|Proceeds (per BOE)||$||86.15|
|Percentage applicable to Trust’s 80%|
|Net Profits Interest||$||16,131,500|
|Cash reserve held by VOC Brazos Energy Partners, L.P.||$||(1,000,000||)|
|Total cash proceeds available for the Trust||$||15,131,500|
|Provision for estimated Trust expenses||$||(511,500||)|
|Net cash proceeds available for distribution||$||14,620,000|
This news release contains forward-looking statements. Although VOC Brazos Energy Partners, L.P. has advised the Trust that VOC Brazos Energy Partners, L.P. believes that the expectations contained in this press release are reasonable, no assurances can be given that such expectations will prove to be correct. The announced distributable amount is based on the amount of cash received or expected to be received by the Trustee from the underlying properties on or prior to the record date. Any differences in actual cash receipts by the Trust could affect this distributable amount. Other important factors that could cause these statements to differ materially include the actual results of drilling operations, risks inherent in drilling and production of oil and gas properties, the ability of commodity purchasers to make payment, and other risk factors described in the Trust’s Form 10-Q for the quarter ended March 31, 2011 filed with the Securities and Exchange Commission on June 17, 2011. Statements made in this press release are qualified by the cautionary statements made in these risk factors. The Trust does not intend, and assumes no obligations, to update any of the statements included in this press release.