Annual Statements Open main menu

MARINE PETROLEUM TRUST - Quarter Report: 2005 March (Form 10-Q)

e10vq
Table of Contents

 
 

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549


Form 10-Q

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

For the quarterly period ended March 31, 2005

OR

     
o
  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 0-8565

Marine Petroleum Trust

(Exact name of registrant as specified in its charter)
     
Texas
(State or other jurisdiction
of incorporation or organization)
  75-6008017
(I.R.S. Employer
Identification No.)
     
Bank of America, N.A.
P.O. Box 830650, Dallas, Texas

(Address of principal executive offices)
  75283-0650
(Zip Code)

Registrant’s telephone number, including area code (800) 985-0794

None
(Former name, former address and former fiscal year
if changed since last report)


     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 þ No o

     Indicate by check mark whether the registrant is an accelerated filer (as defined in Rule 12b-2 of the Exchange Act).

Yes o No þ.

Indicate number of units of beneficial interest outstanding as of the latest practicable date:
As of May 13, 2005, we had 2,000,000 units of beneficial interest outstanding.

 
 

 


MARINE PETROLEUM TRUST

INDEX

         
    Page
Number
       
 
       
    1  
    1  
    2  
    3  
    4  
    5  
    9  
    9  
 
       
       
 
       
    10  
 Certification of Principal Accounting Officer Pursuant to Section 302
 Certification of Corporate Trustee Pursuant to Section 302
 Certification of Principal Accounting Officer Pursuant to Section 906
 Certification of Corporate Trustee Pursuant to Section 906

 


Table of Contents

PART I. FINANCIAL INFORMATION

Item 1. Financial Statements

MARINE PETROLEUM TRUST AND SUBSIDIARY

CONDENSED CONSOLIDATED BALANCE SHEETS
March 31, 2005 and June 30, 2004

(Unaudited)
                 
    March 31,     June 30,  
    2005     2004  
ASSETS
               
 
               
Current Assets:
               
Cash and cash equivalents
  $ 1,422,090     $ 1,202,855  
Oil and gas royalties receivable
    403,320       965,995  
Receivable from affiliate
    179,262       70,419  
State and federal taxes refundable
          578  
Interest receivable
    4,301       2,134  
 
           
Total current assets
  $ 2,008,973     $ 2,241,981  
 
           
 
               
Investment in U.S. Treasury and agency bonds
    200,000       304,606  
Investment in affiliate
    480,797       367,210  
Office equipment, at cost less accumulated depreciation
    2,400       2,400  
Producing oil and gas properties
    7       7  
 
           
 
  $ 2,692,177     $ 2,916,204  
 
           
 
               
LIABILITIES AND TRUST EQUITY
               
 
               
Current Liabilities – Federal income taxes payable
  $ 950     $  
 
               
Trust Equity:
               
Corpus – authorized 2,000,000 units of beneficial interest, issued 2,000,000 units at nominal value
    8       8  
Undistributed income
    2,691,219       2,916,196  
 
           
Total trust equity
    2,691,227       2,916,204  
 
           
 
  $ 2,692,177     $ 2,916,204  
 
           

See accompanying notes to condensed consolidated financial statements.

1


Table of Contents

MARINE PETROLEUM TRUST AND SUBSIDIARY

CONDENSED CONSOLIDATED STATEMENTS OF INCOME
AND UNDISTRIBUTED INCOME
 
For the Three Months and Nine Months Ended March 31, 2005 and 2004
(Unaudited)
                                 
    Three Months Ended     Nine Months Ended  
    March 31,     March 31,  
    2005     2004     2005     2004  
Income:
                               
Oil and gas royalties
  $ 1,014,572     $ 609,111     $ 2,948,004     $ 3,126,373  
Equity in earnings of affiliate
    210,104       70,578       465,808       235,089  
Interest income
    8,200       3,896       18,396       20,186  
 
                       
 
    1,232,876       683,585       3,432,208       3,381,648  
 
                               
Expenses:
                               
General and administrative
    65,369       68,524       165,697       182,188  
 
                       
Income before Federal income taxes
    1,167,507       615,061       3,266,511       3,199,460  
Federal income taxes of subsidiary
    950             950       475  
 
                       
Net income
    1,166,557       615,061       3,265,561       3,198,985  
Undistributed income at beginning of period
    2,608,157       3,285,072       2,916,196       3,779,351  
 
                       
 
    3,774,714       3,900,133       6,181,757       6,978,336  
Distributions to unitholders
    (1,083,495 )     (1,113,789 )     (3,490,538 )     (4,191,992 )
 
                       
Undistributed income at end of period
  $ 2,691,219     $ 2,786,344     $ 2,691,219     $ 2,786,344  
 
                       
Net income per unit
  $ 0.58     $ 0.31     $ 1.63     $ 1.60  
 
                       
Distributions per unit
  $ 0.54     $ 0.56     $ 1.75     $ 2.10  
 
                       

2


Table of Contents

MARINE PETROLEUM TRUST AND SUBSIDIARY

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
For the Nine Months Ended March 31, 2005 and 2004

(Unaudited)
                 
    Nine Months Ended  
    March 31,  
    2005     2004  
Cash flows from operating activities:
               
Net income
  $ 3,265,561     $ 3,198,985  
 
               
Adjustments to reconcile net income to net cash provided by operating activities:
               
 
               
Equity in undistributed earnings of affiliate
    (113,587 )     34,259  
Amortization of premium
    4,606       9,521  
Change in assets and liabilities:
               
Oil and gas royalties receivable
    562,675       298,590  
Receivable from affiliate
    (108,843 )     66,314  
State and federal taxes refundable
    578        
Interest receivable
    (2,167 )     (3,655 )
Accounts payable
    950       475  
 
           
Net cash provided by operating activities
    3,609,773       3,604,489  
 
           
 
Cash flows from investing activities—
               
Investment in U.S. agency bonds
          (201,049 )
Proceeds from sale of U.S. agency bonds
    100,000       200,000  
 
           
Net cash provided by (used in) investing activities
    100,000       (1,049 )
 
           
 
               
Cash flows from financing activities—distributions to unitholders
    (3,490,538 )     (4,191,992 )
 
           
 
               
Net increase (decrease) in cash and cash equivalents
    219,235       (588,552 )
 
               
Cash and cash equivalents at beginning of period
    1,202,855       1,334,059  
 
           
 
               
Cash and cash equivalents at end of period
  $ 1,422,090     $ 745,507  
 
           

See accompanying notes to condensed consolidated financial statements.

3


Table of Contents

MARINE PETROLEUM TRUST AND SUBSIDIARY

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

March 31, 2005
(Unaudited)

Accounting Policies

     The financial statements include the financial statements of Marine Petroleum Trust (the “Trust”) and its wholly-owned subsidiary, Marine Petroleum Corporation (“MPC”). The financial statements are condensed and should be read in conjunction with the Trust’s annual report on Form 10-K for the fiscal year ended June 30, 2004. The financial statements included herein are unaudited, but in the opinion of management they include all adjustments necessary for a fair presentation of the results of operations for the periods indicated. Operating results for the nine months ended March 31, 2005 are not necessarily indicative of the results that may be expected for the fiscal year ending June 30, 2005.

     As an overriding royalty owner, actual production results are not known to us until reported by the operator, which could be a period of 60-90 days later than the actual month of production. To comply with accounting principles generally accepted in the United States of America, we must estimate earned but unpaid royalties from this production. To estimate this amount, we utilize historical information based on the latest production reports from the individual leases and current average prices as reported for oil by Chevron Corporation and the well head price for natural gas as reported by the Energy Information Agency, a division of the U.S. Department of Energy for the period under report.

Distributable Income

     The Trust’s Indenture provides that the trustee is to distribute all cash in the trust, less an amount reserved for the payment of accrued liabilities and estimated future expenses, to unitholders on the 28th day of March, June, September and December of each year. If the 28th falls on a Saturday, Sunday or legal holiday, the distribution is payable on the immediately preceding business day.

     As stated under “Accounting Policies” above, the financial statements in this Form 10-Q are the condensed and consolidated account balances of the Trust and MPC. However, distributable income is paid from the unconsolidated account balances of the Trust. Distributable income is comprised of (i) royalties from offshore Texas leases owned directly by the Trust, (ii) 98% of the overriding royalties received by MPC that are paid to the Trust on a quarterly basis, (iii) cash distributions from the Trust’s equity interest in the Tidelands Royalty Trust B (“Tidelands”), a separate publicly traded royalty trust, (iv) dividends paid by MPC, less (v) administrative expenses incurred by the Trust.

Undistributed Income

     A contract between the Trust and MPC provides that 98% of the overriding royalties received by MPC are paid to the Trust each quarter. MPC retains the remaining 2% of the overriding royalties along with other items of income and expense until such time as MPC’s Board of Directors declares a dividend out of the retained earnings. Beginning in the first quarter of 2004 the Board of Directors of MPC has declared quarterly dividends equal to 2% of overriding royalties collected each quarter. On March 31, 2005, undistributed income of the Trust and MPC amounted to $1,785,719 and $905,500, respectively.

4


Table of Contents

Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations

Financial Condition – Liquidity and Capital Resources

     The Trust is a royalty trust that was created in 1956 under the laws of the State of Texas. The Trust is not permitted to engage in any business activity because it was organized for the sole purpose of providing an efficient, orderly, and practical means for the administration and liquidation of rights to payments from certain oil and natural gas leases in the Gulf of Mexico, pursuant to license agreements and amendments between the Trust’s predecessors and Gulf Oil Corporation (“Gulf”). As a result of various transactions that have occurred since 1956, the Gulf interests now are held by Chevron Corporation, Elf Exploration, Inc., and their assignees.

     The Trust’s rights are generally referred to as overriding royalty interests in the oil and natural gas industry. An overriding royalty interest is created by an assignment by the owner of a working interest. The ownership rights associated with an overriding royalty interest terminate when the underlying lease terminates. All production and marketing functions are conducted by the working interest owners of the leases. Revenues from the overriding royalties are paid to the Trust either (i) on the basis of the selling price of oil, natural gas and other minerals produced, saved or sold, or (ii) at the value at the wellhead as determined by industry standards, when the selling price does not reflect the value at the wellhead.

     The Trust holds an overriding royalty interest equal to three-fourths of 1% of the value at the well of any oil, natural gas, or other minerals produced and sold from 64 leases covering 239,208 gross acres located in the Gulf of Mexico. The Trust’s overriding royalty interest applies only to existing leases and does not apply to new leases. The Trust also owns a 32.6% equity interest in Tidelands. Tidelands has an overriding royalty interest in seven leases covering 27,948 gross acres located in the Gulf of Mexico. As a result of this ownership, the Trust receives periodic distributions from Tidelands.

     Due to the limited purpose of the Trust as stated in the Trust’s Indenture, there is no requirement for capital. The Trust’s only obligation is to distribute to unitholders the net income actually collected. As an administrator of oil and natural gas royalty properties, the Trust collects royalties monthly, pays administration expenses, and disburses all net royalties collected to its unitholders each quarter. Because all of the Trust’s revenues are invested in liquid funds pending distribution, the Trust does not experience any liquidity problems.

     The Trust’s Indenture (and MPC’s charter and by-laws) expressly prohibits the operation of any kind of trade or business. The Trust’s oil and natural gas properties are depleting assets and are not being replaced due to the prohibition against these investments. Because of these restrictions, the Trust does not require short term or long term capital. These restrictions, along with other factors, allow the Trust to be treated as a grantor trust. Thus, all income and deductions, for tax purposes, should flow through to each individual unitholder. The Trust is not a taxable entity.

Critical Accounting Policies

     As an overriding royalty owner, actual production results are not known to us until reported by the operator, which could be a period of 60-90 days later than the actual month of production. To comply with accounting principles generally accepted in the United States of America, we must estimate earned but unpaid royalties from this production. To estimate this amount, we utilize historical information based on the latest production reports from the individual leases and current average prices as reported for oil by Chevron USA and the well head price for natural gas as reported by the Energy Information Agency, a division of the U.S. Department of Energy for the period under report.

     We did not have any changes in our critical accounting policies or in our significant accounting estimates during the nine months ended March 31, 2005. Please see our annual report on Form 10-K for the year ended June 30, 2004 for a detailed discussion of our critical accounting policies.

5


Table of Contents

General

     The Trust realized 55% of its revenue from the sale of oil and 45% from the sale of natural gas during the nine months ended March 31, 2005. Revenue includes estimated royalties of oil and natural gas produced but not paid.

     Distributions fluctuate from quarter to quarter due to changes in oil and natural gas prices and production quantities. Net income is determined by the revenue from oil and natural gas produced and sold during the accounting period. Distributions, however, are determined by the cash available to the Trust on the determination date.

Summary Review of Operating Results

     Net income for the nine months ended March 31, 2005 increased approximately 2% to $1.63 per unit as compared to $1.60 per unit for the comparable period in 2004. Oil production for the nine months ended March 31, 2005 decreased approximately 9,000 barrels and natural gas production decreased approximately 153,000 mcf from the levels realized in the comparable period in 2004. For the nine months ended March 31, 2005 the average price realized for a barrel of oil increased $15.13 over the price realized in the comparable period in 2004 and the average price realized for a thousand cubic feet (mcf) of natural gas increased $1.49 over the price realized in the comparable period in 2004.

     Distributions to unitholders amounted to $1.75 per unit for the nine months ended March 31, 2005, a decrease of approximately 17% over the $2.10 distribution for the comparable period in 2004.

     The Trust must rely on public records for information regarding drilling operations. The public records available up to the date of this report indicate that 25 drilling and workover operations were conducted successfully during the nine months ended March 31, 2005 on leases in which the Trust has an interest. There are approximately 380 wells subject to the Trust’s overriding royalty interest that are listed as active oil or natural gas wells on the records of the Minerals Management Service.

     The following table presents the net production quantities of oil and natural gas and net income and distributions per unit for the last five quarters.

                         
    Production (1)          
            Natural     Net   Cash
Quarter   Oil (bbls)     Gas (mcf)     Income   Distribution
March 31, 2004(2)
    7,049       68,638     .31   .56
June 30, 2004
    17,074       113,173     .60   .53
September 30, 2004
    11,762       100,176     .55   .64
December 31, 2004
    14,375       41,003     .50   .56
March 31, 2005
    9,633       67,482     .58   .54


(1)   Excludes the Trust’s equity interest in Tidelands.
 
(2)   Due to accelerated payments received from Chevron Corporation in December 2003 approximately 3,500 barrels of oil and 26,000 mcf of natural gas were realized in the quarter ended December 31, 2003 that would normally have been realized in the quarter ended March 31, 2004. As a result of this acceleration $0.13 net income per unit was realized in the quarter ended December 31, 2003 that would normally have been realized in the quarter ended March 31, 2004.

     The Trust’s revenues are derived from the oil and natural gas production activities of unrelated parties. The Trust’s revenues and distributions fluctuate from period to period based upon factors beyond the Trust’s control, including, without limitation, the number of productive wells drilled and maintained on leases subject to the Trust’s interest, the level of production over time from such wells and the prices at which the oil and natural gas from such wells are sold. The Trust believes that it will continue to have enough revenues to allow distributions to be made to

6


Table of Contents

unitholders for the foreseeable future, although no assurance can be made regarding the amount of any future distributions. The foregoing sentence is a forward-looking statement. For more information, see “Forward-Looking Statements” on page 8. Actual results may differ from expected results because of reductions in the price or demand for oil and natural gas, which might then lead to decreased production; reductions in production due to the depletion of existing wells or disruptions in service, which may be caused by storm damage to production facilities, blowouts or other production accidents, or geological changes such as cratering of productive formations; and the expiration or release of leases subject to the Trust’s interests.

     Important aspects of the Trust’s operations are conducted by third parties. Oil and natural gas companies that lease tracts subject to the Trust’s interests are responsible for the production and sale of oil and natural gas and the calculation of royalty payments to the Trust. The Trust’s distributions are processed and paid by Mellon Investor Services LLC as the agent for the trustee of the Trust.

Results of Operations—Three Months Ended March 31, 2005 and 2004

     Net income increased 90% to approximately $1,200,000 for the three months ended March 31, 2005, from approximately $615,000 realized for the comparable three months in 2004.

     The Trust’s revenue is dependent on the operations of the working interest owners of the leases burdened with the Trust’s overriding royalty interest. The only obligation of the working interest owners to the Trust is to make monthly overriding royalty payments of the Trust’s interest in the oil and natural gas sold. The volume of oil and gas produced and its selling price are primary factors in the calculation of overriding royalty payments. Production is affected by the declining capability of the producing wells, the number of new wells drilled, the number of existing wells re-worked and placed back in production. The Trust has experienced a steady decline in the volume of oil and natural gas produced from the wells subject to the Trust’s overriding royalty interest. In the current three month period oil production increased 37% and natural gas production declined 2% from the levels realized in the comparable three months a year ago. Production from existing wells is anticipated to decrease in the future due to normal well depletion. The Trust has no input with the operators regarding future drilling operations which could impact the Trust’s future oil and natural gas production.

     Revenue from oil royalties, excluding the Trust’s equity interest in Tidelands, for the three months ended March 31, 2005 increased 104% to approximately $490,000, from approximately $240,000 realized for the comparable three months in 2004. There was a 37% increase in production and a 49% increase in the price realized.

     Revenue from natural gas royalties, excluding the Trust’s equity interest in Tidelands, increased 42% to approximately $525,000 from approximately $370,000 for the comparable three months in 2004. There was a 2% decrease in production and a 45% increase in the price realized.

     Due to accelerated payments received from Chevron Corporation in December 2003, approximately 3,500 barrels of oil and 26,000 mcf of natural gas were realized in the quarter ended December 31, 2003 that would normally have been realized in the quarter ended March 31, 2004. As a result of this acceleration, $0.13 net income per unit was realized in the quarter ended December 31, 2003 that would normally have been realized in the quarter ended March 31, 2004.

     Income from the Trust’s equity in Tidelands increased approximately 198% for the three months ended March 31, 2005, as compared to the comparable three months of 2004. This increase is primarily due to commencement of production from a new well on West Cameron Block 165.

7


Table of Contents

     The following table presents the quantities of oil and natural gas sold and the average price realized from current operations for the three months ended March 31, 2005, and those realized in the comparable three months in 2004, excluding the Trust’s equity interest in Tidelands.

                 
    Three Months Ended March 31,  
    2005     2004  
OIL
               
Barrels sold
    9,633       7,049  
Average price
  $ 50.85     $ 34.07  
 
               
NATURAL GAS
               
Mcf sold
    67,482       68,638  
Average price
  $ 7.78     $ 5.38  

Results of Operations—Nine Months Ended March 31, 2005 and 2004

     Net income increased 2% to approximately $3,266,000 for the nine months ended March 31, 2005, from approximately $3,199,000 realized for the comparable nine months in 2004.

     The Trust’s revenue is dependent on the operations of the working interest owners of the leases burdened with the Trust’s overriding royalty interest. The only obligation of the working interest owners to the Trust is to make monthly overriding royalty payments of the Trust’s interest in the oil and natural gas sold. The volume of oil and gas produced and its selling price are primary factors in the calculation of overriding royalty payments. Production is affected by the declining capability of the producing wells, the number of new wells drilled, the number of existing wells re-worked and placed back in production. The Trust has experienced a steady decline in the volume of oil and natural gas produced from the wells subject to the Trust’s overriding royalty interest. In the current nine month period oil production declined 21% and natural gas production declined 42% from the levels realized in the comparable nine months a year ago. Production from existing wells is anticipated to continue to decrease in the future due to normal well depletion. The Trust has no input with the operators regarding future drilling operations which could impact the Trust’s future oil and natural gas production.

     Revenue from oil royalties, excluding the Trust’s equity interest in Tidelands, for the nine months ended March 31, 2005 increased 20% to approximately $1,610,000, from approximately $1,347,000 realized for the comparable nine months in 2004. There was a 21% decrease in production and a 51% increase in the price realized.

     Revenue from natural gas royalties, excluding the Trust’s equity interest in Tidelands, decreased 25% to approximately $1,338,000 from approximately $1,779,000 for the comparable nine months in 2004. There was a 42% decrease in production and a 30% increase in the price realized.

     Income from the Trust’s equity in Tidelands increased approximately 98% for the nine months ended March 31, 2005, as compared to the comparable nine months of 2004. This increase is primarily due to commencement of production from a new well on West Cameron Block 165.

     The following table presents the quantities of oil and natural gas sold and the average price realized from current operations for the nine months ended March 31, 2005, and those realized in the comparable nine months in 2004, excluding the Trust’s equity interest in Tidelands.

                 
    Nine Months Ended March 31,  
    2005     2004  
OIL
               
Barrels sold
    35,770       45,084  
Average price
  $ 45.00     $ 29.87  
 
               
NATURAL GAS
               
Mcf sold
    208,661       361,698  
Average price
  $ 6.41     $ 4.92  

Forward-Looking Statements

     The statements discussed in this quarterly report on Form 10-Q regarding our future financial performance and results, and other statements that are not historical facts, are forward-looking statements as defined in Section 27A of the Securities Act of 1933. We use the words “may,” “will,” “expect,” “anticipate,” “estimate,” “believe,” “continue,” “intend,” “plan,” “budget,” or other similar words to identify forward-looking statements. You should

8


Table of Contents

read statements that contain these words carefully because they discuss future expectations, contain projections of our financial condition, and/or state other “forward-looking” information. Events may occur in the future that we are unable to accurately predict, or over which we have no control. If one or more of these uncertainties materialize, or if underlying assumptions prove incorrect, actual outcomes may vary materially from those forward-looking statements included in this Form 10-Q.

Item 3. Quantitative and Qualitative Disclosures About Market Risk

     As described elsewhere herein, the Trust’s only function is to collect overriding royalties from leases operated by others and distribute those royalties to its unitholders after paying the cost of collection and administration. The Trust’s income is highly dependent on the prices realized from the sale of oil and natural gas. Oil and natural gas prices have historically experienced significant volatility. The Trust does not attempt to manage its commodity price risk through the use of fixed price contracts or financial derivatives.

     Due to the short span of time between receipts and disbursements, cash held by the Trust is held in a non-interest bearing trust account.

     Oil and natural gas royalties received by MPC prior to payment of the 98% net profits interest are held in money market accounts that invest in U.S. Treasury securities and are considered not at risk.

     The retained earnings of MPC are held in either money market accounts or U.S. Treasury or agency securities to be held to maturity. Funds held in money market accounts and U.S. Treasury securities that mature in less than one year are considered not at risk.

Item 4. Controls and Procedures

     As of the end of the period covered by this report, the Trustee carried out an evaluation of the effectiveness of the design and operation of the Trust’s disclosure controls and procedures pursuant to Exchange Act Rules 13a-15 and 15d-15. Based upon that evaluation, the Trustee concluded that the Trust’s disclosure controls and procedures are effective in timely alerting the Trustee to material information relating to the Trust required to be included in the Trust’s periodic filings with the Securities and Exchange Commission. There has not been any change in the Trust’s internal control over financial reporting during the period covered by this report that has materially affected, or is reasonably likely to materially affect, the Trust’s internal control over financial reporting.

9


Table of Contents

PART II. OTHER INFORMATION

Item 6. Exhibits

      The following exhibits are included herein:

     
31.1
  Certification of the Principal Accounting Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
 
   
31.2
  Certification of the Corporate Trustee pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
 
   
32.1
  Certification of the Principal Accounting Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
 
   
32.2
  Certification of the Corporate Trustee pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.

10


Table of Contents

\

SIGNATURES

     Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

     
 
  MARINE PETROLEUM TRUST
Bank of America, N.A., Trustee
         
     
May 13, 2005  By:   /s/ RON E. HOOPER    
         Ron E. Hooper   
    Senior Vice President   
         
     
May 13, 2005  By:   /s/ R. RAY BELL    
        R. Ray Bell   
    Principal Accounting Officer   

11


Table of Contents

         

Marine Petroleum Trust
c/o Bank of America, N.A.
P.O. Box 830650
Dallas, Texas 75283-0650

12