriding royalty interest to be tested for possible impairment, the Trust first compares undiscounted cash flows expected to be generated by the net overriding royalty interest to its carrying value. If the carrying value of the net overriding royalty interest is not recoverable on an undiscounted cash flow basis, an impairment is recognized to the extent that the carrying value exceeds its fair value. The fair value of the net overriding royalty interest is measured using valuation techniques consistent with the income approach, converting future cash flows to a single discounted amount.

The financial statements of the Trust are prepared on the following modified cash basis of accounting:

(a)

Royalty income recorded for a month is the amount computed and paid by the Working Interest Owners to the Trustee for such month rather than either the value of a portion of the oil and gas

produced by the Working Interest Owners for such month or the amount subsequently determined to be the Trust’s proportionate share of the Net Proceeds for such month;

(b)

Interest income, interest receivable and distributions payable to unitholders include interest to be earned on short-term investments from the financial statement date through the next date of distribution;

(c)

Trust general and administrative expenses, net of reimbursements, are recorded in the month they are included in the calculation of the monthly distribution amount;

(d)

Amortization of the Royalty is computed on a unit-of-production basis and is charged directly to trust corpus because such amount does not affect distributable income; and

(e)

Distributions payable are determined on a monthly basis and are payable to unitholders of record as of the last business day of each month or such later date as the Trustee determines is required to comply with applicable law or stock exchange requirements. However, cash distributions are made quarterly in January, April, July and October, and include interest earned from the monthly record dates to the date of distribution.

This basis for reporting distributable income is considered to be the most meaningful because distributions to the unitholders for a month are based on net cash receipts for such month. However, these statements differ from financial statements prepared in accordance with accounting principles generally accepted in the United States of America because, under such principles, Royalty income for a month would be based on Net Proceeds from production for such month without regard to when calculated or received, general and administrative expenses would be recorded in the month they accrue, and interest income for a month would be calculated only through the end of such month.

Note 3 — Legal Proceedings

There are no pending legal proceedings to which the Trust is a named party. The Trustee has been advised by the Working Interest Owners that the Trust may be subject to litigation in the ordinary course of

business for certain matters that include the Royalty Properties. While each of the Working Interest Owners has advised the Trustee that it does not currently believe any of the pending litigation will have a material adverse effect net to the Trust, in the event such matters were adjudicated or settled in a material amount and charges were made against Royalty income, such charges could have a material impact on future Royalty income.

Note 4 — Income Tax Matters

In a technical advice memorandum dated February 26, 1982, the Internal Revenue Service (the “IRS”) advised the Dallas District Director that the Trust is classifiable as a grantor trust and not as an association taxable as a corporation. As a grantor trust, the Trust incurs no federal income tax liability and each unitholder is subject to tax on the unitholder’s pro rata share of the income and expense of the Trust as if the unitholder were the direct owner of a pro rata share of the Trust’s assets. In addition, there is no state tax liability for the period.

Individuals, estates, and trusts with income above certain thresholds are subject under Section 1411 of the Code to an additional 3.8% tax — also known as the Net Investment Income Tax (“NIIT”) — on their net investment income. Grantor trusts such as the Trust are not subject to the NIIT; however, the unitholders

may be subject to the tax. For these purposes, investment income would generally include certain income derived from investments, such as the royalty income derived from the units and gain realized by a unitholder from a sale of units.

The Trustee assumes that some Trust units are held by a middleman, as such term is broadly defined in U.S. Treasury Regulations (and includes custodians, nominees, certain joint owners, and brokers holding an interest for a custodian in street name). Therefore, the Trustee considers the Trust to be a non-mortgage widely held fixed investment trust (“WHFIT”) for U.S. federal income tax purposes. The Bank of New York Mellon Trust Company, N.A., 601 Travis Street, Floor 16, Houston, Texas 77002, telephone number 713-483-6020, is the representative of the Trust that will provide tax information in accordance with applicable U.S. Treasury Regulations governing the information reporting requirements of the Trust as a WHFIT.

Notwithstanding the foregoing, the middlemen holding units on behalf of unitholders, and not the Trustee of the Trust, are solely responsible for complying with the information reporting requirements under the Treasury Regulations with respect to such units, including the issuance of IRS Forms 1099 and certain written tax statements. Unitholders whose units are held by middlemen should consult with such middlemen regarding the information that will be reported to them by the middlemen with respect to the units.

Each unitholder should consult its own tax advisor with respect to its particular circumstances.

Note 5 — Excess Production Costs

As of
June 30,
2021

As of
December 31,
2020

Hugoton Properties $ 348,983 $ 430,888
San Juan Basin – Colorado Properties – Red Willow 31,325 36,453
San Juan Basin – New Mexico Properties – Hilcorp 486,696 18,874
Total $ 867,004 $ 486,215

	As of March 31, 2022			As of December 31, 2021
Hugoton Properties		$	—		$	8,100
San Juan Basin – Colorado Properties – Simcoe			268,213			341,707
San Juan Basin – Colorado Properties – Red Willow			19,455			24,794
San Juan Basin – New Mexico Properties – Hilcorp			—			29,184
Total		$	287,668		$	403,785

Excess production costs result when costs, charges, and expenses attributable to a Royalty Property exceed the revenue received from the sale of oil, gas, and other hydrocarbons produced from such property. The excess production costs are recoverable by the Working Interest Owners before any distribution of Royalty income from the properties will be made to the Trust. As a result of excess production costs incurred in one monthly operating period and then recovered in a subsequent monthly operating period, the Royalty income paid to the Trust may not agree to the Trust’s royalty interest in the Net Proceeds (as defined in the Conveyance). Excess production costs are reported by the Working Interest Owners for prior production months and may be based upon estimates that are subject to adjustment in future periods.

Note 6 — Distributable Income Per Unit

The Trustee, acting pursuant to the Trust Indenture, may withhold Royalty income for future unknown contingent liabilities and expenses (such cumulative withholding being the “Contingent Reserve”). The Trustee reserves the right to determine whether or not to release cash reserves in future periods with respect to any reimbursement expenses. At any given time, the Contingent Reserve is included in cash and short-term investments.

~~For~~ The Trustee utilizes the Contingent Reserve in its discretion in accordance with the Conveyance, and adjusts the balance of the Contingent Reserve as necessary when funds are added or removed. The net effects of such adjustments for the three months ended June 30, 2021, the Trustee increased the Contingent Reserve by (1) $31 for interest earned on the operating and reserve accounts, (2) $156 received from BP/Amoco in April 2021, the receipt of which is pending identification from Simcoe and (3) $594,172 of proceeds received in May and June 2021 from Simcoe, $560,409 of which is includedMarch 31, 2022 resulted in the May and June 2021 distributions to unitholders, and the remaining $33,763 of which was received from Simcoe in June 2021 after the distribution to unitholders had been announced for the month of June 2021, which proceeds were included in the July 2021 distribution to unitholders.

For the three months ended June 30, 2021, the Trustee decreased the Contingent Reserve by (1) $62,007 for general and administrative net unreimbursed expenses paid by the Trust for the quarter ended June 30, 2021 and (2) $537,730 for the distribution payable to unitholders in July 2021.

For the six months ended June 30, 2021, the Trustee increased the Contingent Reserve by (1) $8,565 for a reimbursement not received from Hilcorp until January 2021 but included in the December 2020 distribution to unitholders calculation, (2) $36,515 of Royalty income received in February 2021 from Simcoe but withheld as cash reserves for current Trust expenses, (3) $27 for interest earned on the operating and reserve accounts for the quarter ended March 31, 2021, (4) $31 for interest earned on the Reserve and Operating accounts, (5) $156 received from Amoco in April 2021, receipt of which is pending identification and (6) $594,172 of income received in May and June from Simcoe, $560,409 of which is included in the May and June 2021 distributions to unitholders, and the remaining $33,763 of which was received from Simcoe in June 2021 after the distribution to unitholders had been announced for the month of June 2021. These proceeds were included in the July 2021 distribution to unitholders.

For the six months ended June 30, 2021, the Trustee decreased the Contingent Reserve by (1) $42,867 for general and administrative net unreimbursed expenses paid by the Trust for the quarter ended March 31, 2021, (2) $62,007 for general and administrative net unreimbursed expenses paid by the Trust for the quarter ended June 30, 2021 and (3) $537,730 for the distribution payable to unitholders in July 2021.

~~As of June 30, 2021, the value~~balance of the Contingent Reserve ~~was $1,073,346, which is included in cash~~being equal to $1,078,725 as of March 31, 2021 and ~~short-term investments.~~ equal to $1,096,643 as of March 31, 2022.

The effect on distributable income per unit of adjustments to the Contingent Reserve is as follows:

Three Months Ended
June 30,

Six Months Ended
June 30,

2021 2020 2021 2020
Distributable income before reserve for contingent liabilities and expenses $ 532,352 $ 200,777 $ 534,592 $ 565,750
Increase in Contingent Reserve (594,359) (148,476) (639,466) (194,373)
Withdrawal from Contingent Reserve 599,737 24,571 642,604 173,308
Distributable income available for distribution $ 537,730 $ 76,872 $ 537,730 $ 544,685
Distributable income available for distribution per unit $ 0.2885 $ 0.0412 $ 0.2885 $ 0.2922
Units outstanding 1,863,590 1,863,590 1,863,590 1,863,590

	Three Months Ended March 31,
	2022			2021
Distributable income before reserve for contingent liabilities and expenses		$	675,473		$	2,240
Increase in the Contingent Reserve			(732,543)			(45,107)
Withdrawal from the Contingent Reserve			660,899			42,867
Distributable income available for distribution		$	603,829		$	—
Distributable income available for distribution per unit		$	0.3240		$	—
Units outstanding			1,863,590			1,863,590

Item 2.

Trustee’s Discussion and Analysis of Financial Condition and Results of Operations.

The following review of ~~Mesa Royalty Trust’s (the “Trust”)~~the financial condition and results of operations of Mesa Royalty Trust (the “Trust”) should be read in conjunction with the financial statements and notes thereto. The discussion of net production attributable to the Hugoton Royalty Properties and San Juan Basin Royalty Properties (as each is defined below) represents production volumes that are to a large extent hypothetical as the Trust does not own and is not entitled to any specific production volumes. Any discussion of “actual” production volumes represents the hydrocarbons that were produced from the properties in which the Trust has an overriding royalty interest. See Note 7 to the financial statements in the Trust’s Annual Report on Form 10-K for the year ended December 31, ~~2020.~~2021.

The Trust was created on November 1, 1979 and is now governed by the Mesa Royalty Trust Indenture (as amended, the “Trust Indenture”). Through a series of conveyances, assignments, and acquisitions, the Trust currently owns an overriding royalty interest (the “Royalty”) equal to 11.44% of 90% of the Net Proceeds (as defined and described in an Overriding Royalty Conveyance dated as of November 1, 1979 (the “Conveyance”)) attributable to the specified interest in certain producing oil and gas properties located in the:

•

Hugoton field of Kansas (the “Hugoton Royalty Properties”);

•

San Juan Basin field of New Mexico (the “San Juan Basin — New Mexico Properties”); and

•

On November 22, 2019, Riviera Resources, Inc. (“Riviera”) completed the sale of its interest in its remaining properties located in the Hugoton Basin to Scout Energy Group V, LP (“Scout”). Since November 23, 2019, Scout has operated the Hugoton Royalty Properties.

refer to the current co-operators of certain tracts of land included in the San Juan Basin — Colorado Properties, unless otherwise indicated.

The Trust is a passive entity whose purposes are limited to: (1) converting the Royalties to cash, either by retaining them and collecting the proceeds of production (until production has ceased or the Royalties are otherwise terminated) or by selling or otherwise disposing of the Royalties; and (2) distributing such cash, net of amounts for payments of liabilities to the Trust, to the unitholders. The Trust has no sources of liquidity or capital resources other than the revenues, if any, attributable to the Royalties and interest on cash held by the Trustee as a reserve for liabilities or for distribution. The Trust does not undertake or control any capital projects or make capital expenditures. While the Trust’s Royalty income is net of capital expenditures, these capital expenditures are controlled and paid by the Working Interests Owners, and the Trust receives Royalty income net of these expenses. In addition, the Trust does not have any off-balance sheet arrangements or other contingent obligations.

Note Regarding Forward-Looking Statements

This Form 10-Q includes “forward-looking statements” about the Trust and other matters discussed herein that are subject to risks and uncertainties that are intended to qualify for the safe harbor from liability established by the Private Securities Litigation Reform Act of 1995 and Section 21E of the Securities Exchange Act of 1934, as amended. All statements other than statements of historical fact included in this document, including, without limitation, statements under “Trustee’s Discussion and Analysis of Financial Condition and Results of Operations,” including the Trust’s or any Working Interest Owner’s future financial position, status in any insolvency proceeding, business strategy, budgets, projected costs, statements regarding the COVID-19 pandemic and related containment measures, political and regulatory matters, such as tax and environmental policy, expected market conditions and commodity pricing, prices received by Working Interest Owners, plans and objectives, oil and natural gas prices, information ~~regarding~~relating to future distributions, statements regarding reconciliation and adjustment of estimated versus actual revenue and expense amounts, statements pertaining to future exploration and development activities and costs, estimates regarding production costs and expenses, estimates of cash flows, statements regarding the number of ~~development~~ wells to be ~~completed~~drilled and producing in future periods, and ~~information~~estimates regarding production and reserves, are forward-looking statements. Actual outcomes and results, which are substantially all outside of the Trust’s control, may differ materially from those projected. Forward-looking statements are generally accompanied by words such as “estimate,” “project,” “predict,” “future,” “believe,” “expect,” “anticipate,” “potential,” “possibly,” “could,” “may,” “can,” “foresee,” “plan,” “goal,” “forecast,” “assume,” “target,” “should,” “intend” or other words that convey the uncertainty of future events or outcomes. These statements are based on certain assumptions made by the Trust in light of its experience and perception of historical trends, current conditions and expected future developments, as well as other factors ~~we believe~~the Trustee believes are appropriate under the circumstances. The Trustee relies on the Working Interest Owners for information regarding the Subject Interests (as defined ~~herein~~ in “Note 1 — Trust Organization and Provisions”), the Royalty, and the Working Interest Owners themselves.

SUMMARY OF ROYALTY INCOME, PRODUCTION AND AVERAGE PRICES

(Unaudited)

The Trust’s Royalty income from the Royalty Properties and its distributions to unitholders are heavily influenced by commodity ~~prices.~~prices received by Working Interest Owners. Commodity prices may fluctuate widely in response to (i) relatively minor changes in the supply of and demand for oil and natural gas, (ii) market uncertainty and (iii) a variety of additional factors that are beyond the Trustee’s control. ~~In 2020 there was a substantial decrease in oil and natural gas~~Royalty Income may be based upon spot market prices ~~due in part to significantly decreased demand as a result of the COVID-19 pandemic and an oversupply of crude oil. Both factors put substantial downward pressure~~or on the price of oil and natural gas during 2020. Although there has been an increase in the price for natural gas in the first half of 2021, including unusually high pricing due to extreme winter weather in early 2021, the Trust cannot guarantee that the above factors will not continue to negatively impact natural gas commodity prices.prices determined by contract.

The following summary illustrates the net effect of the components of the actual Royalty computation for the periods indicated.

Three Months Ended June 30,
2021 2020

Natural
Gas

Natural
Gas Liquids

Oil and
Condensate

Natural
Gas

Natural
Gas Liquids

Oil and
Condensate

The Trust’s proportionate share
of Gross proceeds(1)(5)
$ 1,148,384 $ 267,412 $ 8,919 $ 734,577 $ 228,173 $ 11,997
Less the Trust’s proportionate share of:
Capital costs recovered (1,789) (905) (19) (2,533) (2,047) (35)
Operating costs (354,001) (147,716) (3,620) (713,713) (140,907) (9,579)
Net proceeds(2)
$ 792,594 $ 118,791 $ 5,280 $ 18,331 $ 85,219 $ 2,383
Royalty income(2)
$ 594,172 $ — $ — $ 187,504 $ 85,182 $ 2,433
Average sales price $ 5.16 $ — $ — $ 1.62 $ 10.96 $ 37.60
Average production costs(3)
$ 3.09 $ — $ — $ 6.18 $ 18.39 $ 148.60

(Mcf) (Bbls) (Bbls) (Mcf) (Bbls) (Bbls)
Net production volumes attributable to the Royalty paid(4)
115,090 — — 115,904 7,774 65

	Six Months Ended June 30,																		Three Months Ended March 31,
	2021									2020									2022									2021
	Natural Gas			Natural Gas Liquids			Oil and Condensate			Natural Gas			Natural Gas Liquids			Oil and Condensate			Natural Gas			Natural Gas Liquids			Oil and Condensate			Natural Gas			Natural Gas Liquids			Oil and Condensate
The Trust’s proportionate share of Gross proceeds (1)(5)		$	2,059,812		$	516,122		$	70,284		$	1,246,327		$	438,765		$	36,362
The Trust’s proportionate share of Gross Proceeds (1)(5)																				$	1,371,707		$	600,860		$	38,140		$	911,428		$	248,710		$	61,364
Less the Trust’s proportionate share of:
Capital costs recovered			(1,036,152)			(2,503)			(161,383)			(19,856)			(10,168)			(1,792)			(60,348)			(27,591)			(2,227)			(1,034,362)			(1,598)			(161,364)
Operating costs			(872,461)			(294,544)			(29,278)			(930,454)			(249,451)			(24,699)			(576,991)			(252,584)			(15,070)			(518,460)			(146,828)			(25,657)
Net proceeds(2)		$	151,199		$	219,075		$	(120,377)		$	296,018		$	179,147		$	9,872		$	734,368		$	320,685		$	20,843		$	(641,394)		$	100,284		$	(125,657)
Royalty income(2)		$	630,687		$	—		$	—		$	463,089		$	180,392		$	9,922		$	439,643		$	273,587		$	19,284		$	36,515		$	—		$	—
Average sales price		$	4.47		$	—		$	—		$	1.52		$	13.34		$	41.79		$	14.89		$	119.24		$	89.56		$	1.44		$	—		$	—
Average production costs(3)		$	13.52		$	—		$	—		$	3.12		$	19.20		$	111.59		$	21.59		$	122.11		$	80.33		$	61.28		$	—		$	—
																			(Mcf)			(Bbls)			(Bbls)			(Mcf)			(Bbls)			(Bbls)
	(Mcf)			(Bbls)			(Bbls)			(Mcf)			(Bbls)			(Bbls)
Net production volumes attributable to the Royalty paid (4)			141,218			—			—			304,230			13,520			237			29,519			2,294			215			25,340			—			—

(1)

Gross Proceeds from natural gas liquids attributable to each of the Hugoton Royalty Properties and San Juan Basin Royalty Properties are reported by the Working Interest ~~Owner~~Owners net of a volumetric in-kind processing fee retained by Scout and Hilcorp, respectively.

(2)

Royalty income is computed after deducting the Trust’s proportionate share of capital costs, operating costs and interest on any cost carryforward from the Trust’s proportionate share of Gross Proceeds. As a result of excess production costs incurred in one monthly operating period and then recovered in a subsequent monthly operating period, the Royalty income paid to the Trust may not agree to the Trust’s ~~royalty~~

Royalty interest in the Net Proceeds (as defined in the Conveyance). The excess production costs are recoverable by the Working Interest Owners before any distribution of Royalty income will be made to the Trust.

~~San Juan Basin~~ See “Note 5 — ~~New Mexico Properties~~. Excess ~~production costs~~Production Costs” in the ~~amount~~Notes to Financial Statements contained in Item 1 of ~~$16,284~~this Form 10-Q.

Also, as a result of Royalty income reported by the Working Interest Owners in one quarterly operating period and ~~$11,903 as of June 30, 2021 and June 30, 2020, respectively, were related~~received by the Trustee in a subsequent quarterly operating period, the Royalty income paid to the ~~San Juan Basin — New Mexico Properties formerly operated by XTO, currently operated by Hilcorp. Excess production costs related~~Trust may not agree to the San Juan Basin — New Mexico Properties formerly operated by XTO and currently operated by Hilcorp were approximately $0 and $4,431, respectively, for the three months ended June 30, 2021, and 2020. Hilcorp recovered prior period excess production costs of $2,134 and $0, respectively related to the San Juan Basin — New Mexico Properties formerly operated by XTO and currently operated by Hilcorp during each of the quarters ended June 30, 2021 and 2020.

Excess production costs related to the San Juan Basin — New Mexico Properties formerly operated by XTO and currently operated by Hilcorp were approximately $0 and $6,582, respectively, for the six months ended June 30, 2021 and 2020. Hilcorp recovered prior period excess production costs of

~~$2,590 and $0, respectively related to the San Juan Basin — New Mexico Properties formerly operated by XTO and currently operated by Hilcorp during each of the six months ended June 30, 2021.~~

~~Excess production costs~~Trust’s Royalty interest in the amount of $470,412 and $0 as of June 30, 2021 and June 30, 2020, respectively, and for the six months ended June 30, 2021 and 2020, respectively were related to the San Juan Basin — New Mexico Properties operated by Hilcorp. Excess production costs related to the San Juan Basin — New Mexico Properties were approximately $0 and $0, respectively, for the three months ended June 30, 2021, and 2020. Hilcorp recovered prior period excess production costs of $271,947 and $0, respectively related to the San Juan Basin — New Mexico Properties during each of the quarters ended June 30, 2021 and 2020.

~~San Juan Basin — Colorado Properties~~. Excess production costs in the amount of $31,325 and $32,890 as of June 30, 2021 and June 30, 2020, respectively, were related to the San Juan Basin — Colorado Properties operated by Red Willow. Excess production costs related to the San Juan Basin — Colorado Properties operated by Red Willow were approximately $0 and $6,263, respectively, for the three months ended June 30, 2021 and 2020. Excess production costs related to the San Juan Basin — Colorado Properties operated by Red Willow were approximately $0 and $3,293, respectively, for the six months ended June 30, 2021 and 2020. Red Willow recovered prior period excess production costs of $7,411 and $0, respectively related to the San Juan Basin — Colorado Properties operated by Red Willow during each of the quarters ended June 30, 2021 and 2020. Red Willow recovered prior period excess production costs of $5,128 and $0, respectively related to the San Juan Basin — Colorado Properties operated by Red Willow during each of the six months ended June 30, 2021 and 2020.

~~Hugoton Royalty Properties~~. Excess production costs in the amount of $348,983 and $156,135 as of June 30, 2021 and June 30, 2020, respectively, were related to the Hugoton Properties operated by Scout. Excess production costs related to the Hugoton Properties operated by Scout were approximately $0 and $156,135, respectively, for the three and six months ended June 30, 2021 and 2020. Scout recovered prior period excess production costs of $41,001 and $0, respectively related to the Hugoton Properties operated by Scout during each of the quarters ended June 30, 2021 and 2020. Scout recovered prior period excess production costs of $81,904 and $0, respectively related to the Hugoton Properties operated by Scout during each of the six months ended June 30, 2021 and 2020.Net Proceeds.

(3)

Average production costs attributable to the Royalty are calculated as stated capital costs plus operating costs, divided by stated net production volumes attributable to the Royalty paid. As noted above in footnote (2), production costs may be incurred in one operating period and then recovered in a subsequent operating period, which may cause Royalty income paid to the Trust not to agree to the Trust’s Royalty interest in the Net Proceeds.

(4)

Net production volumes attributable to the Royalty are determined by dividing Royalty income by the average sales price received. Any differences noted are due to rounding.

(5)

Subject to adjustments to actual current production and costs to account for historical monthly reconciliations as they are ~~completed by Hilcorp.~~completed. See Trustee’s Discussion and Analysis of Financial Condition and Results of Operations — Operational Overview — San Juan Basin Royalty Properties of this Form 10-Q.

Three Months Ended ~~June 30,~~March 31, 2022 and 2021 ~~and 2020~~

Financial Review

	Three Months Ended June 30,						Three Months Ended March 31,
	2021			2020			2022			2021
Royalty income		$	594,172		$	275,119
Royalty and other income								$	732,894		$	36,515
Interest income			31			1,314			29			27
General and administrative expense			(61,851)			(75,656)			(57,450)			(34,302)
Income available for distribution prior to cash reserves withheld for Trust expenses									675,473			2,240
Cash reserves withheld for current Trust expenses									(72,000)			(2,240)
Distributable income		$	532,352		$	200,777			603,473			—
Distributable income per unit		$	0.2857		$	0.1077		$	0.3238		$	—
Units outstanding			1,863,590			1,863,590			1,863,590			1,863,590

Royalty and Interest Income. The Trust’s Royalty and other income was ~~$594,172~~$732,894 for the quarter ended ~~June 30, 2021,~~March 31, 2022, as compared to ~~$275,119~~$36,515 for the quarter ended ~~June 30, 2020.~~March 31, 2021. This increase was primarily a result of revenue received from Simcoe in May 2021 which included adjusted proceeds for prior periods and also included unusually high pricing due to extreme winter weather in early 2021. Simcoe has informed the Trustee that the amounts paid to the Trust in the months of May and June 2021 are subject to further adjustment in future periods for certain expenses that Simcoe is entitled to deduct under the Conveyance. Simcoe is expected to recover such expense amounts by withholding a portion or all of the net proceeds that would otherwise be payable to the Trust in future periods. There was no Royalty income received from either Scout or Hilcorp for the three months ended June 30, 2021, as actual expenses ~~for both Scout and Hilcorp were~~being greater than actual revenues in past ~~periods.~~periods as reported by the Working Interest Owners. Such amounts are being recovered by ~~both~~ Scout, Hilcorp and ~~Hilcorp~~Simcoe by withholding the Net Proceeds that would otherwise be payable to the Trust.

~~The Trust’s interest income~~ Hilcorp’s recovery was completed in January 2022, with Net Proceeds paid to the Trust in each of the three months ended March 31, 2022, resulting in the increase for the three months ended ~~June 30,~~March 31, 2022 as compared to March 31, 2021.

The Trust’s Interest income for the quarters ended March 31, 2022 and 2021 was $29 and ~~2020 was $31 and $1,314,~~$27, respectively. In accordance with the Trust Indenture and as explained below, interest on cash on hand was paid at a rate equivalent to a 1.75% annualized return from January 1, ~~2021~~2022 through ~~June 30, 2021.~~March 15, 2022 and a 2% annualized return from March 16, 2022 through March 31, 2022.

General and Administrative Expense. General and administrative expense was ~~$61,851~~$57,540 and ~~$75,656~~$34,302 for the three months ended ~~June 30,~~March 31, 2022 and 2021, ~~and 2020,~~ respectively. The Trustee’s fees are included in general and administrative expense. The ~~decrease~~increase for the three months ended ~~June 30, 2021~~March 31, 2022 as compared to ~~June 30, 2020~~March 31, 2021 was primarily a result of the timing of expenses received and paid by the Trust.

For the quarter ended ~~June 30, 2021,~~March 31, 2022, the Trustee was due $118,750 for its services. The Trust paid $108,288 of this amount to the Trustee, and $10,462 was allocated to offset against interest due to the Trust under the Trust Indenture. The Trust Indenture requires that cash being held by the Trustee earn interest at 1.5% below the prime rate, which would have yielded the Trust a 1.75% annualized return from January 1, ~~2021~~2022 through ~~June 30, 2021.~~March 15, 2022 and a 2% annualized return from March 16, 2022 through March 31, 2022. However, due to the current interest rate environment, the Trustee was unable to obtain an account in which such an interest rate was available. In the event such an interest rate is unavailable in the future, the Trustee intends to allocate certain of its fees due to the Trust to meet the minimum interest rate payable under the Trust Indenture. In future periods the Trustee will continue to allocate a portion of the fees earned for its services to the Trust until all remaining interest due to the Trust is fully offset.

Unreimbursed Expenses and the Contingent Reserve. The Working Interest Owners partially reimburse the Trust each quarter for amounts paid in connection with the Trustee’s services. For the quarter ended

~~June 30, 2021,~~ March 31, 2022, the Trustee’s fees were $108,288 and the Working Interest Owners reimbursed a sum of $95,897 to the Trustee, which was the same amount reimbursed for the quarter ended ~~June 30, 2020.~~March 31, 2021. As of each of the quarters ended ~~June 30,~~March 31, 2022 and 2021, ~~and 2020,~~ there were $0 ~~and $0, respectively,~~ of unreimbursed expenses.

The ~~Trustee, acting pursuant to~~terms of the Trust Indenture provide, among other things, that the Trustee may ~~withhold Royalty income~~establish cash reserves and borrow funds to pay liabilities of the Trust, and may pledge assets of the Trust to secure payment of the borrowings in accordance with the Trust Indenture. At any given time, the amount reserved for such future unknown contingent liabilities and expenses (such cumulative withholding being the “Contingent Reserve”). is included in cash and short-term investments. The Trustee ~~reserves~~utilizes the ~~right to determine whether~~Contingent Reserve in its discretion in accordance with the Conveyance, and adjusts the balance of the Contingent Reserve as necessary when funds are added or ~~not to release cash reserves in future periods with respect to any reimbursement expenses.~~

~~For~~removed. The net effects of such adjustments for the three months ended ~~June 30, 2021,~~March 31, 2022 resulted in the ~~Trustee increased~~balance of the Contingent Reserve ~~by (1) $31 for interest earned on the operating~~being equal to $1,078,725 as of March 31, 2021 and ~~reserve accounts, (2) $156 received from BP/Amoco in April 2021, the receipt~~equal to $1,096,643 as of ~~which is pending identification from Simcoe and (3) $594,172 of proceeds received in May and June 2021 from Simcoe, $560,409 of which is included in the May and June 2021 distributions~~March 31, 2022. The Trustee intends to unitholders, and the remaining $33,763 of which was received from Simcoe in June 2021 after the distribution to unitholders had been announced for the month of June 2021, which proceeds were included in the July 2021 distribution to unitholders.

~~For the three months ended June 30, 2021, the Trustee decreased~~increase the Contingent Reserve ~~by (1) $62,007 for general and administrative net unreimbursed expenses paid by the Trust for the quarter ended June 30, 2021 and (2) $537,730 for the distribution payable~~ to ~~unitholders in July 2021.~~a total of $2.0 million.

Distributable Income Available for Distribution. The portion of the Trust’s distributable income available for distribution each period includes the Royalty income received from the Working Interest Owners during such period, plus interest income earned to the date of distribution (if any) and increases or withdrawals from the Contingent Reserve (if any). Distributable income available for distribution for the quarter ended ~~June 30, 2021~~March 31, 2022 was ~~$537,730,~~$603,829, representing ~~$0.2885~~$0.3240 per unit, as compared to ~~$76,872,~~$0, representing ~~$0.0412~~$0 per unit, for the quarter ended ~~June 30, 2020.~~March 31, 2021. Based on 1,863,590 units outstanding for the quarters ended ~~June 30,~~March 31, 2022 and 2021, ~~and 2020,~~ respectively, the per unit distributions for each month in such periods were as follows:

2021 2020
April $ — $ 0.0176
May 0.2714 0.0236
June 0.0171 —
$ 0.2885 $ 0.0412

	2022			2021
January		$	0.1118		$	—
February			0.1094			—
March			0.1028			—
		$	0.3240		$	—

Operational Review

~~In 2020, the business of the Working Interest Owners was adversely affected by the COVID-19 pandemic and measures taken to mitigate its impact. The~~Global Oil Market Impact in 2022

Average oil and gas ~~industry experienced sharp declines~~prices during the first quarter of 2022 were meaningfully higher compared to average prices during most of the previous quarterly periods over the last decade. In 2021, oil prices were supported by oil supply cuts by OPEC+. Oil demand in 2021 broadly trended higher throughout the ~~demand~~year, which also helped support strengthening oil prices. Beginning in March 2022, Russia’s incursion into Ukraine created volatility in global supply of numerous commodities, including oil. In response, the U.S. has implemented numerous measures to help mitigate potential supply shortfalls and high oil prices, most notably by releasing millions of barrels of crude oil from its Strategic Petroleum Reserve. The confluence of these major events have contributed to increased fluctuations in oil prices during 2022. If commodity prices for crude oil and natural gas ~~worldwide. The global economy and commodity prices were severely negatively impacted, as economic activity and demand for energy declined~~fall or remain volatile, monthly distributions to unitholders could be substantially reduced or there may be no distributions in response to the COVID-19 pandemic, as well as due to other geopolitical factors. The magnitude of the impact of the COVID-19 pandemic will depend on the duration and extent of the pandemic, including increases in COVID-19 case counts, any additional waves of the virus, new variants of the virus and the availability and ultimate efficacy of the vaccine on new variants of the virus. The effects from the pandemic continue to have a material adverse effect on Trust distributions.

future periods. The Trust did not make distributions ~~to unitholders from the time of the income distribution~~ for ~~the month of May 2020, paid to unitholders on July 31, 2020, until the income distribution for the months of May and June 2021, paid to unitholders on July 30,~~some periods in 2021, as costs, charges and expenses attributable to the Trust’s Royalty properties, and applicable reserves, exceeded the revenue received from the sale of oil, natural gas and other hydrocarbons produced from such properties for such periods, as reported by the Working Interest Owners. ~~All~~Additionally, sharp increases in inflation coupled with supply chain disruptions are expected to increase expenses for Working Interest Owners and are expected to have an adverse impact on Royalty income ~~received~~during 2022.

COVID-19 Pandemic

We continue to monitor the COVID-19 pandemic as cases and hospitalizations have dropped significantly in ~~May and June 2021 came from Simcoe. No income was received in May or June 2021 from any other working interest owner. Simcoe has informed~~2022. The full extent to which the ~~Trustee that the amounts paid to~~COVID-19 pandemic impacts the Trust inwill depend on future developments that are highly uncertain and cannot be predicted, including new information that may emerge concerning the ~~months of May~~severity and June 2021 are subject to further adjustment in future periods for certain expenses that Simcoe is entitled to deduct under the Conveyance. Simcoe is expected to recover such expense amounts by withholding a portion or allnew variants of the net proceeds that would otherwise be payable to the Trust in future periods. Any reduction in income paid to the Trust for these properties may materially reduce or eliminate distributions to the Trust’s unitholders in future periods. There is no indication if or when distributions may be announced in the future.virus.

Hugoton Royalty Properties

Natural gas and natural gas liquids production attributable to the Hugoton Royalty Properties accounted for none of the Royalty income of the Trust during the ~~second~~first quarter of 2022 or 2021.

	Three Months Ended June 30,						Three Months Ended March 31,
	2021			2020			2022			2021
Royalty income attributable to Hugoton Royalty Properties		$	—		$	147,893		$	—		$	—
Operating costs attributable to Hugoton Royalty Properties		$	293,587		$	584,064		$	384,175		$	298,495
Capital expenditures attributable to Hugoton Royalty Properties		$	1,377		$	—		$	30,197		$	13,237

Royalty Income. Royalty income attributable to the Hugoton Royalty Properties ~~decreased to~~was $0 in both the ~~second~~first quarter of ~~2021 from $147,893 in~~2022 and the ~~second~~first quarter of ~~2020.~~2021. The ~~decrease~~lack of Royalty income was primarily a result of

actual expenses being greater than actual revenues in past periods as reported by Scout. Such amounts ~~are~~were being recovered by Scout by withholding the Net Proceeds that would otherwise be payable to the Trust in the quarter ended ~~June 30, 2021, as compared to~~March 31, 2021. For the ~~quarter~~three months ended ~~June 30, 2020.~~March 31, 2022, Scout completed its recovery and calculated Net Proceeds from the Hugoton Royalty ~~income for the quarter ended June 30, 2020 included~~Properties, however, no Royalty income ~~for February and March 2020 as~~from this ~~Royalty income~~calculation was ~~not~~ received by the Trust ~~until April 2020. If Royalty income~~ from ~~Hugoton for February and March 2020 had been received by the Trust~~Scout in the quarter ended March 31, ~~2020, Hugoton’s Royalty income~~2022. The Trustee is in ongoing discussions with Scout regarding financial and operational information required to be delivered to the Trustee for purposes of timely disclosures by the ~~quarter ended June 30, 2020 would have been $0 as Hugoton’s expenses exceeded~~Trust. In addition, with the ~~proceeds for~~assistance of a third party consultant, the ~~quarter.~~Trust has commenced a review of Scout’s financial and operational statements and the Net Proceeds payable by Scout to the Trust.

Operating Costs and Capital Expenditures. Operating costs were ~~$293,587~~$384,175 in the ~~second~~first quarter of ~~2021~~2022, as compared to ~~$584,064~~$298,495 in the ~~second~~first quarter of ~~2020.~~2021. The ~~decrease was primarily a result~~increase of reporting operating costs from Hugoton for February and March 2020 in April 2020 as the associated Royalty income was not received by the Trust until April 2020. If operating costs were reported for February and Marchapproximately 29% in the quarter ended March 31, 2020, the operating costs would have been $362,041 in the second quarter of 2020. This decrease of approximately 19% was primarily due to corrections to prior years’ expenses made in the quarter ended June 30, 20212022 as compared to the quarter ended ~~June 30, 2020.~~March 31, 2021, was primarily due to higher ad valorem taxes during the first quarter of 2022. Capital expenditures attributable to the Hugoton Royalty Properties were ~~$1,377~~$30,197 in the ~~second~~first quarter of ~~2021,~~2022 as compared to $0$13,237 in the ~~second~~first quarter of ~~2020.~~2021.

	Three Months Ended June 30,																		Three Months Ended March 31,
	2021									2020									2022									2021
	Natural Gas			Natural Gas Liquids			Oil and Condensate			Natural Gas			Natural Gas Liquids			Oil and Condensate			Natural Gas			Natural Gas Liquids			Oil and Condensate			Natural Gas			Natural Gas Liquids			Oil and Condensate
Average sales price		$	3.63		$	16.93		$	—		$	2.83		$	9.39		$	—		$	4.63		$	22.36		$	—		$	3.41		$	15.62		$	—
	(Mcf)			(Bbls)			(Bbls)			(Mcf)			(Bbls)			(Bbls)			(Mcf)			(Bbls)			(Bbls)			(Mcf)			(Bbls)			(Bbls)
Actual production volumes attributable to the Royalty paid for Hugoton Royalty Properties			72,895			4,224			—			173,732			8,948			—			117,989			5,163			—			85,050			4,031			—
Net production volumes attributable to the Royalty paid for Hugoton Royalty Properties			—			—			—			39,720			3,775			—			—			—			—			—			—			—

Average Sales Price. Average sales prices per thousand cubic feet (“Mcf”) of natural gas and barrel (“Bbl”) for natural gas liquids for the Hugoton Royalty Properties are directly dependent on the prices Scout realizes for natural gas sold under short-term and multi-month contracts ~~at market clearing prices~~ to multiple purchasers. Overall market prices received for natural gas from Hugoton Royalty Properties were higher for the three months ended ~~June 30, 2021~~March 31, 2022 as compared to the three months ended ~~June 30, 2020.~~March 31, 2021.

~~San Juan Basin~~Operational Review

Global Oil Market Impact in 2022

Average oil and gas prices during the first quarter of 2022 were meaningfully higher compared to average prices during most of the previous quarterly periods over the last decade. In 2021, oil prices were supported by oil supply cuts by OPEC+. Oil demand in 2021 broadly trended higher throughout the year, which also helped support strengthening oil prices. Beginning in March 2022, Russia’s incursion into Ukraine created volatility in global supply of numerous commodities, including oil. In response, the U.S. has implemented numerous measures to help mitigate potential supply shortfalls and high oil prices, most notably by releasing millions of barrels of crude oil from its Strategic Petroleum Reserve. The confluence of these major events have contributed to increased fluctuations in oil prices during 2022. If commodity prices for crude oil and natural gas fall or remain volatile, monthly distributions to unitholders could be substantially reduced or there may be no distributions in future periods. The Trust did not make distributions for some periods in 2021, as costs, charges and expenses attributable to the Trust’s Royalty properties, and applicable reserves, exceeded the revenue received from the sale of oil, natural gas and other hydrocarbons produced from such properties for such periods, as reported by the Working Interest Owners. Additionally, sharp increases in inflation coupled with supply chain disruptions are expected to increase expenses for Working Interest Owners and are expected to have an adverse impact on Royalty income during 2022.

COVID-19 Pandemic

We continue to monitor the COVID-19 pandemic as cases and hospitalizations have dropped significantly in 2022. The full extent to which the COVID-19 pandemic impacts the Trust will depend on future developments that are highly uncertain and cannot be predicted, including new information that may emerge concerning the severity and new variants of the virus.

Hugoton Royalty Properties

~~Royalty income from~~Natural gas and natural gas liquids production attributable to the ~~San Juan Basin~~Hugoton Royalty Properties ~~is calculated and paid to the Trust on a state-by-state basis depending upon whether the property is situated in Colorado or New Mexico. A majority~~accounted for none of the Royalty income ~~from~~of the ~~San Juan Basin Royalty Properties is attributable to~~Trust during the ~~San Juan Basin — New Mexico Properties.~~first quarter of 2022 or 2021.

~~San Juan Basin — Colorado Properties~~

	Three Months Ended June 30,						Three Months Ended March 31,
	2021			2020			2022			2021
Royalty income attributable to San Juan Basin – Colorado Properties		$	594,172		$	11,832
Operating costs attributable to San Juan Basin – Colorado Properties		$	1,706		$	34,376
Royalty income attributable to Hugoton Royalty Properties								$	—		$	—
Operating costs attributable to Hugoton Royalty Properties								$	384,175		$	298,495
Capital expenditures attributable to Hugoton Royalty Properties								$	30,197		$	13,237

Royalty Income. Royalty income ~~from~~attributable to the ~~San Juan Basin — Colorado~~Hugoton Royalty Properties was ~~$594,172 during~~$0 in both the ~~second~~first quarter of ~~2021, compared to $11,832 during~~2022 and the ~~second~~first quarter of ~~2020.~~2021. The ~~increase~~lack of Royalty income was primarily a result of revenue received from Simcoe in May 2021 which included adjusted proceeds for prior periods and also included unusually high pricing due to extreme winter weather in early 2021. Simcoe has informed the Trustee that the amounts paid to the Trust in the months of May and June 2021 are subject to further adjustment in future periods for certain expenses that Simcoe is entitled to deduct under the Conveyance. Simcoe is expected to recover such expense amounts by withholding a portion or all of the net proceeds that would otherwise be payable to the Trust in future periods.

~~Operating Costs.~~ ~~Operating costs on these properties were $1,706 in the second quarter of 2021, a decrease of approximately $32,670 as compared to $34,376 in the second quarter of 2020. The decrease was~~

primarily the result of reductions of $17,302 made by Simcoe to operating costs to account for overpayments made to the Trust in the second quarter of 2021. If not for the reductions, operating costs would have been $19,008 for the three months ended June 30, 2021, a decrease of 45% from operating costs in the three months ended June 30, 2020.

Three Months Ended June 30,
2021 2020

Natural
Gas

Natural
Gas Liquids

Oil and
Condensate

Natural
Gas

Natural
Gas Liquids

Oil and
Condensate

Average sales price $ 5.16 $ — $ — $ 0.42 $ — $ —
(Mcf) (Bbls) (Bbls) (Mcf) (Bbls) (Bbls)
Actual production volumes attributable to the Royalty paid for San Juan Basin – Colorado Properties 118,716 — — 86,529 — —
Net production volumes attributable
to the Royalty paid for San Juan
Basin – Colorado Properties
115,091 — — 27,914 — —

~~San Juan Basin — New Mexico Properties~~

Three Months
Ended
June 30,

2021 2020
Royalty income attributable to San Juan Basin – New Mexico Properties $ — $ 115,394
Operating costs attributable to San Juan Basin – New Mexico Properties $ 210,044 $ 245,759
Capital expenditures attributable to San Juan Basin – New Mexico Properties $ 1,336 $ 4,615

~~Royalty Income.~~ Royalty income from the San Juan Basin — New Mexico Properties was $0 during the second quarter of 2021 as compared with Royalty income of $115,394 during the second quarter of 2020. This decrease was primarily a result of actual expenses being greater than actual revenues in past ~~periods.~~periods as reported by Scout. Such amounts ~~are~~were being recovered by ~~Hilcorp~~Scout by withholding the Net Proceeds that would otherwise be payable to the Trust in the quarter ended June 30, 2021, as compared to the quarter ended June 30, 2020. If not for the recovery withholding by Hilcorp, Royalty income received from Hilcorp would have been $271,947 in the second quarter of 2021 as compared to $115,394 for the quarter ended June 30, 2020. Hilcorp has informed the Trust that Hilcorp is in process of a system conversion that has delayed the ability to provide current information. For each month in the quarter ended June 30, 2021, Hilcorp recorded estimates of revenues and expenses based on its December 2020 production month. Hilcorp estimated $90,649 in Net Proceeds to the Trust for each of the three months ended June 30,March 31, 2021. When the system conversion is complete, Hilcorp has informed the Trust that it will utilize actual revenue and expense amounts and either add or subtract reconciled historical amounts on a month-by month basis. These adjustments will be recognized by the Trust in accordance with the Trust’s modified cash basis of accounting. Because of anticipated future adjustments, the amounts of Net Proceeds reported for the San Juan Basin — New Mexico Properties during the three months ended June 30, 2021 may not be representative of Net Proceeds that will be received in future quarters.

~~Operating Costs and Capital Expenditures.~~ Operating costs were $210,044 in the second quarter of 2021, a decrease of approximately 15% as compared to $245,759 in the second quarter of 2020. The decrease was primarily a result of Hilcorp estimating expenses due to a system conversion that delayed the ability to provide current information for each month in the three months ended June 30, 2021 and also due to including September 2017 through December 2017 true-ups of historical amounts by Hilcorp in the three months ended June 30, 2020 as compared to no true-up of historical amounts in the three months ended June 30, 2021. Hilcorp has informed the Trust that this true-up reconciliation of historical amounts for the estimates of revenue and expenses is complete.

~~Capital expenditures on these properties were $1,336 in the second quarter of 2021, as compared to $4,615 in the second quarter of 2020.~~

Three Months Ended June 30,
2021 2020

Natural
Gas

Natural
Gas Liquids

Oil and
Condensate

Natural
Gas

Natural
Gas Liquids

Oil and
Condensate

Average sales price $ 2.02 $ 17.32 $ 36.60 $ 1.31 $ 12.43 $ 37.60
(Mcf) (Bbls) (Bbls) (Mcf) (Bbls) (Bbls)
Actual production volumes attributable to the Royalty paid for San Juan Basin – New Mexico Properties 138,806 11,310 244 155,724 11,528 319
Net production volumes attributable to the Royalty paid for San Juan Basin – New Mexico Properties — — — 48,271 3,999 65

Following Hilcorp’s acquisition of ConocoPhillips’ and XTO’s interests in the San Juan Basin — New Mexico Properties, there was a transition period to transfer historical information, knowledge and processes from one owner to the other. During this transition period, Hilcorp recorded estimates of revenues and expenses and made payments to the Trust based on historical amounts previously paid by ConocoPhillips, and the Trust recognized such amounts in accordance with its modified cash basis of accounting. Accordingly, Hilcorp made an estimated payment of $97,150 in Net Proceeds to the Trust from September 2017 to March 2019 based upon the July 2017 production month previously paid by ConocoPhillips. In April 2019, Hilcorp began to generate actual (instead of estimated) Net Proceeds due to the Trust on a monthly basis. Hilcorp informed the Trust that it will utilize actual revenue and expense amounts and either add or subtract reconciled historical amounts on a month-by-month basis. These amounts will be recognized over time by the Trust in accordance with the Trust’s modified cash basis of accounting. In December 2019, Hilcorp made the first payment to the Trust in reconciling historical amounts for one accounting month. For the twelve months ended December 31, 2020, Hilcorp reconciled 10 additional historical amounts for the accounting months of October 2017 through July 2018. For the three months ended March 31, ~~2021, Hilcorp reconciled seven additional historical amounts (including~~2022, Scout completed its recovery and calculated Net Proceeds from the incremental costs of approximately $1.1 million referred to below) for the accounting months of August 2018 through February 2019, which resulted in a charge to the Trust of $975,792. As of March 31, 2021, Hilcorp informed the Trust that its true-up reconciliation for the estimates of revenue and expenses is complete.

~~Although all estimated historical monthly amounts~~Hugoton Royalty Properties, however, no Royalty income from this calculation was received by the Trust from ~~September 2017~~Scout in the quarter ended March 31, 2022. The Trustee is in ongoing discussions with Scout regarding financial and operational information required to ~~March 2019 are fully reconciled, Net Proceeds from the San Juan Basin — New Mexico Properties that~~

~~would otherwise~~ be ~~payable~~delivered to the ~~Trust in subsequent periods will continue to be adjusted against~~Trustee for purposes of timely disclosures by the ~~outstanding excess production costs until such amounts are fully recovered by Hilcorp.~~

~~Hilcorp has informed the Trust that significant incremental costs of approximately $1.1 million attributable to the Trust were incurred in 2018~~Trust. In addition, with respect to a newly drilled well in the San Juan Basin — New Mexico Properties. As of March 31, 2021, Hilcorp reconciled these costs resulting in a charge to the Trust for which the amount is included in the true up of historical amounts referred to above. Net Proceeds from the San Juan Basin — New Mexico Properties that would otherwise be payable to the Trust in subsequent periods will continue to be adjusted against the outstanding charge until such amounts are fully recovered by Hilcorp. With the assistance of a third party consultant, the Trust has commenced a review of ~~the reconciliation calculations by Hilcorp~~Scout’s financial and operational statements and the ~~amount of~~ Net Proceeds ~~calculated~~payable by Scout to the Trust.

Operating Costs and ~~paid.~~

~~For~~Capital Expenditures. Operating costs were $384,175 in the ~~three months ended June 30, 2021, Net Proceeds from~~first quarter of 2022, as compared to $298,495 in the ~~San Juan Basin — New Mexico Properties adjusted against the outstanding excess production costs and recovered by Hilcorp were $271,947, leaving a balance~~first quarter of ~~$470,412 to be recovered from future proceeds, if any. Because~~2021. The increase of ~~the anticipated future offset, the amounts of Net Proceeds reported for the San Juan Basin — New Mexico Properties during~~approximately 29% in the quarter ended ~~June 30, 2021 may not be representative of Net Proceeds that will be received in future quarters.~~

Pursuant to the Trust Indenture, the Trust is not required to pay to Hilcorp any amounts that could be owed if the estimated revenue exceeded actual revenue figures in past periods, plus any additional required costs. However, Hilcorp may recover such amounts by withholding a portion or all of the Net Proceeds that would otherwise be payable to the Trust in subsequent periods. This could result in a decrease in Net Proceeds paid to the Trust and could result in future material reductions in distributions to the Trust’s unitholders.

~~Six Months Ended June 30, 2021 and 2020~~

~~Financial Review~~

Six Months Ended
June 30,

2021 2020
Royalty income $ 630,687 $ 653,403
Interest income 58 5,642
General and administrative expense (96,153) (93,295)
Income available for distribution prior to cash reserves withheld for Trust expenses 534,592 565,750
Cash reserves withheld for current Trust expenses (2,240) —
Distributable income $ 532,352 $ 565,750
Distributable income per unit $ 0.2857 $ 0.3036
Units outstanding 1,863,590 1,863,590

~~Royalty Income.~~ ~~The Trust’s Royalty income was $630,687 for the six months ended June 30, 2021, a decrease of approximately 3%~~March 31, 2022 as compared to ~~$653,403 for the six months ended June 30, 2020 primarily as a result of actual expenses being greater than actual revenues in past periods. Such amounts are being~~

recovered by both Scout and Hilcorp by withholding the Net Proceeds that would otherwise be payable to the Trust in the first six months of 2021 as compared to the first six months of 2020. The Trust’s interest income for the six months ended June 30, 2021 and 2020 was $58 and $5,642, respectively.

~~General and Administrative Expense.~~ ~~General and administrative expense was $96,153 and $93,295 for the six months ended June 30, 2021 and 2020, respectively. The Trustee’s fees are included in general and administrative expense.~~

For the six months ended June 30, 2021, the Trustee was due $237,500 for its services. The Trust paid $216,576 of this amount to the Trustee, and $20,924 was allocated to offset against interest due to the Trust under the Trust Indenture. The Trust Indenture requires that cash being held by the Trustee earn interest at 1.5% below the prime rate, which would have yielded the Trust a 1.75% annualized return from January 1, 2021 through June 30, 2021. However, due to the current interest rate environment, the Trustee was unable to obtain an account in which such an interest rate was available. In the event such an interest rate is unavailable in the future, the Trustee intends to allocate certain of its fees due to the Trust to meet the minimum interest rate payable under the Trust Indenture. In future periods the Trustee will continue to allocate a portion of the fees earned for its services to the Trust until all remaining interest due to the Trust is fully offset.

~~Unreimbursed Expenses and the Contingent Reserve.~~ The Working Interest Owners partially reimburse the Trust each quarter for amounts paid in connection with the Trustee’s services. For the six months ended June 30, 2021, the Trustee’s fees were $216,576 and the Working Interest Owners reimbursed a sum of $191,794 to the Trustee, which was the same amount reimbursed for the six months ended June 30, 2020. As of each of the six-month periods ended June 30, 2021 and 2020, there were $0 and $0, respectively, of unreimbursed expenses.

For the six months ended June 30, 2021, the Trustee increased the Contingent Reserve by (1) $8,565 for a reimbursement not received from Hilcorp until January 2021 but included in the December 2020 distribution to unitholders calculation, (2) $36,515 of Royalty income received in February 2021 from Simcoe but withheld as cash reserves for current Trust expenses, (3) $27 and $31 for interest earned on the operating and reserve accounts for the quarters ended March 31, 2021 and June 30, 2021, respectively, (4) $156 received from BP/Amoco in April 2021, the receipt of which is pending identification from Simcoe and (5) $594,172 of proceeds received in May and June 2021 from Simcoe, $560,409 of which is included in the May and June 2021 distributions to unitholders, and the remaining $33,763 of which was received from Simcoe in June 2021 after the distribution to unitholders had been announced for the month of June 2021, which proceeds were included in the July 2021 distribution to unitholders.

~~For the six months ended June 30, 2021, the Trustee decreased the Contingent Reserve by (1) $42,867 for general and administrative net unreimbursed expenses paid by the Trust for~~ the quarter ended March 31, 2021, ~~(2) $62,007~~was primarily due to higher ad valorem taxes during the first quarter of 2022. Capital expenditures attributable to the Hugoton Royalty Properties were $30,197 in the first quarter of 2022 as compared to $13,237 in the first quarter of 2021.

	Three Months Ended March 31,
	2022									2021
	Natural Gas			Natural Gas Liquids			Oil and Condensate			Natural Gas			Natural Gas Liquids			Oil and Condensate
Average sales price		$	4.63		$	22.36		$	—		$	3.41		$	15.62		$	—
	(Mcf)			(Bbls)			(Bbls)			(Mcf)			(Bbls)			(Bbls)
Actual production volumes attributable to the Royalty paid for Hugoton Royalty Properties			117,989			5,163			—			85,050			4,031			—
Net production volumes attributable to the Royalty paid for Hugoton Royalty Properties			—			—			—			—			—			—

Average Sales Price. Average sales prices per thousand cubic feet (“Mcf”) of natural gas and barrel (“Bbl”) for ~~general and administrative net unreimbursed expenses paid by the Trust~~natural gas liquids for the ~~quarter ended June 30, 2021~~Hugoton Royalty Properties are directly dependent on the prices Scout realizes for natural gas sold under short-term and ~~(3) $537,730~~multi-month contracts to multiple purchasers. Overall market prices received for natural gas from Hugoton Royalty Properties were higher for the ~~distribution payable to unitholders in July 2021.~~

~~Distributable Income Available for Distribution.~~ The portion of the Trust’s distributable income available for distribution each period includes the Royalty income received from the Working Interest Owners during such period, plus interest income earnedthree months ended March 31, 2022 as compared to the ~~date of distribution (if any) and increases or withdrawals~~

~~from the Contingent Reserve (if any). Distributable income available for distribution for the six~~three months ended ~~June 30, 2021 was $537,730, representing $0.2885 per unit, compared to $544,685, representing $0.2922 per unit, for the six months ended June 30, 2020.~~March 31, 2021.

Operational Review

~~In 2020, the business of the Working Interest Owners was adversely affected by the COVID-19 pandemic and measures taken to mitigate its impact. The~~Global Oil Market Impact in 2022

COVID-19 Pandemic

We continue to monitor the COVID-19 pandemic as cases and hospitalizations have dropped significantly in ~~May and June 2021 came from Simcoe. No income was received in May or June 2021 from any other working interest owner. Simcoe has informed~~2022. The full extent to which the ~~Trustee that the amounts paid to~~COVID-19 pandemic impacts the Trust inwill depend on future developments that are highly uncertain and cannot be predicted, including new information that may emerge concerning the ~~months of May~~severity and June 2021 are subject to further adjustment in future periods for certain expenses that Simcoe is entitled to deduct under the Conveyance. Simcoe is expected to recover such expense amounts by withholding a portion or allnew variants of the Net Proceeds that would otherwise be payable to the Trust in future periods. Any reduction in income paid to the Trust for these properties may materially reduce or eliminate distributions to the Trust’s unitholders in future periods. There is no indication if or when distributions may be announced in the future.virus.

Hugoton Royalty Properties

Natural gas and natural gas liquids production attributable to the Hugoton Royalty Properties accounted for none of the Royalty income of the Trust during the ~~six months ended June 30,~~first quarter of 2022 or 2021.

	Six Months Ended June 30,						Three Months Ended March 31,
	2021			2020			2022			2021
Royalty income attributable to Hugoton Royalty Properties		$	—		$	248,445		$	—		$	—
Operating costs attributable to Hugoton Royalty Properties		$	592,083		$	597,790		$	384,175		$	298,495
Capital expenditures attributable to Hugoton Royalty Properties		$	14,614		$	—		$	30,197		$	13,237

Royalty Income. Royalty income attributable to the Hugoton Royalty Properties ~~decreased to~~was $0 ~~for~~in both the ~~six months ended June 30, 2021 from $248,445 for~~first quarter of 2022 and the ~~same period in 2020.~~first quarter of 2021. The ~~decrease~~lack of Royalty income was primarily a result of

~~six months of 2021 as compared to $248,445 for the six months ended June 30, 2020. This decrease was primarily a result of higher capital costs~~ and ~~lower actual production volumes, offset in part by higher natural gas and natural gas liquids prices~~calculated Net Proceeds from the Hugoton Royalty Properties, however, no Royalty income from this calculation was received by the Trust from Scout in the ~~first six months of 2021 as compared~~quarter ended March 31, 2022. The Trustee is in ongoing discussions with Scout regarding financial and operational information required to be delivered to the ~~first six months~~Trustee for purposes of ~~2020.~~timely disclosures by the Trust. In addition, with the assistance of a third party consultant, the Trust has commenced a review of Scout’s financial and operational statements and the Net Proceeds payable by Scout to the Trust.

Operating Costs and Capital Expenditures. Operating costs ~~on these properties~~ were ~~$592,083 during~~$384,175 in the ~~six months ended June 30, 2021,~~first quarter of 2022, as compared to ~~$597,790~~$298,495 in the first quarter of 2021. The increase of approximately 29% in the quarter ended March 31, 2022 as compared to the quarter ended March 31, 2021, was primarily due to higher ad valorem taxes during the ~~six months ended June 30, 2020.~~first quarter of 2022. Capital expenditures attributable to the Hugoton Royalty Properties were ~~$14,614 during~~$30,197 in the ~~six months ended June 30, 2021,~~first quarter of 2022 as compared to ~~$0 during~~$13,237 in the ~~six~~first quarter of 2021.

	Three Months Ended March 31,
	2022									2021
	Natural Gas			Natural Gas Liquids			Oil and Condensate			Natural Gas			Natural Gas Liquids			Oil and Condensate
Average sales price		$	4.63		$	22.36		$	—		$	3.41		$	15.62		$	—
	(Mcf)			(Bbls)			(Bbls)			(Mcf)			(Bbls)			(Bbls)
Actual production volumes attributable to the Royalty paid for Hugoton Royalty Properties			117,989			5,163			—			85,050			4,031			—
Net production volumes attributable to the Royalty paid for Hugoton Royalty Properties			—			—			—			—			—			—

Average Sales Price. Average sales prices per thousand cubic feet (“Mcf”) of natural gas and barrel (“Bbl”) for natural gas liquids for the Hugoton Royalty Properties are directly dependent on the prices Scout realizes for natural gas sold under short-term and multi-month contracts to multiple purchasers. Overall market prices received for natural gas from Hugoton Royalty Properties were higher for the three months ended ~~June 30, 2020.~~March 31, 2022 as compared to the three months ended March 31, 2021.

Six Months Ended June 30,
2021 2020

Natural
Gas

Natural
Gas Liquids

Oil and
Condensate

Natural
Gas

Natural
Gas Liquids

Oil and
Condensate

Average sales price $ 3.51 $ 16.29 $ — $ 2.83 $ 10.68 $ —
(Mcf) (Bbls) (Bbls) (Mcf) (Bbls) (Bbls)
Actual production volumes attributable to the Royalty paid for Hugoton Royalty Properties 157,945 8,255 — 204,548 10,503 — ��
Net production volumes attributable to
the Royalty paid for Hugoton Royalty
Properties
— — — 66,635 5,635 —

San Juan Basin Royalty Properties

Royalty income from the San Juan Basin Royalty Properties is calculated and paid to the Trust on a state-by-state basis depending upon whether the property is situated in Colorado or New Mexico. The majority of the Royalty income from the San Juan Basin Royalty Properties is attributable to the San Juan Basin — New Mexico Properties.

San Juan Basin — Colorado Properties

	Six Months Ended June 30,						Three Months Ended March 31,
	2021			2020			2022			2021
Royalty income attributable to San Juan Basin – Colorado Properties		$	630,687		$	113,577		$	—		$	36,515
Operating costs attributable to San Juan Basin – Colorado Properties		$	9,721		$	63,885		$	1,239		$	8,015

Royalty Income. Royalty income from the San Juan Basin — Colorado Royalty Properties was ~~$630,687 for~~$0 during the ~~six months ended June 30, 2021,~~first quarter of 2022, as compared to ~~$113,577during~~$36,515 during the ~~same period in 2020.~~first quarter of 2021. The ~~increase~~decrease was primarily a result of ~~Royalty income received from~~prior period adjustments reported by Simcoe in ~~May~~ 2021 ~~which included unusually high pricing due to extreme winter weather in early 2021.~~that are being recovered by Simcoe has informed the Trustee that the amounts paid to the Trust in the months of May and June 2021 are subject to further adjustment in future periods for certain expenses that Simcoe is entitled to deduct under the Conveyance. Simcoe is expected to recover such expense amounts by withholding ~~a portion or all of~~ the ~~net proceeds~~Net Proceeds that would otherwise be payable to the Trust in the quarter ended March 31, 2022. Net Proceeds from the San Juan Basin — Colorado Properties operated by Simcoe, adjusted against the outstanding expenses and recovered by Simcoe for the quarter ended March 31, 2022 were $73,494, leaving a balance of $268,213 to be recovered from future ~~periods.~~proceeds, if any. Because of anticipated future adjustments, the amounts of Net Proceeds reported for the San Juan Basin — Colorado Properties during the three months ended March 31, 2022 may not be representative of Net Proceeds that will be received in future quarters.

Operating Costs. Operating costs on these properties were ~~$9,721 during~~$1,239 in the ~~six months~~first quarter of 2022, as compared to $8,015 in the first quarter of 2021. The low operating costs in the first quarter of 2021 were primarily the result of the reporting only January 2021 Royalty income and related expenditures from Simcoe because February and March 2021 Royalty income and related expenditures from Simcoe were not received by the Trust until the quarter ended June 30, ~~2021, a decrease of approximately $54,164 as compared to $63,885 during the six months ended June 30, 2020.~~ 2021.

The decrease in the first quarter of 2022 was ~~partially~~primarily the result of ~~reductions of $17,302~~current updates Simcoe made to prior period adjustments reported by Simcoe in 2021, that Simcoe asserted it was entitled to deduct under the Conveyance. Simcoe’s operator statement for the quarter ended March 31, 2022 shows overpayment corrections of $61,526 which is also the amount of operating expenses shown on Simcoe’s operator statement for the quarter ended March 31, 2022. The operating costs ~~to account for overpayments made~~shown above of $1,239 are attributable to the ~~Trust~~San Juan Basin — Colorado Properties operated by Red Willow.

Capital expenditures attributable to the San Juan Basin — Colorado Properties were $0 in both the first quarter of 2022 and in the ~~six months ended June 30,~~first quarter of 2021. ~~If not for the~~

	Three Months Ended March 31,
	2022									2021
	Natural Gas			Natural Gas Liquids			Oil and Condensate			Natural Gas			Natural Gas Liquids			Oil and Condensate
Average sales price		$	1.02		$	0.56		$	—		$	1.40		$	—		$	—
	(Mcf)			(Bbls)			(Bbls)			(Mcf)			(Bbls)			(Bbls)
Actual production volumes attributable to the Royalty paid for San Juan Basin – Colorado Properties			78,085			847			—			30,174			—			—
Net production volumes attributable to the Royalty paid for San Juan Basin – Colorado Properties			—			—			—			25,340			—			—

2719

reductions, operating costs would have been $27,023 for the six months ended June 30, 2021. The decrease was also a result of amounts paid to the Trust in the months of May and June 2021 that are subject to further adjustment in future periods for certain expenses that Simcoe has not, but is entitled to deduct under the Conveyance.

Six Months Ended June 30,
2021 2020

Natural
Gas

Natural
Gas Liquids

Oil and
Condensate

Natural
Gas

Natural
Gas Liquids

Oil and
Condensate

Average sales price $ 4.47 $ — $ — $ 0.79 $ — $ —
(Mcf) (Bbls) (Bbls) (Mcf) (Bbls) (Bbls)
Actual production volumes attributable to the Royalty paid for San Juan Basin – Colorado Properties 148,890 — — 216,149 — —
Net production volumes attributable to the Royalty paid for San Juan Basin – Colorado Properties 141,218 — — 143,696 — —

San Juan Basin —– New Mexico Properties

	Six Months Ended June 30,						Three Months Ended March 31,
	2021			2020			2022			2021
Royalty income attributable to San Juan Basin – New Mexico Properties		$	—		$	291,381		$	732,514		$	—
Operating costs attributable to San Juan Basin – New Mexico Properties		$	594,480		$	542,929		$	459,231		$	384,435
Capital expenditures attributable to San Juan Basin – New Mexico Properties		$	1,185,424		$	31,816		$	59,969		$	1,184,088

Royalty Income. Royalty income from the San Juan Basin — New Mexico Properties was ~~$0 for~~$732,514 during the ~~six months ended June 30, 2021~~first quarter of 2022, as compared to ~~$291,381during~~$0 during the ~~same period in 2020.~~first quarter of 2021. The ~~decrease~~increase was primarily a result of actual expenses being greater than actual revenues in past ~~periods.~~periods as reported by Hilcorp. Such expense amounts ~~are being~~were recovered by Hilcorp by withholding the Net Proceeds that would otherwise be payable to the Trust in ~~the six months ended June 30, 2021, as compared~~2021.

In addition to the ~~six months ended June 30, 2020. If not for the recovery withholding by~~above, in April 2021, Hilcorp ~~Royalty income received from Hilcorp would have been $505,380 in the six months ended June 30, 2021 as compared to $291,381 for the six months ended June 30, 2020. Hilcorp has~~ informed the Trust that Hilcorp iswas in process of a system conversion that ~~has~~ delayed the ability to provide current information. For ~~each month in~~ the ~~second quarter ended June 30,~~Trust distribution months of April through November 2021, Hilcorp recorded estimates of revenues and expenses and calculated payments to the Trust based on ~~its~~Hilcorp’s December 2020 production ~~month.~~month, and the Trust recognized such amounts in accordance with its accounting practices. Accordingly, Hilcorp calculated an estimated payment of $90,649 in Net Proceeds to the Trust for each month from April 2021 through November 2021. These Net Proceeds were adjusted against the outstanding excess production costs referred to above. Per Hilcorp, the system conversion was completed in December 2021.

In January 2022, Hilcorp performed a true-up of the estimated amounts, utilizing actual revenue and expense amounts to reconcile historical amounts on a month-by-month basis, and provided the true-up to the Trust. The true-up resulted in a balance owed to the Trust of $89,617, primarily due to increases in pricing during the true-up period. Per Hilcorp, the true-up is complete and there is currently no balance to be recovered from future proceeds. Net Proceeds were received by the Trust from Hilcorp for each month in the quarter ended March 31, 2022.

In addition to the above, the increase in Royalty income was also due to decreased capital expenditures and higher prices for natural gas, natural gas liquids and oil and condensate, offset in part by increased operating expenditures, in the first quarter of 2022 as compared to the first quarter of 2021.

Operating Costs and Capital Expenditures. Operating costs were $459,231 in the first quarter of 2022, an increase of approximately 19% as compared to $384,435 in the first quarter of 2021. The increase was due primarily to pricing increases that also resulted in higher severance taxes. Capital expenditures on these properties were $59,969 in the first quarter of 2022, a decrease of $1,124,119 as compared to $1,184,088 in the first quarter of 2021. The decrease was due primarily to including capital expenditures of approximately $1.1 million attributable to the Trust (incurred in 2018 with respect to a newly drilled well in the San Juan Basin — New Mexico Properties) in the three months ended ~~June 30,~~March 31, 2021. ~~When~~

	Three Months Ended March 31,
	2022									2021
	Natural Gas			Natural Gas Liquids			Oil and Condensate			Natural Gas			Natural Gas Liquids			Oil and Condensate
Average sales price		$	14.89		$	119.24		$	89.56		$	3.66		$	15.08		$	45.95
	(Mcf)			(Bbls)			(Bbls)			(Mcf)			(Bbls)			(Bbls)
Actual production volumes attributable to the Royalty paid for San Juan Basin – New Mexico Properties			50,076			4,067			426			158,343			12,323			1,335
Net production volumes attributable to the Royalty paid for San Juan Basin – New Mexico Properties			29,519			2,294			215			—			—			—

Following Hilcorp’s acquisition of ConocoPhillips’ and XTO’s interests in the ~~system conversion is complete,~~San Juan Basin – New Mexico Properties, there was a transition period to transfer historical information, knowledge and processes from one owner to the other. During this transition period, Hilcorp ~~has~~recorded estimates of revenues and expenses and made payments to the Trust based on historical amounts previously paid by ConocoPhillips, and the Trust recognized such amounts in accordance with its modified cash basis of accounting. Accordingly, Hilcorp made an estimated monthly payment of $97,150 in Net Proceeds to the Trust from September 2017 to March 2019 based upon the July 2017 production month previously paid by ConocoPhillips. In April 2019, Hilcorp began to generate actual (instead of estimated) Net Proceeds due to the Trust on a monthly basis. Hilcorp informed the Trust that it ~~will~~would utilize actual revenue and expense amounts and either add or subtract reconciled historical amounts on a ~~month-by month~~month-by-month basis. These ~~adjustments will~~amounts would be recognized over time by the Trust in accordance with the Trust’s modified cash basis of accounting. ~~Because~~As of ~~anticipated future adjustments,~~March 31, 2021, Hilcorp had reconciled all historical amounts (including the incremental costs of approximately $1.1 million referred to below), which resulted in a charge to the Trust of $975,792. Hilcorp informed the Trust that its true-up reconciliation for the estimates of revenue and expenses was completed in March 2021.

Although Hilcorp has indicated that all estimated historical monthly amounts ofreceived by the Trust from September 2017 to March 2019 were fully reconciled, Net Proceeds ~~reported for~~from the San Juan Basin — New Mexico Properties ~~during~~that would otherwise be payable to the ~~six months ended June 30, 2021 may not~~Trust in subsequent periods continued to be ~~representative~~adjusted against the outstanding excess production costs until such amounts were fully recovered by Hilcorp.

Hilcorp informed the Trust that significant incremental costs of ~~Net Proceeds that will be received in future quarters.~~

~~Operating Costs and Capital Expenditures.~~ ~~Operating costs were $594,480 during the six months ended June 30, 2021, an increase of approximately 9% as compared to $542,929 during the six months~~

ended June 30, 2020. Capital expenditures on these properties were $1,185,424 during the six months ended June 30, 2020, an increase of approximately $1,153,608 as compared to $31,816 during the six months ended June 30, 2020. Both increases were due primarily to including seven months true-up of historical amounts by Hilcorp in the six months ended June 30, 2021 (including approximately $1.1 million attributable to the Trust were incurred in 2018 with respect to a newly drilled well in the San Juan Basin — New Mexico ~~Properties) compared~~Properties. Hilcorp has reconciled these costs resulting in a charge to ~~including four months true-up~~the Trust for which the amount is included in the ~~same period~~true-up of historical amounts referred to above. With the assistance of a third party consultant, the Trust has commenced a review of the reconciliation calculations by Hilcorp and the amount of Net Proceeds calculated and paid.

In addition to the above, in ~~2020.~~April 2021, Hilcorp informed the Trust that Hilcorp was in process of a system conversion that delayed the ability to provide current information. For the Trust distribution months of April through November 2021, Hilcorp recorded estimates of revenues and expenses and calculated payments to the Trust based on Hilcorp’s December 2020 production month, and the Trust recognized such amounts in accordance with its accounting practices. Accordingly, Hilcorp calculated an estimated payment

Six Months Ended June 30,
2021 2020

Natural
Gas

Natural
Gas Liquids

Oil and
Condensate

Natural
Gas

Natural
Gas Liquids

Oil and
Condensate

Average sales price $ 2.89 $ 16.15 $ 44.51 $ 1.72 $ 15.25 $ 41.79
(Mcf) (Bbls) (Bbls) (Mcf) (Bbls) (Bbls)
Actual production volumes attributable to the Royalty paid for San Juan Basin – New Mexico Properties 297,149 23,633 1,579 288,562 21,337 870
Net production volumes attributable to the Royalty paid for San Juan Basin – New Mexico Properties — — — 93,899 7,886 237

of $90,649 in Net Proceeds to the Trust for each month from April 2021 through November 2021. These Net Proceeds were adjusted against the outstanding excess production costs referred to above. Per Hilcorp, the system conversion was completed in December 2021.

In January 2022, Hilcorp performed a true-up of the estimated amounts, utilizing actual revenue and expense amounts to reconcile historical amounts on a month-by-month basis, and provided the true-up to the Trust. Per Hilcorp, the true-up is complete and there is currently no balance to be recovered from future proceeds.

Liquidity and Capital Resources

The Trustee, acting pursuant to the Trust Indenture, may withhold Royalty income for future unknown contingent liabilities and expenses, such cumulative withholding referred to as the Contingent Reserve. The Trustee reserves the right to determine whether or not to increase or release cash reserves in future periods with respect to any reimbursement expenses. At any given time, the Contingent Reserve is included in cash and short-term investments.

The Trustee may establish and increase cash reserves as permitted by the Trust Indenture. The Trustee ~~is currently evaluating~~has recently evaluated the adequacy of the Contingent Reserve based on the likelihood of future regular receipts of Royalty income from the Royalty Properties, volatility in commodity prices and other market conditions affecting Royalty income, and the anticipated costs and expenses related to the future termination of the Trust. On the basis of this evaluation, the Trustee ~~expects~~intends to increase the Contingent Reserve from $1.0 million to ~~exceed the current~~a total ~~and~~of $2.0 million. The Trustee intends to retain in reserve future Royalty income, if any, received in ~~the remainder of fiscal year 2021~~2022 and subsequent periods until the cash reserve is fully funded at anthis increased level. The Trustee intends to continue to evaluate the adequacy of the Contingent Reserve and may at any time, without notice to the unitholders, increase or decrease the amount of the Contingent Reserve based on this ongoing evaluation. Future filings by the Trust with the SEC will include information regarding the Trustee’s evaluation of cash reserves and funding of the Contingent Reserve.

In recent periods, substantial accumulated excess production costs have decreased Trust income and distributions, and in some months resulted in no Trust distributions. ~~In view of deficit amounts recoverable by the Working Interest Owners and the uncertainty of future payments to the Trust for the Royalty, the Trustee’s evaluation of cash reserves is ongoing.~~ There can be no assurance that the Trust will receive additional Royalty income adequate to fund the Contingent Reserve and to provide sufficient liquidity for the Trust.

~~None.~~

~~Contractual Obligations~~

~~None.~~

Item 3.

Quantitative and Qualitative Disclosures About Market Risk.

Not applicable.

Item 4.

Controls and Procedures.

Evaluation of Disclosure Controls and Procedures. The Trustee maintains disclosure controls and procedures designed to ensure that information required to be disclosed by the Trust in the reports that it files or submits under the ~~“Exchange Act”,~~Exchange Act, is recorded, processed, summarized and reported within the time periods specified in the SEC’s rules and regulations. Disclosure controls and procedures include controls and procedures designed to ensure that information required to be disclosed by the Trust in the reports that it files or submits under the Exchange Act is accumulated and communicated by the Working Interest Owners to The Bank of New York Mellon Trust Company, N.A., as Trustee of the Trust, and its employees who participate in the preparation of the Trust’s periodic reports as appropriate to allow timely decisions regarding required disclosure.

As of the end of the period covered by this report, the Trust officer acting on behalf of the Trustee responsible for the administration of the Trust conducted an evaluation of the Trustee’s disclosure controls and procedures. The officer acting on behalf of the Trustee concluded that the Trust’s disclosure controls and procedures were ~~effective.~~effective with respect to the Trustee and its employees.

Due to the contractual arrangements of (i) the Trust Indenture and (ii) the rights of the Trust under the Conveyance regarding information furnished by the Working Interest Owners, the Trustee relies on information provided by the Working Interest Owners, including (i) the status of litigation, (ii) historical operating data, plans for future operating and capital expenditures and reserve information, (iii) information relating to projected production, and (iv) conclusions regarding reserves by their internal reserve engineers or other experts in good faith. See Part II Item 1A. “Other Information — Risk Factors — Trust unitholders and the Trustee have no control over the operation or development of the Royalty ~~Properties and have little influence over operation or development”~~Properties” and “The Trustee relies upon the Working Interest Owners for information regarding the Royalty Properties” in the Trust’s Annual Report on Form 10-K for the year ended December 31, ~~2020~~2021 for a description of certain risks relating to these arrangements and reliance, including filings such as this filing outside the time periods specified notwithstanding effective disclosure controls and procedures, of the Trustee regarding information under its control.

The officer acting on behalf of the Trustee has not conducted a separate evaluation of the disclosure controls and procedures with respect to information furnished by the Working Interest Owners. The Trustee notes that it is conducting an ongoing review of certain information and calculations by the Working Interest Owners, along with an outside joint venture auditor. See “Trustee’s Discussion and Analysis of Financial Condition and Results of Operations — Liquidity and Capital Resources” under Part II, Item 7 of the Trust’s Annual Report on Form 10-K for the year ended December 31, ~~2020~~2021 for information concerning controls and procedures with respect to the ~~Royalty.~~Royalty and information related to the Trustee’s review of certain information and calculations by the Working Interest Owners.

Changes in Internal Control over Financial Reporting. In connection with the evaluation by the Trustee of changes in internal control over financial reporting of the Trust that occurred during the Trust’s last fiscal quarter, no change in the Trust’s internal control over financial reporting was identified that has materially affected, or is reasonably likely to materially affect, the Trust’s internal control over financial reporting. The Trustee notes for purposes of clarification that it has no authority over, has not evaluated and makes no statement concerning the internal control over financial reporting of the Working Interest Owners.

3123

PART II — OTHER INFORMATION

Item 1.

Legal Proceedings.

There are no pending legal proceedings to which the Trust is a named party. The Trustee has been advised by each of the Working Interest Owners that the Trust may be subject to litigation in the ordinary course of business for certain matters that include the Royalty Properties. While each of the Working Interest Owners has advised the Trustee that it does not currently believe any of the pending litigation will have a material adverse effect net to the Trust, in the event such matters were adjudicated or settled in a material amount and charges ~~were~~are made against Royalty income, such charges could have a material impact on future Royalty income.

Item 1A.

Risk Factors.

For a discussion of the Trust’s potential risks and uncertainties, please see “Risk Factors” in Part I, Item 1A of the Trust’s Annual Report on Form 10-K for the year ended December 31, ~~2020, the risks discussed in the Trust’s Quarterly Report on Form 10-Q for~~2021. During the quarter ended March 31, ~~2021, and the risks discussed herein. During the quarter ended June 30, 2021,~~2022, there was no material change in such risk factors.

Item 6.

Exhibits.

Exhibit Number		SEC File or Registration Number	Exhibit Number
4(a)*	*Mesa Royalty Trust Indenture between Mesa Petroleum Co. and Texas Commerce Bank National Association, as Trustee, dated November 1, 1979	2-65217	1(a)
4(b)*	*Form of Overriding Royalty Conveyance between Mesa Petroleum Co. and Texas Commerce Bank, as Trustee, dated November 1, 1979	2-65217	1(b)
4(c)*	*First Amendment to the Mesa Royalty Trust Indenture dated as of March 14, 1985 (Exhibit 4(c) to Form 10-K for year ended December 31, 1984 of Mesa Royalty Trust)	1-7884	4(c)
4(d)*	*Form of Assignment of Overriding Royalty Interest, effective April 1, 1985, from Texas Commerce Bank National Association, as Trustee, to MTR Holding Co. (Exhibit 4(d) to Form 10-K for year ended December 31, 1984 of Mesa Royalty Trust)	1-7884	4(d)
4(e)*	*Purchase and Sale Agreement, dated March 25, 1991, by and among Mesa Limited Partnership, Mesa Operating Limited Partnership and ConocoPhillips, as amended on April 30, 1991 (Exhibit 4(e) to Form 10-K for year ended December 31, 1991 of Mesa Royalty Trust)	1-7884	4(e)
31	Certification furnished pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
32	Certification furnished pursuant to Section 906 of the Sarbanes-Oxley Act of 2002

Previously filed in paper format with the Securities and Exchange Commission and incorporated herein by reference.

3224

				Mesa Royalty Trust
				By:			The Bank of New York Mellon Trust Company, N.A., as Trustee
				By:			/s/ EElaina Rodgers Elaina Rodgers Vice President & Trust Officer

	As of June 30, 2021			As of December 31, 2020
Hugoton Properties		$	348,983		$	430,888
San Juan Basin – Colorado Properties – Red Willow			31,325			36,453
San Juan Basin – New Mexico Properties – Hilcorp			486,696			18,874
Total		$	867,004		$	486,215

	2021			2020
April		$	—		$	0.0176
May			0.2714			0.0236
June			0.0171			—
		$	0.2885		$	0.0412