UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549



FORM 10-K



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



For the fiscal year ended December
31, 2021



OR

 ̈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: 001-38472

PERMROCK ROYALTY TRUST

(Exact name of registrant as
specified in its charter)



|Delaware                                                       | 82-6725102                          
|-------------------------------------------------------------- | ------------------------------------
|(State or other jurisdiction of incorporation or organization) | (I.R.S. Employer Identification No.)



Simmons Bank, Trustee

P.O. Box 470727, Fort
Worth, Texas 76147

(Address of principal executive
offices)(Zip code)



(855) 588-7839

(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 |  | PRT               |  | New York Stock Exchange                  



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

None



Indicate by check mark if the registrant is a
well-known seasoned issuer, as defined in Rule 405 of the Securities Act. Yes  ̈  No þ



Indicate by check mark if the registrant is not
required to file reports pursuant to Section 13 or Section 15(d) of the Act. Yes  ̈  No þ



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   ̈



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, 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     þ |  | Smaller reporting company  þ
|                            |  | Emerging growth company  þ  



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
has filed a report on and attestation to its management’s assessment of the effectiveness of its internal control over financial
reporting under Section 404(b) of the Sarbanes-Oxley Act (15 U.S.C. 7262(b)) by the registered public accounting firm that prepared or
issued its audit report.  ̈



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



The aggregate market value of Trust units representing
beneficial interests in PermRock Royalty Trust held by non-affiliates on June 30, 2021 (the last business day of its most recently completed
second fiscal quarter) was approximately $44,766,288 based on the closing price as quoted on the New York Stock Exchange. As of
March 31, 2022, 12,165,732 Trust units representing beneficial interests in PermRock Royalty Trust were outstanding.



DOCUMENTS INCORPORATED BY
REFERENCE:  None













PERMROCK
ROYALTY TRUST
FORM 10-K
For the Fiscal Year Ended December 31, 2021



TABLE OF CONTENTS



|                                                     |                                                                                                             | Page
|---------------------------------------------------- | ----------------------------------------------------------------------------------------------------------- | ----
|                                                     |                                                                                                             |     
|CAUTIONARY NOTE REGARDING FORWARD-LOOKING STATEMENTS | ii                                                                                                         
|GLOSSARY OF TERMS                                    | iv                                                                                                         
|                                                     |                                                                                                             |     
|                                                     | PART I                                                                                                      |     
|                                                     |                                                                                                             |     
|Item 1.                                              | Business                                                                                                    | 1   
|Item 1A.                                             | Risk Factors                                                                                                | 8   
|Item 1B.                                             | Unresolved Staff Comments                                                                                   | 26  
|Item 2.                                              | Properties                                                                                                  | 26  
|Item 3.                                              | Legal Proceedings                                                                                           | 32  
|Item 4.                                              | Mine Safety Disclosures                                                                                     | 32  
|                                                     |                                                                                                             |     
|                                                     | PART II                                                                                                     |     
|                                                     |                                                                                                             |     
|Item 5.                                              | Market for Registrant’s Common Equity, Related Unitholder Matters and Issuer Purchases of Equity Securities | 33  
|Item 6.                                              | Reserved                                                                                                    | 33  
|Item 7.                                              | Trustee’s Discussion and Analysis of Financial Condition and Results of Operations                          | 33  
|Item 7A.                                             | Quantitative and Qualitative Disclosures about Market Risk                                                  | 41  
|Item 8.                                              | Financial Statements and Supplementary Data                                                                 | 41  
|Item 9.                                              | Changes in and Disagreements with Accountants on Accounting and Financial Disclosure                        | 54  
|Item 9A.                                             | Controls and Procedures                                                                                     | 54  
|Item 9B.                                             | Other Information                                                                                           | 54  
|Item 9C.                                             | Disclosure Regarding Foreign Jurisdictions that Prevent Inspections                                         | 54  
|                                                     |                                                                                                            
|                                                     | PART III                                                                                                    |     
|                                                     |                                                                                                             |     
|Item 10.                                             | Directors, Executive Officers and Corporate Governance                                                      | 55  
|Item 11.                                             | Executive Compensation                                                                                      | 55  
|Item 12.                                             | Security Ownership of Certain Beneficial Owners and Management and Related Unitholder Matters               | 55  
|Item 13.                                             | Certain Relationships and Related Transactions and Director Independence                                    | 55  
|Item 14.                                             | Principal Accounting Fees and Services                                                                      | 55  
|                                                     |                                                                                                             |     
|                                                     | PART IV                                                                                                     |     
|                                                     |                                                                                                             |     
|Item 15.                                             | Exhibits and Financial Statement Schedules                                                                  | 57  
|Item 16.                                             | Form 10-K Summary                                                                                           | 57  
|                                                     |                                                                                                            
|SIGNATURES                                           | 58                                                                                                         





i





CAUTIONARY
NOTE REGARDING FORWARD-LOOKING STATEMENTS



Certain information included in this Annual Report
on Form 10-K (“Annual Report”) contains, and other materials filed or to be filed by the PermRock Royalty Trust (the “Trust”)
with the Securities and Exchange Commission (the “SEC”) (as well as information included in oral statements or other written
statements made or to be made by the Trust) may contain or include, forward-looking statements within the meaning of Section 21E of the
Securities Exchange Act of 1934, as amended (the “Exchange Act”) and Section 27A of the Securities Act of 1933, as amended
(the “Securities Act”). Such forward-looking statements may be or may concern, among other things, Boaz Energy II, LLC’s
(“Boaz Energy”) and Simmons Bank’s (as the trustee of the Trust (the “Trustee”)), expectations, beliefs
and plans regarding:(i) Boaz Energy’s capital expenditure budget and anticipated expenditures, including waterflood projects
and workovers; (ii) Boaz Energy’s 2022 outlook, including expansion of waterflood operations in the Permian Platform, Clearfork
and Abo areas and participating in non-operated drilling in the Permian Platform;(iii) Boaz Energy’s plan to drill operated wells
in the Permian Clearfork and Permian Platform areas; (iv) estimated capital required for 2022 operations; (v) amount and timing of cash
reserves by the Trustee; (vi) drilling activity; (vii) estimated present value of future cash flows; (viii) characteristics of the Underlying
Properties, including estimates regarding oil and gas reserves; (ix) the impact of a loss of any major customers; (vi) reliance on third
parties for facilities and services; (x) the ability of Boaz Energy’s insurance coverage to cover certain claims; (xi) burdens and
obligations affecting the Underlying Properties and their impact on the Underlying Properties and Net Profits Interest; (xii) the quality
of Boaz Energy’s title to the Underlying Properties; (xiii) the impact of litigation on the Trust and regulatory matters; (xiv)
the tax treatment of the Net Profits Interest; (xv) the treatment of the Net Profits Interest in the event of Boaz Energy’s bankruptcy;
(xvi) distributions to Trust unitholders, including in the event of contingencies; and (xvii) future cash retentions from distributions.
Such forward-looking statements generally are accompanied by words such as “may,” “will,” “estimate,”
“expect,” “predict,” “project,” “anticipate,” “goal,” “should,”
“assume,” “believe,” “plan,” “intend,” or other words that convey the uncertainty of future
events or outcomes. Such statements are based on certain assumptions of the Trustee, and certain assumptions of information provided to
the Trust by Boaz Energy, the owner of the Underlying Properties; are based on an assessment of, and are subject to, a variety of factors
deemed relevant by the Trustee and Boaz Energy; and involve risks and uncertainties. The following important factors, in addition to those
discussed elsewhere in this Annual Report, could affect the future results of the energy industry in general, and Boaz Energy and the
Trust in particular, and could cause actual results to differ materially from those projected in such forward-looking statements:



| | · | the effect of changes in commodity prices or alternative fuel prices;
| | - | ---------------------------------------------------------------------

| | · | the effect of public health concerns such as the coronavirus disease (COVID-19) and any government response thereto;
| | - | --------------------------------------------------------------------------------------------------------------------

| | · | political and economic conditions in or affecting other oil and natural gas producing regions or countries;
| | - | -----------------------------------------------------------------------------------------------------------

| | · | uncertainties in estimating production and oil and natural gas reserves of the Underlying Properties;
| | - | -----------------------------------------------------------------------------------------------------

| | · | risks associated with the drilling and operation of oil and natural gas wells;
| | - | ------------------------------------------------------------------------------

| | · | the cost of developing the Underlying Properties;
| | - | -------------------------------------------------

| | · | the ability to maintain anticipated production levels;
| | - | ------------------------------------------------------

| | · | the amount of future direct operating expenses, development expenses and other capital expenditures;
| | - | ----------------------------------------------------------------------------------------------------

| | · | availability and terms of capital to fund capital expenditures;
| | - | ---------------------------------------------------------------

| | · | risks associated with Boaz Energy and its ability to transfer operation of the Underlying Properties to third parties without the
approval of Trust unitholders;
| | - | ----------------------------------------------------------------------------------------------------------------------------------------------------------------

| | · | the performance of such third parties contracted by Boaz Energy and their ability or willingness to provide sufficient facilities
and services to Boaz Energy on commercially reasonable terms;
| | - | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

| | · | the effect of existing and future laws and regulatory actions;
| | - | --------------------------------------------------------------

| | · | The actions of the Organizations of Petroleum Exporting Countries (OPEC);
| | - | ---------------------------------------------------------------------------

| | · | risks associated with derivative instruments, such as lower than expected production volumes, default of counterparties, and increases
in price differentials;
| | - | --------------------------------------------------------------------------------------------------------------------------------------------------------------

| | · | conditions in the capital markets;
| | - | ----------------------------------

| | · | competition from others in the energy industry;
| | - | -----------------------------------------------

| | · | uncertainty in whether development projects will be pursued;
| | - | ------------------------------------------------------------

| | · | severe or unseasonable weather that may adversely affect production;
| | - | --------------------------------------------------------------------

| | · | adequacy of Boaz Energys insurance coverage;
| | - | ---------------------------------------------

| | · | costs to comply with current and future governmental regulation of the oil and natural gas industry, including environmental, health
and safety laws and regulations, and regulations with respect to hydraulic fracturing and the disposal of produced water;
| | - | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

| | · | the effect of existing and future laws and regulatory actions, including real estate, bankruptcy and tax legislation and the ability
to accurately interpret the impact of such laws;
| | - | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

ii







| | · | general economic conditions affecting the Permian Basin;                                                                                             
| | - | -----------------------------------------------------------------------------------------------------------------------------------------------------
| | · | risks associated with title deficiencies that may arise with respect to the Underlying Properties and Boaz Energys ability to
cure any such defects;

| | · | actions by Boaz Energy, including such that result in conflicts of interest, that adversely affect the Trust;
| | - | -------------------------------------------------------------------------------------------------------------

| | · | the ability to successfully estimate the impact of litigation matters, and certain accounting and tax matters;
| | - | --------------------------------------------------------------------------------------------------------------

| | · | the cost of inflation; and
| | - | --------------------------

| | · | the risk factors discussed in Item 1A of Part I of this Annual Report.
| | - | ----------------------------------------------------------------------



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 Item 1A of Part I of this Annual Report, which could affect the future results of the energy industry in general, and the Trust and
Boaz Energy 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 Boaz Energy’s business 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.



Boaz
Energy Information



As a holder of a Net Profits Interest, the Trust relies
on Boaz Energy for information regarding Boaz Energy and its affiliates; the Underlying Properties, including the operations, acreage,
well and completion count, working interests, production volumes, sales revenues, capital expenditures, operating expenses, reserves,
drilling plans, drilling results and leasehold terms related to the Underlying Properties; and factors and circumstances that have or
may affect the foregoing. See Part II, Item 9A Controls and Procedures.



iii





GLOSSARY
OF TERMS

|average realized sales price           | The average sales price actually received for the sale of oil and natural gas, as distinguished from the NYMEX or other published prices.                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                     
|-------------------------------------- | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|Bbl                                    | Barrel (of oil).                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                              
|Boe                                    | Barrel of oil equivalent.                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                     
|Btu                                    | A British Thermal Unit, a common unit of energy measurement.                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  
|completion                             | The installation of permanent equipment for the production of oil or natural gas, or in the case of a dry hole, the reporting of abandonment to the appropriate agency.                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                       
|developed oil and natural gas reserves | Reserves of any category that can be expected to be recovered (i) through existing wells with existing equipment and operating methods or in which the cost of the required equipment is relatively minor compared to the cost of a new well; and (ii) through installed extraction equipment and infrastructure operational at the time of the reserves estimate if the extraction is by means not involving a well.  See 17 CFR § 210.4-10(aX6).                                                                                                                                                                                                                            
|development well                       | A well drilled into a proved oil or natural gas reservoir to the depth of a stratigraphic horizon known to be productive.                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                     
|differential                           | The difference between a benchmark price of oil and natural gas, such as the NYMEX crude oil spot, and the wellhead price received.                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                           
|distributable income                   | An amount paid to Trust unitholders equal to the net profits income received by the Trust during a given period plus interest, less the expenses and payment of liabilities of the Trust, adjusted by any changes in cash reserves.                                                                                                                                                                                                                                                                                                                                                                                                                                           
|estimated future net revenues          | Computed by applying current oil and natural gas prices (with consideration of price changes only to the extent provided by contractual arrangements and allowed by federal regulation) to estimated future production of proved oil and natural gas reserves as of the date of the latest balance sheet presented, less estimated future expenditures (based on current costs) to be incurred in developing and producing the proved reserves and assuming continuation of existing economic conditions.  See l7 CFR § 210.4-10(c)(4)(A).  “Estimated future net revenues” are sometimes referred to in this Annual Report on Form 10-K as “estimated future net cash flows.”
|farm-in or farm-out agreement          | An agreement under which the owner of a working interest in an oil or natural gas lease typically assigns the working interest or a portion of the working interest to another party who desires to drill on the leased acreage. Generally, the assignee is required to drill one or more wells in order to earn its interest in the acreage. The assignor usually retains a royalty or reversionary interest in the lease. The interest received by an assignee is a "farm-in" while the interest transferred by the assignor is a "farm-out."                                                                                                                               
|field                                  | An area consisting of either a single reservoir or multiple reservoirs, all grouped on or related to the same individual geological structural feature and/or stratigraphic condition.                                                                                                                                                                                                                                                                                                                                                                                                                                                                                        
|GAAP                                   | United States generally accepted accounting principles.                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                       
|gross acres or wells                   | The total acres or wells, as the case may be, in which a working interest is owned.                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                           
|MBbl                                   | One thousand barrels of crude oil or condensate.                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                              
|MBoe                                   | One thousand barrels of crude oil equivalent.                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                 
|Mcf                                    | One thousand cubic feet (of natural gas).                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                     
|MMBoe                                  | One million barrels of crude oil equivalent.                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  
|MMBtu                                  | One million Btus.                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                             
|MMcf                                   | One million cubic feet (of natural gas).                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      



iv







|natural gas liquids (NGL)   | Those hydrocarbons that are separated from the gas as liquids through the process of absorption, condensation, or other methods in gas processing or cycling plants.                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      
|--------------------------- | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|net profits                 | Gross profits received by Boaz Energy from the sale of production from the Underlying Properties, less applicable costs, as provided in the Conveyance.                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                   
|net profits income          | Net profits multiplied by the net profits percentage of 80%, which is paid to the Trust by Boaz Energy.  “Net profits income” is referred to as “royalty income” for tax reporting purposes.                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                              
|Net Profits Interest        | An interest in an oil and natural gas property measured by net profits from the sale of production, rather than a specific portion of production.  An 80% net profits interest was conveyed to the Trust entitling the Trust to receive 80% of the net profits from the Underlying Properties.                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            
|net acres or net wells      | The sum of the fractional working interests owned by a given operator in gross acres or wells, as the case may be.                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                        
|NGL
    non-operated        | Natural gas liquids.
    Working interests which are part of
    the Underlying Properties but are not operated by Boaz Energy.                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                           
|NYMEX                       | The New York Mercantile Exchange is a commodity futures exchange that quotes prices for transactions which are the prices paid for various commodities, including oil and natural gas, throughout the world.                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                              
|plugging of abandoned wells | Activities to remove production equipment and seal off a well at the end of a well's economic life.                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                       
|proved developed reserves   | Reserves that can be expected to be recovered through existing wells with existing equipment and operating methods.                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                       
|proved reserves             | Those quantities of oil and natural gas, which, by analysis of geoscience and engineering data, can be estimated with reasonable certainty to be economically producible from a given date forward, from known reservoirs, and under existing economic conditions, operating methods, and government regulations prior to the time at which contracts providing the right to operate expire, unless evidence indicates that renewal is reasonably certain, regardless of whether deterministic or probabilistic methods are used for the estimation. The project to extract the hydrocarbons must have commenced or the operator must be reasonably certain that it will commence the project within a reasonable time. The area of the reservoir considered as proved includes (i) the area identified by drilling and limited by fluid contacts, if any, and (ii) adjacent undrilled portions of the reservoir that can, with reasonable certainty, be judged to be continuous with it and to contain economically producible oil or gas on the basis of available geoscience and engineering data. In the absence of data on fluid contacts, proved quantities in a reservoir are limited by the lowest known hydrocarbons, as seen in a well penetration unless geoscience, engineering, or performance data and reliable technology establishes a lower contact with reasonable certainty. Where direct observation from well penetrations has defined a highest known oil, elevation and the potential exists for an associated gas cap, proved oil reserves may be assigned in the structurally higher portions of the reservoir only if geoscience, engineering, or performance data and reliable technology establish the higher contact with reasonable certainty. Reserves which can be produced economically through application of improved recovery techniques (including, but not limited to, fluid injection) are included in the proved classification when (i) successful testing by a pilot project in an area of the reservoir with properties no more favorable than in the reservoir as a whole, the operation of an installed program in the reservoir or an analogous reservoir, or other evidence using reliable technology establishes the reasonable certainty of the engineering analysis on which the project or program was based; and (ii) the project has been approved for development by all necessary parties and entities, including governmental entities. Existing economic conditions include prices and costs at which economic producibility from a reservoir is to be determined. The price shall be the average price during the 12-month period prior to the ending date of the period covered by the report, determined as an unweighted arithmetic average of the first-day-of-the-month price for each month within such period, unless prices are defined by contractual arrangements, excluding escalations based upon future conditions.



v







|proved undeveloped reserves (PUDs) | Proved reserves that are expected to be recovered from new wells on undrilled acreage, or from existing wells where a relatively major expenditure is required for recompletion.                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                             
|---------------------------------- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|PV-10                              | The present value of estimated future net revenues using a discount rate of 10% per annum.                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                   
|reasonable certainty               | (i) If deterministic methods are used, reasonable certainty means a high degree of confidence that the quantities will be recovered or (ii) if probabilistic methods are used, there should be at least a 90% probability that the quantities actually recovered will equal or exceed the estimate. A high degree of confidence exists if the quantity is much more likely to be achieved than not, and, as changes due to increased availability of geoscience (geological, geophysical, and geochemical), engineering, and economic data are made to estimated ultimate recovery (EUR) with time, reasonably certain EUR is much more likely to increase or remain constant than to decrease. See 17 CFR § 210.4-10(a)(24).
|recompletion                       | The completion for production of an existing well bore in another formation from which that well has been previously completed.                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                              
|reservoir                          | A porous and permeable underground formation containing a natural accumulation of producible oil and/or natural gas that is confined by impermeable rock or water barriers and is individual and separate from other reservoirs.                                                                                                                                                                                                                                                                                                                                                                                                                                                                                             
|secondary recovery                 | The second stage of hydrocarbon production during which an external fluid such as water or gas is injected into the reservoir through injection wells located in rock that has fluid communication with production wells. The purpose of secondary recovery is to maintain reservoir pressure and to displace hydrocarbons toward the wellbore. The most common secondary recovery techniques are gas injection and waterflooding.                                                                                                                                                                                                                                                                                           
|Tcf                                | One trillion cubic feet of natural gas.                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      
|Trust units                        | Trust units representing beneficial interests in the Trust.                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  
|Underlying Properties              | The interest in certain oil and natural gas properties from which the Net Profits Interest was conveyed by Boaz Energy.  The Underlying Properties include working interests in oil and natural gas producing properties located in the Permian Basin in Texas.                                                                                                                                                                                                                                                                                                                                                                                                                                                              
|waterflood                         | A method of secondary recovery in which water is injected into the reservoir formation to displace residual oil. The water from injection wells physically sweeps the displaced oil to adjacent production wells.                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            
|working interest                   | An operating interest in an oil and natural gas property that provides the owner a specified share of production that is subject to all production expense and development costs.                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            
|workover                           | Operations on a producing well to restore or increase production.                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            









vi





PART
I



Item 1.  Business



General



PermRock Royalty Trust (the “Trust”) is
a Delaware statutory trust formed on November 22, 2017 under the Delaware Statutory Trust Act pursuant to a trust agreement dated November
22, 2017, as amended and restated on May 4, 2018, by and among Boaz Energy II, LLC (“Boaz Energy”), as trustor, Simmons Bank,
as Trustee (the “Trustee”), and Wilmington Trust, National Association, as Delaware Trustee (the “Delaware Trustee”)
(such amended and restated trust agreement, as amended to date, the “Trust Agreement”). The Trust’s affairs are administered
by the Trustee, which maintains its offices at 2200 West 7th Street, Suite 210, P.O. Box 470727, Fort Worth, Texas 76147.



The Trust was created to acquire and hold the Net Profits
Interest for the benefit of the Trust unitholders. The affairs of the Trust are managed by the Trustee. Boaz Energy has no ability to
manage the operations of the Trust, and, to the fullest extent permitted by law, does not owe any fiduciary duties or liabilities to the
Trust or the unitholders. The Delaware Trustee has only minimal rights and duties as are necessary to satisfy the requirements of the
Delaware Statutory Trust Act.



The Trust’s purpose is to own the Net Profits
Interest, to distribute to the Trust unitholders cash that the Trust receives in respect of the Net Profits Interest and to perform certain
administrative functions in respect of the Net Profits Interest and the Trust units. Other than the foregoing activities, the Trust does
not conduct any operations or activities. The Trust derives all or substantially all of its income and cash flow from the Net Profits
Interest. The Trust has no employees.



The Trust makes monthly cash distributions of all of
its monthly cash receipts, after deduction of fees and expenses for the administration of the Trust and any cash reserves, to holders
of its Trust units as of the applicable record date, on or before the 10th business day after the record date. Distributions generally
relate to sales from a one-month period.



The Conveyance



In connection with the closing of the initial public
offering of Trust units and pursuant to the Conveyance of Net Profits Interest (the “Conveyance”) effective May 4, 2018, Boaz
Energy conveyed the Net Profits Interest to the Trust in exchange for Trust units. The Net Profits Interest entitles the Trust to receive
80% of the net profits from the sale of oil and natural gas production from the Underlying Properties. The Net Profits Interest is passive
in nature and neither the Trust nor the Trustee has any control over, or responsibility for, costs relating to the operation of the Underlying
Properties.



The Underlying Properties consist of 35,390 gross (22,997
net) acres in the Permian Basin. The Permian Basin extends over 75,000 square miles in West Texas and Southeastern New Mexico. The Underlying
Properties consist of the following four operating areas:



| | · | Permian Clearfork area  consists of 2,434 net acres on the Central Basin Platform of the Permian
Basin in Hockley and Terry Counties, Texas.
| | - | ---------------------------------------------------------------------------------------------------------------------------------------------



| | · | Permian Abo area  consists of 1,667 net acres on the Central Basin Platform of the Permian
Basin in Terry and Cochran Counties, Texas.
| | - | ---------------------------------------------------------------------------------------------------------------------------------------



| | · | Permian Shelf area  consists of 14,727 net acres on the Eastern Shelf of the Permian Basin in Glasscock, Schleicher, Stonewall
and Coke Counties, Texas.
| | - | ---------------------------------------------------------------------------------------------------------------------------------------------------------



| | · | Permian Platform area  consists of 4,169 net acres on the Central Basin Platform of the Permian Basin in Ward, Crane, Terry
and Ector Counties, Texas.
| | - | -------------------------------------------------------------------------------------------------------------------------------------------------------



A detailed description of the Underlying Properties
is included under Item 2. Properties.



1





Computation
of Net Profit



Net profits are computed monthly, and (i) 80% of the
aggregate net profits attributable to the sale of oil and natural gas production from the Underlying Properties and (ii) any amounts received
pursuant to derivative put option contracts (net of any costs associated therewith), received during each calendar month are paid to the
Trust on or before the end of the following month. The derivative put option contracts that Boaz Energy had in place at the time of the
Trust’s initial public offering have expired and after December 31, 2019, Boaz Energy no longer hedges any of the production attributable
to the Underlying Properties.



“Gross profits” generally means
the aggregate amount received by Boaz Energy from sales of oil and natural gas produced from the Underlying Properties subject to certain
adjustments as described in the Conveyance. “Net profits” generally means gross profits less the costs and expenses
for, among other things, drilling and development activities, production, operation, maintenance and abandonment operations, taxes, charges
and assessments and insurance and, where applicable, losses, liabilities and damages, in each case as incurred by Boaz Energy and attributable
to the Underlying Properties (as such items are reduced by any offset amounts, as described in the Conveyance).



The Trust is not liable to the owners of the Underlying
Properties or the operators for any operating, capital or other costs or liabilities attributable to the Underlying Properties. In the
event that the net profits for any computation period is a negative amount, the Trust will receive no payment for that period, and any
such negative amount plus accrued interest will be deducted from gross profits in the following computation period for purposes of determining
the net profits for that following computation period.



Gross profits and net profits are calculated on a cash
basis, except that certain costs, primarily ad valorem taxes and expenditures of a material amount, may be determined on an accrual basis.



The Trustee is not obligated to return any cash received
from the Net Profits Interest. Any overpayments made to the Trust by Boaz Energy due to adjustments to prior calculations of net profits
or otherwise will reduce future amounts payable to the Trust until Boaz Energy recovers the overpayments plus interest at a prime rate
(as described in the Conveyance).



Boaz Energy must maintain books and records sufficient
to determine the amounts payable for the Net Profits Interest to the Trust. Monthly and annually, Boaz Energy must deliver to the Trustee
a statement of the computation of the net profits for each computation period. The annual computation must be audited. The Trustee has
the right to inspect, review and audit the books and records maintained by Boaz Energy during normal business hours and upon reasonable
notice.



Marketing and Customers



Pursuant to the terms of the Conveyance, Boaz Energy
has the responsibility to market, or cause to be marketed, the oil and natural gas production attributable to the Net Profits Interest
in the Underlying Properties.



During the year ended December 31, 2021, Boaz Energy
and other third-party operators of the Underlying Properties sold the oil produced from the Underlying Properties to third-party purchasers.
Oil production from the Underlying Properties is typically transported by pipeline or truck from the field to the closest gathering facility
or refinery. Boaz Energy and other operators sell the majority of the oil production from the Underlying Properties under contracts based
on geographic location using market sensitive pricing. The price received by the operators for the oil production from the Underlying
Properties is usually based on a regional price applied to equal daily quantities in the month of delivery that is then reduced for differentials
based upon delivery location and oil quality.



All natural gas produced from the Underlying Properties
is marketed and sold to third-party purchasers. In all cases, the contract price is based on a percentage of a published regional index
price, after adjustments for Btu content, transportation and related charges. Natural gas production is typically transported by pipeline
to the closest gathering facility. Natural gas that is processed to remove NGLs is done under a percentage of proceeds contract and the
Trust’s percentage of those proceeds are included in the Net Profits Interest.



2





For
the year ended December 31, 2021, Boaz Energy reported that Phillips 66, Plains All American Pipeline, Blackbeard Operating LLC, and Energy
Transfer Partners accounted for 28.09%, 23.60%, 18.57% and 13.45% respectively, of its total oil and natural gas revenues, and that no
other purchaser accounted for 10% or more of the total revenue of the Underlying Properties. Boaz Energy does
not believe that the loss of any of these parties as a purchaser of crude oil or natural gas production from the Underlying Properties
would have a material impact on the business or operations of Boaz Energy or the Underlying Properties because of the large number of
marketing firms and competitive nature of oil and gas purchasers in the Permian Basin. Oil and natural gas are currently sold to these
four customers under short-term contracts at market prices.



Competition and Markets



The oil and natural gas industry is highly competitive.
Boaz Energy competes with major oil and natural gas companies and independent oil and natural gas companies for oil and natural gas, equipment,
personnel and markets for the sale of oil and natural gas. Many of these competitors are financially stronger than Boaz Energy, but even
financially troubled competitors can affect the market because of their need to sell oil and natural gas at any price to attempt to maintain
cash flow. Because Boaz Energy and the third-party operators of the Underlying Properties are subject to competitive conditions in the
oil and natural gas industry, the Trust’s Net Profits Interest is indirectly subject to those same competitive conditions.



Oil and natural gas compete with other forms of energy
available to customers, primarily based on price. These alternate forms of energy include electricity, coal and fuel oils. Changes in
the availability or price of oil, natural gas or other forms of energy, as well as business conditions, conservation, legislation, regulations
and the ability to convert to alternate fuels and other forms of energy may affect the demand for oil and natural gas.



All of the Trust’s assets are located in the
United States. Boaz Energy and the third-party operators of the Underlying Properties sell the oil and natural gas produced from the Underlying
Properties to third-party purchasers in the United States. Demand for natural gas generally is higher in the winter months, but otherwise
seasonal factors do not directly affect the Trust.



Dissolution of the Trust



The Trust is not subject to any pre-set termination
provisions based on a maximum volume of oil or natural gas to be produced or the passage of time. The Trust will dissolve upon the earliest
to occur of the following:



| | · | the Trust, upon the approval of the holders of at least 75% of the outstanding Trust units, sells the Net Profits Interest;
| | - | ---------------------------------------------------------------------------------------------------------------------------

| | · | the annual cash proceeds available for distribution to the Trust is less than $2.0 million for each of any two consecutive years;
| | - | ---------------------------------------------------------------------------------------------------------------------------------

| | · | the holders of at least 75% of the outstanding Trust units vote in favor of dissolution; or
| | - | -------------------------------------------------------------------------------------------

| | · | the Trust is judicially dissolved.
| | - | ----------------------------------



Upon dissolution of the Trust, the Trustee is obligated
to sell all of the Trust’s assets, either by private sale or public auction, and, after payment or the making of reasonable provision
for payment of all liabilities of the Trust, distribute the net proceeds of the sale to the Trust unitholders.



Successor Trustee



On November 4, 2021, the Trustee of the Trust, announced
that it has entered into an agreement with Argent Trust Company, a Tennessee chartered trust company (“Argent”), pursuant
to which the Trustee will be resigning as trustee of the Trust and will nominate Argent as successor trustee of the Trust. The Trustee’s
resignation as trustee, and Argent’s appointment as successor trustee, are subject to certain conditions set forth in the agreement,
including approval by the unitholders of the Trust and of certain other trusts of which Simmons Bank acts as trustee (or a court) of (i)
Argent’s appointment as successor trustee and (ii) any amendments to the Trust Agreement of the Trust and the trust agreements and
indentures of the other trusts necessary to permit Argent to serve as successor trustee. On February 9, 2022,
the Trustee notified unitholders that a special meeting will be held April 5, 2022 where unitholders will be asked (i) to approve the
appointment of Argent Trust Company as successor trustee of the Trust, (ii) to approve an amendment to the Trust Agreement, that would
permit a bank or trust company with capital, surplus and undivided profits (as of the end of its last fiscal year prior to its appointment)
of at least $20,000,000 to serve as successor trustee of the Trust, and (iii) if necessary or appropriate, to approve an adjournment of
the special meeting to permit solicitation of additional proxies in favor of the above proposals.



3





Environmental Matters and Regulation



General. For purposes of the discussion in
this section, the oil and natural gas production operations conducted on the Underlying Properties are
the operations of Boaz Energy. Boaz Energy’s oil and natural gas exploration and production operations are subject to stringent
and comprehensive federal, regional, state and local laws and regulations governing the discharge of materials into the environment or
otherwise relating to environmental protection. These laws and regulations may impose significant obligations on Boaz Energy’s operations,
including, but not limited to, requirements to:



| | · | obtain permits to conduct regulated activities;
| | - | -----------------------------------------------

| | · | limit or prohibit drilling activities on certain lands lying within wilderness, wetlands and other protected areas;
| | - | -------------------------------------------------------------------------------------------------------------------

| | · | restrict the types, quantities and concentration of materials that can be released into the environment in the performance of drilling
and production activities;
| | - | -----------------------------------------------------------------------------------------------------------------------------------------------------------------

| | · | initiate investigatory and remedial measures to mitigate pollution from former or current operations, such as restoration of drilling
pits and plugging of abandoned wells; and
| | - | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

| | · | apply specific health and safety criteria addressing worker protection.
| | - | -----------------------------------------------------------------------



Failure to comply with environmental
laws and regulations may result in the assessment of administrative, civil and criminal sanctions, including monetary penalties, the imposition
of strict, joint and several liability, investigatory and remedial obligations and the issuance of injunctions limiting or prohibiting
some or all of the operations on the Underlying Properties. Moreover, these laws, rules and regulations may restrict the rate of oil,
natural gas and NGL production below the rate that would otherwise be possible. The regulatory burden on the oil and natural gas industry
increases the cost of doing business in the industry and consequently affects profitability. The trend in environmental regulation has
been to place more restrictions and limitations on activities that may affect the environment, and thus, any changes in environmental
laws and regulations or re-interpretation of enforcement policies that result in more stringent and costly construction, drilling, water
management, completion, emission or discharge limits or waste handling, disposal or remediation obligations could increase the cost to
Boaz Energy of developing the Underlying Properties. Moreover, accidental releases or spills may occur in the course of operations on
the Underlying Properties, causing Boaz Energy to incur significant costs and liabilities as a result of such releases or spills, including
any third-party claims for damage to property, natural resources or persons.



Increased costs or operating restrictions on the Underlying
Properties as a result of compliance with or liability under environmental laws could result in reduced exploratory and production activities
on the Underlying Properties and, as a result, distributable cash to the Trust unitholders. The following is a summary of certain existing
environmental, health and safety laws and regulations, each as amended from time to time, to which operations on the Underlying Properties
are subject.



Hazardous Substances and Waste Handling



The Comprehensive Environmental Response, Compensation
and Liability Act (“CERCLA”) also known as the Superfund law, and comparable state laws impose liability without regard to
fault or the legality of the original conduct on certain classes of persons who are considered to be responsible for the release of a
“hazardous substance” into the environment. Under CERCLA, these “responsible persons” may include the owner or
operator of the site where the release occurred, and entities that transport, dispose of or arrange for the transport or disposal of hazardous
substances released at the site. These responsible persons may be subject to joint and several strict liability for the costs of cleaning
up the hazardous substances that have been released into the environment, for damages to natural resources and for the costs of certain
health studies. CERCLA also authorizes the EPA and, in some instances, third parties to act in response to threats to the public health
or the environment and to seek to recover from the responsible classes of persons the costs they incur. It is not uncommon for neighboring
landowners and other third-parties to file claims for personal injury and property damage allegedly caused by the hazardous substances
released into the environment.



4





The Resource Conservation and Recovery Act (“RCRA”)
and comparable state laws control the management and disposal of hazardous and non-hazardous waste. These laws and regulations govern
the generation, storage, treatment, transfer and disposal of wastes generated. Drilling fluids, produced waters and most of the other
wastes associated with the exploration, development and production of oil, natural gas and NGLs, if properly handled, are currently exempt
from regulation as hazardous waste under RCRA and, instead, are regulated under RCRA’s less stringent non-hazardous waste provisions,
state laws or other federal laws. However, it is possible that certain oil, natural gas and NGL drilling and production wastes now classified
as non-hazardous could be classified as hazardous wastes in the future. For example, in December 2016, the EPA and environmental groups
entered into a consent decree to address the EPA’s alleged failure to timely assess its RCRA Subtitle D criteria regulations exempting
certain exploration and production related oil, natural gas and NGL wastes from regulation as hazardous wastes under RCRA. The consent
decree required the EPA to propose a rulemaking no later than March 15, 2019 for revision of certain Subtitle D criteria regulations pertaining
to oil, natural gas and NGL wastes or to sign a determination that revision of the regulations is not necessary (which deadline was extended
to April 23, 2019 due to a lapse in appropriations). On April 23, 2019, EPA made a determination that revisions to the federal regulations
for the management of exploration and production waste under Subtitle D of RCRA are not necessary and issued a report explaining the basis
for its decision. EPA stated it will continue to work to identify areas for regulatory improvements and to address emerging issues to
ensure exploration and production wastes continue to be managed appropriately. Any future regulatory change due to emerging issues, a
change in EPA determination, or otherwise could result in an increase in the costs to manage and dispose of wastes, which could increase
the costs of Boaz Energy’s operations.



Certain of the Underlying
Properties have been used for oil and natural gas exploration and production for many years. Although the operators may have utilized
operating and disposal practices that were standard in the industry at the time, petroleum hydrocarbons and wastes may have been disposed
of or released on or under the Underlying Properties, or on or under other offsite locations where these petroleum hydrocarbons and wastes
have been taken for recycling or disposal. The Underlying Properties and the petroleum hydrocarbons and wastes disposed or released thereon
may be subject to CERCLA, RCRA and analogous state laws. Under such laws, the owner or operator could be required to remove or remediate
previously disposed wastes, to clean up contaminated property and to perform remedial operations such as restoration of pits and plugging
of abandoned wells to prevent future contamination or to pay some or all of the costs of any such action.



Water Discharges



The Federal Water Pollution Control Act, also known
as the “Clean Water Act” (“CWA”) and analogous state laws impose restrictions and strict controls with respect
to the discharge of pollutants, including spills and leaks of oil, into federal and state waters. The discharge of pollutants into regulated
waters is prohibited, except in accordance with the terms of a permit issued by the EPA or an analogous state agency. Obtaining permits
has the potential to delay the development of oil and natural gas projects. In addition, federal and state regulatory agencies can impose
administrative, civil and criminal penalties for non-compliance with discharge permits or other requirements of the CWA and analogous
state laws and regulations. In June 2015, the EPA and the U.S. Army Corps of Engineers (the “Corps”) published a final rule
attempting to clarify the federal jurisdictional reach over waters of the United States (“WOTUS”). Several legal challenges
to the rule followed, along with attempts to stay implementation following the change in presidential administration. Currently, the WOTUS
rule is active in some states and enjoined in others. However, the EPA and the Corps proposed changes to the WOTUS rule in two final rules
published on October 22, 2019 and April 1, 2020, both of which are subject to legal challenges. The EPA and the U.S. Army Corps of Engineers
have subsequently issued notice of intent to restore the pre-2015 regulatory definition of WOTUS while working on yet another new regulatory
definition. Litigation remains pending in several courts. Therefore, the scope of jurisdiction under the CWA is uncertain at this time.
Spill prevention, control and countermeasure plan requirements imposed under the CWA require appropriate containment berms and similar
structures to help prevent the contamination of navigable waters in the event of a hydrocarbon tank spill, rupture or leak. In addition,
the Clean Water Act and analogous state laws require individual permits or coverage under general permits for discharges of storm water
runoff from certain types of facilities. The Oil Pollution Act of 1990, as amended, or “OPA,” amends the Clean Water Act and
establishes strict liability and natural resource damages liability for unauthorized discharges of oil into waters of the United States.
OPA requires owners or operators of certain onshore facilities to prepare Facility Response Plans for responding to a worst case discharge
of oil into waters of the United States.



5





Air Emissions



The CAA and comparable state laws restrict the emission
of air pollutants from many sources through air emissions permitting programs and also impose various monitoring, testing, and reporting
requirements. These laws and regulations may require Boaz Energy to obtain pre-approval for the construction or modification of certain
projects or facilities expected to produce or significantly increase air emissions, obtain and strictly comply with stringent air permit
requirements or incur development expenses to install and utilize specific equipment or technologies to control emissions. For example,
in June 2016 the EPA finalized rules regarding criteria for aggregating multiple small surface sites into a single source for air-quality
permitting purposes applicable to the oil and gas industry. This rule could cause small facilities, on an aggregate basis, to be deemed
a major source, thereby triggering more stringent air permitting processes and requirements. Any such requirements could increase the
costs of development and production on the Underlying Properties, potentially impairing the economic development of the Underlying Properties
and reducing the amount of cash distributable to Trust unitholders. Obtaining permits has the potential to delay the development of oil
and natural gas projects. Federal and state regulatory agencies may impose administrative, civil and criminal penalties for non-compliance
with air permits or other requirements of the CAA and associated state laws and regulations. In particular, U.S. EPA’s National
Compliance Initiatives for fiscal years 2020-2023 include focusing on reducing emissions from significant sources of volatile organic
compounds (VOC) and hazardous air pollutants (HAPs), which could lead to increased scrutiny of air emissions from oil and gas operations.



Climate Change



In response to findings that emissions of carbon dioxide,
methane and other greenhouse gases (“GHGs”) present an endangerment to public health and the environment, the EPA has adopted
regulations under existing provisions of the CAA that, among other things, establish PSD, construction and Title V operating permit reviews
for certain large stationary sources.



At the federal level, no comprehensive
climate change legislation has been implemented to date. The EPA has, however, adopted rules under authority of the CAA that, among other
things, establish Potential for Significant Deterioration (“PSD”) construction and Title V operating permit reviews for GHG
emissions from certain large stationary sources that are also potential major sources of certain principal, or criteria, pollutant emissions.
Under these regulations, facilities required to obtain PSD permits must meet “best available control technology” standards
for those GHG emissions. In addition, the EPA has adopted rules requiring the monitoring and annual reporting of GHG emissions from certain
petroleum and natural gas system sources in the U.S., including, among others, onshore and offshore production facilities, which include
certain operations on the Underlying Properties. The EPA has expanded the GHG reporting requirements to all segments of the oil and natural
gas industry, including gathering and boosting facilities as well as completions and workovers from hydraulically fractured oil wells.



Federal agencies also have begun directly regulating
emissions of methane from oil and natural gas operations. For example, in June 2016, the EPA published New Source Performance Standards
(“NSPS”), known as Subpart OOOOa, that requires certain new, modified or reconstructed facilities in the oil and natural gas
sector to reduce these methane gas and volatile organic compound emissions. However, on August 28, 2019, the EPA published a notice of
reconsideration proposing to rescind methane-specific requirements for new and modified oil and gas infrastructure, which drew legal challenges.
Subsequently, on November 2, 2021, EPA released a proposed rule that would limit emissions of methane—a greenhouse gas—from
facilities in the oil and gas sector. The proposed regulations, once effective, would reach new and existing facilities in the production,
gathering, processing, and transmission and storage segments.  Notably, the Biden administration has made addressing climate change
a priority and is expected to take steps to reduce harmful air emissions, which could result in new efforts to set methane limits and
otherwise regulate GHGs.



At the international level, in December 2015, the United
States and 194 other participating countries adopted the Paris Agreement, which calls for each participating country to establish their
own nationally determined standards for reducing carbon output. In August 2017 the United States notified the United Nations that it would
be withdrawing from the Paris Agreement and, on November 4, 2019, formally notified the United Nations of its withdrawal. However, on
February 19, 2021, the United States re-joined the Paris Agreement. It is not yet known how the U.S. will achieve emission reductions,
but some portion could be sought from the oil and gas industry through GHG regulation and limits on permitting.



6





The adoption and implementation of any international,
federal or state legislation or regulations that require reporting of GHGs or otherwise restrict emissions of GHGs could result in increased
compliance costs or additional operating restrictions for Boaz Energy, and could have a material adverse effect on our business, financial
condition and results of operations. Notwithstanding potential risks related to climate change, the International Energy Agency estimates
that oil and gas will continue to represent a major share of global energy use through 2040, and other private sector studies project
continued growth in demand for the next two decades. However, recent activism directed at shifting funding away from companies with energy-related
assets could result in limitations or restrictions on certain sources of funding for the energy sector. Moreover, activist shareholders
have introduced proposals that may seek to force companies to adopt aggressive emission reduction targets or to shift away from more carbon-intensive
activities. While we cannot predict the outcomes of such proposals, they could make it more difficult for Boaz Energy to engage in exploration
and production activities, ultimately reducing distributable cash to Trust unitholders. Finally, many scientists have concluded that increasing
concentrations of GHG in the atmosphere may produce climate changes that have significant physical effects, such as increased frequency
and severity of storms, droughts, and floods and other climate events that could have an adverse effect on operations of the Underlying
Properties and, as a result, the amount of cash distributable to Trust unitholders.



Hydraulic Fracturing Activities



Boaz Energy engages in hydraulic fracturing. Hydraulic
fracturing is a common practice that is used to stimulate production of hydrocarbons from tight formations, including shales. The process
involves the injection of water, sand and chemicals under pressure into formations to fracture the surrounding rock and stimulate production.
Currently, hydraulic fracturing is generally exempt from regulation under the U.S. Safe Drinking Water Act’s Underground Injection
Control program and is typically regulated by state oil and gas commissions or similar agencies.



However, several federal agencies
have asserted regulatory authority over certain aspects of the process. For example, in June 2016, the EPA published an effluent limit
guideline final rule prohibiting the discharge of wastewater from onshore unconventional oil and gas extraction facilities to publicly
owned wastewater treatment plants. Additionally, in December 2016, the EPA released its final report on the potential impacts of hydraulic
fracturing on drinking water resources. The final report concluded that “water cycle” activities associated with hydraulic
fracturing may impact drinking water resources under certain limited circumstances. From time to time, legislation has been introduced,
but not enacted, in Congress to provide for federal regulation of hydraulic fracturing and to require disclosure of the chemicals used
in the hydraulic fracturing process. In the event that new federal restrictions relating to the hydraulic fracturing process are adopted
in areas where we own mineral or royalty interests, Boaz Energy may incur additional costs or permitting requirements to comply with such
federal requirements that may be significant and that could result in added delays or curtailment in Boaz Energy’s pursuit of exploration,
development or production activities, which would in turn reduce the oil, natural gas and NGLs produced from the Underlying Properties.



Moreover, some states and local governments have adopted,
and other governmental entities are considering adopting, regulations that could impose more stringent permitting, disclosure and well-construction
requirements on hydraulic fracturing operations, including states in which the Underlying Properties are located. For example, Texas has
adopted regulations that impose new or more stringent permitting, disclosure, disposal and well construction requirements on hydraulic
fracturing operations. States could also elect to prohibit high volume hydraulic fracturing altogether. In addition to state laws, local
land use restrictions, such as city ordinances, may restrict drilling in general and/or hydraulic fracturing in particular.



Increased regulation and attention given to the hydraulic
fracturing process could lead to greater opposition to, and litigation concerning, oil, natural gas and NGL production activities using
hydraulic fracturing techniques. Additional legislation or regulation could also lead to operational delays or increased operating costs
for Boaz Energy in the production of oil, natural gas and NGLs, including from the developing shale plays, or could make it more difficult
for Boaz Energy to perform hydraulic fracturing. The adoption of any federal, state or local laws or the implementation of regulations
regarding hydraulic fracturing could potentially cause a decrease in Boaz Energy’s completion of new oil and natural gas wells on
the Underlying Properties and an associated decrease in the distributable cash in the Trust.



7





Endangered Species Act and Migratory Birds Treaty
Act



In the United States, the Endangered Species Act (the
“ESA”) restricts activities that may affect endangered or threatened species or their habitats. Similar protections are offered
to migratory birds under the Migratory Bird Treaty Act (the “MBTA”). To the extent species that are listed under the ESA or
similar state laws, or are protected under the MBTA, live in the areas where the Underlying Properties are located, Boaz Energy’s
abilities to conduct or expand operations on the Underlying Properties could be limited, or Boaz Energy could be forced to incur material
additional costs. Moreover, Boaz Energy’s drilling activities may be delayed, restricted or precluded in protected habitat areas
or during certain seasons, such as breeding and nesting seasons.



In addition, as a result of one or more settlements
approved by the U.S. Fish & Wildlife Service (the “FWS”), the agency was required to make a determination on the listing
of numerous other species as endangered or threatened under the ESA by the end of the FWS’ 2017 fiscal year. The agency missed the
deadline, and the review is reportedly ongoing. On August 12, 2019, the FWS finalized a package of ESA regulatory revisions addressing
standards for listing, delisting, and reclassification of species, consultation parameters, and protections for threatened species, changes
which are expected to ease the path for development projects. However, under the new administration, an increase in listings and a decrease
in delistings may be expected. The designation of previously unidentified endangered or threatened species could cause Boaz Energy’s
operations to become subject to operating restrictions or bans, and limit future development activity in affected areas. For example,
recently, there have been renewed calls to review protections currently in place for the Dunes Sagebrush Lizard, whose habitat includes
portions of the Permian Basin, and to reconsider listing the species under the ESA. If the Dunes Sagebrush Lizard or other species are
listed, the FWS and similar state agencies may designate critical or suitable habitat areas that they believe are necessary for the survival
of threatened or endangered species. Such a designation could materially restrict use of or access to federal, state and private lands.
To the extent species are listed under the ESA or similar state laws, or previously unprotected species are designated as threatened or
endangered in areas where the Underlying Properties are located, operations on the Underlying Properties could incur increased costs arising
from species protection measures and face delays or limitations with respect to production activities thereon.



Employee Health and Safety



Operations on the Underlying Properties are subject
to a number of federal and state laws and regulations, including the federal Occupational Safety and Health Act, or “OSHA,”
and comparable state statutes, whose purpose is to protect the health and safety of workers. In addition, the OSHA hazard communication
standard, the EPA community right-to-know regulations under Title III of the federal Superfund Amendment and Reauthorization Act and comparable
state statutes require that information be maintained concerning hazardous materials used or produced in operations and that this information
be provided to employees, state and local government authorities and citizens.



Available Information



The Trust maintains a website at www.permrock.com.
The SEC maintains an internet site that contains reports, proxy and information statements and other information regarding issuers that
file electronically with the SEC. The Trust’s filings under the Exchange Act are available on the website and are also available
electronically from the website maintained by the SEC at www.sec.gov.



Item 1A.  Risk Factors



Summary of Risk Factors



The risk factors summarized and detailed below could
materially harm production from the Underlying Properties, operating results and/or the Trust’s financial condition, adversely affect
proceeds to the Trust and cash distributions to Trust unitholders, and/or cause the price of the Trust units to decline. These are not
all the risks the Trust faces, and other factors not presently known to the Trust or that the Trust currently believes are immaterial
may also affect the Trust if they occur. These risks and uncertainties include, but are not limited to, the following:



| | · | Oil and natural gas prices are volatile, and lower oil and natural gas prices could reduce proceeds to the Trust and cash distributions
to Trust unitholders.
| | - | -------------------------------------------------------------------------------------------------------------------------------------------------------------

| | · | The COVID-19 pandemic and efforts to contain the virus have adversely affected and could continue to adversely affect the operators
of the Underlying Properties, the Net Profits Interest and the cash available for distribution to unitholders.
| | - | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

8







| | · | The ability or willingness of OPEC and other oil exporting nations to set and maintain production levels has a significant impact
on oil and natural gas commodity prices, which could reduce the amount of cash available for distribution to Trust unitholders.
| | - | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

| | · | Actual reserves and future production may be less than current estimates, which could reduce cash distributions by the Trust
and the value of the Trust units.
| | - | --------------------------------------------------------------------------------------------------------------------------------------------------------------

| | · | Developing oil and natural gas wells and producing oil and natural gas are costly and high-risk activities with many uncertainties
that could adversely affect future production from the Underlying Properties. Any delays, reductions or cancellations in development and
producing activities could decrease revenues that are available for distribution to Trust unitholders.
| | - | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

| | · | The amount of cash available for distribution by the Trust depends in part on access to and operation of gathering, transportation
and processing facilities on commercially reasonable terms or otherwise. Any limitation in the availability of those facilities could
interfere with sales of oil and natural gas production from the Underlying Properties.
| | - | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

| | · | Boaz Energy or any other operator of any Underlying Property may abandon the property, thereby terminating the related Net Profits
Interest payable to the Trust that are attributable to the abandoned property.
| | - | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

| | · | The unavailability or high cost of equipment, supplies, personnel and services could increase costs of developing and operating
the Underlying Properties and result in a reduction in the amount of cash available for distribution to the Trust unitholders.
| | - | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

| | · | All of the Underlying Properties are concentrated in the Permian Basin, making the Trust vulnerable to risks associated with
operating in only one major geographic area.
| | - | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------

| | · | A bankruptcy of Boaz Energy or any third-party operator could adversely affect the operation of the wells and the development
of the proved undeveloped reserves and interrupt or decrease distributions to Trust unitholders.
| | - | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

| | · | The reserves attributable to the Underlying Properties are depleting assets and production from those reserves will diminish
over the long term and may eventually cease, therefore, proceeds to the Trust and cash distributions to Trust unitholders will decrease
over time and may eventually cease.
| | - | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

| | · | An increase in the differential between the price realized by Boaz Energy for oil or natural gas produced from the Underlying Properties and the NYMEX or other benchmark price of oil or natural gas could reduce the profits to the Trust and, therefore, the cash distributions by the Trust and the value of Trust units.
| | - | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
| | · | Higher production and development costs related to the Underlying Properties and other costs and expenses incurred by the Trust
without concurrent increases in revenue, will result in decreased Trust distributions.                                                                                                       

| | · | A significant portion of the reserves associated with and production from the Underlying Properties will be influenced by the
success of secondary recovery techniques. There are uncertainties associated with such techniques and, if these recovery methods do not
result in expected production levels, net profits available for distribution to Trust unitholders could be less than expected.
| | - | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

| | · | The standardized measure of the estimated proved oil and natural gas reserves attributable to the Trusts interest in the
Underlying Properties and the associated PV-10 calculation are not necessarily the same as the current market value of those estimated
reserves.
| | - | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

| | · | The Trust units may lose value as a result of title deficiencies with respect to the Underlying Properties.
| | - | -----------------------------------------------------------------------------------------------------------

| | · | The amount of cash available for distribution by the Trust could be reduced by expenses caused by uninsured claims.
| | - | -------------------------------------------------------------------------------------------------------------------

| | · | War, military invasions, terrorism and other continued geopolitical hostilities could adversely affect the Trusts distributions
to its unitholders or the market price of its units.
| | - | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

| | · | Future net profits income to the Trust may be subject to risks relating to the creditworthiness of third parties.
| | - | -----------------------------------------------------------------------------------------------------------------

| | · | The Trust is passive in nature and neither the Trust nor the Trust unitholders have any ability to influence Boaz Energy and
other third-party operators or control the operation or development of the Underlying Properties.
| | - | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

| | · | Boaz Energy may transfer all or a portion of the Underlying Properties at any time without Trust unitholder consent, subject
to specified limitations.
| | - | ------------------------------------------------------------------------------------------------------------------------------------------------------

| | · | The Trustee must, under certain circumstances, sell the Net Profits Interest and dissolve the Trust prior to the expected termination
of the Trust. If this were to occur, Trust unitholders may not recover their investment.
| | - | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

| | · | Conflicts of interest could arise between Boaz Energy and its affiliates, on the one hand, and the Trust and the Trust unitholders,
on the other hand.
| | - | ------------------------------------------------------------------------------------------------------------------------------------------------------

| | · | The Trust is administered by a Trustee who cannot be replaced except by a majority vote of the Trust unitholders at a special
meeting, which may make it difficult for Trust unitholders to remove or replace the Trustee.
| | - | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

| | · | Boaz Energys ability to perform its obligations to the Trust could be limited by restrictions under its debt agreements.
| | - | -------------------------------------------------------------------------------------------------------------------------

9







| | · | Trust unitholders have limited ability to enforce provisions of the Conveyance creating the Net Profits Interest, and Boaz Energys
liability to the Trust is limited.
| | - | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------

| | · | Boaz Energy may sell Trust units in the public or private markets, and such sales could have an adverse impact on the trading
price of the Trust units.
| | - | -------------------------------------------------------------------------------------------------------------------------------------------------------

| | · | The trading price for the Trust units may not reflect the value of the Net Profits Interest held by the Trust.
| | - | --------------------------------------------------------------------------------------------------------------

| | · | Courts outside of Delaware may not recognize the limited liability of the Trust unitholders provided under Delaware law.
| | - | ------------------------------------------------------------------------------------------------------------------------

| | · | For as long as the Trust is an emerging growth company and a smaller reporting company, it will not be required to comply with
certain disclosure requirements that apply to other public companies.
| | - | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

| | · | The operations of the Underlying Properties are subject to complex federal, state, local and other laws and regulations, including
environmental laws and regulations, that could adversely affect the cost, manner or feasibility of conducting operations on them or result
in significant costs and liabilities, which could reduce the amount of cash available for distribution to Trust unitholders.
| | - | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

| | · | Federal and state legislative and regulatory initiatives relating to hydraulic fracturing could result in Boaz Energy incurring
increased costs, additional operating restrictions or delays and fewer potential drilling locations.
| | - | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

| | · | The adoption and implementation of international, federal or state climate change legislation or regulations could result in
increased operating costs for Boaz Energy and reduced demand for the oil, natural gas and NGLs that Boaz Energy produces.
| | - | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

| | · | The potential physical effects of climate change could disrupt production on the Underlying Properties and cause Boaz Energy
and other third-party operators to incur significant costs, thereby reducing cash distributable to Trust unitholders.
| | - | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

| | · | Additional restrictions on drilling activities intended to protect certain species of wildlife may adversely affect Boaz Energys
and other third-party operators' ability to conduct drilling activities.
| | - | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

| | · | The business of Boaz Energy could be negatively affected by various security threats, including cybersecurity threats, and other
disruptions.
| | - | ---------------------------------------------------------------------------------------------------------------------------------------------

| | · | The Trust has not requested a ruling from the IRS regarding the tax treatment of the Trust. If the IRS were to determine
                                                                                                                                                      (and be sustained in that determination) that the Trust is not a grantor trust for U.S. federal income tax purposes, the
                                                                                                                                                      Trust could be subject to more complex and costly tax reporting requirements that could reduce the amount of cash available for
                                                                                                                                                      distribution to Trust unitholders.
| | - | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

| | · | Trust unitholders are required to pay U.S. federal income taxes on their share of the Trusts income, even if they do not
receive any cash distributions from the Trust.
| | - | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------

| | · | A portion of any gain recognized on the disposition of the Trust units could be taxed as ordinary income.
| | - | ---------------------------------------------------------------------------------------------------------

| | · | The Trust generally allocates its items of income, gain, loss and deduction between transferors and transferees of the Trust
units based upon the monthly record date. The IRS may challenge this treatment.
| | - | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

| | · | If the Trust cannot meet the New York Stock Exchange continued listing requirements, the NYSE may delist the Trust units.
| | - | -------------------------------------------------------------------------------------------------------------------------



BUSINESS AND OPERATING RISKS



Oil and natural gas prices are volatile, and lower
oil and natural gas prices could reduce proceeds to the Trust and cash distributions to Trust unitholders.



The Trust’s reserves and monthly cash distributions
are highly dependent upon the prices realized from the sale of oil and natural gas. Oil and natural gas are commodities, and their prices
can be volatile and fluctuate widely in response to market uncertainty and relatively minor changes in the supply of and demand for oil
and natural gas. Factors that affect oil and natural gas prices include, among others:



| | · | worldwide and regional economic conditions impacting the global supply of and demand for oil and natural gas;
| | - | -------------------------------------------------------------------------------------------------------------

| | · | the price and quantity of foreign imports and U.S. exports of oil and natural gas;
| | - | ----------------------------------------------------------------------------------

| | · | the effect of public health concerns such as the COVID-19 pandemic and any government response thereto;
| | - | -------------------------------------------------------------------------------------------------------

| | · | political and economic conditions in or affecting other oil and natural gas producing regions, including hostilities between Russa
and Ukraine or in other oil and natural gas producing regions;
| | - | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

| | · | expectations about future prices of, or the supply of and demand for oil and natural gas;
| | - | -----------------------------------------------------------------------------------------

| | · | the volatility and uncertainty of regional pricing differentials, particularly prevailing prices on local price indexes in the Permian
Basin;
| | - | ---------------------------------------------------------------------------------------------------------------------------------------------

10







| | · | technological advances affecting energy consumption, energy storage and energy supply;
| | - | --------------------------------------------------------------------------------------

| | · | the price and availability of alternative fuels;
| | - | ------------------------------------------------

| | · | the proximity, capacity, cost and availability of gathering and transportation facilities;
| | - | ------------------------------------------------------------------------------------------

| | · | U.S. federal, state and local governmental regulation and taxation;
| | - | -------------------------------------------------------------------

| | · | energy conservation and environmental measures; and
| | - | ---------------------------------------------------

| | · | acts of force majeure.
| | - | ----------------------



Lower prices of oil and natural gas will reduce profits
to which the Trust is entitled and therefore the cash available for distribution to unitholders and may ultimately reduce the amount of
oil and natural gas that is economic to produce from the Underlying Properties. The volatility of oil and natural gas prices during the
COVID-10 pandemic also reduces the predictability of future cash distributions to unitholders. Low oil, natural gas and natural gas liquids
prices have resulted in and may result in future periods of reduced net proceeds to which the Trust is entitled. This could materially
reduce or completely eliminate the amount of cash available for distribution to Trust unitholders, and may ultimately reduce the amount
of oil and natural gas that is economic to produce from the Underlying Properties. Sustained lower prices of oil and natural gas could
also negatively affect the price of the Trust units and the qualification of the Trust units to remain listed on the New York Stock Exchange.



Because the monthly distributions correlate with the
net profits generated each month after payment of costs and expenses related to the Underlying Properties (including direct operating
expenses and development expenses), future monthly distributions paid to the Trust unitholders will vary significantly from month to month
and may be zero in any given month. Boaz Energy entered into derivative put option contracts with respect to expected oil production in
2018 and 2019, however, those contracts expired as of December 31, 2019 and Boaz Energy has not entered into any derivative contracts
relating to oil and natural gas volumes produced after December 31, 2019. The terms of the Conveyance prohibit Boaz Energy from entering
into new hedging arrangements burdening the Trust or the Underlying Properties. As a result, the amount of cash distributions have been
and will continue to be subject to a greater fluctuation after December 31, 2019 due to changes in oil and natural gas prices.



The COVID-19 pandemic
and efforts to contain the virus have adversely affected and could continue to adversely affect the operators of the Underlying Properties,
the Net Profits Interest and the cash available for distribution to unitholders.



The COVID-19 pandemic and response
efforts to contain the pandemic are unprecedented and continuing through the beginning of 2022. The extent and duration of curtailed economic
activity, including business and operational disruptions, closures, limitations and restrictions on travel, and supply chain and workforce
disruptions, is unknown and may affect the operators of the Underlying Properties and production activity. It is not possible to reliably
estimate the impact the COVID-19 pandemic will have on future periods. The value of the Net Profits Interest and the Trust’s ultimate
cash available for distribution is highly dependent on the financial condition of Boaz Energy and other third-party operators, oil and
natural gas prices, supply and demand, and other factors, which have been negatively impacted by the COVID-19 pandemic, and may be negatively
impacted in the future. Boaz Energy temporarily shut in production of certain wells during 2020. If prices are negatively impacted in
the future, it is possible Boaz Energy or any third-party operator of the Underlying Properties could shut in or curtail production from
wells on the Underlying Properties or plug and abandon marginal wells that otherwise may have been allowed to continue to produce for
a longer period under conditions of higher prices, without the consent of the Trust or the Trust unitholders. Substantial declines in
and extended periods of decreased economic activity and depressed oil, natural gas and natural gas liquids prices have previously resulted
in and may in future periods result in reductions in the amount of oil and natural gas that is economic to produce from the Underlying
Properties, reduced net proceeds to which the Trust is entitled, and elimination of cash available for distribution to Trust unitholders
for an unknown period of time.



The ultimate impact of COVID-19
remains uncertain, difficult to predict and largely outside of the Trust’s control, including, among others, the continued spread,
duration and severity of the pandemic outbreak and subsequent variants of the virus; the consequences of governmental and other measures
designed to prevent the spread of or effectively treat the virus; workforce availability; and the timing and extent to which normal economic
and operating conditions resume.



To the extent COVID-19 adversely
affects production from the Underlying Properties or the business, results of operations and financial condition of the operators of the
Underlying Properties, it may also have the effect of heightening many of the other risks described in this Form 10-K.



11





The ability or willingness
of OPEC and other oil exporting nations to set and maintain production levels has a significant impact on oil and natural gas commodity
prices, which could reduce the amount of cash available for distribution to Trust unitholders.



The Organization of Petroleum
Exporting Countries (“OPEC”) is an intergovernmental organization that seeks to manage the price and supply of oil on the
global energy market. Actions taken by OPEC members, including those taken alongside other oil exporting nations, have a significant impact
on global oil supply and pricing. The extent and duration of production cuts by OPEC members and other oil exporting nations to support
crude oil prices have fluctuated and may continue to do so. There can be no assurance that OPEC members and other oil exporting nations
will continue to agree to production cuts or other actions to support and stabilize oil prices, nor can there be any assurance that they
will not further reduce oil prices or increase production. Uncertainty regarding future actions to be taken by OPEC members or other oil
exporting countries could lead to continued volatility in the price of oil, which could adversely affect the financial condition and economic
performance of the operators of the Underlying Properties and may reduce net profits income and significantly reduce or completely eliminate
the amount of cash available for distribution to Trust unitholders for an unknown period of time.



Actual reserves and future
production may be less than current estimates, which could reduce cash distributions by the Trust and the value of the Trust units.



The value of the Trust units and the amount of future
cash distributions to the Trust unitholders will depend on, among other things, the accuracy of the reserves and future production estimated
to be attributable to the Trust’s interest in the Underlying Properties. It is not possible to measure underground accumulations
of oil and natural gas in an exact way, and estimating reserves is inherently uncertain. Ultimately, actual production and revenues for
the Underlying Properties could vary both positively and negatively and in material amounts from the estimates contained in the reserve
reports. Furthermore, direct operating expenses and development expenses relating to the Underlying Properties could be substantially
higher than current estimates. Petroleum engineers are required to make subjective estimates of underground accumulations of oil and natural
gas based on factors and assumptions that include:



| | · | historical production from the area compared with production rates from other producing areas;
| | - | ----------------------------------------------------------------------------------------------

| | · | oil and natural gas prices, production levels, Btu content, production expenses, transportation costs,
severance and other taxes and development expenses;
| | - | ----------------------------------------------------------------------------------------------------------------------------------------------------------

| | · | the availability of enhanced recovery techniques;
| | - | -------------------------------------------------

| | · | relationships with landowners, operators, pipeline companies and others; and
| | - | ----------------------------------------------------------------------------

| | · | the assumed effect of expected governmental regulation and future tax rates.
| | - | ----------------------------------------------------------------------------



Changes in these assumptions and amounts of actual
direct operating expenses and development expenses could materially decrease reserve estimates. In addition, the quantities of recovered
reserves attributable to the Underlying Properties have decreased, and may decrease in the future, as a result of future decreases in
the price of oil or natural gas.



Developing oil and natural gas wells and producing
oil and natural gas are costly and high-risk activities with many uncertainties that could adversely affect future production from the
Underlying Properties. Any delays, reductions or cancellations in development and producing activities could decrease revenues that are
available for distribution to Trust unitholders.



Recovery of proved undeveloped reserves and the development
of proved developed non-producing reserves requires capital expenditures and successful drilling operations by Boaz Energy and other third-party
operators of the Underlying Properties. The reserve data included in the reserve report of Boaz Energy’s independent petroleum engineer
assumes a certain amount of capital expenditures will be made to develop such reserves. The Net Profits Interest bears its proportionate
share of these capital expenditures. However, the development of such reserves has in the past and may in the future take longer and may
require higher levels of capital expenditures than anticipated. Delays in the development of the reserves, increases in drilling and development
costs (including expenses related to secondary and tertiary recovery techniques) of such reserves or decreases or continued volatility
in commodity prices will reduce the future net revenues of the estimated proved undeveloped reserves and may result in some projects becoming
uneconomic. In addition, delays in the development of reserves could force Boaz Energy to reclassify certain of the proved reserves as
unproved reserves.



12





In addition, the process of developing oil and natural
gas wells and producing oil and natural gas on the Underlying Properties is subject to numerous risks beyond Boaz Energy’s control,
including risks that could delay Boaz Energy’s or any third-party operators’ current drilling or production schedule and the
risk that drilling will not result in commercially viable oil or natural gas production. The ability of the operators to carry out operations
or to finance planned development expenses could be materially and adversely affected by any factor that may curtail, delay, reduce or
cancel development and production, including:



| | · | delays imposed by or resulting from compliance with environmental and other governmental or regulatory requirements, including permitting
requirements, limitations on or resulting from wastewater discharge and disposal of exploration and production wastes, including, subsurface
injections, as well as additional regulation with respect to GHG emissions;
| | - | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

| | · | pressure or irregularities in geological formations;
| | - | ----------------------------------------------------

| | · | restricted access to land for drilling or laying pipeline;
| | - | ----------------------------------------------------------

| | · | lack of available gathering, transportation and processing facilities, including availability on commercially reasonable terms, or
delays in construction of gathering facilities;
| | - | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

| | · | lack of available capacity on interconnecting transmission pipelines;
| | - | ---------------------------------------------------------------------

| | · | equipment failures or accidents;
| | - | --------------------------------

| | · | failure of secondary recovery operations to perform as expected;
| | - | ----------------------------------------------------------------

| | · | unexpected operational events and drilling conditions;
| | - | ------------------------------------------------------

| | · | declines in oil or natural gas prices;           
| | - | -------------------------------------------------
| | · | limitations in the market for oil or natural gas;

| | · | pipe or cement failures;
| | - | ------------------------

| | · | casing collapses;
| | - | -----------------

| | · | shortages, unavailability or high cost of drilling rigs, tubular materials, equipment, supplies, personnel and services;
| | - | ------------------------------------------------------------------------------------------------------------------------

| | · | lost or damaged drilling and service tools;
| | - | -------------------------------------------

| | · | loss of drilling fluid circulation;
| | - | -----------------------------------

| | · | uncontrollable flows of oil and natural gas, water or drilling fluids;
| | - | ----------------------------------------------------------------------

| | · | blowouts, explosions fires and natural disasters;
| | - | -------------------------------------------------

| | · | environmental hazards, such as oil and natural gas leaks, pipeline and tank ruptures, encountering naturally occurring radioactive
materials, and unauthorized discharges of brine, well stimulation and completion fluids, toxic gases or other pollutants into the surface
and subsurface environment;
| | - | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

| | · | adverse weather conditions, such as drought, floods, blizzards, tornados and ice storms; and
| | - | --------------------------------------------------------------------------------------------

| | · | title problems or legal disputes regarding leasehold rights.
| | - | ------------------------------------------------------------



In the event that planned operations by Boaz Energy
or other operators, including drilling of development wells, are delayed or cancelled, or existing wells or development wells have lower
than anticipated production due to one or more of the factors above or for any other reason, estimated future distributions to Trust unitholders
may be reduced. In the event an operator incurs increased costs due to one or more of the above factors or for any other reason and is
not able to recover such costs from insurance, the estimated future distributions to Trust unitholders may be reduced.



The amount of cash available for distribution by
the Trust depends in part on access to and operation of gathering, transportation and processing facilities on commercially reasonable
terms or otherwise. Any limitation in the availability of those facilities could interfere with sales of oil and natural gas production
from the Underlying Properties.



The marketing of oil and natural gas production depends
in large part on the capacity and availability of gathering systems and other pipelines, trucks, storage facilities and other transportation,
processing and refining facilities. If these facilities are unavailable on commercially reasonable terms or otherwise, production from
the Underlying Properties could be shut in or Boaz Energy or the third-party operators could be required to delay or discontinue drilling
plans and commercial production. Boaz Energy relies (and expects to rely in the future) on facilities developed and owned by third parties
in order to transport, store, process and sell the oil and natural gas production from the Underlying Properties. Boaz Energy’s
plan to develop and sell its oil and natural gas could be materially and adversely affected by the inability or unwillingness of third
parties to provide sufficient facilities and services to Boaz Energy on commercially reasonable terms, or otherwise.



13





The amount of oil and natural gas that can be produced
and sold from a well is subject to limitation in certain circumstances, such as pipeline interruptions due to scheduled and unscheduled
maintenance, failure of tendered oil and natural gas to meet quality specifications of gathering lines or downstream transporters, excessive
pressure, damage to the gathering, transportation, refining or processing facilities or lack of capacity at such facilities. Increases
in activity in the Permian Basin could, in the future, contribute to bottlenecks in processing and transportation that could negatively
affect the production, transportation and sale of oil and natural gas from the Underlying Properties, and these adverse effects could
be disproportionately severe compared to more geographically diverse operations. If Boaz Energy or the third-party operators are forced
to reduce production due to such a curtailment, the revenues of the Trust and the amount of cash distributions to the Trust unitholders
would similarly be reduced due to the reduction of profits from the sale of production.



Boaz Energy or any other
operator of any Underlying Property may abandon the property, thereby terminating the related Net Profits Interest payable to the Trust
that are attributable to the abandoned property.



Boaz Energy or any third-party operator of the Underlying
Properties could determine during periods of low commodity prices, including as a result of COVID-19, to shut in or curtail production
from wells on the Underlying Properties or plug and abandon marginal wells that otherwise may have been allowed to continue to produce
for a longer period under conditions of higher prices. Boaz Energy or any other operator may abandon any well or property without the
consent of the Trust or the Trust unitholders if it reasonably believes that the well or property can no longer produce oil or natural
gas in commercially paying quantities. This could result in termination of the Net Profits Interest relating to the abandoned well or
property. The Underlying Properties are sensitive to decreasing commodity prices. The commodity price sensitivity is due to a variety
of factors that vary from well to well, including the costs associated with water handling and disposal, chemicals, surface equipment
maintenance, downhole casing repairs and reservoir pressure maintenance activities that are necessary to maintain production. As a result,
the volatility of commodity prices may cause the expenses of certain wells to exceed the well’s revenue. If this scenario occurs,
Boaz Energy or any third-party operator may decide to shut-in the well or plug and abandon the well. This could reduce future cash distributions
to Trust unitholders.



The unavailability or high cost of equipment, supplies,
personnel and services could increase costs of developing and operating the Underlying Properties and result in a reduction in the amount
of cash available for distribution to the Trust unitholders.



The demand for qualified and experienced personnel
to conduct field operations, geologists, geophysicists, engineers and other professionals in the oil and natural gas industry can fluctuate
significantly, often in correlation with oil and natural gas prices, causing periodic shortages. Historically, there have been shortages
of drilling and workover rigs, pipe and other equipment as demand for rigs and equipment has increased along with the number of wells
being drilled. These factors also cause significant increases in costs for equipment, supplies, personnel and services. Higher oil and
natural gas prices generally stimulate demand and result in increased process for drilling rigs, crews and associated supplies, equipment
and services. Shortages of field personnel and equipment or price increases could hinder the ability to conduct operations. The occurrence,
timing and duration of these conditions in the future is impossible to predict. Such shortages could delay development and/or operating
activities or cause a significant increase in development and operating expenses associated with the Underlying Properties, which would
reduce the amount of cash received by the Trust and available for distribution to the Trust unitholders.



All of the Underlying Properties are concentrated
in the Permian Basin, making the Trust vulnerable to risks associated with operating in only one major geographic area.



As a result of the Trust’s geographic concentration,
an adverse development in the industry in the Permian Basin could have a greater impact on revenues of the Trust and the amount of cash
distributions to the Trust unitholders than if the Underlying Properties were more geographically diverse. The Underlying Properties may
also be disproportionately exposed to the impact of adverse developments in exploration and production of oil and natural gas, regional
supply and demand factors, governmental regulation or midstream capacity constraints. Delays or interruptions caused by such factors could
have a material adverse effect on revenues of the Trust and the amount of cash distributions to the Trust unitholders.



Similarly, the concentration of the Underlying Properties
within the Permian Basin exposes the Trust to risks, which could adversely affect development activities or production relating to such
formations. In addition, in areas where exploration and production activities are increasing, Boaz Energy could be subject to increasing
competition for drilling rigs, equipment, services, supplies and qualified personnel, which may lead to periodic shortages or delays.
The curtailments arising from these and similar circumstances may last from a few days to several months, and in many cases, Boaz Energy
may be provided only limited, if any, notice as to when such circumstances will arise and their duration.



14





A bankruptcy of Boaz Energy
or any third-party operator could adversely affect the operation of the wells and the development of the proved undeveloped reserves and
interrupt or decrease distributions to Trust unitholders.



The value of the Net Profits Interest and the Trust’s
ultimate cash available for distribution are highly dependent on Boaz Energy’s financial condition. Neither Boaz Energy nor any
other operator of the Underlying Properties has agreed with the Trust to maintain a certain net worth or to be restricted by other similar
covenants. In addition, Boaz Energy is not required to retain ownership of its Trust units and may sell such units or distribute such
units, or the proceeds from the sale thereof, to its owners. The ability to develop and operate the Underlying Properties depends on Boaz
Energy’s future financial condition and economic performance and access to capital, which in turn will depend upon the supply of
and demand for oil and natural gas, prevailing economic conditions and financial, business and other factors, many of which are beyond
the control of Boaz Energy. If the reduced demand for crude oil in the global market as a result of the economic effects of the outbreak
of COVID-19 persists for the near future or longer, such factors could have a material negative impact on the financial condition and
economic performance of Boaz Energy or one or more of the third-party operators of the Underlying Properties.



The bankruptcy of Boaz Energy or any third-party operator
of the Underlying Properties could impede the operation of the wells and the development of the proved undeveloped reserves and decrease
distributions to the Trust unitholders. For example:



| | · | The working interest owners in the affected properties may have to seek a new party to perform the development and the operations
of the affected wells. The right to replace an operator would be subject to the terms of any joint operating agreement, and the exercise
thereof could be subject to the automatic stay in the operators bankruptcy case. Boaz Energy or the other working interest owners
may not be able to find a replacement operator, and they may not be able to enter into a new agreement with such replacement party on
favorable terms within a reasonable period of time.
| | - | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| | · | The payment of any accrued but unpaid oil and natural gas revenues payable on the Net Profits Interest at the time of a bankruptcy
case filing by Boaz Energy or another operator could be delayed or such amounts may be misapplied or not paid to the Trust at all, which
would result in a general unsecured claim in favor the Trust against Boaz Energys (or the applicable operators) bankruptcy
estate. There is no certainty that such unsecured claim would receive a distribution from the bankruptcy estate.
| | - | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| | · | Executory contracts to which Boaz Energy or another operator is party (including midstream and transportation contracts) would be
subject to possible rejection in the bankruptcy case, which would result in a loss of access to the service provided by the counterparty
to such contracts.
| | - | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| | · | The counterparties to Boaz Energys derivative contracts would not be subject to the automatic stay in bankruptcy and would be
permitted to terminate such derivative contracts, which would result in Boaz Energy losing the benefit of such contracts and could result
in any termination payment being applied by a counterparty to other obligations owed to the counterparty by Boaz Energy and therefore
not to the Trust.
| | - | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



Boaz Energy is not a reporting company and is not be
required to file periodic reports with the SEC pursuant to the Exchange Act. Therefore, Trust unitholders do not have access to financial
information about Boaz Energy.



FINANCIAL RISKS



The reserves attributable to the Underlying Properties
are depleting assets and production from those reserves will diminish over the long term and may eventually cease, therefore, proceeds
to the Trust and cash distributions to Trust unitholders will decrease over time and may eventually cease.



The profits payable to the Trust attributable to the
Net Profits Interest are derived from the sale of production of oil and natural gas from the Underlying Properties. The reserves attributable
to the Underlying Properties are depleting assets, which means that the reserves and the quantity of oil and natural gas produced from
the Underlying Properties will decline over time. Actual decline rates have varied and likely will continue to vary from the decline rates
projected in reserve reports.



15





Maintenance projects on the
Underlying Properties have affected and will likely continue to affect the quantity of proved reserves that can be economically produced
from wells on the Underlying Properties. The timing and size of these maintenance projects will depend on, among other factors, the market
prices of oil and natural gas. Boaz Energy is not under contractual obligation to develop or otherwise pay maintenance or other development
expenses on the Underlying Properties in the future. Furthermore, with respect to properties for which Boaz Energy is not designated as
the operator, Boaz Energy has limited control over the timing or amount of those maintenance projects and other development expenses.
Boaz Energy also has the right to non-consent and not participate in maintenance projects and other development activities on properties
for which it is not the operator, in which case Boaz Energy and the Trust will not receive the production resulting from such maintenance
projects and other development expenses until after payout occurs pursuant to the applicable joint operating agreement. If Boaz Energy
or any third-party operator does not implement maintenance projects when warranted, the future rate of production decline of proved reserves
may be higher than the rate currently expected by Boaz Energy or estimated in reserve reports. Furthermore, the Trust is not permitted
to acquire other oil and natural gas properties or net profits interests to replace the depleting assets and production attributable to
the Net Profits Interest.



The Trustee reviews the Trust’s Net Profits Interest
in oil and natural gas properties for impairment whenever events or circumstances indicate that the carrying value of the Net Profits
Interest may not be recoverable. In general, neither the Trustee nor Boaz Energy view temporarily low prices as an indication of impairment.
The markets for crude oil and natural gas have a history of significant price volatility and though prices will occasionally drop significantly,
industry prices over the long term will continue to be driven by market supply and demand. If events and circumstances indicate that the
carrying value may not be recoverable, the Trustee would use the estimated undiscounted future net cash flows from the Net Profits Interest
to evaluate the recoverability of the Trust assets. If the undiscounted future net cash flows from the Net Profits Interest are less than
the Net Profits Interest carrying value, the Trust would recognize an impairment loss for the difference between the Net Profits Interest
carrying value and the estimated fair value of the Net Profits Interest. The determination as to whether the Net Profits Interest is impaired
is based on the best information available to the Trustee at the time of the evaluation, including information provided by Boaz Energy
such as estimates of future production and development and operating expenses.



An increase in the differential between the price
realized by Boaz Energy for oil or natural gas produced from the Underlying Properties and the NYMEX or other benchmark price of oil or
natural gas could reduce the profits to the Trust and, therefore, the cash distributions by the Trust and the value of Trust units.



The prices received for Boaz Energy’s oil and
natural gas production have generally been lower than the relevant benchmark prices, such as NYMEX. The difference between the price received
and the benchmark price is called a basis differential. The differential may vary significantly due to market conditions, the quality
and location of production and other factors, including a regional oversupply of oil in the Permian Basin due to take-away constraints.
Boaz Energy cannot accurately predict oil or natural gas differentials in the future. Increases in the differential between the realized
price of oil and natural gas and the benchmark price for oil and natural gas could reduce the profits to the Trust, the cash distributions
by the Trust and the value of the Trust units.



Higher production and development costs related
to the Underlying Properties and other costs and expenses incurred by the Trust without concurrent increases in revenue, will result in
decreased Trust distributions.



The Trust indirectly bears an 80% share of all costs
and expenses related to the Underlying Properties, such as direct operating expenses and development expenses (including waterflood expenses),
which reduces the amount of cash received by the Trust and distributed to Trust unitholders. Historical costs may not be indicative of
future costs, and higher costs and expenses related to the Underlying Properties without concurrent increases in revenue will directly
decrease the amount of cash received by the Trust in respect of its Net Profits Interest. In addition, cash available for distribution
by the Trust will be further reduced by the Trust’s general and administrative expenses.



If direct operating expenses and development expenses
on the Underlying Properties together with the other costs exceed gross profits of production from the Underlying Properties, the Trust
will not receive net profits from those properties until future gross profits from production exceed the total of the excess costs, plus
accrued interest at the prime rate. If the Trust does not receive net profits pursuant to the Net Profits Interest, or if such net profits
are reduced, the Trust will not be able to distribute cash to the Trust unitholders, or such cash distributions will be reduced, respectively.
Development activities may not generate sufficient additional revenue to repay the costs.



16





A significant portion
of the reserves associated with and production from the Underlying Properties will be influenced by the success of secondary recovery
techniques. There are uncertainties associated with such techniques and, if these recovery methods do not result in expected production
levels, net profits available for distribution to Trust unitholders could be less than expected.



A significant portion of the future production from
the Underlying Properties will be associated with secondary recovery projects that are in the early or intermediate stage of implementation.
As a result, there can be no assurance that these operations will perform as expected or consistently with the analogous secondary recovery
operations used by Boaz Energy in establishing its reserve and production estimates. As secondary recovery techniques such as waterflooding
are used, the amount of oil recovered is expected to first increase as a result of such techniques and then will begin to decline over
the long term. Risks associated with secondary recovery techniques include, but are not limited to, the following:



| | · | higher than projected operating costs;
| | - | --------------------------------------

| | · | lower-than-expected production;
| | - | -------------------------------

| | · | longer response times;
| | - | ----------------------

| | · | unusual or unexpected geological formations;
| | - | --------------------------------------------

| | · | fluctuations in oil and natural gas prices;
| | - | -------------------------------------------

| | · | regulatory changes;
| | - | -------------------

| | · | shortages of equipment; and
| | - | ---------------------------

| | · | lack of technical expertise.
| | - | ----------------------------



If these secondary recovery operations do not result
in achieving projected production, then the reserves associated with the Underlying Properties may be less than expected.



The standardized measure of the estimated proved
oil and natural gas reserves attributable to the Trust’s interest in the Underlying Properties and the associated PV-10 calculation
are not necessarily the same as the current market value of those estimated reserves.



The present value of future net cash flow from the
proved reserves attributable to the Trust’s interest in the Underlying Properties, or standardized measure, and the related PV-10
calculation, may not represent the current market value of the Trust’s interest in the estimated proved oil and natural gas reserves
of the Underlying Properties. In accordance with SEC requirements, the Trust bases the estimated discounted future net cash flow from
estimated proved reserves on the 12-month average oil index prices, calculated as the unweighted arithmetic average for the first-day-of-the-month
price for each month and costs in effect as of the date of the estimate, holding the prices and costs constant throughout the life of
the properties. Actual future prices and costs may differ materially from those used in the net present value estimate, and future net
present value estimates using then current prices and costs may be significantly less than current estimates. In addition, the 10% discount
factor the Trust uses when calculating discounted future net cash flow for reporting requirements in compliance with the Financial Accounting
Standard Board Codification 932, “Extractive Activities-Oil and Gas,” may not be the most appropriate discount factor based
on interest rates in effect from time to time and risks associated with the Trust or the oil and natural gas industry in general.



The Trust units may lose value as a result of title
deficiencies with respect to the Underlying Properties.



Boaz Energy acquired the Underlying Properties through
various acquisitions since October 2013. The existence of a material title deficiency with respect to the Underlying Properties could
reduce the value of a property or render it worthless, thus adversely affecting the Net Profits Interest and the distributions to Trust
unitholders. Boaz Energy does not obtain title insurance covering mineral leaseholds, and Boaz Energy’s failure to cure any title
defects may cause Boaz Energy to lose its rights to production from the Underlying Properties. In the event of any such material title
problem, profits available for distribution to Trust unitholders and the value of the Trust units may be reduced.



17





The amount of cash available
for distribution by the Trust could be reduced by expenses caused by uninsured claims.



Boaz Energy maintains insurance coverage against potential
losses that it believes is customary in its industry. Boaz Energy is not required to maintain any minimum levels of insurance and its
ability to maintain any such coverages will depend on conditions in the insurance markets among other factors beyond Boaz Energy’s
control. In addition, Boaz Energy’s general liability insurance and excess liability policies do not provide coverage with respect
to legal and contractual liabilities of the Trust, and the Trust does not maintain such coverage since it is passive in nature and does
not have any ability to influence Boaz Energy or control the operations or development of the Underlying Properties. Boaz Energy does
not currently have any insurance policies in effect that are intended to provide coverage for losses solely related to waterflooding or
other completion operations. These policies may not cover fines, penalties or costs and expenses related to government-mandated remediation
of pollution. In addition, these policies do not provide coverage for all liabilities, and Boaz Energy cannot assure you that the insurance
coverage will be adequate to cover claims that may arise, including due to potential effects of climate change, or that Boaz Energy will
be able to maintain adequate insurance at rates it considers reasonable. The occurrence of an event not fully covered by insurance could
result in a significant decrease in the amount of cash available for distribution by the Trust.



War, military invasions, terrorism and continued
geopolitical hostilities could adversely affect the Trust’s distributions to its unitholders or the market price of its units.



The outbreak of war, military invasions, terrorist
attacks and the threat of such violence, whether domestic or foreign, as well as military or other actions taken in response to such attacks
or threats, could cause instability in the global financial, oil and natural gas markets. Such geopolitical hostilities could adversely
affect the Trust’s distributions to its unitholders or the market price of its units in unpredictable ways, including through the
disruption of oil and natural gas supplies and markets, increased volatility in oil and natural gas prices, or the possibility that the
infrastructure on which the operators of the Underlying Properties rely could be a direct target or an indirect casualty of such violence.



Future net profits income to the Trust may be subject
to risks relating to the creditworthiness of third parties.



The Trust does not lend money and has limited ability
to borrow money. The Trust’s future net profits income, however, may be subject to risks relating to the creditworthiness of the
operators of the Underlying Properties and purchasers of the oil and natural gas produced from the Underlying Properties. This creditworthiness
may be impacted by the price of oil and natural gas.



RISKS RELATED TO THE STRUCTURE OF THE TRUST



The Trust is passive in nature and neither the
Trust nor the Trust unitholders have any ability to influence Boaz Energy and other third-party operators or control the operation or
development of the Underlying Properties.



The Trust units are a passive investment that entitle
the Trust unitholder to only receive cash distributions from the Net Profits Interest conveyed to the Trust. Trust unitholders have no
voting rights with respect to Boaz Energy and, therefore, have no managerial, contractual or other ability to influence Boaz Energy’s
or other third-party operators’ activities or the operations of the Underlying Properties. Boaz Energy
operated approximately 79% of the production from the Underlying Properties as of December 31, 2021 and is generally responsible for making
all decisions relating to drilling activities, sale of production, compliance with regulatory requirements and other matters that affect
such properties. Boaz Energy may take actions that are in its own interest that may be different from the interests of the Trust. The
failure of Boaz Energy or any other third-party operator to conduct its operations, discharge its obligations and comply with regulatory
requirements could have an adverse effect on the net profits payable to the Trust.



18





Boaz Energy may transfer
all or a portion of the Underlying Properties at any time without Trust unitholder consent, subject to specified limitations.



Boaz Energy may at any time transfer all or part
of the Underlying Properties, subject to and burdened by the Net Profits Interest, and may abandon its interest in any individual wells
or properties if Boaz Energy, acting as a reasonable and prudent operator, believes a well or property has ceased to produce or is not
capable of producing in commercially paying quantities. Trust unitholders are not entitled to vote on any transfer or abandonment of the
Underlying Properties, and the Trust will not receive any profits from any such transfer, except in the limited circumstances when the
Net Profits Interest is released in connection with such transfer, in which case the Trust will receive an amount equal to the fair value
(net of sales costs) of the Net Profits Interest released. Following any sale or transfer of any of the Underlying Properties, if the
Net Profits Interest is not released in connection with such sale or transfer, the Net Profits Interest would continue to burden the transferred
property and net profits attributable to such property would continue to be calculated as part of the computation of net profits. Boaz
Energy may assign to the transferee responsibility for all of Boaz Energy’s obligations relating to the Net Profits Interest on
the portion of the Underlying Properties transferred. A transferee of the Underlying Properties may operate the Underlying Properties
differently than Boaz Energy and may determine not to pursue development projects to the same extent as Boaz Energy or at all.



In addition, Boaz Energy may, without the consent
of the Trust unitholders, require the Trust to release the Net Profits Interest associated with the sale of any interest in the Underlying
Properties that accounted for no more than 1.0% of the total production from the Underlying Properties in the prior 12 months, provided
that Boaz Energy may not require the release during any 365-day period of portions of the Net Profits Interest having an aggregate fair
value to the Trust of greater than $500,000 (a “Qualified De Minimis Sale”). These releases will be made only in connection
with a sale by Boaz Energy of the relevant Underlying Properties and the Trust will receive an amount equal to the fair value (net of
sales costs) of the Net Profits Interest released.



In addition, Boaz Energy may cause the Trustee
to (i) sell all or any part of the Trust estate, including all or any portion of the Net Profits Interest or (ii) release any portion
of the Net Profits Interest in connection with the sale, free from and unburdened by the Net Profits Interest, by Boaz Energy and/or its
affiliates of a divided or undivided portion of their interests in the Underlying Properties, if approved by Trust unitholders holding
at least 75% of the outstanding Trust units, provided that, after December 31, 2022, such a sale or release shall require approval of
a majority of the outstanding Trust units if Boaz Energy and its affiliates own less than 25% of the outstanding Trust units. The net
proceeds of any such sale or the consideration received in respect of such release, as applicable, shall be distributed to the Trust unitholders
in the manner approved by the Trust unitholders at such meeting.



Boaz Energy may also enter into farm-out, operating,
participation and other similar agreements to develop the property without the consent or approval of the Trustee or any Trust unitholder.



The Trustee must, under certain circumstances,
sell the Net Profits Interest and dissolve the Trust prior to the expected termination of the Trust. If this were to occur, Trust unitholders
may not recover their investment.



The Trustee must sell the Net Profits Interest
and dissolve the Trust if the holders of 75% of the outstanding units approve the sale of the Net Profits Interest or approve the dissolution
of the Trust or if the Trust is judicially dissolved. The Trustee must also sell the Net Profits Interest and dissolve the Trust if the
annual gross profits from the Underlying Properties attributable to the Net Profits Interest are less than $2.0 million for each of any
two consecutive years. The Trust will receive the net proceeds of any such sale, and will distribute such proceeds to its unitholders
after deducting Trust expenses.



Conflicts of interest could arise between
Boaz Energy and its affiliates, on the one hand, and the Trust and the Trust unitholders, on the other hand.



As working interest owners in, and the operator
of substantially all of the production from the Underlying Properties, Boaz Energy and its related parties could have interests that conflict
with the interests of the Trust and the Trust unitholders. For example:



| | · | Boaz Energys interests may conflict with those of the Trust and the Trust unitholders in situations involving the development,
maintenance, operation or abandonment of certain wells on the Underlying Properties for which Boaz Energy acts as the operator. Boaz Energy
may also make decisions with respect to development expenses that adversely affect the Underlying Properties. These decisions include
not incurring or reducing development expenses on properties for which Boaz Energy acts as the operator, which could cause the Trust to
not achieve the production growth projected in the reserve report or could cause oil and natural gas production to decline at a faster
rate and thereby result in lower cash distributions by the Trust in the future.
| | - | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

19







| | · | Boaz Energy may sell some or all of the Underlying Properties without taking into consideration the interests of the Trust
                                                                                                                                    unitholders. Such sales may not be in the best interests of the Trust unitholders. These purchasers may lack Boaz Energys
                                                                                                                                    experience or its credit worthiness. Boaz Energy also has the right, under certain circumstances, to cause the Trust to release all
                                                                                                                                    or a portion of the Net Profits Interest in connection with a sale of a portion of the Underlying Properties to which such Net
                                                                                                                                    Profits Interest relates. In such an event, the Trust is entitled to receive the fair value (net of sales costs) of the Net Profits
                                                                                                                                    Interest released.
| | - | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| | · | Boaz Energy and its affiliates have registration rights and can sell Trust units without considering the effects such sale may have
on Trust unit prices or on the Trust itself. Additionally, Boaz Energy and its affiliates can vote their Trust units in their sole discretion
without considering the interests of the other Trust unitholders. Boaz Energy is not a fiduciary with respect to the Trust unitholders
or the Trust and does not owe any fiduciary duties or liabilities to the Trust unitholders or the Trust.
| | - | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| | · | Boaz Energy owns and operates oil and natural gas properties that are not included in the Underlying Properties. As a result, Boaz
Energys management team may dedicate their time and effort to the management of these other properties. Additionally, Boaz Energy
is under no obligation to dedicate financial resources to the Underlying Properties and may decide to direct capital expenditures to these
other properties.
| | - | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



The Trust is administered by a Trustee who cannot
be replaced except by a majority vote of the Trust unitholders at a special meeting, which may make it difficult for Trust unitholders
to remove or replace the Trustee.



The affairs of the Trust are managed by the Trustee.
The voting rights of Trust unitholders are more limited than those of stockholders of most public corporations. For example, there is
no requirement for annual meetings of Trust unitholders or for an annual or other periodic re-election of the Trustee, and the Trust does
not intend to hold annual meetings of Trust unitholders. The Trust Agreement provides that the Trustee may only be removed and replaced
by the holders of a majority of the Trust units present in person or by proxy at a meeting of such holders where a quorum is present,
including Trust units held by Boaz Energy, called by either the Trustee or the holders of not less than 10% of the outstanding Trust units.
As a result, it will be difficult for public Trust unitholders to remove or replace the Trustee without the cooperation of Boaz Energy
so long as it holds a significant percentage of total Trust units. On the other hand, the Trustee is entitled to resign, in which case
it a successor trustee would need to be appointed either at a special meeting of the unitholders or by action of a court.



Boaz Energy’s ability to perform its obligations
to the Trust could be limited by restrictions under its debt agreements.



Boaz Energy has various contractual obligations to
the Trust under the Trust Agreement and Conveyance. Restrictions under Boaz Energy’s debt agreements, including certain covenants,
financial ratios and tests, could impair its ability to fulfill its obligations to the Trust. The requirement that Boaz Energy comply
with these restrictive covenants and financial ratios and tests may materially adversely affect its ability to react to changes in market
conditions, take advantage of business opportunities it believes to be desirable, obtain future financing, fund needed capital expenditures
or withstand a continuing or future downturn in its business which may, in turn, impair Boaz Energy’s operations and its ability
to perform its obligations to the Trust under the Trust Agreement and Conveyance. If Boaz Energy is unable to perform its obligations
to the Trust under the Trust Agreement or Conveyance, it could have a material adverse effect on the Trust.



Trust unitholders have limited ability to enforce
provisions of the Conveyance creating the Net Profits Interest, and Boaz Energy’s liability to the Trust is limited.



The Trustee has the power and authority to cause the
Trust to sue Boaz Energy or any other future owner of the Underlying Properties to enforce the terms of the Conveyance creating the Net
Profits Interest. If the Trustee does not take appropriate action to cause the Trust to enforce provisions of the Conveyance, Trust unitholders’
recourse would likely be limited to bringing a lawsuit against the Trustee to compel the Trustee to take specified actions or, subject
to any restrictions in the governing instrument to the Trust, to bring a derivative action seeking authority to bring an action in the
name of the Trust to enforce provisions of the Conveyance. As a result, Trust unitholders will not be able to sue Boaz Energy or any future
owner of the Underlying Properties to enforce these rights. However, such limitations do not apply to or otherwise limit any claims that
the Trust unitholders may have under the federal securities laws. Furthermore, the Conveyance provides that, except as set forth in the
Conveyance, Boaz Energy is not liable to the Trust for the manner in which it performs its duties in operating the Underlying Properties
as long as it acts without gross negligence or willful misconduct. Further, the Trust Agreement will provide that, to the fullest extent
permitted by law, Boaz Energy and its affiliates shall not be subject to fiduciary duties or be liable for conflicts of interest principles.



20





RISKS RELATED TO OWNERSHIP
OF THE TRUST UNITS



If the Trust cannot meet the New York Stock Exchange
continued listing requirements, the NYSE may delist the Trust units.



Under the continued listing requirements of the NYSE,
a company will be considered to be out of compliance with the exchange’s minimum price requirement if the company’s average
closing price over a consecutive 30 trading day period (“Average Closing Price”) is less than $1.00 (the “Minimum Price
Requirement”). Under NYSE rules, a company that is out of compliance with the Minimum Price Requirement has a cure period of six
months to regain compliance if it notifies the NYSE within 10 business days of receiving a deficiency notice of its intention to cure
the deficiency. A company may regain compliance if on the last trading day of any calendar month during the cure period the company has
a closing share price of at least $1.00 and an average closing share price of at least $1.00 over the 30-trading-day period ending on
the last trading day of that month. If at the expiration of the cure period, both a $1.00 closing share price on the last trading day
of the cure period and a $1.00 average closing share price over the 30-trading-day period ending on the last trading day of the cure period
are not attained, the NYSE will commence suspension and delisting procedures. If delisted by the NYSE, a company’s shares may be
transferred to the over-the-counter (“OTC”) market, a significantly more limited market than the NYSE, which could affect
the market price, trading volume, liquidity and resale price of such shares. Securities that trade on the OTC markets also typically experience
more volatility compared to securities that trade on a national securities exchange. During the cure period, the company’s shares
would continue to trade on the NYSE, subject to compliance with other continued listing requirements.



Boaz Energy may sell Trust units in the public
or private markets, and such sales could have an adverse impact on the trading price of the Trust units.



Boaz Energy holds an aggregate of 5,878,332 Trust units,
as of March 31, 2021. Boaz Energy may sell Trust units in the public or private markets, and any such sales could have an adverse impact
on the price of the Trust units or on any trading market that may develop. The Trust has granted registration rights to Boaz Energy and
its affiliates and their respective transferees, which, if exercised, would facilitate sales of Trust units by Boaz Energy or its owners,
as applicable.



The trading price for the Trust units may not reflect
the value of the Net Profits Interest held by the Trust.



The trading price for publicly traded securities similar
to the Trust units tends to be tied to recent and expected levels of cash distributions as well as oil and natural gas prices. The amounts
available for distribution by the Trust vary in response to numerous factors outside the control of the Trust, including prevailing prices
for sales of oil and natural gas production from the Underlying Properties and the timing and amount of direct operating expenses and
development expenses. Consequently, the market price for the Trust units may not necessarily be indicative of the value that the Trust
would realize if it sold the Net Profits Interest to a third-party buyer. In addition, such market price may not necessarily reflect the
fact that, since the assets of the Trust are depleting assets, a portion of each cash distribution paid with respect to the Trust units
should be considered by investors as a return of capital, with the remainder being considered as a return on investment. As a result,
distributions made to a Trust unitholder over the life of these depleting assets may not equal or exceed the purchase price paid by the
Trust unitholder.



Courts outside of Delaware may not recognize the
limited liability of the Trust unitholders provided under Delaware law.



Under the Delaware Statutory Trust Act, Trust unitholders
are entitled to the same limitation of personal liability extended to stockholders of corporations for profit under the General Corporation
Law of the State of Delaware. No assurance can be given, however, that the courts in jurisdictions outside of Delaware will give effect
to such limitation.



For as long as the Trust is an emerging growth
company and a smaller reporting company, it will not be required to comply with certain disclosure requirements that apply to other public
companies.



The Trust is an “emerging growth company”
as defined in the Jumpstart Our Business Act (“JOBS Act”). For as long as the Trust is an emerging growth company, which may
be up to five full fiscal years, unlike other public companies, the Trust will not be required to, among other things, (1) provide an
auditor’s attestation report on the effectiveness of our system of internal control over financial reporting pursuant to Section
404(b) of the Sarbanes-Oxley Act, (2) comply with any new requirements adopted by the PCAOB requiring mandatory audit firm rotation
or a supplement to the auditor’s report in which the auditor would be required to provide additional information about the audit
and the financial statements of the issuer, (3) comply with any new audit rules adopted by the PCAOB after April 5, 2012 unless the SEC
determines otherwise or (4) provide certain disclosures regarding executive compensation required of larger public companies.

21





In addition, Section 102 of
the JOBS Act also provides that an “emerging growth company” can use the extended transition period provided in Section 7(a)(2)(B)
of the Securities Act of 1933, as amended (the “Securities Act”), for complying with new or revised accounting standards.
An “emerging growth company” can therefore delay the adoption of certain accounting standards until those standards would
otherwise apply to private companies. The Trust intends to take advantage of all of the reduced reporting requirements and exemptions
under Section 107 of the JOBS Act until it is no longer an emerging growth company. Accordingly, the information that the Trust provides
you may be different than the information you may receive from other public companies in which you hold equity interests.



Additionally, the Trust is currently a “smaller
reporting company” as defined in the Exchange Act and, in the event that the Trust is still considered a smaller reporting company
at such time as it ceases being an emerging growth company, it will be exempt from the provisions of Section 404(b) of the Sarbanes-Oxley
Act of 2002 requiring that an independent registered public accounting firm provide an attestation report on the effectiveness of internal
control over financial reporting.



LEGAL, ENVIRONMENTAL AND REGULATORY RISKS



The operations of the Underlying Properties are
subject to complex federal, state, local and other laws and regulations, including environmental laws and regulations, that could adversely
affect the cost, manner or feasibility of conducting operations on them or result in significant costs and liabilities, which could reduce
the amount of cash available for distribution to Trust unitholders.



The oil and natural gas exploration and production
operations on the Underlying Properties are subject to stringent and comprehensive federal, state and local laws and regulations, including
laws governing the discharge of materials into the environment or otherwise relating to environmental protection. These laws and regulations,
some of which are discussed under “Environmental Matters and Regulation,” may impose numerous obligations that apply to the
operations on the Underlying Properties, including the requirement to obtain a permit before conducting drilling, secondary recovery,
waste disposal or other regulated activities; the restriction of types, quantities and concentrations of materials that can be released
into the environment; restrictions on water withdrawal and use; and the limitation or prohibition of drilling activities on certain lands
lying within wilderness, wetlands and other protected areas. Compliance with such laws and regulations may generate significant costs,
such as development expenses to install pollution or safety-related controls at the operated facilities, and impose substantial liabilities
for pollution resulting from operations. Failure to comply with these and other laws and regulations may result in litigation, the assessment
of administrative, civil or criminal penalties; the imposition of investigatory or remedial obligations; and the issuance of injunctions
limiting or preventing some or all of the operations on the Underlying Properties. Furthermore, the inability to comply with environmental
laws and regulations in a cost-effective manner, such as removal and disposal of produced water and other generated oil and natural gas
wastes, could impair the production of oil and natural gas from the Underlying Properties in a commercial manner, which could further
result in a reduction of distributable cash to the Trust unitholders.



There is inherent risk of incurring significant environmental
costs and liabilities in the course of operations on the Underlying Properties as a result of the handling of petroleum hydrocarbons and
wastes, air emissions and wastewater discharges related to operations, and historical industry operations and waste disposal practices,
which in turn could decrease the profitability of the Underlying Properties and result in a reduction of distributable cash to the Trust
unitholders. As discussed under “Environmental Matters and Regulation,” Boaz Energy can also be subject to remediation costs
related to contamination, which have the potential to adversely affect production on the Underlying Properties and could consequently
result in a reduction of distributable cash to the Trust unitholders. Private parties, including the owners of properties upon which wells
are drilled and facilities where petroleum hydrocarbons or wastes are taken for reclamation or disposal, may also have the right to pursue
legal actions to enforce compliance as well as to seek damages for non-compliance with environmental laws and regulations or for personal
injury or property damage. In addition, the risk of accidental spills or releases could expose the Underlying Properties to significant
liabilities that could have a material adverse effect on their financial condition and results of operations, which in turn could reduce
the amount of cash available for distribution to Trust unitholders. Changes in environmental laws and regulations occur frequently, and
any changes that result in more stringent or costly operational control requirements or waste handling, storage, transport, disposal or
cleanup requirements could require operations on the Underlying Properties to incur significant expenditures to attain and maintain compliance
and may otherwise have a material adverse effect on their results of operations, competitive position or financial condition, which could
subsequently adversely affect the distribution of cash to the Trust unitholders.



22





The Trust indirectly bears
80% of all costs and expenses paid by Boaz Energy, including those related to environmental compliance and liabilities associated with
the Underlying Properties, including costs and liabilities resulting from conditions that existed prior to Boaz Energy’s acquisition
of the Underlying Properties unless such costs and expenses result from the operator’s negligence or misconduct. In addition, as
a result of the increased cost of compliance, Boaz Energy may decide to discontinue drilling.



Federal and state legislative and regulatory initiatives
relating to hydraulic fracturing could result in Boaz Energy incurring increased costs, additional operating restrictions or delays and
fewer potential drilling locations.



As discussed under “Environmental Matters and
Regulation – Hydraulic Fracturing Activities,” in recent years there has been increased public concern regarding an alleged
potential for hydraulic fracturing to adversely affect drinking water supplies and to induce seismic events. As a result, from time to
time, legislation has been introduced, but not enacted, in Congress to provide for federal regulation of hydraulic fracturing and to require
disclosure of the chemicals used in the hydraulic fracturing process. In the event that new federal restrictions relating to the hydraulic
fracturing process are adopted in areas where the Underlying Properties are located, Boaz Energy and outside operators may incur additional
costs or permitting requirements to comply with such federal requirements that may be significant and that could result in added delays
or curtailment in the pursuit of exploration, development or production activities, which would in turn reduce the oil, natural gas and
NGLs produced from the Underlying Properties.



In addition, some states such as Texas, where the Underlying
Properties are located, have adopted regulations that impose new or more stringent permitting, disclosure, disposal and well construction
requirements on hydraulic fracturing operations. States could also elect to prohibit high volume hydraulic fracturing altogether. In addition
to state laws, local land use restrictions, such as city ordinances, may restrict drilling in general and/or hydraulic fracturing in particular.



Increased regulation and attention given to the hydraulic
fracturing process could lead to greater opposition to, and litigation concerning, oil, natural gas and NGL production activities using
hydraulic fracturing techniques. Additional legislation or regulation could also lead to operational delays or increased operating costs
for our operators in the production of oil, natural gas and NGLs, including from the developing shale plays, or could make it more difficult
for Boaz Energy and outside operators to perform hydraulic fracturing. The adoption of any federal, state or local laws or the implementation
of regulations regarding hydraulic fracturing could potentially cause a decrease in Boaz Energy’s completion of new oil and natural
gas wells on the Underlying Properties and an associated decrease in the cash distributable to Trust unitholders.



The adoption and implementation of international,
federal or state climate change legislation or regulations could result in increased operating costs for Boaz Energy and reduced demand
for the oil, natural gas and NGLs that Boaz Energy produces.



The adoption and implementation of any international,
federal or state legislation or regulations that require reporting of GHGs or otherwise restrict emissions of GHGs, as described under
“Environmental Matters and Regulation – Climate Change,” could result in increased compliance costs or additional operating
restrictions, and could have a material adverse effect on Boaz Energy’s business, financial condition and results of operations.
Recent activism directed at shifting funding away from companies with energy-related assets could result in limitations or restrictions
on certain sources of funding for operators to engage in exploration and production activities, ultimately reducing income generated from
the Underlying Properties and, as a result, the cash distributable to Trust unitholders. Moreover, such new legislation or regulatory
programs could also increase the cost to consumers, and thereby reduce demand for oil and natural gas, which could reduce the demand for
the oil or natural gas produced and lower the value of the reserves.



The potential physical effects of climate change
could disrupt production on the Underlying Properties and cause Boaz Energy and other third-party operators to incur significant costs,
thereby reducing cash distributable to Trust unitholders.



Some scientists have concluded that increasing concentrations
of GHGs in the atmosphere may produce climate changes that have significant physical effects, such as increased frequency and severity
of storms, droughts, and floods and other climate events. Extreme weather conditions can interfere with production on the Underlying Properties
and increase Boaz Energy’s operating expenses. Such damage or increased expenses from extreme weather may not be fully insured.
If any such effects were to occur, they could have an adverse effect on Boaz Energy’s results of operations and, as a result, the
cash distributable to Trust unitholders.



23





Additional restrictions
on drilling activities intended to protect certain species of wildlife may adversely affect Boaz Energy’s and other third-party
operators' ability to conduct drilling activities.



In the United States, the ESA restricts activities
that may affect endangered or threatened species or their habitats. Similar protections are offered to migratory birds under the MBTA.
To the extent species that are listed under the ESA or similar state laws, or are protected under the MBTA, live in the areas where the
Underlying Properties are located, Boaz Energy’s abilities to conduct or expand operations on the Underlying Properties could be
limited, or Boaz Energy could be forced to incur material additional costs. Moreover, Boaz Energy’s drilling activities may be delayed,
restricted or precluded in protected habitat areas or during certain seasons, such as breeding and nesting seasons.



In addition, the designation of previously unidentified
endangered or threatened species could cause Boaz Energy’s operations to become subject to operating restrictions or bans, and limit
future development activity in affected areas. For example, there have been renewed calls to review protections currently in place for
the Dunes Sagebrush Lizard, whose habitat includes portions of the Permian Basin, and to reconsider listing the species under the ESA.
If the Dunes Sagebrush Lizard or other species are listed, the FWS and similar state agencies may designate critical or suitable habitat
areas that they believe are necessary for the survival of threatened or endangered species. Such a designation could materially restrict
use of or access to federal, state and private lands. To the extent species are listed under the ESA or similar state laws, or previously
unprotected species are designated as threatened or endangered in areas where the Underlying Properties are located, operations on the
Underlying Properties could incur increased costs arising from species protection measures and face delays or limitations with respect
to production activities thereon.



CYBERSECURITY RISKS



The business of Boaz Energy could be negatively
affected by various security threats, including cybersecurity threats, and other disruptions.



Boaz Energy faces various security threats, including
cybersecurity threats to gain unauthorized access to sensitive information or to render data or systems unusable; threats to the security
of the facilities and infrastructure of Boaz Energy and of third parties on which Boaz Energy relies such as processing plants and pipelines.
These threats pose a risk to the security of Boaz Energy’s systems and networks, the confidentiality, availability and integrity
of its data and the physical security of its employees and assets. Boaz Energy relies on information technology (“IT”) systems
and networks in connection with its business activities, including certain of its exploration, development and production activities.
Boaz Energy relies on digital technology, including information systems and related infrastructure, as well as cloud applications and
services, to, among other things, estimate quantities of oil, natural gas and NGL reserves, analyze seismic and drilling information,
process and record financial and operating data and communicate with employees and third parties. As dependence on digital technologies
has increased in the oil and gas industry, cyber incidents, including deliberate attacks and attempts to gain unauthorized access
to computer systems and networks, have increased in frequency and sophistication.Boaz Energy has experienced
cyber-attacks in the past, and may not be successful in preventing future security breaches or cyber-attacks or mitigating their effect.
Any security breach or cyber-attack could have a material adverse effect on Boaz Energy’s reputation and competitive position and
could lead to losses of sensitive information, critical infrastructure or capabilities essential to Boaz Energy’s operation of the
Underlying Properties, its calculation of gross and net profits and its remittance of payments in respect of the Net Profits Interest
to the Trust. Cyber-attacks or security breaches also could result in litigation or regulatory action. In addition, Boaz Energy’s
implementation of various procedures and controls to monitor and mitigate security threats, including cybersecurity threats, and to increase
security for its information, facilities and infrastructure may result in increased capital and operating costs.



In addition
to the risks presented to Boaz Energy’s systems and networks, cyber-attacks affecting oil and natural gas distribution systems maintained
by third parties, or the networks and infrastructure on which they rely, could delay or prevent delivery to markets. A cyber-attack of
this nature would be outside the Boaz Energy’s ability to control, but could have a material adverse effect on Boaz Energy’s
business, financial condition and results of operations, and could have a material adverse effect on the Trust.



24





TAX RISKS RELATED TO THE TRUST UNITS



The Trust has not requested a ruling from the IRS
regarding the tax treatment of the Trust. If the IRS were to determine (and be sustained in that determination) that the Trust is not
a “grantor trust” for U.S. federal income tax purposes, the Trust could be subject to more complex and costly tax reporting
requirements that could reduce the amount of cash available for distribution to Trust unitholders.



If the Trust were not treated as a grantor trust for
U.S. federal income tax purposes, the Trust should be treated as a partnership for such purposes. Although the Trust would not become
subject to U.S. federal income taxation at the entity level as a result of treatment as a partnership, and items of income, gain, loss
and deduction would flow through to the Trust unitholders, the Trust’s tax reporting requirements would be more complex and costly
to implement and maintain, and its distributions to Trust unitholders could be reduced as a result.



If the Trust were treated for U.S. federal income tax
purposes as a partnership, it would likely be subject to new audit rules that alter the procedures for auditing large partnerships and
assessing and collecting income taxes due (including applicable penalties and interest) as a result of an audit. These rules effectively
would impose an entity level tax on the Trust, and Trust unitholders might have to bear the expense of the adjustment even if they were
not Trust unitholders during the audited taxable year.



Neither Boaz Energy nor the Trustee has requested a
ruling from the IRS regarding the tax status of the Trust, and neither Boaz Energy nor the Trust can assure you that such a ruling would
be granted if requested or that the IRS will not challenge these positions on audit.



Trust unitholders should be aware of any possible state
tax implications of owning Trust units.



Trust unitholders are required to pay U.S. federal
income taxes on their share of the Trust’s income, even if they do not receive any cash distributions from the Trust.



Trust unitholders are treated as if they own the Trust’s
assets and receive the Trust’s income and are directly taxable thereon as though the Trust were not in existence. Because the Trust
generates taxable income that can be different in amount than the cash the Trust distributes, Trust unitholders are required to pay any
U.S. federal income taxes and, in some cases, state and local income taxes, on their share of the Trust’s taxable income even if
they receive no cash distributions from the Trust. Trust unitholders may not receive cash distributions from the Trust equal to their
share of the Trust’s taxable income or even equal to the actual tax liability that results from that income.



A portion of any gain recognized on the disposition
of the Trust units could be taxed as ordinary income.



A Trust unitholder who sells his Trust units will recognize
a gain or loss equal to the difference between the amount realized and the Trust unitholder’s adjusted tax basis in those Trust
units. A substantial portion of any gain recognized may be taxed as ordinary income due to potential recapture items, including depletion
recapture.



The Trust generally allocates its items of income,
gain, loss and deduction between transferors and transferees of the Trust units based upon the monthly record date. The IRS may challenge
this treatment.



The Trust generally allocates its items of income,
gain, loss and deduction between transferors and transferees of the Trust units each month based upon the ownership of the Trust units
on the monthly record date, instead of the date a particular Trust unit is transferred. The IRS could disagree with this allocation method
and could assert that income and deductions of the Trust should be determined and allocated on a daily or prorated basis, which could
require adjustments to the tax returns of the affected Trust unitholders and result in an increase in the administrative expense of the
Trust in subsequent periods.



25





Item 1B.  Unresolved
Staff Comments



None.



Item 2.  Properties



Description of the Underlying Properties



The Underlying Properties consist of 35,390 gross (22,997
net) acres in the Permian Basin. The Permian Basin extends over 75,000 square miles in West Texas and Southeastern New Mexico, consists
of multiple, stacked hydrocarbon-bearing formations and has produced over 30 billion Bbls of oil and more than 75 Tcf of natural gas since
its discovery in 1921. The basin is further characterized by a favorable operating environment, high oil and liquids-rich natural gas
content, significant in-place midstream infrastructure, a well-developed network of oilfield service providers and long-lived reserves
with generally consistent geologic attributes and reservoir quality.



The Underlying Properties consist of long-life reserves
in mature, conventional oil fields with established decline curves. As of December 31, 2021, the Underlying Properties had proved reserves
of 7.6 MMBoe and 60% of the volumes and 62% of PV-10 value were attributable to proved developed reserves.
Approximately 92% of the 7.6 MMBoe of proved reserves, based on PV-10 value, were operated by Boaz Energy. For more information regarding
changes in proved reserves, see Note 12 to the financial statements included in Item 8 of this Annual Report.



Major Producing Areas



The Underlying Properties consist of the following
four operating areas:



The Permian Clearfork area consists of 2,434
net acres on the Central Basin Platform of the Permian Basin in Hockley and Terry Counties, Texas. A majority of the production in the
Permian Clearfork area comes from wells in the Kingdom Clearfork field, which primarily produce from the Clearfork formation. Boaz Energy's
waterflooding operations were first implemented in the Kingdom Clearfork field in March 2015. As of December 31, 2021, Cawley, Gillespie
& Associates, Inc. (“Cawley Gillespie”) estimates the Underlying Properties in the Permian Clearfork to have 2.6 MMBoe
of total proved reserves, 53% of which are proved developed reserves. Increased reserves in the Permian Clearfork area were primarily
the result of an improved commodity prices and restoring production after pandemic conditions.



The Permian Abo area consists of 1,667
net acres on the Central Basin Platform of the Permian Basin in Terry and Cochran Counties, Texas. A majority of the production in the
Permian Abo area comes from wells in the Kingdom Abo field, which primarily produce from the Abo formation. In 2011, a waterflood pilot
program was implemented in the North West Terry Abo unit (“NWTA”) located in the Kingdom Abo field that converted one producing
well to an injection well. Boaz Energy fully converted the field to water injection upon purchasing the NWTA in June 2016, and in January
2017 installed a new injection pump that added an additional injection capacity of 2,500 barrels of water per day. In August 2017, NWTA
313 demonstrated initial waterflood response. As of December 31, 2021, Cawley Gillespie estimates the Underlying Properties in the Permian
Abo to have 1.3 MMBoe of total proved reserves, 77% of which are proved developed reserves.



The Permian Shelf area consists of 14,727 net
acres on the Eastern Shelf of the Permian Basin in Glasscock, Schleicher, Stonewall and Coke Counties, Texas. A significant portion of
the production in the Permian Shelf area comes from wells in the Fort McKavitt and Flowers fields, which primarily produce from the Canyon
formation. As of December 31, 2021, Cawley Gillespie estimates the Underlying Properties in the Permian Shelf to have 2.5 MMBoe of total
proved reserves, 42% of which are proved developed reserves.



The Permian Platform area consists of 4,169 net
acres on the Central Basin Platform of the Permian Basin in Ward, Crane, Terry and Ector Counties, Texas. The properties primarily produce
from the Clearfork, San Andres, and Devonian formations. As of December 31, 2021, Cawley Gillespie estimates the Underlying Properties
in the Permian Platform to have 1.2 MMBoe of total proved reserves, 94% of which are proved developed.



26





Oil and Natural Gas Data



Proved Reserves



Cawley Gillespie, independent petroleum and geological
engineers, estimated crude oil and natural gas (including natural gas liquids) proved reserves of the Underlying Properties’ full
economic life and for the Trust life as of December 31, 2021. Numerous uncertainties are inherent in estimating reserve volumes and
values, and the estimates are subject to change as additional information becomes available. The reserves actually recovered and the timing
of production of the reserves may vary significantly from the estimates. In addition, the reserves and net revenues attributable to the
Net Profits Interest include only 80% of the reserves attributable to the Underlying Properties that are expected to be produced within
the term of the Net Profits Interest. The technical person primarily responsible for overseeing the review of the third-party reserve
reports is Casey Morton, Boaz Energy's Executive Vice President, Engineering. Mr. Morton received a Bachelor of Science in Petroleum
Engineering from Texas Tech University in 2003. Prior to joining Boaz Energy, Mr. Morton served as an engineer for Netherland, Sewell &
Associates from September 2008 to January 2012. Mr. Morton has over 18 years of experience working in various capacities in
the energy industry, including acquisition analysis, reserve estimation, reservoir engineering and operations engineering. Mr. Morton
is a Registered Professional Engineer in the State of Texas (License No. 107582). Mr. Morton consults regularly with Cawley
Gillespie during the reserve estimation process to review properties, assumptions and relevant data.



The independent petroleum engineer’s report
as to the proved oil and natural gas reserves as of December 31, 2021 was prepared by Cawley Gillespie. Cawley Gillespie, whose firm
registration number is F-693, was founded in 1961 and is a leader in the evaluation of oil and gas properties. The technical person at
Cawley Gillespie primarily responsible for overseeing the reserve estimates with respect to the Underlying Properties and the Net Profits
Interest attributable to the Trust is Mr. Zane Meekins. Mr. Meekins has been a practicing consulting petroleum engineer at Cawley
Gillespie since 1989. Mr. Meekins is a Registered Professional Engineer in the State of Texas (License No. 71055) and has over
34 years of practical experience in petroleum engineering, with over 32 years of experience in the estimation and evaluation of reserves.
He graduated from Texas A&M University in 1987 with a Bachelor of Science degree in Petroleum Engineering. Mr. Meekins meets
or exceeds the education, training, and experience requirements set forth in the Standards Pertaining to the Estimating and Auditing of
Oil and Gas Reserves Information promulgated by the Society of Petroleum Engineers; he is proficient in judiciously applying industry
standard practices to engineering and geoscience evaluations as well as applying SEC and other industry reserve definitions and guidelines.



Proved reserves are reserves which, by analysis
of geoscience and engineering data, can be estimated with reasonable certainty to be economically producible from a given date forward
from known reservoirs under existing economic conditions, operating methods and government regulations prior to the time at which contracts
providing the right to operate expires, unless evidence indicates that renewal is reasonably certain, regardless of whether deterministic
or probabilistic methods are used for estimation. If deterministic methods are used, the term "reasonable certainty" implies
a high degree of confidence that the quantities of oil or natural gas actually recovered will equal or exceed the estimate. If probabilistic
methods are used, there should at least be a 90% probability that the quantities actually recovered will equal or exceed the estimate.



The technical and economic data used in the estimation
of the proved reserves include, but are not limited to, production performance decline curve analyses, well logs, geologic maps, well-test
data, production data (including flow rates), well data, historical price and cost information, and property ownership interests. Cawley
Gillespie uses this technical data, together with a combination of standard engineering and geoscience methods, including the production
performance, volumetric and analogy methods. After estimating the reserves of each proved developed property, it was determined that a
reasonable level of certainty exists with respect to the reserves which can be expected from any individual undeveloped well in the field.
The consistency of reserves attributable to the proved developed wells, which cover a wide area, further supports proved undeveloped classification.



The proved undeveloped locations in the Underlying
Properties are predominantly direct offsets of other producing wells. Data from both Boaz Energy and offset operators with which Boaz
Energy has exchanged technical data demonstrate a consistency in these conventional plays over an area significantly larger than the Underlying
Properties. In addition, information from other analogous fields in similar geographical locations have also been used to analyze secondary
reserves on the underlying properties.



Boaz Energy's internal petroleum engineer works closely
with its independent reserve engineers to ensure the integrity, accuracy and timeliness of data furnished to the independent reserve engineers
in their reserve estimating process. Periodically, the Boaz Energy petroleum engineer meets with the independent reserve engineers to
review properties and discuss methods and assumptions used by Boaz Energy and the independent reserve engineers to prepare reserve estimates.

27





Reserve engineering is and
must be recognized as a subjective process of estimating volumes of economically recoverable oil and natural gas that cannot be measured
in an exact manner. The accuracy of any reserve estimate is a function of the quality of available data and of engineering and geological
interpretation. As a result, the estimates of different engineers often vary. In addition, the results of drilling, testing and production
may justify revisions of such estimates. Accordingly, reserve estimates often differ from the quantities of economically recoverable oil
and natural gas and of future net revenues which are based on a number of variables and assumptions, all of which may vary from actual
results, including geologic interpretation, prices and future production rates and costs. Please read "Risk Factors" appearing
elsewhere in this annual report on Form 10-K.



The following table summarizes estimated proved reserve
quantities and PV-10 attributable to the Trust as of December 31, 2021:



|                   |  | Trust Net Profits Interest |        
|------------------ |  | -------------------------- | -------
|                   |  | Oil                        |        
|                   |  | (MBbls)                    |        
|Proved Developed   |  |                            | 1,659.1
|Proved Undeveloped |  |                            | 1,296.4
|Total Proved       |  |                            | 2,955.5

———————

| | (1) | Reserves for natural gas liquids are included as a component of natural gas reserves.
| | --- | -------------------------------------------------------------------------------------

| | (2) | Boe represents an approximate energy equivalent basis such that one Bbl of crude oil equals approximately six Mcf of natural gas.
However, the value of oil and natural gas fluctuate and the value of reserve volumes of oil and natural gas are often substantially different
than the amount implied by the Boe ratio.
| | --- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

| | (3) | PV-10 is a non-GAAP financial measure and represents the present value of estimated future cash inflows from proved crude oil and
natural gas reserves, less future development and production costs, discounted at 10% per annum to reflect timing of future cash inflows
using the twelve-month unweighted arithmetic average of the first-day-of-the-month commodity prices, after adjustment for differentials
in location and quality, for each of the preceding twelve months. An estimate of PV-10 is provided because it provides useful information
to investors as it is widely used by professional analysts and sophisticated investors when evaluating oil and gas companies. PV-10 is
considered relevant and useful for evaluating the relative monetary significance of oil and natural gas reserves. PV-10 is not intended
to represent the current market value of the estimated reserves of the Underlying Properties.
| | --- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

| | (4) | For 2021, $3.598 per MMBtu of natural gas and $66.56 per Bbl of oil were used in determining future net revenue.
| | --- | ----------------------------------------------------------------------------------------------------------------



Reserve quantities and revenues for the Net Profits
Interest were estimated from projections of reserves and revenues attributable to the Underlying Properties. Since the Trust has a defined
Net Profits Interest, the Trust does not own a specific percentage of the oil and natural gas reserve quantities. Accordingly, reserves
allocated to the Trust pertaining to its 80% Net Profits Interest in the Underlying Properties have effectively been reduced to reflect
recovery of the Trust’s 80% portion of applicable production and development costs. Because Trust reserve quantities are determined
using an allocation formula, any changes in actual or assumed prices or costs will result in revisions to the estimated reserve quantities
allocated to the Net Profits Interest.



Estimates of proved reserves were prepared in
accordance with guidelines prescribed by the SEC and the Financial Accounting Standards Board, which require that reserve estimates be
prepared under existing economic and operating conditions based upon the annual average Henry Hub spot market gas price and the average
annual WTI Cushing spot market price for oil.  These prices are determined as an unweighted arithmetic average of the first-day-of-the-month
commodity price for the twelve months prior to the effective date of the evaluation. All prices are then further adjusted for quality,
transportation fees and regional price differentials.



Information concerning changes in net proved reserves
attributable to the Trust, and the calculation of the standardized measure of the related discounted future net revenues is contained
in the notes to the financial statements of the Trust included in this Form 10-K. Boaz Energy has not filed reserve estimates covering
the Underlying Properties with any other federal authority or agency.



28





Proved Undeveloped
Reserves (PUDs)



The following table summarizes the changes in
estimated proved undeveloped reserves of the Trust for the year ended December 31, 2021:



|                                           |  | Oil (MBbls)(1) |         |  | Natural Gas (MMcf)(1) |  |       | Total (MBoe) | 
|------------------------------------------ |  | -------------- | ------- |  | --------------------- |  | ----- | ------------ | 
|Proved Undeveloped Reserves:               |  |                |         |  |                       |  |       |              | 
|Balance, December 31, 2020                 |  |                | 1,155.9 |  |                       |  | 611.3 |              | 
|Conversions into proved developed reserves |  |                | 0       |  |                       |  | 0     |              | 
|Revisions of previous estimates            |  |                | 140.5   |  |                       |  | 50.7  |              | 
|Extensions and discoveries                 |  |                | 0       |  |                       |  | 0     |              | 
|Acquisition of reserves                    |  |                | 0       |  |                       |  | 0     |              | 
|Balance, December 31, 2021                 |  |                | 1,296.4 |  |                       |  | 662.0 |              | 

———————

| | (1) | Reserves for natural gas liquids are included as a component of natural gas reserves.
| | --- | -------------------------------------------------------------------------------------



Changes in proved undeveloped reserves during the year ended December 31,
2021 were positive price revisions to previous estimates primarily due to the extended period of depressed pricing as a result of the
COVID-19 pandemic and international disputes over production levels.



Developed and Undeveloped Acreage



The following table sets forth information as
of December 31, 2020 relating to the leasehold acreage associated with the Underlying Properties. Developed acreage consists of acreage
spaced or assigned to productive wells and does not include undrilled acreage held by production under the terms of the lease. Undeveloped
acreage is defined as acreage on which wells have not been drilled or completed to a point that would permit the production of commercial
quantities of oil or natural gas, regardless of whether such acreage contains proved reserves.



|                  |  | Developed Acreage |        |  | Undeveloped Acreage |  |        | Total Acreage | 
|----------------- |  | ----------------- | ------ |  | ------------------- |  | ------ | ------------- | 
|                  |  | Gross(1)          |        |  | Net(2)              |  |        | Gross(1)      | 
|Permian Clearfork |  |                   | 1,952  |  |                     |  | 1,825  |               | 
|Permian Abo       |  |                   | 1,767  |  |                     |  | 1,437  |               | 
|Permian Shelf     |  |                   | 10,494 |  |                     |  | 7,198  |               | 
|Permian Platform  |  |                   | 4,880  |  |                     |  | 1,598  |               | 
|Total             |  |                   | 19,093 |  |                     |  | 12,058 |               | 

———————

| | (1) | A gross acre is an acre in which a working interest is owned. The number of gross acres is the total number of acres in which a
working interest is owned.
| | --- | ----------------------------------------------------------------------------------------------------------------------------------------------------------

| | (2) | A net acre is deemed to exist when the sum of the fractional ownership working interests in gross acres equals one. The number
of net acres is the sum of the fractional working interests owned in gross acres expressed as whole numbers and fractions thereof.
| | --- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



Producing Wells Count



The table below summarizes the producing wells
on the Underlying Properties as of December 31, 2021. Although many of these wells produce both oil and natural gas, a well is categorized
as an oil well or a natural gas well based upon the ratio of oil to natural gas production. All wells in the table below are oil wells
except for 4 gross (2.6 net) natural gas wells.



|                  |  | Wells(1)       |      
|----------------- |  | -------------- | -----
|                  |  | Gross Wells(2) |      
|Permian Clearfork |  |                | 64.0 
|Permian Abo       |  |                | 54.0 
|Permian Shelf     |  |                | 204.0
|Permian Platform  |  |                | 187.0
|Total             |  |                | 510.0

———————

| | (1) | Boaz Energy's total gross wells associated with the Underlying Properties include 325 operated wells and 185 non-operated
                                                                                              wells.
| | --- | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

| | (2) | A gross well is a well in which a working interest is owned. The number of gross wells is the total number of wells in which a
working interest is owned.
| | --- | ---------------------------------------------------------------------------------------------------------------------------------------------------------



29







| | (3) | A net well is deemed to exist when the sum of the fractional ownership working interests in gross wells equals one. The number
of net wells is the sum of the fractional working interests owned in gross wells expressed as whole numbers and fractions thereof.
| | --- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



Drilling Results



The following is a summary of the number of development
and exploratory wells drilled and completed on the Underlying Properties during the years indicated.



|                   |  | Year Ended December 31, |    
|------------------ |  | ----------------------- | ---
|                   |  | 2021                    |    
|                   |  | Gross                   |    
|Development Wells: |  |                         |    
|Productive         |  |                         | 6.0
|Dry holes          |  |                         | 1  
|Exploratory Wells: |  |                         |    
|Productive         |  |                         | 0  
|Dry holes          |  |                         | 0  
|Total:             |  |                         |    
|Productive         |  |                         | 6.0
|Dry holes          |  |                         | 1  



During 2021, there were 7 gross (1.54 net) producing
wells and 0 injection wells drilled, and 0 producing wells converted into injection wells on the Underlying Properties. During 2020, there
were 18 gross (2.2 net) producing wells and 0 injection wells drilled, and 3 producing wells converted into injection wells on the Underlying
Properties. During 2019, there were 31 gross (3.3 net) producing wells and 0 injection wells drilled, and 3 producing wells converted
into injection wells on the Underlying Properties. As of March 31, 2022, there was one producing well in the process of being drilled
by Boaz Energy.



On June 14, 2016 and December 14, 2017, Boaz Energy
acquired certain oil and gas leasehold acreages located in the State of Texas and various other related rights, permits, contracts, equipment
and other assets, known, respectively, as the Memorial Acquisition and the Crane Acquisition. Revenues and direct operating expenses of
the assets acquired in the Memorial Acquisition that are subject to the Net Profits Interest are referred to as the "Memorial Underlying
Properties". All of the assets acquired in the Crane County Acquisition are subject to the Net Profits Interest and are referred
to as the “Crane County Underlying Properties”.



Oil and Natural Gas Production



The following table presents the oil and natural
gas sales volumes, average sales prices and average costs per Boe for the Underlying Properties on a historical basis for the years ended
December 31, 2021, 2020 and 2019. All production derived from the Underlying Properties is from the Permian Basin.



|                                     |  | Year Ended December 31, 2021 |          |  | Year Ended December 31, 2020 |   |         | Year Ended December 31, 2019 | 
|------------------------------------ |  | ---------------------------- | -------- |  | ---------------------------- | - | ------- | ---------------------------- | 
|Production volumes(1):               |  |                              |          |  |                              |   |         |                              | 
|Oil (MBbls)                          |  |                              | 385.4    |  |                              |   | 461.6   |                              | 
|Natural Gas (MMcf)                   |  |                              | 501.7    |  |                              |   | 572.5   |                              | 
|Total (MBoe)                         |  |                              | 469.0    |  |                              |   | 557.0   |                              | 
|Average net daily production (Boe/d) |  |                              | 1,284.98 |  |                              |   | 1,526.1 |                              | 
|Average realized sales prices:       |  |                              |          |  |                              |   |         |                              | 
|Oil ($/Bbl)                          |  | $                            | 60.13    |  |                              | $ | 40.56   |                              | 
|Natural gas ($/Mcf)                  |  | $                            | 4.31     |  |                              | $ | 1.59    |                              | 
|Average price per Boe                |  | $                            | 54.23    |  |                              | $ | 35.24   |                              | 
|Average expenses per Boe:            |  |                              |          |  |                              |   |         |                              | 
|Lease operating expense              |  | $                            | 11.45    |  |                              | $ | 9.14    |                              | 
|Severance and ad valorem taxes       |  | $                            | 3.38     |  |                              | $ | 3.87    |                              | 
|Total operating expenses per Boe     |  | $                            | 15.58    |  |                              | $ | 11.60   |                              | 

———————

| | (1) | Production from the Kingdom Clearfork field during the years ended December 31, 2021, 2020 and 2019 was 91, 106 and 142 MBoe, respectively,
consisting of 91, 105 and 140 MBbls of oil, respectively, and 0.0, 0.6 and 8.7 MMcf of natural gas, respectively. Production from the
Kingdom Abo field during the years ended December 31, 2021, 2020 and 2019 was 71, 76 and 98 MBoe, respectively, consisting solely of
oil. Such fields are the only fields that contain 15% or more of the total proved reserves attributable to the Underlying Properties as
of December 31, 2021, 2020 and 2019.
| | --- | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

30





Production costs for oil and
natural gas attributable to the Underlying Properties for the years ended December 31, 2021, 2020 and 2019, were as follows:



|                         |  | Year Ended |           
|------------------------ |  | ---------- | ----------
|                         |  | 2021       |           
|Costs                    |  |            |           
|Severance Tax            |  | $          | 1,033,282 
|Ad Valorem Tax           |  |            | 550,000   
|Lease Operating Expense  |  |            | 5,368,937 
|Development costs        |  |            | 4,600,043 
|Direct Operating Expense |  |            | 1,938,378 
|Other                    |  |            | 1,764,395 
|Total costs              |  | $          | 15,255,035



Abandonment and Sale of Underlying Properties



Boaz Energy or any transferee has the right to abandon
its interest in any well or property if Boaz Energy or such transferee, acting as a reasonable and prudent operator, believes a well or
property ceases to produce or is not capable of, producing in commercially paying quantities. Upon termination of the lease, the portion
of the Net Profits Interest relating to the abandoned property will be extinguished.



Boaz Energy generally may sell all or a portion of
its interests in the Underlying Properties, subject to and burdened by the Net Profits Interest, without the consent of the Trust unitholders.
In addition, Boaz Energy may, under certain circumstances cause the Trust to release or sell portions of the Net Profits Interest.



Title to Properties



The Underlying Properties are or may be subject to
one or more of the burdens and obligations described below. To the extent that these burdens and obligations affect Boaz Energy’s
rights to production or the value of production from the Underlying Properties, they have been taken into account in calculating the Trust’s
interests and in estimating the size and the value of the reserves attributable to the Underlying Properties.



Boaz Energy’s interests in the oil and natural
gas properties comprising the Underlying Properties are typically subject, in one degree or another, to one or more of the following:



| | · | royalties and other burdens, express and implied, under oil and natural gas leases and other arrangements;
| | - | ----------------------------------------------------------------------------------------------------------

| | · | overriding royalties, production payments and similar interests and other burdens created by Boaz Energys predecessors in title;
| | - | ---------------------------------------------------------------------------------------------------------------------------------

| | · | a variety of contractual obligations arising under operating agreements, farm-out agreements, production sales contracts and other
agreements that may affect the Underlying Properties or their title;
| | - | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

| | · | liens that arise in the normal course of operations, such as those for unpaid taxes, statutory liens securing unpaid suppliers and
contractors and contractual liens under operating agreements that are not yet delinquent or, if delinquent, are being contested in good
faith by appropriate proceedings;
| | - | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

| | · | pooling, unitization and communitization agreements, declarations and orders;
| | - | -----------------------------------------------------------------------------

| | · | easements, restrictions, rights-of-way and other matters that commonly affect property;
| | - | ---------------------------------------------------------------------------------------

| | · | conventional rights of reassignment that obligate Boaz Energy to reassign all or part of a property to a third party if Boaz Energy
intends to release or abandon such property;
| | - | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

| | · | preferential rights to purchase or similar agreements and required third-party consents to assignments or similar agreements;
| | - | -----------------------------------------------------------------------------------------------------------------------------

| | · | obligations or duties affecting the Underlying Properties to any municipality or public authority with respect to any franchise, grant,
license or permit, and all applicable laws, rules, regulations and orders of any governmental authority; and
| | - | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

| | · | rights reserved to or vested in the appropriate governmental agency or authority to control or regulate the Underlying Properties
and also the interests held therein, including Boaz Energys interests and the Net Profits Interest.
| | - | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



31





Boaz Energy believes that
the burdens and obligations affecting the Underlying Properties are conventional in the industry for similar properties. Boaz Energy also
believes that the existing burdens and obligations do not, in the aggregate, materially interfere with the use of the Underlying Properties
and will not materially adversely affect the Net Profits Interest or its value.



In order to give third parties notice of the Net Profits
Interest, Boaz Energy recorded the Conveyance in Texas in the real property records in the Texas counties in which the Underlying Properties
are located, or in such other public records of Texas as required under applicable law to place third parties on notice of the Conveyance.



Under Texas law, the Conveyance constitutes the conveyance
of a presently vested, non-possessory interest in real property. Therefore, Boaz Energy and the Trust believe that, in a bankruptcy of
Boaz Energy, the Net Profits Interest will remain outside of any Boaz Energy bankruptcy estate and will be a continuing obligation of
any successor to Boaz Energy as the operator of the Underlying Properties under Texas law and, as such, outside of Boaz Energy’s
bankruptcy estate.



Boaz Energy believes that its title to the Underlying
Properties is, and the Trust’s title to the Net Profits Interest will be, good and defensible in accordance with standards generally
accepted in the oil and gas industry, subject to such exceptions as are not so material to detract substantially from the use or value
of such properties or royalty interests. Under the terms of the Conveyance, Boaz Energy has provided a special warranty of title with
respect to the Net Profits Interest, subject to the burdens and obligations described in this section.



Item 3.  Legal Proceedings



On October 1, 2018, a lawsuit styled Thaleia L.
Marston, Trustee of the Marston Trust v. Blackbeard Operating, LLC, et.al, No. 18-10-24761 – CVW in the 143rd District Court
in Ward County, Texas (the “2018 Litigation”) was filed, naming, among others, Boaz Energy and the Trust as defendants. The
plaintiff is a lessor under two leases operated by Blackbeard Operating LLC. The Underlying Properties include the interests of Boaz Energy
in some of the minerals covered by those leases. The litigation seeks surface use damages and alleges violations of the terms of the leases,
among other things. While it is not yet possible to estimate any potential loss or range of loss, Boaz Energy has advised the Trustee
that it does not anticipate the litigation will materially affect the Trust. A mediation was conducted on November 10, 2020, but no settlement
was reached. The discovery period closed in January 2021. A pre-trial conference scheduled for November 1, 2021 and trial scheduled to
begin on November 8, 2021 were subsequently canceled by the court without request from either party. The pre-trial conference and trial
date were reset for December 2021, but Plaintiffs’ counsel filed a motion to continue due to health concerns, and the court vacated
the December 2021 trial setting. On January 11, 2022, the court held a status conference to determine when the matter would be reset for
trial or summary judgment rulings issued. The court has set a two-day bench trial to commence May 18, 2022.



Item 4.  Mine Safety Disclosures



Not applicable.





32





PART
II



Item 5.  Market for Common Equity, Related
Unitholder Matters and Issuer Purchases of Equity Securities



The Trust units are listed on the New York Stock Exchange
(“NYSE”) under the symbol “PRT.” On March 28, 2022, there were 12,165,732 Trust units outstanding held by 11 unitholders
of record, including 6,266,700 held by beneficial owners whose shares are held in street name by brokers and
nominees.



Distributions



The Trust currently makes, and expects to continue
to make, monthly cash distributions of substantially all of its cash receipts, after deducting amounts for the Trust’s administrative
expenses and any cash reserves withheld by the Trustee, to holders of its Trust units as of the applicable record date on or before the
10th business day after the record date.



Equity Compensation Plans



The Trust has no directors, executive officers or employees.
Accordingly, the Trust does not maintain any equity compensation plans and there are no Units reserved for issuance under any such plans.



Unregistered Sales of Securities



None.



Purchases of Securities



None.



Item 6.  Reserved



As a “smaller reporting company,” as defined
by Rule 12b-2 of the Exchange Act, the Trust has elected scaled disclosure reporting and therefore is not required to provide the information
required by this Item.



Item 7.  Trustee’s Discussion and
Analysis of Financial Condition and Results of Operations



Overview



PermRock Royalty Trust, a Delaware statutory trust
formed in November 2017 by Boaz Energy, completed its initial public offering in May 2018. The Trust’s only asset and source of
income is the Net Profits Interest, which entitles the Trust to receive 80% of the net profits from oil and natural gas production from
the Underlying Properties. The Net Profits Interest is passive in nature and neither the Trust nor the Trustee has any management control
over or responsibility for costs relating to the operation of the Underlying Properties.



The Trust is required to make monthly cash distributions
of substantially all of its monthly cash receipts, after deduction of fees and expenses for the
administration of the Trust and any cash reserves, to holders of its Trust units as of the
applicable record date on or before the 10th business day after the record date. The
Net Profits Interest is entitled to a share of the profits attributable to production. Boaz Energy typically receives payment for oil
production 30 to 60 days after it is produced and for natural gas production 60 to 90 days after it is produced. The Trust is not subject
to pre-set termination provisions based on a maximum volume of oil or natural gas to be produced or the passage of time. The amount
of Trust revenues and cash distributions to Trust unitholders depends on, among other things:



| | · | volumes produced;
| | - | -----------------

| | · | wellhead prices;
| | - | ----------------

| | · | price differentials;
| | - | --------------------

| | · | production and development costs;
| | - | ---------------------------------

| | · | potential reductions or suspensions of
                                                                                                                                    production; and
| | - | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

| | · | the amount and timing of Trust administrative expenses.
| | - | -------------------------------------------------------



33





Oil prices continued to increase during the first
quarter of 2022 following an extended period of depressed pricing primarily due to the ongoing COVID-19 pandemic. It is unclear whether
the price increases will continue or whether prices will level out or decline once again. Low oil and gas prices on production from the
Underlying Properties could cause (i) a reduction in the amount of net proceeds to which the Trust is entitled, which could materially
reduce or completely eliminate the amount of cash available for distribution to Trust unitholders and (ii) a reduction in the amount
of oil and natural gas that are economic to produce from the Underlying Properties. As discussed below, all derivative contracts expired
as of December 31, 2019 and the terms of the Conveyance prohibit Boaz Energy from entering into new hedging arrangements. Consequently,
the amount of cash contributions to the Trust have been and will continue to be subject to even greater fluctuation after December 31,
2019.



2021 Recap and 2022 Outlook



In 2021, Boaz Energy maintained
waterflood operations where prudent and continued to participate in Permian Platform and Permian Shelf drilling proposed by non-operating
partners. Oil prices continued to strengthen during 2021 allowing Boaz Energy to continue to reactivate wells that were previously
shut-in due to pandemic pricing conditions.



In 2022, Boaz Energy plans to drill new producing wells
in the Permian Shelf area and stimulate existing wells to improve production and waterflood operations. In addition, Boaz Energy plans
to continue reactivating inactive wells by either returning them to production or recompleting them to new formations to maximize oil
and gas production in this high commodity price environment.



RESULTS OF OPERATIONS



Distributable Income



|                                                       |  | Year Ended December 31, |          
|------------------------------------------------------ |  | ----------------------- | ---------
|                                                       |  | 2021                    |          
|Net profits income                                     |  | $                       | 8,144,472
|Interest income                                        |  |                         | 180      
|Total revenue                                          |  |                         | 8,144,652
|Expenditures – general and administrative              |  |                         | (773,591 
|Cash reserves                                          |  |                         | (0       
|Distributable income                                   |  | $                       | 7,371,061
|Distributable income per unit (12,165,732 Trust units) |  | $                       | 0.605881 



Based on 12,165,732 Trust units outstanding at each
date listed below, the per unit distributions during the year ended December 31, 2021 were as follows:



|Record Date        |  | Payment Date       |  | Distribution per Unit |         
|------------------ |  | ------------------ |  | --------------------- | --------
|January 29, 2021   |  | February 12, 2021  |  | $                     | 0.015930
|February 26, 2021  |  | March 12, 2021     |  |                       | 0.023704
|March 31, 2021     |  | April 14, 2021     |  |                       | 0.046543
|April 30, 2021     |  | May 14, 2021       |  |                       | 0.044638
|May 28, 2021       |  | June 14, 2021      |  |                       | 0.055801
|June 30, 2021      |  | July 15, 2021      |  |                       | 0.060690
|July 30, 2021      |  | August 13, 2021    |  |                       | 0.060425
|August 31, 2021    |  | September 15, 2021 |  |                       | 0.062192
|September 30, 2021 |  | October 15, 2021   |  |                       | 0.050109
|October 29, 2021   |  | November 15, 2021  |  |                       | 0.053450
|November 30, 2021  |  | December 14, 2021  |  |                       | 0.062540
|December 31, 2021  |  | January 14, 2022   |  |                       | 0.069859
|                   |  |                    |  | $                     | 0.605881





34





Years Ended December
31, 2021 and 2020



The increase in net profits income was primarily due
to increased oil and natural gas prices. See “Computation of Income from the Net Profits Interest Received by the Trust” below.



Interest Income. Interest income decreased for
the year ended December 31, 2021, as compared to the prior year, primarily due to lower interest rates.



General and Administrative Expenditures. General
and administrative expenditures decreased for the year ended December 31, 2021, as compared to the prior year, primarily because of differences
in the timing and payment of some expenses and also lower compliance audit and legal expenses.



Cash Reserves. Pursuant to the Trust Agreement,
the Trustee was authorized to begin retaining cash reserves for administrative expenses beginning in May 2019. In April 2020, the cash
reserves retained reached $1,000,000 and no further cash reserves have been retained by the Trustee since April 2020. As of December 31,
2021, the Trustee continued to hold the previously retained $1,000,000 in cash reserves.



Years Ended December 31, 2020 and 2019



The decrease in net profits income was primarily due
to decreased oil and natural gas prices. See “Computation of Income from the Net Profits Interest Received by the Trust” below.



Interest Income. Interest income decreased for
the year ended December 31, 2020, as compared to the prior year, primarily due to less cash available to invest.



General and Administrative Expenditures. General
and administrative expenditures decreased for the year ended December 31, 2020, as compared to the prior year, primarily because of lower
legal expenses.



Cash Reserves. Pursuant to the Trust Agreement,
the Trustee was authorized to begin retaining cash reserves for administrative expenses beginning in May 2019. In April 2020, the cash
reserves retained reached $1,000,000 and no further cash reserves were retained in 2020.



Computation of Income from the Net Profits Interest
Received by the Trust



The table below outlines the computation of income
from the Net Profits Interest received by the Trust for the years ended December 31, 2021, 2020 and 2019:



|                                        |  | Year Ended December 31, |        
|--------------------------------------- |  | ----------------------- | -------
|                                        |  | 2021                    |        
|Underlying Properties sales volumes(1): |  |                         |        
|Oil (Bbl)                               |  |                         | 385,359
|Natural gas (Mcf)(2)                    |  |                         | 501,689
|Average realized sales price:           |  |                         |        
|Oil (per Bbl)                           |  | $                       | 60.13  
|Natural gas (per Mcf)                   |  |                         | 4.31   



35







|                                                          |  | Year Ended December 31, |            
|--------------------------------------------------------- |  | ----------------------- | -----------
|                                                          |  | 2021                    |            
|Calculation of net profits:                               |  |                         |            
|Gross profits:                                            |  |                         |            
|Oil sales                                                 |  | $                       | 23,172,855 
|Natural gas sales                                         |  |                         | 2,162,779  
|Other revenue                                             |  |                         | 99,991     
|Total gross profits                                       |  |                         | 25,435,625 
|Costs:                                                    |  |                         |            
|Direct operating expenses:                                |  |                         | 1,938,378  
|Lease operating expenses                                  |  |                         | 5,368,937  
|Severance and ad valorem taxes(3)                         |  |                         | 1,583,282  
|Development expenses                                      |  |                         | 4,600,043  
|Other expenses                                            |  |                         | 1,496,699  
|Total costs                                               |  |                         | (14,987,339
|Settlement of derivative contracts(4)                     |  |                         | 0          
|Net profits                                               |  |                         | 10,448,286 
|Percentage allocable to Net Profits Interest              |  |                         | 80         
|Net profits income (before capital reserve)               |  |                         | 8,358,629  
|Capital Reserve(5)                                        |  |                         | (214,157   
|Operator advance(6)                                       |  |                         | 0          
|Interest paid to the Trust pursuant to a Compliance audit |  | $                       | 0          
|Net profits interest audit fee                            |  |                         | (0         
|Net profits income received by the Trust                  |  | $                       | 8,144,472  

———————

| | (1) | Annual sales volumes for 2021 reflect production volumes for November 2020 through October 2021. Annual sales volumes for 2020 reflect
production volumes for November 2019 through October 2020. Annual sales volumes for 2019 reflect production volumes for November 2018
through October 2019.
| | --- | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

| | (2) | Sales volumes for natural gas include NGLs.
| | --- | -------------------------------------------

| | (3) | In calculating the previously reported monthly distribution for May 2019, Boaz Energy included a one-time severance tax refund of
$0.29 million on its Terry County Clearfork waterflood. Boaz Energy has advised that the Texas Comptroller of Public Accounts denied the
claim for that severance tax refund, and that Plains Pipeline, the purchaser of the production subject to that severance tax, offset the
amount of the refunded severance tax against the payments otherwise due to Boaz Energy for the purchase of oil and gas during the month
of June 2019. Boaz Energy nevertheless processed cash flows for the month of June as though Plains Pipeline had made payment in full for
June 2019 and calculated the Net Profits Interest accordingly, such that Boaz Energy bore the cost of that severance tax pending the outcome
of an administrative hearing on the controversy. On February 10, 2020 the claim for the severance tax refund was approved. The reduction
in severance tax attributable to the Terry County Clearfork waterflood will continue to be applicable.
| | --- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

| | (4) | Reflects gross cash proceeds from settlement of derivative contracts relating to production as discussed in Note 7 to consolidated
financial statements and elsewhere in this Annual Report.
| | --- | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

| | (5) | Boaz Energy is entitled under the Conveyance to reserve up to $3 million from the net profits for certain taxes and development
                                                                                                                   expenses. As of December 31, 2021, the balance of funds held back to cover certain future capital
                                                                                                                   expenses was $214,157 net to the Trust.
| | --- | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

| | (6) | Boaz Energy advanced $822,000 net to the Trust in 2019 to cover capital costs of a new well to be operated by Boaz Energy in Terry
County.
| | --- | ------------------------------------------------------------------------------------------------------------------------------------------

36





Years Ended December 31,
2021 and 2020



Important factors used in calculating the Trust’s
net profits income include the volumes of oil and gas produced from the Underlying Properties and the realized prices received for the
sale of those minerals, including natural gas liquids, as well as direct operating and development expenses.



Sales Volumes



Oil.Oil sales volumes decreased for the year
ended December 31, 2021 as compared to the prior year. This was primarily due to having to slowly bring on marginal wells after shut-ins
during the early months of the COVID-19 pandemic.



Natural Gas.Natural gas sales volumes decreased
for the year ended December 31, 2021 as compared to the prior year. This was primarily due to having to slowly bring on marginal wells
after shut-ins during the early months of the Covid-19 pandemic.



Sales Prices



Oil.The average realized oil price per Bbl
increased for the year ended December 31, 2021 as compared to the prior year. The average realized oil price per Bbl for the year ended
December 31, 2021 is primarily related to production from November 2020 through October 2021,when the average NYMEX price was
$62.73 per Bbl.



Natural Gas.The average realized natural gas
price per Mcf increased for the year ended December 31, 2021 as compared to the prior year. The average realized natural gas price per
Mcf for the year ended December 31, 2021 is primarily related to production from November 2020 through October 2021,when the average
NYMEX price was $3.43 per Mcf.



Costs



Direct Operating Expenses.Direct operating
expenses increased for the year ended December 31, 2021 as compared to the prior year primarily due to increased workovers to bring wells
back into operations.



Lease Operating Expenses. Lease operating expenses
increased for the year ended December 31, 2021 as compared to the prior year primarily due to increased cost of materials post-COVID-19
pandemic.



Severance and Ad Valorem Taxes.Severance and
ad valorem taxes decreased for the year ended December 31, 2021 as compared to the prior year primarily due to lower ad valorem valuations
based on lower prior year pricing.



Development Expenses Related to the Underlying Properties.Development expenses related to the Underlying Properties increased for the year ended December 31, 2021 as compared to the prior
year primarily due to increases in oil and natural gas sales prices and increased drilling activity.



Other Expenses.Other expenses decreased for
the year ended December 31, 2021 due to a decrease in operator holdback amounts for future capital expense as compared to 2020.



Capital Reserve and Operator Advance. Boaz Energy
is entitled under the Conveyance to reserve up to $3 million from the net profits for certain taxes and development expenses. As of December
31, 2021, the balance of funds held back to cover certain future capital expenses was $214,157 net to the Trust.



Years Ended December 31, 2020 and 2019



Important factors used in calculating the Trust’s
net profits income include the volumes of oil and gas produced from the Underlying Properties and the realized prices received for the
sale of those minerals, including natural gas liquids, as well as direct operating and development expenses.



Sales Volumes



Oil.Oil sales volumes decreased for the
year ended December 31, 2020 as compared to the prior year. This was primarily due to significantly lower sales prices and well shut-ins
during the early months of the COVID-19 pandemic.



Natural Gas.Natural gas sales volumes
decreased for the year ended December 31, 2020 as compared to the prior year. This was primarily due to significantly lower sales prices
as compared to the prior year.



37





Sales Prices



Oil.The average realized oil price per
Bbl decreased for the year ended December 31, 2020 as compared to the prior year. The average realized oil price per Bbl for the year
ended December 31, 2020 is primarily related to production from November 2019 through October 2020,when the average NYMEX price
was $41.78 per Bbl.



Natural Gas.The average realized natural
gas price per Mcf decreased for the year ended December 31, 2020 as compared to the prior year. The average realized natural gas price
per Mcf for the year ended December 31, 2020 is primarily related to production from November 2019 through October 2020,when the
average NYMEX price was $2.08 per Mcf. Boaz Energy reported in 2019 that its natural
gas pricing was affected in the Permian Basin where robust drilling activities have resulted in an oversupply of ethane and other natural
gas liquids produced in conjunction with the oil and natural gas produced in those activities, requiring Boaz Energy to incur costs to
dispose of those excess natural gas liquids.



Costs



Direct Operating Expenses.Direct operating
expenses decreased for the year ended December 31, 2020 as compared to the prior year primarily due to fewer workovers done during a period
of low pricing in order to maintain positive cash flow.



Lease Operating Expenses. Lease operating
expenses decreased for the year ended December 31, 2020 as compared to the prior year primarily due to the fact that some wells were shut
in during the early months of the COVID-19 pandemic.



Severance and Ad Valorem Taxes.Severance
and ad valorem taxes decreased for the year ended December 31, 2020 as compared to the prior year primarily due to lower sales volumes.



Development Expenses Related to the Underlying
Properties.Development expenses related to the Underlying Properties decreased for the year ended December 31, 2020 as compared to
the prior year because of a decrease in development activity during the year ended December 31, 2020, primarily due to decreases in oil
and natural gas sales prices.



Other Expenses.Other expenses increased
for the year ended December 31, 2020 due to an increase in operator reserves for future capital expense as compared to 2019.



Capital Reserve and Operator Advance. Boaz
Energy is entitled under the Conveyance to reserve up to $3 million from the net profits for certain taxes and development expenses. As
of December 31, 2021, the balance of funds held back to cover certain future capital expenses was $214,157 net to the Trust.



Derivative Contracts



Income from the Net Profits Interest is exposed to
fluctuations in energy prices in the normal scope of business. To mitigate the negative effects of a possible decline in oil prices on
distributable income to the Trust, Boaz Energy entered into derivative put option contracts with respect to approximately 76% of expected
oil production attributable to the Net Profits Interest 2019. These derivative contracts consisted of put option contracts with strike
prices of $50 per barrel in 2019. Boaz Energy believes that these put option contracts provided downside protection to the Trust in the
event spot prices for crude oil declined below the applicable strike price, while still allowing the Trust to benefit from increasing
crude oil prices. If prices for crude oil as quoted on NYMEX declined below the applicable strike prices, Boaz Energy could exercise its
put option and would receive payment generally equal to the difference between the applicable strike price and the market price for crude
oil at the time of exercise, multiplied by the notional quantity of crude oil hedged under the applicable put option contract being exercised.
These contracts expired as of December 31, 2019, and after December 31, 2019, Boaz Energy no longer hedges any of the production attributable
to the Underlying Properties.



Liquidity and Capital Resources



The Trust’s principal sources of liquidity and
capital are cash flow generated from the Net Profits Interest and borrowings, if any, to fund administrative expenses. The Trust’s
primary uses of cash are distributions to Trust unitholders, payment of Trust administrative expenses, including, if applicable, any reserves
established by the Trustee for future liabilities.



38





Administrative expenses include the Trustee and Delaware
Trustee fees, accounting, engineering, legal, tax advisory and other professional fees, and tax reporting and distribution expenses. The
Trust is also responsible for paying other expenses incurred as a result of being a publicly traded entity, including costs associated
with annual, quarterly and current reports to the SEC, New York Stock Exchange listing fees, independent auditor fees and registrar and
transfer agent fees. If the Trustee determines that cash on hand and cash to be received in respect of the Net Profits Interest are, or
will be, insufficient to cover the Trust’s liabilities and expenses, the Trustee may cause the Trust to borrow funds to pay liabilities
of the Trust. Pursuant to the Trust Agreement, the Trustee is authorized beginning May 2019 to retain cash from the distributions it receives
(i) in an amount not to exceed $1.0 million at any one time to be used by the Trust in the event that its cash on hand (including
available cash reserves) is not sufficient to pay ordinary course administrative expenses as they become due and (ii) in such amounts
as the Trustee in its discretion deems appropriate to pay for future liabilities of the Trust. Boaz Energy provided the Trust with a $1.0 million
Letter of Credit that could be drawn by the Trust to pay its administrative expenses. The Trustee is permitted to retain cash from distributions
in such amount as the Trustee determines but not less than $25,000 per month or more than $100,000 per month until the reserve described
in clause (i) equals or exceeds $1.0 million, at which time, the Trustee is required to release the Letter of Credit. The Letter
of Credit expired May 2, 2020 as the Trustee had retained a total of $1,000,000 in cash reserves. As of December 31, 2021, the Trustee
continued to hold the previously retained $1,000,000 in cash reserves.



If the Trustee causes the Trust to borrow funds, the
Trust unitholders will not receive distributions until the borrowed funds or the amount drawn, as applicable, are repaid.



Boaz Energy Capital Expenditure
Budget



Boaz Energy’s estimated
capital budget for 2022 for the Underlying Properties is $7.0 million, of which approximately $1.3 million has been expended as of March
19, 2022.  Based on current oil and gas prices, Boaz anticipates continuing to participate in Crane and Glasscock Counties, non-operated
drilling and waterflood conformance work in Crane, Terry and Stonewall Counties, as well as drilling three new operated wells in Crane,
Coke, and Terry Counties sometime in 2022.  The majority of capital spent in 2022 to date has been on non-operated drilling and
completion operations in Crane and Glasscock Counties. The $7.0 million estimate is subject to change based on, among other things, changes
in the price of oil and natural gas, including the ongoing impact of the COVID-19 pandemic on such prices, Boaz Energy’s actual
capital requirements, the pace of regulatory approvals and the mix of projects.



Boaz Energy’s capital expenditure by the end
of 2021 was $4.6 million.



Off-Balance Sheet Arrangements



As of December 31, 2021, the Trust had no off-balance
sheet arrangements.



New Accounting Pronouncements



As the Trust’s financial statements are prepared
on the modified cash basis, most accounting pronouncements are not applicable to the Trust’s financial statements. No new accounting
pronouncements have been adopted or issued that would impact the financial statements of the Trust.



Critical Accounting Policies and Estimates



The Trust uses the modified cash basis of accounting
to report Trust receipts of the Net Profits Interest and payments of expenses incurred. The Net Profits Interest represents the right
to receive revenues (oil and natural gas sales), less direct operating expenses (lease operating expenses and severance and ad valorem
taxes) and development expenses of the Underlying Properties, multiplied by 80%, plus any payments received in connection with the settlement
of certain derivative contracts. Cash distributions of the Trust are made based on the amount of cash received by the Trust pursuant to
terms of the Conveyance creating the Net Profits Interest.



The financial statements of the Trust, as prepared
on a modified cash basis, reflect the Trust’s assets, liabilities, Trust corpus, earnings and distributions as follows:



| | · | Income from the Net Profits Interest is recorded when distributions are received by the Trust;
| | - | ----------------------------------------------------------------------------------------------



| | · | Distributions to Trust unitholders are recorded when declared by the Trust;
| | - | ---------------------------------------------------------------------------

39







| | · | Trust general and administrative expenses (which includes the Trustees fees as well as accounting, engineering, legal, tax advisory
and other professional fees) are recorded when paid;
| | - | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| | · | Cash reserves for Trust expenses may be established by the Trustee for certain expenditures that would not be recorded as contingent
liabilities under accounting principles generally accepted in the United States of America (GAAP);
| | - | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| | · | Amortization of the investment in the Net Profits Interest is calculated on a unit-of-production basis and is charged directly to
Trust corpus, and such amortization does not affect distributions from the Trust; and
| | - | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| | · | The Trusts investment in the Net Profits Interest is periodically assessed to determine whether its aggregate value has been
impaired below its total capitalized cost basis and, if an impairment loss is indicated by the carrying amount of the assets exceeding
the sum of the undiscounted expected future net cash flows, then an impairment loss is recognized for the amount by which the carrying
amount of the asset exceeds its estimated fair value.
| | - | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



The financial statements of the Trust are prepared
on a modified cash basis of accounting, which is considered to be the most meaningful basis of preparation for a royalty trust because
monthly distributions to the Trust unitholders are based on net cash receipts. Although this basis of accounting is permitted for royalty
trusts by the SEC, the financial statements of the Trust differ from financial statements prepared in accordance with GAAP because net
profits income is not accrued in the month of production, expenses are not recognized when incurred and cash reserves may be established
for certain contingencies that would not be recorded in GAAP financial statements. This comprehensive basis of accounting other than GAAP
corresponds to the accounting permitted for royalty trusts by the SEC as specified by Staff Accounting Bulletin Topic 12:E, Financial
Statements of Royalty Trusts.



The preparation of financial statements requires the
Trust to make estimates and assumptions that affect the reported amounts of assets and liabilities and the reported amounts of revenues
and expenses during the reporting period. Actual results could differ from those estimates.



Oil and Natural Gas Reserves.
The proved oil and natural gas reserves for the Underlying Properties are estimated by independent petroleum engineers. Reserve engineering
is a subjective process that is dependent upon the quality of available data and the interpretation thereof. Estimates by different engineers
often vary, sometimes significantly. In addition, physical factors such as the results of drilling, testing and production subsequent
to the date of an estimate, as well as economic factors such as changes in product prices, may justify revision of such estimates. Because
proved reserves are required to be estimated using prices at the date of the evaluation, estimated reserve quantities can be significantly
impacted by changes in product prices. Accordingly, oil and natural gas quantities ultimately recovered and the timing of production may
be substantially different from original estimates.



The Financial Accounting Standards Board requires supplemental
disclosures for oil and gas producers based on a standardized measure of discounted future net cash flows relating to proved oil and natural
gas reserve quantities. Under this disclosure, future cash inflows are computed by applying the average prices during the 12-month period
prior to fiscal year-end, determined as an unweighted arithmetic average of the first-day-of-the-month benchmark price for each month
within such period, unless prices are defined by contractual arrangements, excluding escalations based upon future conditions. Future
price changes are only considered to the extent provided by contractual arrangements in existence at year-end. The standardized measure
of discounted future net cash flows is achieved by using a discount rate of 10% a year to reflect the timing of future cash flows relating
to proved oil and natural gas reserves. Changes in any of these assumptions, including consideration of other factors, could have a significant
impact on the standardized measure. The standardized measure does not necessarily result in an estimate of the current fair market value
of proved reserves.



Amortization of Net Profits Interest. The Trust
calculates amortization of the Net Profits Interest in oil and natural gas properties on a unit-of-production basis based on the Underlying
Properties’ production and reserves. The reserves upon which the amortization rate is based are quantity estimates which are subject
to numerous uncertainties inherent in the estimation of proved reserves. The volumes considered to be commercially recoverable fluctuate
with changes in prices and operating costs. These estimates are expected to change as additional information becomes available in the
future. Downward revisions in proved reserves may result in an increased rate of amortization. Amortization is recorded on sales volumes
paid by the Trust during the relevant period and is charged directly to the Trust corpus balance. As a result, amortization does not affect
the cash earnings of the Trust.



40





Impairment of Net Profits Interest. The Trustee
reviews the Trust’s Net Profits Interest in oil and natural gas properties for impairment whenever events or circumstances indicate
that the carrying value of the Net Profits Interest may not be recoverable. In general, neither the Trustee nor Boaz Energy view temporarily
low prices as an indication of impairment. The markets for crude oil and natural gas have a history of significant price volatility and
though prices will occasionally drop significantly, industry prices over the long term will continue to be driven by market supply and
demand. If events and circumstances indicate that the carrying value may not be recoverable, the Trustee would use the estimated undiscounted
future net cash flows from the Net Profits Interest to evaluate the recoverability of the Trust assets. If the undiscounted future net
cash flows from the Net Profits Interest are less than the Net Profits Interest carrying value, the Trust would recognize an impairment
loss for the difference between the Net Profits Interest carrying value and the estimated fair value of the Net Profits Interest. The
determination as to whether the Net Profits Interest is impaired is based on the best information available to the Trustee at the time
of the evaluation, including information provided by Boaz Energy such as estimates of future production and development and operating
expenses.



Refer to Note 2 to the financial statements included
in Item 8 of this report for the Trust’s significant accounting policies.



Item 7A. Quantitative and Qualitative Disclosures
about Market Risk



As a “smaller reporting company,” as defined
by Rule 12b-2 of the Exchange Act, the Trust has elected scaled disclosure reporting and therefore is not required to provide the information
required by this Item.



Item 8.  Financial and Supplementary Data



Financial Statements. The following documents
are filed as part of the Trust’s financial statements for the year ended December 31, 2021:



| | Report of Independent Registered Public Accounting Firm | 42
| | ------------------------------------------------------- | --
| | Statements of Assets, Liabilities and Trust Corpus      | 43
| | Statements of Distributable Income                      | 44
| | Statements of Changes in Trust Corpus                   | 45
| | Notes to Consolidated Financial Statements              | 46

41











Report
of IndependentRegistered Public Accounting
Firm



Unitholders of PermRock Royalty
Trust and

Simmons Bank, Trustee



Opinion on the Financial Statements



We have audited the accompanying
statements of assets, liabilities, and trust corpus of PermRock Royalty Trust (the Trust) as of December 31, 2021 and 2020, and the related
statements of distributable income and changes in trust corpus for each of the three years in the period ended December 31, 2021, and
the related notes (collectively referred to as the “financial statements”). In our opinion, the financial statements present
fairly, in all material respects, the assets, liabilities, and trust corpus of the Trust as of December 31, 2021 and 2020, and the distributable
income and changes in trust corpus for each of the three years in the period ended December 31, 2021, in conformity with the modified
cash basis of accounting, as described in Note 2 to the financial statements.



Basis for Opinion



These financial statements are the
responsibility of the Trustee. Our responsibility is to express an opinion on these financial statements based on our audits. We are a
public accounting firm registered with the Public Company Accounting Oversight Board (United States) (“PCAOB”) and are required
to be independent with respect to the Trust in accordance with the U.S. federal securities laws and the applicable rules and regulations
of the Securities and Exchange Commission and the PCAOB.



We conducted our audits in accordance
with the standards of the PCAOB. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether
the financial statements are free of material misstatement, whether due to error or fraud. The Trust is not required to have, nor were
we engaged to perform, an audit of its internal control over financial reporting. As part of our audits we are required to obtain an understanding
of internal control over financial reporting but not for the purpose of expressing an opinion on the effectiveness of the entity’s
internal control over financial reporting. Accordingly, we express no such opinion.



Our audits included performing procedures
to assess the risks of material misstatement of the financial statements, whether due to error or fraud, and performing procedures that
respond to those risks. Such procedures included examining, on a test basis, evidence regarding the amounts and disclosures in the financial
statements. Our audit also included evaluating the accounting principles used and significant estimates made by management, as well as
evaluating the overall presentation of the financial statements. We believe that our audits provide a reasonable basis for our opinion.



Basis of Accounting



As described in Note 2 to the financial
statements, these financial statements were prepared on the modified cash basis of accounting, which is a comprehensive basis of accounting
other than accounting principles generally accepted in the United States of America.





WEAVER AND TIDWELL, L.L.P.



We have served as the Trust’s auditor since 2018.



Austin, Texas

March 31, 2022



Weaver
and Tidwell, L.L.P. 1601 South MoPac Expressway, Suite D250 |
Austin, Texas 78746

Main:
512.609.1900

CPAs
AND ADVISORS | WEAVER.COM



42





Statement
of Assets, Liabilities, and Trust Corpus



|                                |  | December
    31 |           
|------------------------------- |  | --------------- | ----------
|                                |  | 2021            |           
|ASSETS                          |  |                 |           
|Cash and Short-Term Investments |  | $               | 1,849,906 
|Receivable                      |  |                 | —         
|Net Profits Interests           |  |                 | 83,821,848
|TOTAL                           |  | $               | 85,671,754



|                                                             |  | December
    31 |           
|------------------------------------------------------------ |  | --------------- | ----------
|                                                             |  | 2021            |           
|LIABILITIES & TRUST CORPUS                                   |  |                 |           
|Distribution Payable to Unitholders                          |  | $               | 849,906   
|Cash Reserves                                                |  |                 | 1,000,000 
|Trust Corpus – 12,165,732 Trust Units Issued and Outstanding |  |                 | 83,821,848
|TOTAL                                                        |  | $               | 85,671,754





These Financial Statements should
be read in conjunction with the accompanying Notes to Financial Statements included herein.



43





Statements
of Distributable Income



|                                                                              |  | Year Ended December 31, 2021 |           |   | Year Ended December 31, 2020 |   |           | Year Ended December 31, 2019 | 
|----------------------------------------------------------------------------- |  | ---------------------------- | --------- | - | ---------------------------- | - | --------- | ---------------------------- | 
|Net Profits Income                                                            |  | $                            | 8,144,472 |   |                              | $ | 3,183,622 |                              | 
|Interest Income                                                               |  |                              | 180       |   |                              |   | 4,534     |                              | 
|Total Revenue                                                                 |  |                              | 8,144,652 |   |                              |   | 3,188,156 |                              | 
|Expenditures – General and Administrative                                     |  |                              | (773,591  | ) |                              |   | (877,952  | )                            | 
|Cash Reserves                                                                 |  |                              | (0        | ) |                              |   | (400,000  | )                            | 
|Distributable Income                                                          |  | $                            | 7,371,061 |   |                              | $ | 1,910,204 |                              | 
|Distributable Income per Unit – 12,165,732 Trust Units Issued and Outstanding |  | $                            | 0.605881  |   |                              | $ | 0.157014  |                              | 



These Financial Statements should
be read in conjunction with the accompanying Notes to Financial Statements included herein.





44





Statements
of Changes in Trust Corpus



|                                     |  | Year Ended December 31, 2021 |            |   | Year Ended December 31, 2020 |   |            | Year Ended December 31, 2019 | 
|------------------------------------ |  | ---------------------------- | ---------- | - | ---------------------------- | - | ---------- | ---------------------------- | 
|Trust Corpus, Beginning of Period    |  | $                            | 87,916,359 |   |                              | $ | 89,043,803 |                              | 
|Conveyance of Net Profits Interest   |  |                              | 0          |   |                              |   | 0          |                              | 
|Amortization of Net Profits Interest |  |                              | (4,094,511 | ) |                              |   | (1,127,444 | )                            | 
|Distributable Income                 |  |                              | 7,371,061  |   |                              |   | 1,910,204  |                              | 
|Distributions Declared               |  |                              | (7,371,061 | ) |                              |   | (1,910,204 | )                            | 
|Trust Corpus, End of Period          |  | $                            | 83,821,848 |   |                              | $ | 87,916,359 |                              | 





These Financial Statements should
be read in conjunction with the accompanying Notes to Financial Statements included herein.







45





NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS



1.       Organization
of Trust



PermRock Royalty Trust (the “Trust”)
is a Delaware statutory trust formed on November 22, 2017 under the Delaware Statutory Trust Act pursuant to a trust agreement dated November
22, 2017, as amended and restated on May 4, 2018, by and among Boaz Energy II, LLC (“Boaz Energy”), as trustor, Simmons Bank,
as Trustee (the “Trustee”), and Wilmington Trust, National Association, as Delaware Trustee (the “Delaware Trustee”)
(such amended and restated trust agreement, as amended to date, the “Trust Agreement”).



The Trust was created to acquire and hold the
Net Profits Interest for the benefit of the Trust unitholders. In connection with the closing of the initial public offering of Trust
units, on May 4, 2018, Boaz Energy conveyed the Net Profits Interest to the Trust in exchange for Trust units pursuant to a conveyance
agreement between Boaz Energy, the Trustee and the Delaware Trustee (the “Conveyance”). The Net Profits Interest represents
an interest in the Underlying Properties.



The Net Profits Interest entitles the Trust to
receive 80% of the net profits from the sale of oil and natural gas production from the Underlying Properties. The Net Profits Interest
is passive in nature and neither the Trust nor the Trustee has any control over, or responsibility for, costs relating to the operation
of the Underlying Properties. The Trust has and will continue to make monthly cash distributions of all of its monthly cash receipts,
after deduction of fees and expenses for the administration of the Trust and any cash reserves, to holders of its Trust units as of the
applicable record date on or before the 10th business day after the record date. Distributions generally relate to sales from a one-month
period.



The Trustee may deposit funds awaiting distribution
in an account with an FDIC-insured or national bank, including the Trustee, if the interest paid to the Trust at least equals amounts
paid by the Trustee on similar deposits, and make other short-term investments with the funds distributed to the Trust.



In May 2018, Boaz Energy completed an initial
public offering of 6,250,000 of the 12,165,732 total Trust units outstanding, retaining ownership of 5,915,732 Trust units. As of March
28, 2022, Boaz Energy owned 5,878,332 Trust units of the 12,165,732 Trust units issued and outstanding.



2.       Trust
Significant Accounting Policies



a.       Basis
of Accounting



The Trust uses the modified cash basis of accounting
to report Trust receipts of the Net Profits Interest and payments of expenses incurred. The Net Profits Interest represents the right
to receive revenues (primarily oil and natural gas sales), less direct operating expenses, lease operating expenses, severance and ad
valorem taxes and development expenses of the Underlying Properties, multiplied by 80%, less any payments made or plus any payments received
in connection with the settlement of certain hedge contracts. Cash distributions of the Trust are made based on the amount of cash received
by the Trust pursuant to terms of the Conveyance creating the Net Profits Interest.



The financial statements of the Trust, as prepared
on a modified cash basis, reflect the Trust’s assets, liabilities, Trust corpus, earnings and distributions as follows:



| | · | Income from the Net Profits Interest is recorded when distributions are received by the Trust;                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                    
| | - | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
| | · | Distributions to Trust unitholders are recorded when declared by the Trust;                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                       
| | · | Trust general and administrative expenses (which includes the Trustee’s fees as well as accounting, printing, engineering, legal, tax advisory and other professional fees) are recorded when paid; cash reserves for Trust expenses may be established by the Trustee for certain expenditures that would not be recorded as contingent liabilities under United States generally accepted accounting principles (“GAAP”);                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                       
| | · | Amortization of the investment in the Net Profits Interest is calculated on a unit-of-production basis and is charged directly to Trust corpus, and such amortization does not affect distributions from the Trust; and                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                           
| | · | The Trust’s investment in the Net Profits Interest is periodically assessed to determine whether its aggregate value has been impaired below its total capitalized cost basis. In general,neither the Trustee nor Boaz Energy view temporarily low prices as an indication of impairment. The markets for crude oil and natural gas have a history of significant price volatility and though prices will occasionally drop significantly, industry prices over the long term will continue to be driven by market supply and demand. If events and circumstances indicate the carrying value may not be recoverable, the Trustee would use the estimated undiscounted future net cash flows from the Net Profits Interest to evaluate the recoverability of the Trust assets. If the undiscounted future net cash flows from the Net Profits Interest are less than the Net Profits Interest carrying value, the Trust would recognize an impairment loss for the difference between the Net Profits Interest carrying value and the estimated fair value of the Net Profits Interest. The determination as to whether the Net Profits Interest is impaired is based on the best information available to the Trustee at the time of the evaluation, including information provided by Boaz Energy such as estimates of future production and development and operating expenses.

46





b.       Financial
Statements.



The financial statements of the Trust are prepared
on a modified cash basis of accounting, which is considered to be the most meaningful basis of preparation for a royalty trust because
monthly distributions to the Trust unitholders are based on net cash receipts. Although this basis of accounting is permitted for royalty
trusts by the SEC, the financial statements of the Trust differ from financial statements prepared in accordance with GAAP because net
profits income is not accrued in the month of production, expenses are not recognized when incurred and cash reserves may be established
for certain contingencies that would not be recorded in GAAP financial statements. This comprehensive basis of accounting other than GAAP
corresponds to the accounting permitted for royalty trusts by the SEC as specified by Staff Accounting Bulletin Topic 12:E, Financial
Statements of Royalty Trusts.



c.       Use
of Estimates.



The preparation of financial statements requires the
Trust to make estimates and assumptions that affect the reported amounts of assets and liabilities and the reported amounts of revenues
and expenses during the reporting period. Actual results could differ from those estimates.



d.       Risks
and Uncertainties.



The Trust’s revenue and distributions are substantially
dependent upon the prevailing and future prices for oil and natural gas, each of which depends on numerous factors beyond the Trust’s
control such as economic conditions, the global political environment, regulatory developments and competition from other energy sources.
Oil and natural gas prices historically have been volatile and may be subject to significant fluctuations in the future.



e.       Contingencies.



Contingencies related to the Underlying Properties
that are unfavorably resolved would generally be expected to result in reductions to cash receipts to the Trust in respect of the Net
Profits Interest with corresponding reductions to cash distributions to Trust unitholders. Please see the discussion of litigation in
Note 11.



3.       Income
Taxes



Tax counsel advised the Trust at the time of formation
that for U.S. federal income tax purposes, the Trust is treated as a grantor trust and is be subject to federal income tax at the trust
level. Trust unitholders are treated for such purposes as owning a direct interest in the assets of the Trust, and each Trust unitholder
is taxed directly on its pro rata share of the income and any gain, if sold, attributable to the assets of the Trust and is entitled to
claim its pro rata share of deductions and expenses attributable to the assets of the Trust. Each Trust unitholder should consult his
or her own tax advisor regarding income tax requirements, if any, applicable to such unitholder’s ownership of Trust units.



4.       Cash Reserves



Pursuant to the Trust Agreement, beginning in May 2019,
the Trustee was authorized to begin retaining cash from the distributions the Trust receives (i) in an amount not to exceed $1.0 million
at any one time to be used by the Trust in the event that its cash on hand (including available cash reserves) is not sufficient to pay
ordinary course administrative expenses as they become due and (ii) in such amounts as the Trustee in its discretion deems appropriate
to pay for future liabilities of the Trust. Boaz Energy provided the Trust with a $1.0 million letter of credit (the “Letter of
Credit”) that could be drawn by the Trust to pay administrative expenses of the Trust. The Trustee is permitted to retain cash from
distributions in such amount as the Trustee determines but not less than $25,000 per month or more than $100,000 per month until the reserve
described in clause (i) equals or exceeds $1.0 million, at which time, the Trustee is required to release the Letter of Credit.
The Letter of Credit expired May 2, 2020 as the Trustee had retained a total of $1,000,000 in cash reserves. As of December 31, 2021,
the Trustee continued to hold the previously retained $1,000,000 in cash reserves.



47





Boaz
Energy is entitled under the Conveyance to reserve up to $3 million from the net profits for certain taxes and development expenses.
As of December 31, 2021, the balance of funds held back to cover certain future capital expenses was $214,157 net to the Trust.



5.       Distributions
to Unitholders



The Trust makes monthly cash distributions of all of
its monthly cash receipts, after deduction of fees and expenses for the administration of the Trust and any cash reserves, to holders
of its Trust units as of the applicable record date on or before the 10th business day after the record date.



Based on 12,165,732 Trust units outstanding at each
date listed below, the monthly per unit distributions during the year ended December 31, 2021 were as follows:



|Record Date        |  | Payment Date       |  | Distribution per Unit |         
|------------------ |  | ------------------ |  | --------------------- | --------
|January 29, 2021   |  | February 12, 2021  |  | $                     | 0.015930
|February 26, 2021  |  | March 12, 2021     |  |                       | 0.023704
|March 31, 2021     |  | April 14, 2021     |  |                       | 0.046543
|April 30, 2021     |  | May 14, 2021       |  |                       | 0.044638
|May 28, 2021       |  | June 14, 2021      |  |                       | 0.055801
|June 30, 2021      |  | July 15, 2021      |  |                       | 0.060690
|July 30, 2021      |  | August 13, 2021    |  |                       | 0.060425
|August 31, 2021    |  | September 15, 2021 |  |                       | 0.062192
|September 30, 2021 |  | October 15, 2021   |  |                       | 0.050109
|October 29, 2021   |  | November 15, 2021  |  |                       | 0.053450
|November 30, 2021  |  | December 14, 2021  |  |                       | 0.062540
|December 31, 2021  |  | January 14, 2022   |  |                       | 0.069859
|                   |  |                    |  | $                     | 0.605881



6.       Related
Party Transactions



Trustee Administrative Fee. Under the
terms of the Trust Agreement, the Trust pays an annual administrative fee to the Trustee and Delaware Trustee. The
Delaware Trustee’s annual fee is $4,000. In 2021, the Trustee received $193,863 for the period from January through December 2021.
For 2022, the Trustee’s annual administrative fee will be approximately $198,374. The Trustee’s annual administrative fee
increased at a rate of 3% per year for the first three years of the Trust’s existence, increased at a rate of 2% in 2021 and will
again increase at a rate of 2% in 2022, then will increase at a rate of 1% per year until the 20th anniversary of the Trust’s formation
and remain flat thereafter. These costs of the Trust, which are included in administration expenses, are deducted by the Trust before
distributions are made to Trust unitholders.



Agreements with Boaz Energy. On May 4,
2018, the Trust entered into a registration rights agreement for the benefit of Boaz Energy and certain of its affiliates and transferees,
pursuant to which the Trust agreed to register the offering of the Trust units held by Boaz Energy and certain of its affiliates and permitted
transferees upon request by Boaz Energy. As of March 28, 2022, Boaz Energy owned 5,878,332 Trust units of the
12,165,732 Trust units issued and outstanding.

48





7. 	Derivative Contracts



Boaz Energy previously entered into derivative
contracts with respect to approximately 76% of expected oil production attributable to the Net Profits Interest during 2019, which were
intended to mitigate the negative effects of a decline in oil prices on distributable income to the Trust. The derivative contracts consisted
of put option contracts with strike prices of $50 per barrel in 2019. These contracts ultimately resulted in an increase in net profits
of $688,562 in 2019. These contracts have expired and after December 31, 2019, Boaz Energy no longer hedges any of the production attributable
to the Underlying Properties.



8.        Certain
Contracts



The Trust is not a party to any purchase, gathering,
or processing contracts. Boaz Energy and other outside operators are parties to oil and natural gas sales contracts. For the year ended
December 31, 2021, Boaz Energy reported that Phillips 66, Plains All American Pipeline, Blackbeard Operating
LLC, and Energy Transfer Partners accounted for 28.09%, 23.60%, 18.57% and 13.45% respectively, of its total oil and natural gas revenues,
and that no other purchaser accounted for 10% or more of the total revenue of the Underlying Properties. Boaz Energy does not believe
that the loss of any of these parties as a purchaser of crude oil or natural gas production from the Underlying Properties would have
a material impact on the business or operations of Boaz Energy or the Underlying Properties because of the large number of marketing firms
and competitive nature of oil and gas purchasers in the Permian Basin. Oil and natural gas are currently sold to these four customers
under short-term contracts at market prices.



9.       Significant
Customers



Information as to significant purchasers of oil
and gas production attributable to the Trust’s economic interests is included in Note 8, above.



10.       Development
Costs



Boaz Energy’s original 2021 capital expenditure
estimate was $5.5 million. That budget was revised by the end of 2021 to $4.6 million as a result of a decrease in projects being implemented
by outside operators. Boaz Energy’s capital projects in 2021 included waterflood projects and workovers principally in the Permian
Platform and Permian Clearfork areas, the cost of which were included in the estimated budget.



Boaz Energy’s 2022 estimated capital budget
for the Underlying Properties is $7.0 million, of which approximately $1.3 million has been expended as of March 19, 2022.  Based
on current oil and gas prices, Boaz anticipates continuing to participate in Crane and Glasscock Counties, non-operated drilling and waterflood
conformance work in Crane, Terry and Stonewall Counties, as well as drilling three new operated wells in Crane, Coke, and Terry Counties
sometime in 2022.  The majority of capital spent in 2022 to date has been on non-operated drilling and completion operations in Crane
and Glasscock Counties. The $7.0 million estimate is subject to change based on, among other things, changes in the price of oil and natural
gas, including the ongoing impact of the COVID-19 pandemic on such prices, Boaz Energy’s actual capital requirements, the pace of
regulatory approvals and the mix of projects



11.       Settlements
and Litigation



On October 1, 2018,
a lawsuit styled Thaleia L. Marston, Trustee of the Marston Trust v. Blackbeard Operating, LLC, et.al, No. 18-10-24761 –
CVW in the 143rd District Court in Ward County, Texas (the “2018 Litigation”) was filed, naming, among others, Boaz Energy
and the Trust as defendants. The plaintiff is a lessor under two leases operated by Blackbeard Operating LLC. The Underlying Properties
include the interests of Boaz Energy in some of the minerals covered by those leases. The litigation seeks surface use damages and alleges
violations of the terms of the leases, among other things. While it is not yet possible to estimate any potential loss or range of loss,
Boaz Energy has advised the Trustee that it does not anticipate the litigation will materially affect the Trust. A mediation was conducted
on November 10, 2020, but no settlement was reached. The discovery period closed in January 2021. A pre-trial conference scheduled for
November 1, 2021 and trial scheduled to begin on November 8, 2021 were subsequently canceled by the court without request from either
party. The pre-trial conference and trial date were reset for December 2021, but Plaintiffs’ counsel filed a motion to continue
due to health concerns, and the court vacated the December 2021 trial setting.  On January 11, 2022, the court held a status conference
to determine when the matter would be reset for trial or summary judgment rulings issued.  The court has set a two-day bench trial
to commence May 18, 2022.



49





12.       Supplemental
Oil and Gas Reserve Information (Unaudited)



Proved Oil and Natural Gas Reserves



Proved oil and gas reserves have been estimated by
independent petroleum engineers. Proved reserves are those quantities of oil and natural gas, which, by analysis of geoscience and engineering
data can be estimated with reasonable certainty to be economically producible from a given date forward, from known reservoirs and under
existing economic conditions, operating methods, and government regulation before the time at which contracts providing the right to operate
expire, unless evidence indicates that renewal is reasonably certain. Proved developed reserves are the quantities expected to be recovered
through existing wells with existing equipment and operating methods in which the cost of the required equipment is relatively minor compared
with the cost of a new well. Due to the inherent uncertainties and the limited nature of reservoir data, such estimates are subject to
change as additional information becomes available. The reserves actually recovered and the timing of production of these reserves may
be substantially different from the original estimate. Revisions result primarily from new information obtained from development drilling
and production history and from changes in economic factors.



The following table presents a reconciliation of proved
reserve quantities attributable to the Trust as of the dates indicated below:



|                                                 |  | Oil (MBbls) |          |   | Natural
                                            Gas (MMcf) |  |         | Total (MBoe) | 
|------------------------------------------------ |  | ----------- | -------- | - | -------------------------------------------------------------- |  | ------- | ------------ | 
|Balance, Proved Reserves as of December 31, 2019 |  |             | 4,552    |   |                                                                |  | 3,046   |              | 
|Revisions of previous estimates                  |  |             | (1,711.7 | ) |                                                                |  | (761    | )            | 
|Extensions, discoveries and other additions      |  |             | 19       |   |                                                                |  | 74      |              | 
|Production                                       |  |             | (107     | ) |                                                                |  | (107    | )            | 
|Balance, Proved Reserves as of December 31, 2020 |  |             | 2,753    |   |                                                                |  | 2,252   |              | 
|Revisions of previous estimates                  |  |             | 324.4    |   |                                                                |  | 450.4   |              | 
|Extensions, discoveries and other additions      |  |             | 21       |   |                                                                |  | 45      |              | 
|Production                                       |  |             | (143     | ) |                                                                |  | (178    | )            | 
|Balance, Proved Reserves as of December 31, 2021 |  |             | 2,956    |   |                                                                |  | 2,569   |              | 
|Proved developed reserves:                       |  |             |          |   |                                                                |  |         |              | 
|December 31, 2019                                |  |             | 2,286    |   |                                                                |  | 1,928   |              | 
|December 31, 2020                                |  |             | 1,596.8  |   |                                                                |  | 1,640.7 |              | 
|December 31, 2021                                |  |             | 1,659    |   |                                                                |  | 1,907   |              | 
|Proved undeveloped reserves:                     |  |             |          |   |                                                                |  |         |              | 
|December 31, 2019                                |  |             | 2,266    |   |                                                                |  | 1,118   |              | 
|December 31, 2020                                |  |             | 1,155.9  |   |                                                                |  | 611.3   |              | 
|December 31, 2021                                |  |             | 1,296    |   |                                                                |  | 662     |              | 



Extensions and discoveries. During the year
ended December 31, 2021, 5 gross wells (0.42 net) were drilled in the Permian Platform area and 1 gross well (0.13 net) was drilled in
the Permian Shelf area.  Extensions and discoveries included 29 MBoe of proved developed and undeveloped reserves that were a result
of 2021 drilling activity in the Permian Platform and Permian Shelf areas by working interest partners.



During the year ended December 31, 2020, 17 gross wells (1.3 net) were
drilled in the Permian Platform area.  Extensions and discoveries included 31.3 MBoe of proved developed and undeveloped reserves
that were a result of 2020 drilling activity in the Permian Platform area by working interest partners.



50





During the year ended December
31, 2019, 31 gross wells (3.3 net) were drilled in the Permian Platform area.  Extensions and discoveries included 531 MBoe of proved
developed and undeveloped reserves that were a result of 2019 drilling activity in the Kingdom Clearfork Field and the Permian Platform
area by working interest partners.



Revisions of previous estimates.



During the year ended December 31, 2021, revisions
of previous estimates increased oil reserves by 25%, primarily due to an increase in the average oil price used to estimate future net
reserves. The annual average WTI Cushing spot oil price of $66.56 perBbl used to determine
reserves as of December 31, 2021 was 67% higher than the $39.57 per Bbl used to determine reserves as of December 31, 2020.



During the year ended December
31, 2020, revisions of previous estimates decreased oil reserves by 39%, primarily due to a decrease in the average oil price used to
estimate future net reserves. The annual average WTI Cushing spot oil price of $39.57 perBbl
used to determine reserves as of December 31, 2020 was 29% lower than the $55.69 per Bbl used to determine reserves as of December 31,
2019.



During the year ended December 31, 2019,
revisions of previous estimates decreased oil reserves by 25%, primarily due to a decrease in the average oil price used to estimate
future net reserves. The NYMEX average oil price of $55.69 per Bbl used to determine reserves as of December 31, 2019 was 15% lower
than the $65.56 per Bbl used to determine reserves as of December 31, 2018. Revisions in the proved undeveloped reserves were also
reduced due to added capital expenditures to several waterfloods in the Permian Clearfork. Boaz Energy has estimated that an
additional $3,000,000 of capital for waterflood conformance work is required to capture these reserves and maintain an efficient and
uniform waterflood.  This capital will be used to clean out and stimulate producers and injectors in the field used for
extracting oil, natural gas and water and injecting water in secondary recovery methods, respectively.



Production. During the year ended December 31,
2021, production decreased oil reserves by 172 MBoe.



During the year ended December 31, 2020, production
decreased oil reserves by 125 MBoe.



During the year ended December 31, 2019, production
decreased oil reserves by 315 MBoe.



Standardized Measure of Discounted Future
Net Cash Flows



The following is a summary of a standardized measure
of discounted future net cash flows related to the Trust’s Net Profits Interest in total proved natural gas and oil reserve quantities.
Information presented is based upon valuation of proved reserves by using discounted cash flows based upon average oil and gas prices
during the 12-month period prior to the fiscal year-end, determined as an unweighted arithmetic average of the first-day-of-the-month
price for each month within such period, unless prices are defined by contractual arrangements, excluding escalations based upon future
conditions and severance and ad valorem taxes, if any, and economic conditions, discounted at the required rate of 10%. As the Trust is
not subject to taxation at the Trust level, no provision for income taxes has been made in the following disclosure. Trust prices may
differ from posted NYMEX prices due to differences in product quality and property location. The impact of changes in current prices on
reserves could vary significantly from year to year. Accordingly, the information presented below should not be viewed as an estimate
of the fair market value of the Trust’s oil and natural gas reserves or the costs that would be incurred to acquire equivalent reserves.
A market value determination would require the analysis of additional parameters.



51





The standardized measure of
discounted future net cash flows relating to proved oil and gas reserves attributable to the Trust was as follows as of the dates indicated
(in thousands):



|                                                         |  | December 31, 2021 |         |   | December 31, 2020 |   |         | December 31, 2019 | 
|-------------------------------------------------------- |  | ----------------- | ------- | - | ----------------- | - | ------- | ----------------- | 
|Future costs                                             |  | $                 | 0       |   |                   | $ | 0       |                   | 
|Future net cash flows                                    |  |                   | 203,158 |   |                   |   | 106,885 |                   | 
|Discount of future net cash flows at 10%                 |  |                   | (97,545 | ) |                   |   | (53,019 | )                 | 
|Standardized measure of discounted future net cash flows |  | $                 | 105,613 |   |                   | $ | 53,866  |                   | 



Estimates of proved oil and natural gas reserves are
by their nature imprecise. Estimates of future net revenue attributable to proved reserves are sensitive to the unpredictable prices of
oil and natural gas and other variables. Accordingly, under the allocation method used to derive the Trust’s quantity of proved
reserves, changes in prices will result in changes in quantities of proved oil and natural gas reserves and estimated future net revenues.



The changes in standardized measure of discounted future
net cash flows relating to proved oil and natural gas reserves attributable to the Trust for the periods indicated (in thousands):



|                                                      |  | Total |        
|----------------------------------------------------- |  | ----- | -------
|                                                      |  | 2021  |        
|Balance at the beginning of the period(1)             |  | $     | 53,866 
|Net change in prices and production costs             |  |       | 42,128 
|Net change in future development costs                |  |       | 0      
|Sales of oil and natural gas, net of production costs |  |       | (9,556 
|Extensions and discoveries                            |  |       | 1,160  
|Purchase of reserves                                  |  |       | 0      
|Divestiture of reserves                               |  |       | 0      
|Revisions of previous quantity estimates              |  |       | 13,301 
|Previously estimated development costs incurred       |  |       | 0      
|Net change in income taxes                            |  |       | 0      
|Accretion of discount                                 |  |       | 5,387  
|Changes in timing and other                           |  |       | (673   
|Balance at the end of the period(1)                   |  | $     | 105,613

———————

|(1) | Balance is as of December 31 of the previous year.
|--- | --------------------------------------------------



For 2021, $3.598 per MMBtu of natural gas and $66.56
per Bbl of oil were used in determining future net revenue. These prices were based on a 12-month unweighted average of the first-day-of-the-month
pricing of Henry Hub natural gas and WTI oil.



For 2020, $1.985 per MMBtu of natural gas and $39.57
per Bbl of oil were used in determining future net revenue. These prices were based on a 12-month unweighted average of the first-day-of-the-month
pricing of Henry Hub natural gas and WTI oil.



For 2019, $2.58 per MMBtu of natural gas and $55.69
per Bbl of oil were used in determining future net revenue. These prices were based on a 12-month unweighted average of the first-day-of-the-month
pricing of Henry Hub natural gas and WTI oil.



52





13.       Quarterly
Schedule of Distributable Income (Unaudited)



The following is a summary of the unaudited quarterly
schedule of distributable income for the year ended December 31, 2021:



|2021           |  | Net Profits Income |           |  | Distributable Income |   |           | Distributable Income Per Unit | 
|-------------- |  | ------------------ | --------- |  | -------------------- | - | --------- | ----------------------------- | 
|First Quarter  |  | $                  | 1,289,640 |  |                      | $ | 1,048,428 |                               | 
|Second Quarter |  |                    | 2,175,292 |  |                      |   | 1,960,267 |                               | 
|Third Quarter  |  |                    | 2,273,583 |  |                      |   | 2,101,354 |                               | 
|Fourth Quarter |  |                    | 2,405,957 |  |                      |   | 2,261,012 |                               | 
|Total          |  | $                  | 8,144,472 |  |                      | $ | 7,371,061 |                               | 



14.       Subsequent
Events





Unitholder Meeting



On February 9, 2022, the Trustee notified unitholders
that a special meeting will be held April 5, 2022 where unitholders will be asked (i) to approve the appointment of Argent Trust Company
as successor trustee of the Trust, (ii) to approve an amendment to the Trust Agreement, that would permit a bank or trust company with
capital, surplus and undivided profits (as of the end of its last fiscal year prior to its appointment) of at least $20,000,000 to serve
as successor trustee of the Trust, and (iii) if necessary or appropriate, to approve an adjournment of the special meeting to permit solicitation
of additional proxies in favor of the above proposals.



Qualified De Minimis Sale



Effective March 1, 2022 Boaz Energy assigned its interest
in certain leases in Stonewall County, Texas pursuant to a Term Assignment of Oil and Gas Leases (the “Term Assignment”) and
certified to the Trust and the Trustee that such transaction is a Qualified De Minimis Sale as contemplated by Section 3.02(c) of the
Trust Agreement.  Boaz Energy has received $455,031 in consideration of the assignment of those interests. Eighty percent of such
amount is attributable to the Trust’s Net Profits Interest and is expected to be included in the calculation of the net proceeds
payable to the Trust in April 2022.  The Trust has delivered a release of the Trust’s net profits interest with respect to
those interests, but only until the expiration of the Term Assignment.



Distributions



On January 21, 2022, the Trust declared a cash distribution
of $0.070575 per Trust unit to unitholders of record as of January 31, 2022. The distribution was paid on February 14, 2022.



On February 17, 2022, the Trust declared a cash distribution
of $0.066141 per Trust unit to unitholders of record as of February 28, 2022. The distribution was paid on March 14, 2022.



On March 21, 2022, the Trust declared a cash distribution
of $0.070988 per Trust unit to unitholders of record as of March 31, 2022. The distribution will be paid on or about April 14, 2022.











53





Item 9.  Changes
in and Disagreements with Accountants on Accounting and Financial Disclosure.



None.



Item 9A. Controls and Procedures



Disclosure Controls and Procedures. The Trustee
conducted an evaluation of the effectiveness of the Trust’s disclosure controls and procedures pursuant to Exchange Act Rules 13a-15(a)
and 15d-15(a) as of the end of the period covered by this annual report. Based on this evaluation, the Trustee has concluded that the
disclosure controls and procedures of the Trust are effective as of December 31, 2020, that the information required to be disclosed by
the Trust in its reports filed or submitted under the Exchange Act is recorded, processed, summarized and reported within the time periods
specified in the rules and forms of the SEC, and such information is accumulated and communicated, as appropriate to allow timely decisions
regarding required disclosure. In its evaluation of disclosure controls and procedures, the Trustee has relied, to the extent considered
reasonable, on information provided by Boaz Energy.



Due to the nature of the Trust as a passive entity
and in light of the contractual arrangements pursuant to which the Trust was created, including the provisions of the Trust Agreement
and the Conveyance of Net Profits Interest, the Trustee’s disclosure controls and procedures related to the Trust necessarily rely
on (A) information provided by Boaz Energy, including information relating to results of operations, the costs and revenues attributable
to the Trust’s interests under the Conveyance and other operating and historical data, plans for future operating and capital expenditures,
reserve information, information relating to projected production, and other information relating to the status and results of operations
of the Underlying Properties, and (B) conclusions and reports regarding reserves by the Trust’s independent reserve engineers.



Trustee’s Annual Report on Internal Control
over Financial Reporting. The information required to be furnished pursuant to this item is set forth below.



The Trustee is responsible for establishing and maintaining
adequate internal control over financial reporting, as such term is defined in Rules 13a-15(f) and 15d-15(f) promulgated under the Exchange
Act. The Trustee conducted an evaluation of the effectiveness of the Trust’s internal control over financial reporting based on
the criteria established in Internal Control-Integrated Framework (2013) issued by the Committee of Sponsoring Organizations of
the Treadway Commission. Based on the Trustee’s evaluation under the framework in Internal Control-Integrated Framework (2013),
the Trustee concluded that the Trust’s internal control over financial reporting was effective as of December 31, 2021.



Because of its inherent limitations,
internal control over financial reporting may not prevent or detect misstatements. Also, projections of any evaluation of effectiveness
to future periods are subject to the risk that controls may become inadequate because of changes in conditions, or that the degree of
compliance with the policies or procedures may deteriorate.



Changes in Internal Control over Financial Reporting.
There were no changes in the Trust’s internal control over financial reporting during the quarter ended December 31, 2021 that have
materially affected, or are 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 Boaz Energy.



Item 9B. Other Information



None.



Item 9C. Disclosure Regarding Foreign Jurisdictions
that Prevent Inspections



Not Applicable.



54





PART
III



Item 10.  Directors, Executive Officers
and Corporate Governance



The Trust has no directors or executive officers. The
Trustee is a corporate trustee that may only be removed and replaced by the holders of a majority of the Trust units present in person
or by proxy at a meeting of such holders where a quorum is present, including Trust units held by Boaz Energy, called by either the Trustee
or the holders of not less than 10% of the then outstanding Trust units.



Audit Committee and Nominating Committee



Because the Trust does not have a board of directors,
it does not have an audit committee, an audit committee financial expert or a nominating committee.



Code of Ethics



Because the Trust has no employees, it does not have
its own code of ethics. Employees of the Trustee, Simmons Bank, must comply with the bank’s standards of conduct, a copy of which
will be provided to unitholders without charge, upon request made to Simmons Bank, Trustee, P.O. Box 470727, Fort Worth, Texas 76147,
Attention: Lee Ann Anderson.



Item 11.  Executive Compensation



The Trust does not have any executive officers,
directors or employees. The Trust does not have a board of directors, and it does not have a compensation committee. Pursuant to the Trust
Agreement, the Trust pays an annual administrative fee to the Trustee of $180,000 per year subject to escalation, as described in Note
6. Administrative fees paid to the Trustee in 2021 were $193,863.



Item 12.  Security Ownership of Certain
Beneficial Owners and Management and Related Unitholder Matters



(a)       Securities
Authorized for Issuance Under Equity Compensation Plans.



None.



(b)       Security
Ownership of Certain Beneficial Owners.



The following table sets forth certain information
regarding the beneficial ownership of the Trust units as of March 28, 2022 by each person who, to the Trustee’s knowledge, beneficially
owns more than 5% of the outstanding Trust units.



|Name and Address of Beneficial Owner                                                                |  | Title of 
Class |  | Amount and 
Nature of 
Beneficial 
Ownership |           |  | Percent of 
Class | 
|--------------------------------------------------------------------------------------------------- |  | --------------- |  | -------------------------------------------- | --------- |  | ----------------- | 
|Boaz Energy II, LLC, Marshall Eves, and Karan Eves 
3300 N. A Street, Bldg. 7 
Midland, Texas 79705 |  | Trust units     |  |                                              | 5,878,332 |  |                   | 



Pursuant to the Schedule 13D (Amendment No. 1) dated February 2, 2021 as
filed with the SEC on February 4, 2021, Boaz Energy reported that it is the sole record and beneficial owner of 5,878,332 Trust units,
representing 48.3% of the outstanding Trust units, and had sole voting and dispositive power over those Trust units. Each of Marshall
Eves and Karan Eves reported that each of them directly own 4,400 Trust units and that, by virtue of them being married to each other,
each of them may be deemed to indirectly beneficially own the Trust units directly held by the other. In addition, each of Marshall Eves
and Karan Eves reported that each of them own 34.24% of the limited liability company interests in Boaz Energy. Marshall Eves is the President
and Chief Executive Officer of Boaz Energy, and Karan Eves is the Chief Operating Officer of Boaz Energy. Each of Marshall Eves and Karan
Eves may be deemed to indirectly beneficially own the Trust units held by Boaz Energy, representing 48.3% of the outstanding trust Units,
and may also be deemed to share voting and dispositive power over those Trust units.



55





(c)       Security
Ownership of Trustee.



As of March 28, 2022, Simmons Bank has no beneficial
ownership of or power to vote any of the outstanding Trust units.



(d)       Changes
in Control.



Boaz Energy informed
the Trustee that the Trust units owned by Boaz Energy have been pledged as security for a loan agreement. In the event that Boaz Energy
defaults on the loan, it is the Trustee’s understanding that the lender could become the owner of those Trust units, which could
constitute a change of control of the Trust. Boaz Energy has informed the Trustee that the lender is First Capital Bank.



Item 13.  Certain Relationships and Related
Transactions and Director Independence



Trustee Administrative Fee. In 2018, the Trust
paid the Trustee $120,000 in administrative fees for May through December 2018. In 2019, the Trust paid the Trustee $183,600 in administrative
fees. In 2020, the Trust paid the Trustee $188,508 in administrative fees. In 2021, the Trust paid the Trustee $193,863 in administrative
fees. Under the terms of the Trust Agreement, the Trust pays an annual administrative fee of $180,000 to the Trustee, subject to escalation
as described in Note 6, and $4,000 to the Delaware Trustee.



Registration Rights Agreement. The Trust and
Boaz Energy are parties to a Registration Rights Agreement whereby Boaz Energy, its affiliates and certain permitted transferees holding
registrable Trust units are entitled, upon receipt by the Trustee of written notice from holders of a majority of the then outstanding
registrable Trust units, to demand that the Trust effect the registration of the registrable Trust units. The holders of the registrable
Trust units are entitled to demand a maximum of five such registrations. In connection with the preparation and filing of any registration
statement, Boaz Energy will bear all costs and expenses incidental to any registration statement, excluding certain internal expenses
of the Trust, which will be borne by the Trust. Any underwriting discounts and commissions will be borne by the seller of the Trust units.
The foregoing description of the Registration Rights Agreement is qualified in its entirety by the terms of the Registration Rights Agreement,
a copy of which is incorporated by reference as an exhibit to this Form 10-K.



Director Independence



The Trust does not have a board of directors. Further,
the Trust relies on an exemption from the director independence requirements of the New York Stock Exchange set forth in Rule 10A-3(c)(7)
under the Exchange Act, applicable to listed issuers organized as trusts that do not have a board of directors.



Item 14.  Principal Accounting Fees
and Services



The Trust does not have an audit committee. Any pre-approval
and approval of all services performed by the principal auditor or any other professional service firms and related fees are granted by
the Trustee.



The following table presents fees for professional
audit services rendered by Weaver and Tidwell, L.L.P. for the audit of the Trust’s financial statements for 2021, 2020 and 2019
and fees billed for other services rendered by Weaver and Tidwell, L.L.P.



|                   |  | 2021 |        |  | 2020 |   |        | 2019 | 
|------------------ |  | ---- | ------ |  | ---- | - | ------ | ---- | 
|Audit fees(1)      |  | $    | 75,000 |  |      | $ | 75,000 |      | 
|Audit-related fees |  |      | 0      |  |      |   | 0      |      | 
|Tax fees           |  |      | 0      |  |      |   | 0      |      | 
|All other fees     |  |      | 0      |  |      |   | 0      |      | 
|Total fees         |  | $    | 75,000 |  |      | $ | 75,000 |      | 

———————

| | (1) | Fees for audit services in 2021, 2020 and 2019 consisted of the audit of the Trust’s annual financial statements and reviews
of the Trust’s quarterly financial statements.
| | --- | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------





56





PART
IV



Item 15.  Exhibits and Financial Statement
Schedules



The following documents are filed as a part of this
Annual Report on Form 10-K:



(1)       Financial
Statements



Included in Part II. Item 8 of this Annual Report on
Form 10-K:



Report of Independent Registered Public Accounting Firm

Statements of Assets, Liabilities and Trust Corpus

Statements of Distributable Income

Statements of Changes in Trust Corpus

Notes to Consolidated Financial Statements



(2)       Financial
Statement Schedules



Financial statement schedules are omitted because of
the absence of conditions under which they are required or because the required information is given in the financial statements or notes
thereto.



(3)       Exhibits



The exhibits below are filed or furnished herewith
or incorporated herein by reference.



|Exhibit
No. |  | Description of Exhibit                                                                                                                                                                                                                                                                                                                                                                      
|----------- |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|3.1*        |  | Certificate of Trust of PermRock Royalty Trust (incorporated by reference to Exhibit 3.3 to the Registration Statement on Form S-1, filed on April 6, 2018 (Registration No. 333-224191)).                                                                                                                                                                                                  
|3.2*        |  | Trust Agreement of PermRock Royalty Trust (incorporated by reference to Exhibit 3.4 to the Registration Statement on Form S-1, filed on April 6, 2018 (Registration No. 333-224191)).                                                                                                                                                                                                       
|3.3*        |  | Amended and Restated Trust Agreement of PermRock Royalty Trust, dated May 4, 2018, among Boaz Energy II, LLC, Wilmington Trust, National Association, as Delaware Trustee of PermRock Royalty Trust, and Simmons Bank, as Trustee of PermRock Royalty Trust (incorporated by reference to Exhibit 3.1 to the Trust’s Current Report on Form 8-K, filed on May 8, 2018 (File No. 001-38472)).
|4.1*        |  | Description of Trust Units (incorporated by reference to Exhibit 4.1 to the Trust’s Annual Report on Form 10-K for the year ended December 31, 2019 filed on March 30, 2020 (File No. 001-38472)).                                                                                                                                                                                          
|10.1*       |  | Conveyance of Net Profits Interest, dated effective as of January 1, 2018, by and between Boaz Energy II, LLC and Boaz Energy II Royalty, LLC (incorporated by reference to Exhibit 10.1 to the Trust’s Current Report on Form 8-K, filed on May 8, 2018 (File No. 001-38472)).                                                                                                             
|10.2*       |  | Registration Rights Agreement, dated as of May 4, 2018, by and between Boaz Energy II, LLC and PermRock Royalty Trust (incorporated by reference to Exhibit 10.2 to the Trust’s Current Report on Form 8-K, filed on May 8, 2018 (File No. 001-38472)).                                                                                                                                     
|23.1        |  | Consent of Cawley, Gillespie & Associates, Inc.                                                                                                                                                                                                                                                                                                                                             
|31.1        |  | Certification pursuant to Section 302 of the Sarbanes-Oxley Act of 2002                                                                                                                                                                                                                                                                                                                     
|32.1        |  | Certification pursuant to Section 906 of the Sarbanes-Oxley Act of 2002                                                                                                                                                                                                                                                                                                                     
|99.1        |  | Report of Cawley, Gillespie & Associates, Inc.                                                                                                                                                                                                                                                                                                                                              

———————

| | * | Asterisk indicates exhibit previously filed with the SEC and incorporated herein by reference.
| | - | ----------------------------------------------------------------------------------------------



Item 16. Form 10-K Summary



Not Applicable



57





SIGNATURES



Pursuant to the requirements of Section 13 or 15(d)
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.



|PERMROCK ROYALTY TRUST       
|-----------------------------
|                             
|                             
|By:  Simmons Bank, as Trustee
|                             
|                             
|By:                          
|                             
|                             
|                             





The registrant, PermRock Royalty Trust, has no principal
executive officer, principal financial officer, board of directors or persons performing similar functions. Accordingly, no additional
signatures are available, and none have been provided. In signing the report above, the Trustee does not imply that it has performed any
such function or that any such function exists pursuant to the terms of the Trust Agreement under which it serves.







58