SANTA FE ENERGY TRUST
10-K405, 1997-03-27
OIL ROYALTY TRADERS
Previous: OHSL FINANCIAL CORP, 10-K405, 1997-03-27
Next: ST MARY LAND & EXPLORATION CO, DEF 14A, 1997-03-27



================================================================================

                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

                                   FORM 10-K

[X] ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(D) OF THE SECURITIES EXCHANGE ACT
    OF 1934 FOR THE FISCAL YEAR ENDED DECEMBER 31, 1996

[ ] TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(D) OF THE SECURITIES EXCHANGE
    ACT OF 1934 FOR THE TRANSITION PERIOD FROM ____________ TO _______________

                         COMMISSION FILE NUMBER 1-11450

                             SANTA FE ENERGY TRUST
             (EXACT NAME OF REGISTRANT AS SPECIFIED IN ITS CHARTER)

                TEXAS                             76-6081498
   (STATE OR OTHER JURISDICTION OF             (I.R.S. EMPLOYER
   INCORPORATION OR ORGANIZATION)             IDENTIFICATION NO.)

         TEXAS COMMERCE BANK
        NATIONAL ASSOCIATION
      CORPORATE TRUST DIVISION
       600 TRAVIS, SUITE 1150
           HOUSTON, TEXAS                            77002
   (ADDRESS OF PRINCIPAL EXECUTIVE
              OFFICES)                            (ZIP CODE)

       REGISTRANT'S TELEPHONE NUMBER, INCLUDING AREA CODE: (713) 216-5447

          SECURITIES REGISTERED PURSUANT TO SECTION 12(B) OF THE ACT:

                                           NAME OF EACH EXCHANGE ON
         TITLE OF EACH CLASS                   WHICH REGISTERED
         -------------------               ------------------------
DEPOSITARY UNITS, EVIDENCED BY SECURE        NEW YORK STOCK EXCHANGE
      PRINCIPAL ENERGY RECEIPTS

          SECURITIES REGISTERED PURSUANT TO SECTION 12(G) OF THE ACT:

                                      NONE

     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 [X]   No [ ]

     Indicate by check mark if disclosure of delinquent filers pursuant to Item
405 of Regulation S-K is not contained herein, and will not be contained, to the
best of registrant's knowledge, in definitive proxy or information statements
incorporated by reference in Part III of this Form 10-K or any amendment to this
Form 10-K. [X]

     The aggregate market value of 6,300,000 Depositary Units in Santa Fe Energy
Trust held by non-affiliates of the registrant at the closing sales price on
March 24, 1997, of $19 7/8 was $125,212,500.

          Depositary Units outstanding at March 24, 1997 -- 6,300,000
                      DOCUMENTS INCORPORATED BY REFERENCE:
                                     None.

================================================================================
<PAGE>
                               TABLE OF CONTENTS

                                     PART I

                                                                     PAGE
                                                                     ----
Item  1. Business.................................................     1
                                                                      
         Description of the Trust.................................     1
                                                                        
         Description of the Trust Units and Depositary Units......     7
                                                                        
         Description of the Treasury Obligations..................    15
                                                                        
         Description of the Royalty Properties....................    15
                                                                        
         Competition and Markets..................................    24
                                                                        
         Governmental Regulation..................................    25
Item  2. Properties...............................................    28
Item  3. Legal Proceedings........................................    28
Item  4. Submission of Matters to a Vote of Security Holders......    28

                                    PART II

Item  5. Market for the Registrant's Common Equity and Related        
           Holder Matters.........................................    29
Item  6. Selected Financial Data..................................    29
Item  7. Management's Discussion and Analysis of Financial            
           Condition and Results of
           Operations.............................................    29
Item  8. Financial Statements and Supplementary Data..............    32
Item  9. Changes in and Disagreements with Accountants on             
           Accounting and Financial
           Disclosure.............................................    32

                                    PART III

Item 10. Directors and Executive Officers of the Registrant.......    32
Item 11. Executive Compensation...................................    32
Item 12. Security Ownership of Certain Beneficial Owners and          
           Management.............................................    33
Item 13. Certain Relationships and Related Transactions...........    33

                                    PART IV

Item 14. Exhibits, Financial Statement Schedules, and Reports on      33
           Form 8-K...............................................
SIGNATURES........................................................    42
<PAGE>
CERTAIN DEFINITIONS

     As used herein, the following terms have the meanings indicated: "Bbl"
means barrel, "MBbl" means thousand barrels, "Mcf" means thousand cubic feet
and "MMcf" means million cubic feet. Natural gas volumes are converted to
"barrels of oil equivalent" using the ratio of 6.0 Mcf of natural gas to 1.0
barrel of crude oil.

                                     PART I

ITEM 1.  BUSINESS
                            DESCRIPTION OF THE TRUST

     The Santa Fe Energy Trust (the "Trust"), created under the laws of the
State of Texas, maintains its offices at the office of the Trustee, Texas
Commerce Bank National Association (the "Trustee"), 600 Travis, Suite 1150,
Houston, Texas 77002. The telephone number of the Trust is (713) 216-5447.

     The Trust was formed pursuant to an Organizational Trust Agreement dated as
of October 22, 1992. Effective November 19, 1992, the Organizational Trust
Agreement was amended and restated by the Trust Agreement of Santa Fe Energy
Trust between Santa Fe Energy Resources, Inc. (Santa Fe) and Texas Commerce Bank
National Association (the "Trust Agreement"). Under the terms of the Trust
Agreement, Santa Fe conveyed royalty interests in certain oil and gas properties
to the Trust. In exchange for the conveyance of such royalty interests, the
Trust issued 6,300,000 units of undivided beneficial interest ("Trust Units").
The Trust Units and the Treasury Obligations (hereinafter defined) were
deposited with Texas Commerce Bank National Association, as depositary (the
"Depositary") in exchange for 6,300,000 Depositary Units (hereinafter
defined). Each Depositary Unit consists of beneficial ownership of one Trust
Unit and a $20 face amount beneficial ownership interest in a $1,000 face amount
zero coupon United States Treasury obligation ("Treasury Obligation") maturing
on February 15, 2008 ("Liquidation Date"). The Depositary Units are evidenced
by Secure Principal Energy Receipts ("SPERs"), which are issued and
transferable only in denominations of 50 Depositary Units or an integral
multiple thereof. The Depositary Units are traded on the New York Stock Exchange
under the symbol SFF.

     The Trust Units and Treasury Obligations are held by the Depositary for the
holders of Depositary Units ("Holders"). The Treasury Obligations consist of a
portfolio of United States Treasury stripped interest coupons that mature on the
Liquidation Date in the aggregate face amount of $126,000,000, which amount
equals $20 multiplied by the aggregate number of Depositary Units issued and
outstanding. Since Depositary Units may be issued or transferred only in
denominations of 50 or integral multiples thereof, each holder of 50 Depositary
Units owns the entire beneficial interest in a discrete Treasury Obligation, in
a face amount of $1,000, the minimum denomination of such Treasury Obligations.
The Treasury Obligations do not pay current interest. See "Description of Trust
Units and Depositary Units -- Federal Income Tax Matters".

     The Trust is a grantor trust formed by Santa Fe to hold royalty interests
in certain oil and gas properties owned by Santa Fe (the "Royalty
Properties"). The principal asset of the Trust consists of (i) two term royalty
interests (the Wasson ODC Royalty and the Wasson Willard Royalty-collectively,
the "Wasson Royalties") conveyed to the Trust out of Santa Fe's royalty
interests in two production units (the Wasson ODC Unit and the Wasson Willard
Unit) in the Wasson Field, and (ii) a net profits royalty interest (the "Net
Profits Royalties") conveyed to the Trust out of Santa Fe's royalty interests
and working interests in a diversified portfolio of oil and gas properties (the
"Net Profits Properties") located in 12 states (collectively, the "Royalty
Interests").

     The terms of the Trust Agreement provide, among other things, that: (1) the
Trust cannot acquire any asset other than the Royalty Interests or engage in any
business or investment activity of any kind whatsoever, except that cash being
held by the Trustee as a reserve for liabilities or for distribution at the next
distribution date will be placed in bank accounts or certificates; (2) the
Trustee can establish cash reserves and borrow funds to pay liabilities of the
Trust and can pledge assets of the Trust to secure payment of the borrowing; (3)
the Trustee will receive the payments attributable to the Royalty

                                       1
<PAGE>
Interests and pay all expenses, liabilities and obligations of the Trust; (4)
the Trustee will make quarterly distributions to Holders of cash available for
distribution in February, May, August and November of each year; (5) the Trustee
is not required to make business decisions affecting the Trust Units or the
Trust assets, but under certain circumstances, the Trustee may be required to
approve or disapprove an extraordinary transaction affecting the Trust and the
Holders; and (6) the Trust will be liquidated on or prior to the Liquidation
Date. The discussion of terms of the Trust Agreement contained herein is
qualified in its entirety by reference to the Trust Agreement itself, which is
an exhibit to this Form 10-K and is available upon request from the Trustee.

     The Trustee is paid an annual fee of approximately $12,500. The Trust is
responsible for paying all legal, accounting, engineering and stock exchange
fees, printing costs and other administrative expenses incurred by or at the
direction of the Trustee. Trustee fees and Trust administrative expenses
totalled $335,000 in 1996, although such costs could be greater or less in
subsequent periods depending on future events. In addition, the Trust paid Santa
Fe an annual fee of $217,000 in 1996. Such fee will increase by 3.5% per year,
payable quarterly, to reimburse Santa Fe for overhead expenses.

     The Wasson Royalties were conveyed from Santa Fe to the Trust pursuant to a
single instrument of conveyance (the "Wasson Conveyance"). The Net Profits
Royalties were conveyed from Santa Fe to the Trust pursuant to separate,
substantially similar conveyances (the "Net Profits Conveyances") except with
respect to the Net Profits Royalties in properties located within the State of
Louisiana and its related state waters. Due to the effect of certain Louisiana
laws governing the transfer of properties to trusts, the Louisiana Net Profits
Royalties were conveyed from Santa Fe to the Trust pursuant to a separate
conveyance in the form of a secured interest in proceeds of production from such
properties (the "Louisiana Conveyance"). The Louisiana Conveyance provides the
Trust with the economic equivalent of the Net Profits Royalties determined with
respect to the Net Profits Properties located in Louisiana. The Net Profits
Conveyances, Wasson Conveyance and Louisiana Conveyance are referred to
collectively as the Conveyances.

     Santa Fe owns the Royalty Properties subject to and burdened by the Royalty
Interests. Santa Fe will receive all payments relating to the sale of production
from the Royalty Properties and will be required, pursuant to the Conveyances,
to pay to the Trust the portion thereof attributable to the Royalty Interests.
Under the Conveyances, the amounts payable with respect to the Royalty Interests
will be computed with respect to each calendar quarter, and such amounts will be
paid by Santa Fe to the Trust not later than 60 days after the end of each
calendar quarter. The amounts paid to the Trust will not include interest on any
amounts payable with respect to the Royalty Interests which are held by Santa Fe
prior to payment to the Trust. Santa Fe will be entitled to retain any amounts
attributable to the Royalty Properties which are not required to be paid to the
Trust with respect to the Royalty Interests.

     The following descriptions of the Wasson Royalties and the Net Profits
Royalties, and the calculation of amounts payable to the Trust in respect
thereof, are subject to and qualified by the more detailed provisions of the
Conveyances included as exhibits to this Form 10-K and available upon request
from the Trustee.

THE WASSON ROYALTIES

     THE WASSON ODC ROYALTY.  The Wasson ODC Royalty was conveyed out of Santa
Fe's 12.3934% royalty interest in the Wasson ODC Unit and entitles the Trust to
receive quarterly royalty payments with respect to oil production from the
Wasson ODC Unit for each calendar quarter during the period ending on December
31, 2007. The royalties payable with respect to the Wasson ODC Royalty for any
calendar quarter is determined by multiplying (a) the Average Per Barrel Price
(as defined below) received for such quarter with respect to oil production from
the Wasson ODC Unit by (b) the Royalty Production (as defined below) for such
quarter related to the Wasson ODC Royalty.

     "Royalty Production" for the Wasson ODC Royalty is defined as 12.3934% of
the lesser of (i) the actual number of gross barrels of oil produced for such
quarter from the Wasson ODC Unit and (ii) the applicable maximum quarterly gross
production limitation set forth in the table below. The

                                       2
<PAGE>
table also shows the maximum number of barrels of Royalty Production that may be
produced per quarter in respect of the Wasson ODC Royalty (12.3934% of the
quarterly gross production limitation).

                                     WASSON ODC ROYALTY      WASSON ODC ROYALTY
       CALENDAR QUARTERS              QUARTERLY GROSS           MAXIMUM NET
      IN THE YEAR ENDING                 PRODUCTION              QUARTERLY
         DECEMBER 31,                LIMITATION (MBBLS)      PRODUCTION (MBBLS)
- ----------------------------------   ------------------      ------------------
  1997............................           539                    66.8
  1998............................           532                    65.9
  1999............................           561                    69.5
  2000............................           522                    64.7
  2001............................           504                    62.5
  2002............................           530                    65.7
  2003............................           582                    72.1
  2004............................           604                    74.9
  2005............................           536                    66.4
  2006............................           502                    62.2
  2007............................           486                    60.2

     The Wasson ODC Royalty will terminate on December 31, 2007. Thus, the
Trustee will make a final quarterly distribution from the Wasson ODC Royalty in
respect of the fourth quarter of 2007 on or about the Liquidation Date.

     THE WASSON WILLARD ROYALTY.  The Wasson Willard Royalty was conveyed out of
Santa Fe's 6.8355% royalty interest in the Wasson Willard Unit and entitles the
Trust to receive quarterly royalty payments with respect to oil production from
the Wasson Willard Unit for each calendar quarter during the period ending on
December 31, 2003. The royalty payable for any calendar quarter is determined by
multiplying (a) the Average Per Barrel Price (as defined below) received for
such quarter with respect to oil production from the Wasson Willard Unit by (b)
the Royalty Production (as defined below) for such quarter related to the Wasson
Willard Royalty.

     "Royalty Production" for the Wasson Willard Royalty is defined as 6.8355%
of the lesser of (i) the actual number of gross barrels of oil produced for such
quarter from the Wasson Willard Unit and (ii) thc applicable maximum quarterly
gross production limitation set forth in the table below. The table also shows
the maximum number of barrels of Royalty Production that may be produced per
quarter in respect of the Wasson Willard Royalty (6.8355% of the quarterly gross
production limitation).

                                      WASSON WILLARD          WASSON WILLARD
      CALENDAR QUARTERS             ROYALTY QUARTERLY        ROYALTY MAXIMUM
     IN THE YEAR ENDING              GROSS PRODUCTION         NET QUARTERLY
        DECEMBER 31,                LIMITATION (MBBLS)      PRODUCTION (MBBLS)
- ---------------------------------   ------------------      ------------------
 1997............................           455                    31.1
 1998............................           437                    29.9
 1999............................           390                    26.7
 2000............................           323                    22.1
 2001............................           268                    18.3
 2002............................           222                    15.2
 2003............................           175                    12.0

     AVERAGE PER BARREL PRICE.  The "Average Per Barrel Price" with respect to
the Wasson Royalties for any calendar quarter generally means (a) the aggregate
revenues received by Santa Fe for such quarter from the sale of oil production
from its royalty interest in the Wasson Field production unit to which the
particular Wasson Royalty relates less certain actual costs for such quarter
which consist of post-production costs (including gathering, transporting,
separating, processing, treatment, storing and marketing charges), costs of
litigation concerning title to or operations of the Wasson Royalties, severance
taxes, ad valorem taxes, excise taxes (including windfall profits taxes, if
any), sales taxes and other similar taxes imposed upon the reserves or upon
production, delivery or sale of such production, costs of audits, insurance
premiums and amounts reserved for the foregoing, divided

                                       3
<PAGE>
by (b) the aggregate number of barrels produced for such quarter from its
royalty interest in the Wasson Field production unit to which the particular
Wasson Royalty relates.

THE NET PROFITS ROYALTIES

     The Net Profits Royalties entitle the Trust to receive, on a quarterly
basis, 90% of the Net Proceeds (as defined in the Net Profits Conveyances) from
the sale of production from the Net Profits Properties. The Net Profits
Royalties are not limited in term, although under the Trust Agreement the
Trustee is directed to sell the Net Profits Royalties prior to the Liquidation
Date. The definitions, formulas, accounting procedures and other terms governing
the computation of Net Proceeds are detailed and extensive, and reference is
made to the Net Profits Conveyances and the Louisiana Conveyance for a more
detailed discussion of the computation thereof.

     CALCULATION OF NET PROCEEDS.  "Net Proceeds" generally means, for any
calendar quarter, (a) with respect to Net Profits Properties that are conveyed
from working interests, the excess of Gross Proceeds (as defined below) over all
costs, expenses and liabilities incurred in connection with exploring,
prospecting and drilling for, operating, producing, selling and marketing oil
and gas, including, without limitation, all amounts paid as royalties,
overriding royalties, production payments or other burdens against production
pursuant to permitted encumbrances, delay rentals, payments in connection with
the drilling or deferring of drilling of any well in the vicinity, adjustment
payments to others in connection with contributions upon pooling, unitization or
communitization, rent for use of or damage to the surface, costs under any joint
operating unit or similar agreement, costs incurred with respect to reworking,
drilling, equipping, plugging back, completing and recompleting wells, making
production ready or available for market, constructing production and delivery
facilities, producing, transporting, compressing, dehydrating, separating,
treating, storing and marketing production, secondary or tertiary recovery or
other operations conducted for the purpose of enhancing production, litigation
concerning title to or operation of the working interests, renewals and
extensions of leases, and taxes, and (b) with respect to Net Profits Properties
that are conveyed from royalty interests, the excess of Gross Proceeds over all
costs, expenses and liabilities incurred in making production available or ready
for market, including, without limitation, costs paid for gathering,
transporting, compressing, dehydrating, separating, treating, storing and
marketing oil and gas, litigation concerning title to or operation of royalty
interests, taxes, costs of audits and insurance premiums.

     "Gross Proceeds" generally means, for any calendar quarter, the amount of
cash received by Santa Fe during such quarter from the sales of oil and gas
produced from the Net Profits Properties excluding (a) all amounts attributable
to nonconsent operations conducted with respect to any working interest in which
Santa Fe or its assignee is a nonconsenting party and which is dedicated to the
recoupment or reimbursement of penalties, costs and expenses of the consenting
parties, (b) damages arising from any cause other than drainage or reservoir
injury, (c) rental for reservoir use, (d) payments in connection with the
drilling of any well on or in the vicinity of the Net Profits Properties and (e)
all amounts set aside as reserved amounts. Gross Proceeds will not include (x)
consideration for the transfer or sale of the Net Profits Properties (except as
provided below under "Description of the Trust -- Support Payments") or (y)
any amount not received for oil and gas lost in the production or marketing
thereof or used by the owner of the Net Profits Properties in drilling,
production and plant operations. Gross Proceeds includes payments for future
production to the extent they are not subject to repayment in the event of
insufficient subsequent production.

     If a dispute arises as to the correct or lawful sales prices of any oil or
gas produced from any of the Net Profits Properties, then for purposes of
determining whether the amounts have been received by the owner of the Net
Profits Properties and therefore constitute Gross Proceeds (a) the amounts
withheld by a purchaser and deposited with an escrow agent shall not be
considered to be received by the owner of the Net Profits Properties until
actually collected, (b) amounts received by the owner of the Net Profits
Properties and promptly deposited with a non-affiliated escrow agent will not be
considered to have been received until disbursed to it by such escrow agent and
(c) amounts received

                                       4
<PAGE>
by the owner of the Net Profits Properties and not deposited with an escrow
agent will be considered to have been received.

     The Trust is not liable to the owners or operators of the Net Profits
Properties for any operating, capital or other costs or liabilities attributable
to the Net Profits Properties or oil and gas produced therefrom, and the Trustee
is not obligated to return any income received from the Net Profits Royalties.
Overpayments to the Trust will reduce future amounts payable.

SUPPORT PAYMENTS

     The Wasson Conveyance provides that the Trust is entitled to additional
quarterly royalty payments ("Support Payments"), subject to certain
limitations herein described, from an additional royalty out of Santa Fe's
interests in the Wasson ODC Unit during the period ending on December 31, 2002
(the "Support Period") in the event that the net cash available for
distribution to Holders from the Royalty Interests for any calendar quarter
during the Support Period is less than an amount sufficient to distribute to
Holders a minimum supported quarterly royalty per Depositary Unit equal to $0.40
per Depositary Unit (the "Minimum Quarterly Royalty"). Distributions paid in
1994 and 1995 included Support Payments of $867,800 (approximately $0.14 per
Depositary Unit) and $1,206,000 (approximately $0.19 per Depositary Unit),
respectively. The Support Payments paid in 1994 were required primarily due to
lower realized oil prices and capital expenditures incurred with respect to the
Net Profits Properties, a substantial portion of which related to the drilling
of new wells. The Support Payments paid in 1995 were required primarily due to
lower natural gas prices and a continuation of drilling expenditures. During
1996 and the first quarter of 1997 Santa Fe recouped Support Payments made in
prior periods totalling $1,009,000 (approximately $0.16 per Depositary Unit) and
$911,800 (approximately $0.14 per Depositary Unit), respectively (see
"-- Reduction of Royalty Interests"). Depending on factors such as sales
prices and volumes and the level of operating costs and capital expenditures,
Support Payments may be required in subsequent quarters to allow the Trust to
make distributions of $0.40 per Depositary Unit per quarter.

     CALCULATION OF AMOUNT OF SUPPORT PAYMENT.  Support Payments payable to the
Trust for any calendar quarter during the Support Period shall be equal to the
additional amount necessary to cause the Minimum Quarterly Royalty for such
quarter to be paid by the Trust in respect of all outstanding Trust Units;
provided, that the aggregate amount of Support Payments, net of any amounts
recouped by Santa Fe pursuant to reductions in the royalties payable with
respect to the Royalty Interests as described below, will be limited to $20
million (the "Aggregate Support Payment Limitation Amount"), as such amount
may be replenished upon recoupment of certain amounts as described in the
following paragraph.

     REDUCTION OF ROYALTY INTERESTS.  In the event Support Payments are paid to
the Trust for any quarter, the royalties payable with respect to the Wasson
Royalties will be reduced in future quarters (including quarters after the
Support Period but prior to the Liquidation Date) after the Trust has received
(or amounts are set aside for payment of) proceeds from all of the Royalty
Interests in amounts sufficient to pay 112.5% of the Minimum Quarterly Royalty
($0.45 per Depositary Unit) on all Trust Units outstanding at the end of such
quarter in order to permit Santa Fe to recoup the aggregate amount of the
Support Payments. Any such reduction in royalties payable with respect to the
Royalty Interests would be made first to the Wasson ODC Royalty and then, if
additional reductions are necessary, from the Wasson Willard Royalty. The effect
of such reductions in the royalties payable with respect to the Wasson Royalties
would be to eliminate distributions in excess of $0.45 per Depositary Unit until
the Support Payments, if any, received by the Trust have been recouped by Santa
Fe through such reductions in the Wasson Royalties.

     PROPORTIONATE REDUCTION OF MINIMUM QUARTERLY ROYALTY AND AGGREGATE SUPPORT
PAYMENT LIMITATION AMOUNT UPON CERTAIN SALES.  In the event that Santa Fe causes
the Trust to sell or release a portion of the Net Profits Royalties in
connection with the sale by Santa Fe of underlying Net Profits Properties, the
Minimum Quarterly Royalty and the Aggregate Support Payment Limitation Amount

                                       5
<PAGE>
will be adjusted proportionately downward to equal the product resulting from
multiplying each of the Minimum Quarterly Royalty and the Aggregate Support
Payment Limitation Amount by a fraction, the numerator of which will be the
Remaining Royalty Interests Amount (as defined below) and the denominator of
which will be the Existing Royalty Interests Amount (as defined below). For such
purposes, the "Remaining Royalty Interests Amount" means, at any time, the
Existing Royalty Interests Amount (as defined below) less the present value of
the future net revenues attributable to the portion of the Net Profits Royalties
sold or released by the Trust, determined by reference to the reserve report for
the Royalty Properties prepared in accordance with guidelines of the Securities
and Exchange Commission (the "Commission") as of the December 31 immediately
preceding the date of the sale. The "Existing Royalty Interests Amount" means,
at any time, the then present value of the future net revenues attributable to
the Royalty Interests (including the portion sold or released by the Trust),
determined by reference to the reserve report for the Royalty Properties
prepared in accordance with Commission guidelines as of the December 31
immediately preceding the date of the sale. Following any such sale of Net
Profits Royalties, the Trustee will notify the Holders of the adjusted Minimum
Quarterly Royalty and the adjusted Aggregate Support Payment Limitation Amount.

OTHER MATTERS

     Payments to the Trust are attributable to the sale of depleting assets.
Thus, the reserves attributable to the Royalty Properties are expected to
decline over time. Based on the estimated production volumes in the Reserve
Report (hereinafter defined), on a barrel of oil equivalent basis, the oil and
gas production from proved reserves attributable to the Trust in the year
preceding the Liquidation Date is expected to be approximately 40% of the oil
and gas production attributable to the Trust in 1996.

     Under the terms of the Conveyances, neither the Trustee, the Trust nor the
Holders will be able to influence or control the operation or future development
of the Royalty Properties. Santa Fe operates only a small number of the Royalty
Properties and is not expected to be able to significantly influence the
operations or future development of the Royalty Properties that are royalty
interests or that consist of relatively small working interests. Such operations
will generally be controlled by persons unaffiliated with the Trustee and Santa
Fe. Santa Fe, however, owns working interests in the Wasson ODC Unit and the
Wasson Willard Unit and may be able to exercise some influence, though not
control, over unit operations.

     The tertiary recovery operations in the Wasson Field have required
substantial capital expenditures and will involve significant future capital
expenditures for CO2 acquisition, particularly in the Wasson Willard Unit. A
prolonged oil price downturn could cause the operators in the Wasson Field to
reassess the economic viability of capital intensive production operations
notwithstanding their substantial unrecovered investment. Such decisions will
not be in the control of either Santa Fe or the Trustee and could have the
effect of substantially reducing expected production from the Wasson Field.

     The current operators of the Royalty Properties are under no obligation to
continue operating such properties, and neither the Trustee, the Holders nor
Santa Fe will be able to appoint or control the appointment of replacement
operators. The operators of the Net Profits Properties and any transferee have
the right to abandon any well or property on a Net Profits Property that is a
working interest, if, in their opinion, such well or property ceases to produce
or is not capable of producing in commercially paying quantities, and upon
termination of any such lease that portion of the Net Profits Royalties relating
thereto will be extinguished.

     The Trust Agreement provides that Santa Fe may sell the Royalty Properties,
subject to and burdened by the Royalty Interests, without the consent of the
Holders. In addition, Santa Fe may, without the consent of the Holders, require
the Trust to release up to $5 million of the Net Profit Royalties in any
12-month period (limited to $15 million in the aggregate for all sales prior to
January 1, 2002) in connection with a sale of the Net Profits Properties
provided that the Trust receives

                                       6
<PAGE>
an amount equal to 90% of the net proceeds received by Santa Fe with respect to
the Net Profits Properties so sold and such cash price represents the fair
market value of such properties (which fair market value for sales in excess of
$500,000 will be determined by independent appraisal). Such sales can be
required of the Trust without regard to any dollar limitation on and after
December 31, 2005. Any net sales proceeds paid to the Trust are distributable to
Holders for the quarter in which such proceeds are received. Pursuant to the
Trust Agreement, the Trust may not sell the Wasson ODC Royalty or the Wasson
Willard Royalty without the consent of Santa Fe. Under the Trust Agreement,
Santa Fe has a right of first refusal to purchase any of the Royalty Interests
at fair market value, or if applicable the offered third-party price, prior to
the Liquidation Date.

     The Trust has no employees. Administrative functions of the Trust are
performed by the Trustee.

              DESCRIPTION OF THE TRUST UNITS AND DEPOSITARY UNITS

     The following information is subject to the detailed provisions of the
Custodial Deposit Agreement entered into by Santa Fe, the Trustee, the
Depositary and all holders from time to time of SPERs (the "Deposit
Agreement"), which is an exhibit to this Form 10-K and is available upon
request from the Trustee.

     The functions of the Depositary under the Deposit Agreement are custodial
and ministerial in nature and for the benefit of Holders. The Deposit Agreement
and the issuance of SPERs thereunder provide Holders an administratively
convenient form of holding an investment in the Trust and a Treasury Obligation.
Each Depositary Unit is evidenced by a SPER, which is issued by the Depositary
and transferable only in denominations of 50 Depositary Units or an integral
multiple thereof. Accordingly, each Holder of 50 Depositary Units owns a
beneficial interest in 50 Trust Units and the entire beneficial interest in a
discrete Treasury Obligation in a face amount of $1,000, or $20 per Depositary
Unit.

     The deposited Trust Units and Treasury Obligations are held solely for the
benefit of the Holders and do not constitute assets of the Depositary or the
Trust. The Depositary has no power to assign, transfer, pledge or otherwise
dispose of any of the Trust Units or Treasury Obligations, except as described
under "Possible Divestiture of Depositary Units and Trust Units".

     Generally, the Depositary Units are entitled to participate in
distributions with respect to the Trust Units and such distributions with
respect to the Treasury Obligations and the liquidation of the remaining assets
of the Trust.

     Upon the written request of a Holder for withdrawal of Trust Units and
Treasury Obligations evidenced by SPERs in denominations of 50 Depositary Units
or an integral multiple thereof from deposit and the surrender of such Holder's
SPER in compliance with the terms of the Deposit Agreement, the Holder
surrendering such Depositary Units will be entitled to receive the underlying
Trust Units, which will be uncertificated, and whole Treasury Obligation as
described herein. These withdrawn Trust Units will be evidenced on the books of
the Trustee by a transfer of such Trust Units from the name of the Depositary to
the name of the withdrawing Holder. Holders of withdrawn Trust Units will be
entitled to receive Trust distributions and periodic Trust information
(including tax information) directly from the Trustee. Due to the accreting
nature of the value of the zero coupon Treasury Obligations, the withdrawal and
sale of a Treasury Obligation underlying Depositary Units prior to its maturity
will result in the Holder receiving less than the face value for its Treasury
Obligation investment. The amount a withdrawing Holder may receive from the sale
of a Treasury Obligation prior to its maturity will be affected by such factors
as then current interest rates and the small size of the Treasury Obligation
relative to typical trades in the secondary market for United States Treasury
obligations (which may result in a discount to quoted market values).

     Pursuant to the Trust Agreement and the related transfer application,
withdrawn Trust Units are not transferable except by operation of law. A holder
of withdrawn Trust Units may, however, transfer such Trust Units in
denominations of 50 (or an integral multiple thereof) to the Depositary for

                                       7
<PAGE>
redeposit, together with Treasury Obligations in the face amount equal to $1,000
for each 50 Trust Units redeposited, in exchange for Depositary Units. Such
redeposit may be effected by delivering written notice of such transfer jointly
to the Depositary and the Trustee together with proper documentation necessary
to transfer the requisite Treasury Obligations into the name of the Depositary.

DISTRIBUTIONS

     The Trustee determines for each calendar quarter during the term of the
Trust the amount of cash available for distribution to holders of Depositary
Units and the Trust Units evidenced thereby. Such amount (the "Quarterly
Distribution Amount") is equal to the excess, if any, of the cash received by
the Trust from the Royalty Interests then held by the Trust during such quarter,
plus any other cash receipts of the Trust during such quarter, over the
liabilities of the Trust paid during such quarter, subject to adjustments for
changes made by the Trustee during such quarter in any cash reserves established
for the payments of contingent or future obligations of the Trust. Based on
industry practice and the payment procedures relating to the Net Profits
Royalties, cash received by the Trustee in a particular quarter from the Net
Profits Royalties generally represents proceeds from sales of production for the
three months ending two months prior to the end of such quarter with respect to
gas, and one month prior to the end of such quarter with respect to oil. For
example, the royalty income received by the Trust for the third calendar quarter
with respect to gas is attributable to production in the months of May, June and
July (for which Santa Fe would have received payment from the purchasers in
July, August and September, respectively). Since proceeds from the sale of
production from the Wasson Properties are received within one month of
production, payments in respect of the Wasson Royalties are made for production
from the calendar quarter to which the Quarterly Distribution Amount relates.
The Quarterly Distribution Amount for each quarter is payable to Holders of
Depositary Units of record on the 45th day following each calendar quarter (or
the next succeeding business day following such day if such day is not a
business day) or such later date as the Trustee determines is required to comply
with legal or stock exchange requirements (the "Quarterly Record Date"). The
Trustee distributes cash to the Holders within two months after the end of each
calendar quarter to each person who was a Holder of Depositary Units of record
on a Quarterly Record Date.

     The net taxable income of the Trust for each calendar quarter is reported
by the Trustee for tax purposes as belonging to the Holders of record to whom
the Quarterly Distribution Amount is distributed. Because under current tax law
the Trust is classified for tax purposes as a "grantor trust" (see "Federal
Income Tax Matters"), each cash-basis Holder's share of the net taxable income
of the Trust is realized by such Holder for tax purposes in the calendar quarter
received by the Trustee, rather than in the quarter distributed by the Trustee.
Taxable income of a Holder may differ from the Quarterly Distribution Amount
because the Treasury Obligations are treated as generating interest income prior
to the time any cash payments are received thereon, a portion of the payments
received on the Wasson Royalties are treated as a nontaxable return of
principal, and cost depletion reduces taxable income but not the Quarterly
Distribution Amount. There may also be minor variances because of the
possibility that, for example, a reserve will be established in one quarter that
will not give rise to a tax deduction until a subsequent quarter, an expenditure
paid for in one quarter will have to be amortized for tax purposes over several
quarters, etc. See "Federal Income Tax Matters."

     Each Holder of Depositary Units (including the underlying Trust Units) of
record as of the business day next preceding the Liquidation Date will be
entitled to receive a liquidating distribution equal to a pro rata portion of
the net proceeds from the sale of the Net Profits Royalties (to the extent not
previously distributed) and a pro rata portion of the proceeds from the matured
Treasury Obligations.

POSSIBLE DIVESTITURE OF DEPOSITARY UNITS AND TRUST UNITS

     The Trust Agreement imposes no restrictions based on nationality or other
status of holders of Trust Units. However, the Trust Agreement and the Deposit
Agreement provide that in the event of certain judicial or administrative
proceedings seeking the cancellation or forfeiture of any property in

                                       8
<PAGE>
which the Trust has an interest because of the nationality, citizenship, or any
other status, of any one or more holders of Trust Units including Holders of
Depositary Units, the Trustee will give written notice thereof to each holder
whose nationality, citizenship or other status is an issue in the proceeding,
which notice will constitute a demand that such holder dispose of his Depositary
Units or withdrawn Trust Units within 30 days. If any holder fails to dispose of
his Depositary Units or withdrawn Trust Units in accordance with such notice,
cash distributions on such units are subject to suspension. In the event a
holder fails to dispose of Depositary Units in accordance with such notice, the
Depositary may cancel such holder's Depositary Units and reissue them in the
name of the Trustee, whereupon the Trustee will use its reasonable efforts to
sell the Depositary Units and remit the net sale proceeds to such holder. In the
case of Trust Units withdrawn from deposit with the Depositary, the Trustee
shall redeem such Trust Units not divested in accordance with such notice, for a
cash price equal to the then-current market price of the Depositary Units less
the then-current, over-the-counter bid price of the related, withdrawn Treasury
Obligations. The redemption price will be paid out in quarterly installments
limited to the amount that otherwise would have been distributed in respect of
such redeemed Trust Units.

LIABILITY OF HOLDERS

     The Trust is intended to be classified as an "express trust" under Texas
law and thus subject to the Texas Trust Code. Under the Texas Trust Code, a
trust beneficiary will not be held personally liable for obligations incurred by
the Trust except in limited circumstances principally related to wrongful
conduct by the trust beneficiary. It is unclear whether the Trust constitutes an
"express trust" under the Texas Trust Code. If the Trust were held not to be
an express trust, a Holder could be jointly and severally liable for any
liability of the Trust in the event that (i) the satisfaction of such liability
was not by contract limited to the assets of the Trust and (ii) the assets of
the Trust were insufficient to discharge such liability. Examples of such
liability would include liabilities arising under environmental laws and damages
arising from product liability and personal injury in connection with the
Trust's business. Each Holder should weigh this potential exposure in deciding
whether to retain or transfer his Trust Units.

LIQUIDATION OF THE TRUST

     The Trust will be liquidated and the Net Profits Royalties will be sold on
or prior to the Liquidation Date. Holders of record as of the business day next
proceeding the Liquidation Date will be entitled to receive a terminating
distribution with respect to each Depositary Unit equal to a pro rata portion of
the net proceeds from the sale of the Net Profits Royalties (to the extent not
previously distributed) and a pro rata portion of the proceeds from the matured
Treasury Obligations. Under the Trust Agreement, Santa Fe has a right of first
refusal to purchase any of the Royalty Interests at fair market value, or if
applicable, the offered third-party price, prior to the Liquidation Date.

FEDERAL INCOME TAX MATTERS

     This section is a summary of Federal income tax matters of general
application which addresses all material tax consequences of the ownership and
sale of Depositary Units. Except where indicated, the discussion below describes
general Federal income tax considerations applicable to individuals who are
citizens or residents of the United States. Accordingly, the following
discussion has limited application to domestic corporations and persons subject
to specialized Federal income tax treatment, such as tax-exempt entities,
regulated investment companies and insurance companies. The following discussion
does not address tax consequences to foreign persons. It is impractical to
comment on all aspects of Federal, state, local and foreign laws that may affect
the tax consequences of the transactions contemplated hereby and of an
investment in Depositary Units as they relate to the particular circumstances of
every Holder. EACH HOLDER SHOULD CONSULT HIS OWN TAX ADVISOR WITH RESPECT TO HIS
PARTICULAR CIRCUMSTANCES.

                                       9
<PAGE>
     This summary is based on current provisions of the Internal Revenue Code of
1986, as amended (the Code), existing and proposed regulations thereunder and
current administrative rulings and court decisions, all of which are subject to
changes that may or may not be retroactively applied. Some of the applicable
provisions of the Code have not been interpreted by the courts or the Internal
Revenue Service (IRS).

     No ruling has been or will be requested from the IRS with respect to any
matter affecting the Trust or Holders, and thus no assurance can be provided
that the statements set forth herein (which do not bind the IRS or the courts)
will not be challenged by the IRS or will be sustained by a court if so
challenged.

  TREATMENT OF DEPOSITARY UNITS

     Under current law, a purchaser of a Depositary Unit is treated, for Federal
income tax purposes, as purchasing directly an interest in the Treasury
Obligations and a Trust Unit. A purchaser is therefore required to allocate the
purchase price of his Depositary Unit between the interest in the Treasury
Obligations and the Trust Unit in the proportion that the fair market value of
each bears to the fair market value of the Depositary Unit. Information
regarding purchase price allocations is furnished to Holders by the Trustee.

  CLASSIFICATION AND TAXATION OF THE TRUST

     Under current law, the Trust is classified for federal income tax purposes
as a grantor trust and not as an association taxable as a corporation. As a
grantor trust, the Trust is not subject to tax. For tax purposes, Holders are
considered to own and receive the Trust's income and principal as though no
trust were in existence. The Trust files an information return, reporting all
items of income, credit or deduction which must be included in the tax returns
of Holders. If the Trust were determined to be an association taxable as a
corporation, it would be treated as a separate entity subject to corporate tax
on its taxable income, Holders would be treated as shareholders, and
distributions to Holders from the Trust would be treated as corporate
distributions that are not deductible by the Trust. Such distributions would be
taxable to a Holder, first, as dividends to the extent of the Holder's pro rata
share of the Trust's earnings and profits, then as a tax-free return of capital
to the extent of his basis in his Trust Units, and finally as capital gain to
the extent of any excess.

  DIRECT TAXATION OF HOLDERS

     Because under current law the Trust is treated as a grantor trust for
Federal income tax purposes and each Holder is treated, for Federal income tax
purposes, as owning a direct interest in the Treasury Obligations and the assets
of the Trust, each Holder is taxed directly on his pro rata share of the income
attributable to the Treasury Obligations and the assets of the Trust and is
entitled to claim his pro rata share of the deductions attributable to the Trust
(subject to certain limitations discussed below). Income and expenses
attributable to the assets of the Trust and the Treasury Obligations are taken
into account by Holders consistent with their method of accounting and without
regard to the taxable year or accounting method employed by the Trust.

     The Trust makes quarterly distributions to Holders of record on each
Quarterly Record Date. The terms of the Trust Agreement seek to assure to the
extent practicable that taxable income attributable to such distributions is
reported by the Holder who receives such distributions, assuming that he is the
owner of record on the Quarterly Record Date. In certain circumstances, however,
a Holder may not receive the distribution attributable to such income. For
example, if the Trustee establishes a reserve or borrows money to satisfy debts
and liabilities of the Trust, income associated with the cash used to establish
that reserve or to repay that loan must be reported by the Holder, even though
that cash is not distributed to him. In addition, Holders are required to
recognize certain interest income attributable to the Treasury Obligations with
respect to which no current cash distributions will be made.

     The Trust allocates income and deductions to Holders based on record
ownership at Quarterly Record Dates. It is unknown whether the IRS will accept
that allocation or will require income and

                                       10
<PAGE>
deductions of the Trust to be determined and allocated daily or require some
method of proration, which could result in an increase in the administrative
expenses of the Trust.

  TREATMENT OF TRUST UNITS

     Because the Trust is treated as a grantor trust for tax purposes, each
Holder is treated as purchasing and owning directly an interest in the Royalty
Interests. The purchaser of a Depositary Unit is required to allocate the
portion of his total purchase price allocated to the Trust Unit among the
Royalty Interests in the proportion that the fair market value of each of the
Royalty Interests bears to the total fair market value of all of the Royalty
Interests. For purposes of making this allocation, the Royalty Interests include
the Wasson ODC Royalty, the Wasson Willard Royalty and the Net Profits
Royalties. Information regarding purchase price allocations is furnished to
Holders by the Trustee.

  INTEREST INCOME

     Based on representations made by Santa Fe regarding the reserves burdened
by the Wasson Royalties and the expected life of the Wasson Royalties, the
Wasson Royalties are properly treated as "production payments" under Section
636(a) of the Code. Under the rules of such Code section, each Holder is treated
as making a mortgage loan on the Wasson Properties to Santa Fe in an amount
equal to the amount of the purchase price of each Depositary Unit allocated to
the Wasson Royalties. Because they are treated as debt instruments for tax
purposes, the Wasson Royalties are subject to the Original Issue Discount (OID)
rules of Sections 1272 through 1275 of the Code. Section 1272 generally requires
the periodic inclusion of original issue discount in income of the purchaser of
a debt instrument. Section 1275 provides special rules and authorizes the IRS to
prescribe regulations modifying the statutory provisions where, by reason of
contingent payments, the tax treatment provided under the statutory provisions
does not carry out the purposes of such provisions. Proposed regulations dealing
with contingent payments were issued in 1986 and modified in 1991 (the
"Original Proposed Regulations"). During December 1994, the IRS replaced the
Original Proposed Regulations with new proposed regulations and, during June
1996, the IRS redesignated the 1994 proposed regulations as final regulations
(the "New Regulations"). However, the New Regulations are by their terms
applicable only to debt instruments that are issued on or after August 13, 1996.
The New Regulations further provide, in a case of a contingent debt instrument
issued before August 13, 1996, that a taxpayer may use any reasonable method to
account for the debt instrument, including a method that would have been
required under the proposed regulations when the debt instrument was issued.
Because the Original Proposed Regulations were in effect when the Wasson
Royalties were issued to the Trust, the tax treatment of the Wasson Royalties
has been reported to the Holders under the provisions of the Original Proposed
Regulations.

     Under the rules set forth in the Original Proposed Regulations, each
payment (at the time the amount of such payment becomes fixed) made to the Trust
with respect to the Wasson Royalties is treated first as consisting of a payment
of interest to the extent of interest deemed accrued under the OID rules (based
on the long term Applicable Federal Rate in effect at the time the amount of
such payment becomes fixed) and the excess (if any) is treated as a payment of
principal. The total amount treated as principal is limited to the amount of the
purchase price of each Depositary Unit allocated to the Wasson Royalties.

     Holders are also required to recognize and report OID interest income
attributable to the Treasury Obligations. In general, the total amount of OID
interest income a Holder is required to recognize is calculated as the
difference between the amount of the purchase price of a Depositary Unit
allocated to the Treasury Obligations and the pro rata portion of the face
amount of such Treasury Obligations attributable to the Depositary Unit. The
amount of OID interest income so calculated which is required to be included in
income by a Holder is generally determined by multiplying the Holder's adjusted
issue price in the Treasury Obligations by the yield to maturity of the Treasury
Obligations.

                                       11
<PAGE>
  ROYALTY INCOME AND DEPLETION

     The income from the Net Profits Royalties is royalty income subject to an
allowance for depletion. The depletion allowance must be computed separately by
each Holder for each oil or gas property (within the meaning of Code Section
614). The IRS presently takes the position that a net profits interest carved
out of multiple properties is a single property for depletion purposes.
Accordingly, the Trust has taken the position that the Net Profits Royalties are
a single property for depletion purposes until such time as the issue is
resolved in some other manner.

     The allowance for depletion with respect to a property is determined
annually and is the greater of cost depletion or, if allowable, percentage
depletion. Percentage depletion is generally available to "independent
producers" (generally persons who are not substantial refiners or retailers of
oil or gas or their primary products) on the equivalent of 1,000 barrels of
production per day. Percentage depletion is a statutory allowance equal to 15%
of the gross income from production from a property, subject to a net income
limitation which is 100% of the taxable income from the property, computed
without regard to depletion deductions and certain loss carrybacks. The
depletion deduction attributable to percentage depletion for a taxable year is
limited to 65% of the taxpayer's taxable income for the year before allowance of
"independent producers" percentage depletion and certain loss carrybacks.
Unlike cost depletion, percentage depletion is not limited to the adjusted tax
basis of the property, although it reduces such adjusted tax basis (but not
below zero).

     In computing cost depletion for each property for any year, the adjusted
tax basis of that property at the beginning of that year is divided by the
estimated total units (Bbls of oil or Mcf of gas) recoverable from that property
to determine the per-unit allowance for such property. The per-unit allowance is
then multiplied by the number of units produced and sold from that property
during the year. Cost depletion for a property cannot exceed the adjusted tax
basis of such property. Since the Trust is taxed as a grantor trust, each Holder
computes cost depletion using his basis in his Trust Units allocated to the Net
Profits Royalties. Information is provided to each Holder reflecting how that
basis should be allocated among each property represented by his Trust Units.

  OTHER INCOME AND EXPENSES

     The Trust may generate some interest income on funds held as a reserve or
held until the next distribution date. Expenses of the Trust include
administrative expenses of the Trustee. Under the Code, certain miscellaneous
itemized deductions of an individual taxpayer are deductible only to the extent
that in the aggregate they exceed 2% of the taxpayer's adjusted gross income.
Certain administrative expenses attributable to the Trust Units may have to be
aggregated with an individual Holder's other miscellaneous itemized deductions
to determine the excess over 2% of adjusted gross income. The amount of such
expenses has not been, and is not expected to be, significant in relation to the
Trust's income.

  NON-PASSIVE ACTIVITY INCOME AND LOSS

     The income and expenses of the Trust are not taken into account in
computing the passive activity losses and income under Code Section 469 for a
Holder who acquires and holds Depositary Units as an investment.

  UNRELATED BUSINESS TAXABLE INCOME

     Certain organizations that are generally exempt from tax under Code Section
501 are subject to tax on certain types of business income defined in Code
Section 512 as unrelated business income. The income of the Trust will not
constitute unrelated business taxable income within the meaning of Code Section
512 so long as the Trust Units are not "debt-financed property" within the
meaning of Code Section 514(b). In general, a Trust Unit would be debt-financed
if the Holder incurs debt to acquire a Trust Unit or otherwise incurs or
maintains a debt that would not have been incurred or maintained if such Trust
Unit had not been acquired. Legislative proposals have been made from time to
time which,

                                       12
<PAGE>
if adopted, would result in the treatment of income attributable to the Net
Profits Royalties as unrelated business income.

  SALE OF DEPOSITARY UNITS; DEPLETABLE BASIS

     Generally, a Holder will realize gain or loss on the sale or exchange of
his Depositary Units measured by the difference between the amount realized on
the sale or exchange and his adjusted basis for such Depositary Units. Gain or
loss on the sale of Depositary Units by a Holder who is not a dealer with
respect to such Depositary Units and who has a holding period for the Depositary
Units of more than one year is treated as long-term capital gain or loss, except
to the extent of the depletion recapture amount. A Holder's initial basis in his
Depositary Units is equal to the amount paid for such Depositary Units. Such
basis is increased by the amount of any OID interest income recognized by the
Holder attributable to the Treasury Obligations. Such basis is reduced by
deductions for depletion claimed by the Holder (but not below zero). In
addition, such basis is reduced by the amount of any payments attributable to
the Wasson Royalties which are treated as payments of principal under the OID
rules. For Federal income tax purposes, the sale of a Depositary Unit is treated
as a sale by the Holder of his interest in the Treasury Obligations and the
assets of the Trust. Thus, upon the sale of Depositary Units, a Holder must
treat as ordinary income his depletion recapture amount, which is an amount
equal to the lesser of (i) the gain on that sale attributable to disposition of
the Net Profits Royalties or (ii) the sum of the prior depletion deductions
taken with respect to the Net Profits Royalties (but not in excess of the
initial basis of such Depositary Units allocated to the Net Profits Royalties).
It is possible that the IRS would take the position that a portion of the sales
proceeds is ordinary income to the extent of any accrued income at the time of
sale allocable to the Depositary Units sold, but which is not distributed to the
selling Holder.

  SALE OF NET PROFITS ROYALTIES

     In certain circumstances, Santa Fe may cause the Trustee, without the
consent of the Holders, to release a portion of the Net Profits Royalties in
connection with a sale by Santa Fe of the underlying Net Profits Properties.
Additionally, the assets of the Trust, including the Net Profits Royalties, will
be sold by the Trustee prior to the Liquidation Date in anticipation of the
termination of the Trust. A sale by the Trust of Net Profits Royalties will be
treated for Federal income tax purposes as a sale of Net Profits Royalties by a
Holder. Thus, a Holder will recognize gain or loss on a sale of Net Profits
Royalties by the Trust. A portion of that income may be treated as ordinary
income to the extent of depletion recapture. See "Sale of Depositary Units;
Depletable Basis," above.

  BACKUP WITHHOLDING

     In general, distributions of Trust income are not subject to "backup
withholding" unless: (i) the Holder is an individual or other noncorporate
taxpayer and (ii) such Holder fails to comply with certain reporting procedures.

  TAX SHELTER REGISTRATION

     The Trust is registered as a tax shelter with the IRS, as required by Code
Section 6111. The Trust's tax shelter registration number is 92322000636.

     A Holder who sells or otherwise transfers a Trust Unit in a subsequent
transaction must furnish the tax shelter registration number to the transferee.
The penalty for failure of the transferor of a Trust Unit to furnish such tax
shelter registration number to a transferee is $100 for each such failure.
Holders must disclose the tax shelter registration number of the Trust on IRS
Form 8271 which is required to be attached to each tax return on which any
deduction, loss, credit or other benefit generated by the Trust is claimed or
income of the Trust is included. A Holder who fails to disclose the tax shelter
registration number on his return, without reasonable cause for such failure,
will be subject to a $250 penalty for each such failure. (Any penalties
discussed herein are not deductible for income tax purposes.)

                                       13
<PAGE>
     ISSUANCE OF A TAX SHELTER REGISTRATION NUMBER DOES NOT INDICATE THAT AN
INVESTMENT IN DEPOSITARY UNITS OR TRUST UNITS OR THE CLAIMED TAX BENEFITS HAVE
BEEN REVIEWED, EXAMINED OR APPROVED BY THE IRS.

ERISA CONSIDERATIONS

     The Employee Retirement Income Security Act of 1974, as amended
("ERISA"), imposes certain requirements on pension, profit-sharing and other
employee benefit plans ("Plans") to which it applies, and contains standards
on those persons who are fiduciaries with respect to such Plans. In addition,
under the Code, there are similar requirements and standards which are
applicable to certain Plans and individual retirement accounts (whether or not
subject to ERISA) (collectively, together with Plans subject to ERISA, referred
to herein as Qualified Plans).

     A fiduciary of a Qualified Plan should carefully consider fiduciary
standards under ERISA regarding the Plan's particular circumstances before
authorizing an investment in Trust Units. A fiduciary should first consider (i)
whether the investment satisfies the prudence requirements of Section
404(a)(1)(B) of ERISA, (ii) whether the investment satisfies the diversification
requirements of Section 404(a)(1)(C) of ERISA and (iii) whether the investment
is in accordance with the documents and instruments governing the Plan as
required by Section 404(a)(1)(D) of ERISA.

     In order to avoid the application of certain penalties, a fiduciary must
also consider whether the acquisition of Depositary Units representing Trust
Units and/or operation of the Trust might result in direct or indirect nonexempt
prohibited transactions under Section 406 of ERISA and Code Section 4975. In
determining whether there are such prohibited transactions, a fiduciary must
determine whether there are "plan assets" involved in the transaction.
Department of Labor regulations (the DOL Regulations) address whether or not a
Qualified Plan's assets (such as a Depositary Unit) would be deemed to include
an interest in the underlying assets of an entity (such as the Trust) for
purposes of the reporting, disclosure and fiduciary responsibility provisions of
ERISA and analogous provisions of the Code, if the Plan acquires an "equity
interest" in such entity. The DOL Regulations provide that the underlying
assets of an entity will not be considered "plan assets" if the interests in
the entity are a publicly offered security. Trust Units represented by
Depositary Units are considered to be "publicly offered" for this purpose if
they are part of a class of securities that is (i) widely held (I.E., owned by
more than 100 investors independent of the issuer and each other), (ii) freely
transferable, and (iii) registered under Section 12(b) or 12(g) of the Exchange
Act. Although no assurances can be given, it is believed that these requirements
have been satisfied. Fiduciaries, however, will need to determine whether the
acquisition of Depositary Units representing Trust Units is a nonexempt
prohibited transaction under the general requirements of ERISA Section 406 and
Code Section 4975.

     Due to the complexity of the prohibited transaction rules and the penalties
imposed upon persons involved in prohibited transactions, it is important that
potential Qualified Plan investors consult with their counsel regarding the
consequences under ERISA and the Code of their acquisition and ownership of
Depositary Units.

STATE TAX CONSIDERATIONS

     The following is intended as a brief summary of certain information
regarding state income taxes and other state tax matters affecting individuals
who are Holders. Holders are urged to consult their own legal and tax advisors
with respect to these matters.

     Each Holder should consider state and local tax consequences of an
investment in Depositary Units. The Trust owns the Royalty Interests burdening
oil and gas properties located in Alabama, Arkansas, California, Colorado,
Kansas, Louisiana, Mississippi, New Mexico, North Dakota, Oklahoma, Texas and
Wyoming. Of these, all but Texas and Wyoming have income taxes applicable to
individuals. As stated, Texas currently has no income tax and the Reserve Report
reflects that more than 50% of the estimated future net cash inflows generated
by the Trust will be attributable to properties located in Texas. A Holder may
be required to file state income tax returns and/or to pay

                                       14
<PAGE>
taxes in those states imposing income taxes and may be subject to penalties for
failure to comply with such requirements. Further, in some states the Trust may
be taxed as a separate entity.

     The Depositary currently provides information prepared by the Trustee
concerning the Depositary Units sufficient to identify the income from
Depositary Units that is allocable to each state. Holders of Depositary Units
should consult their own tax advisors to determine their income tax filing
requirements with respect to their share of income of the Trust allocable to
states imposing an income tax on such income.

     The Trust Units represented by Depositary Units may constitute real
property or an interest in real property under the inheritance, estate and
probate laws of some or all of the states listed above. If the Depositary Units
are held to be real property or an interest in real property under the laws of a
state in which the Royalty Properties are located, the holders of Depositary
Units may be subject to devolution, probate and administration laws, and
inheritance or estate and similar taxes under the laws of such state.

                    DESCRIPTION OF THE TREASURY OBLIGATIONS

     The Treasury Obligations consist of a portfolio of interest coupons
stripped from United States Treasury Bonds. All of the Treasury Obligations
become due on the Liquidation Date in the aggregate face amount of $126,000,000,
which amount equals $20 per outstanding Depositary Unit. The Treasury
Obligations were purchased on behalf of the Depositary at a deep discount from
face value at a price of $30.733 per hundred dollars, which was approximately
the asked price on the over-the-counter U.S. Treasury market for such
obligations on November 12, 1992 (after adjustment for five-day settlement). The
Treasury Obligations were deposited with the Depositary on November 19, 1992 in
connection with the initial public offering of Depositary Units.

     The Treasury Obligations were issued under the Separate Trading of
Registered Interest and Principal of Securities program of the U.S. Treasury,
which permits the trading of the Treasury Obligations in book-entry form. The
Treasury Obligations are held for the benefit of Holders in the name of the
Depositary in book-entry form with a Federal Reserve Bank subject to withdrawal
by a Holder. The deposited Treasury Obligations are not considered assets of the
Depositary or the Trust. In the unlikely event of default by the U.S. Treasury
in the payment of the Treasury Obligations when due, each Holder would have the
right to withdraw a deposited Treasury Obligation in a face amount of $1,000 for
each 50 Depositary Units and, as a real party in interest and as the owner of
the entire beneficial interest in discrete Treasury Obligations, proceed
directly and individually against the United States of America in whatever
manner he deems appropriate without any requirement to act in concert with the
Depositary, other Holders or any other person.

     Santa Fe makes available quarterly to the Depositary for distribution to
Holders certain information regarding the Treasury Obligations including high,
low and recent asked prices quoted during each calendar quarter on the
over-the-counter United States Treasury market. The Treasury Obligations pay no
current interest.

                     DESCRIPTION OF THE ROYALTY PROPERTIES

THE WASSON PROPERTIES

     The Wasson Royalties were conveyed to the trust out of Santa Fe's 12.3934%
royalty interest in the Wasson ODC Unit and its 6.8355% royalty interest in the
Wasson Willard Unit, located in the Wasson Field. Santa Fe also owns working
interests in each of these units. The Wasson Field has been significantly
redeveloped for tertiary recovery operations utilizing CO2 flooding, which
commenced in 1984. Most of the capital expenditures for plant, facilities, wells
and equipment necessary for such tertiary recovery operations have been made,
although significant ongoing capital expenditures for CO2acquisition will be
required to complete the flood of the Wasson Field, particularly the Wasson

                                       15
<PAGE>
Willard Unit. The Wasson Royalties are not subject to development costs or
operating costs (including CO2 acquisition costs).

     The Wasson ODC Unit and the Wasson Willard Unit are production units formed
by the various interest owners in the Wasson Field to facilitate development and
production of certain geographically concentrated leases. The Wasson ODC Unit
covers approximately 7,840 acres with approximately 315 producing wells and is
operated by Amoco Production Company. The Wasson Willard Unit covers
approximately 13,520 acres with approximately 335 producing wells and is
operated by a subsidiary of Atlantic Richfield Company. Production attributable
to Santa Fe's royalty interests in the Wasson ODC Unit and Wasson Willard Unit
is marketed by Santa Fe and in some cases is sold at the wellhead at market
responsive prices that approximate spot oil prices for West Texas Sour crude,
and in other cases is sold at points within common carrier pipeline systems on
terms whereby Santa Fe pays the cost of transporting same to such points. Santa
Fe may sell its royalty interests in the Wasson Field subject to and burdened by
the Wasson Royalties, without the consent of the Trustee of the Trust or the
Holders. The Wasson Royalties may not be sold by the Trust without the consent
of Santa Fe.

THE NET PROFITS PROPERTIES

     The Royalty Properties burdened by the Net Profits Royalties consist of
royalty and working interests in a diversified portfolio of producing properties
located in established oil and gas producing areas in 12 states. Over 90% of the
discounted present value of estimated future net revenues attributable to the
Net Profits Royalties is generated from Net Profits Properties located in Texas,
Oklahoma and Louisiana and related state waters. No single property or field
accounts for more than 4% of the estimated future net revenues attributable to
the Net Profits Royalties. Production attributable to the Net Profits Properties
is principally sold at market responsive prices.

     Santa Fe owns the Net Profits Properties subject to and burdened by the Net
Profits Royalties, and is entitled to proceeds attributable to its ownership
interest in excess of 90% of the Net Proceeds paid to the Trust. Santa Fe is
required to receive payments representing the sale of production from the Net
Profits Properties, deduct the costs described above and pay 90% of the net
amount to the Trust. Santa Fe may sell the Net Profits Properties subject to and
burdened by the Net Profits Royalties. In addition, Santa Fe may, subject to
certain limitations, cause the Trust to release portions of the Net Profits
Royalties in connection with the sale of the underlying Net Profits Properties.

     Santa Fe estimates that as of December 31, 1996, the Net Profits Properties
covered approximately 246,000 gross acres (approximately 36,000 net to Santa
Fe). Productive well information generally is not made available by operators to
owners of royalties and overriding royalties. Accordingly, such information is
unavailable to Santa Fe for the Net Profits Properties.

TITLE TO PROPERTIES

     The Conveyances contain a warranty of title, limited to claims by, through
or under Santa Fe, and covering the Wasson Properties and certain of the Net
Profits Properties. The Conveyances contain no title warranty with respect to
the remaining Net Profits Properties. As is customary in the oil and gas
industry, Santa Fe or the operator of its properties performs only a perfunctory
title examination when it acquires leases, except leases covering proved
reserves. Generally, prior to drilling a well, a more thorough title examination
of the drill site tract is conducted and curative work is performed with respect
to significant title defects, if any, before proceeding with operations. The
Royalty Properties are typically subject, to one degree or another, to one or
more of the following: (i) royalties and other burdens and obligations,
expressed and implied, under oil and gas leases; (ii) overriding royalties (such
as the Royalty Interests) and other burdens created by Santa Fe or its
predecessors in title; (iii) a variety of contractual obligations (including, in
some cases, development obligations) arising under operating agreements, farmout
agreements, production sales contracts and other agreements that may affect the
properties or their titles; (iv) 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; (v)
pooling, unitization and communitization agreements, declarations and

                                       16
<PAGE>
orders; and (vi) easements, restrictions, rights-of-way and other matters that
commonly affect property. To the extent that such burdens and obligations affect
Santa Fe's rights to production and production revenues from the Royalty
Properties, they have been taken into account in calculating the Royalty
Interests and in estimating the size and value of the Trust's reserves
attributable to the Royalty Interests.

     It is not entirely clear that all of the Royalty Interests would be treated
as fully conveyed real or personal property interests under the laws of each of
the states in which the Royalty Properties are located. The Conveyances (other
than the Louisiana Conveyance) state that the Royalty Interests constitute real
property interests and Santa Fe has recorded the Conveyances (other than the
Louisiana Conveyance) in the appropriate real property records of the states in
which the Royalty Properties are located in accordance with local recordation
provisions. If during the term of the Trust, Santa Fe becomes involved as a
debtor in bankruptcy proceedings, it is not entirely clear that all of the
Royalty Interests would be treated as fully conveyed property interests under
the laws of each of the states in which the Royalty Properties are located. If
in such a proceeding a determination were made that a Royalty Interest (or a
portion thereof) did not constitute fully conveyed property interests under
applicable state law, the Conveyance related to such Royalty Interest (or a
portion thereof) could be subject to rejection as an executory contract (a term
used in the Federal Bankruptcy Code to refer to a contract under which the
obligations of both the debtor and the other party to the contract are so
unsatisfied that the failure of either to complete performance would constitute
a material breach excusing performance of the other) in a bankruptcy proceeding
involving Santa Fe. In such event, the Trust would be treated as an unsecured
creditor of Santa Fe with respect to such Royalty Interest in the pending
bankruptcy. Under Louisiana law, the Louisiana Conveyance constitutes personal
property that could be rejected as an executory contract in a bankruptcy
proceeding involving Santa Fe, although the mortgage on the Royalty Properties
that is burdened by the Louisiana Conveyance and which secures the Trust's
interests in such Royalty Properties should enhance the Trust's position in the
event of such a proceeding. No assurance can be given that the Royalty Interests
would not be subject to rejection in a bankruptcy proceeding as executory
contracts.

RESERVES

     A study of the proved oil and gas reserves attributable to the Trust as of
December 31, 1996 has been made by Ryder Scott Company, independent petroleum
consultants. The following letter (Reserve Report) summarizes such reserve
study. The Trust has not filed reserve estimates covering the Royalty Properties
with any other Federal authority or agency.

                                       17
<PAGE>
                            (RYDER SCOTT LETTERHEAD)

                                February 4, 1997

Santa Fe Energy Resources, Inc.
1616 South Voss Road
Houston, Texas 77057-2696

Gentlemen:

     Pursuant to your request, we present below our estimates of the net proved
reserves attributable to the interests of the Santa Fe Energy Trust (Trust) as
of December 31, 1996. The Trust is a grantor trust formed to hold interests in
certain domestic oil and gas properties owned by Santa Fe Energy Resources, Inc.
(Santa Fe). The interests conveyed to the Trust consist of royalty interests in
the Wasson Field, Texas (Wasson Royalties) and a net profits interest derived
from working and royalty interests in numerous other properties (Net Profits
Royalties). The properties included in the Trust are located in the states of
Alabama, Arkansas, California, Colorado, Kansas, Louisiana, Mississippi, New
Mexico, North Dakota, Oklahoma, Texas, Wyoming, and in state waters offshore
Louisiana.

     The estimated reserve quantities and future income quantities presented in
this report are related to a large extent to hydrocarbon prices. Hydrocarbon
prices in effect at December 31, 1996 were used in the preparation of this
report as required by Securities and Exchange Commission (SEC) and Financial
Accounting Standards Bulletin No. 69 (FASB 69) guidelines; however, actual
future prices may vary significantly from December 31, 1996 prices for reasons
discussed in more detail in other sections of this report. Therefore, quantities
of reserves actually recovered and quantities of income actually received may
differ significantly from the estimated quantities presented in this report.

                                              SANTA FE ENERGY TRUST
                                             AS OF DECEMBER 31, 1996
                                  ---------------------------------------------
                                                        ESTIMATED      PRESENT
                                                        FUTURE NET      VALUE
                                  LIQUIDS     GAS      CASH INFLOWS     AT 10%
                                  (MBBLS)    (MMCF)        (M$)          (M$)
                                  -------    ------    ------------    --------
Proved Net Developed and
 Undeveloped
  Wasson ODC Royalty............   2,941         0         68,636        41,757
  Wasson Willard Royalty........     621         0         14,418        11,008
  Net Profits Royalties.........   1,330     8,908         60,010        39,405
                                  -------    ------    ------------    --------
           Totals...............   4,875     8,908        143,064        92,170

Proved Net Developed
  Wasson ODC Royalty............   2,924         0         68,636        41,757
  Wasson Willard Royalty........     621         0         14,418        11,008
  Net Profits Royalties.........   1,330     8,908         60,010        39,405
                                  -------    ------    ------------    --------
           Totals...............   4,875     8,908        143,064        92,170

     The estimated proved reserves and income quantities for the Wasson
Royalties presented in this report are calculated by multiplying the net revenue
interest attributable to each of the Wasson Royalties by the total amount of oil
estimated to be economically recoverable from the respective productive units,
subject to production limitations applicable to the Wasson Royalties and an
additional royalty to provide Support Payments, which have been described to us
by Santa Fe.

                                       18
<PAGE>
     Reserve quantities are calculated differently for the Net Profits Royalties
because such interests do not entitle the Trust to a specific quantity of oil or
gas but to 90 percent of the Net Proceeds derived therefrom. Accordingly, there
is no precise method of allocating estimates of the quantities of proved
reserves attributable to the Net Profits Royalties between the interest held by
the Trust and the interests to be retained by Santa Fe. For purposes of this
presentation, the proved reserves attributable to the Net Profits Royalties have
been proportionately reduced to reflect the future estimated costs and expenses
deducted in the calculation of Net Proceeds with respect to the Net Profits
Royalties. Accordingly, the reserves presented for the Net Profits Royalties
reflect quantities of oil and gas that are free of future costs or expenses
based on the price and cost assumptions utilized in this report. The allocation
of proved reserves of the Net Profits Properties between the Trust and Santa Fe
will vary in the future as relative estimates of future gross revenues and
future net incomes vary. Furthermore, Santa Fe requested that for purposes of
our report the Net Profits Royalties be calculated beyond the Liquidation Date
of December 31, 2007, even though by the terms of the Trust Agreement the Net
Profits Royalties will be sold by the Trustee on or about this date and a
liquidating distribution of the sales proceeds from such sale would be made to
holders of Trust Units.

     The "Liquid" reserves shown above are comprised of crude oil, condensate
and natural gas liquids. Natural gas liquids comprise 2.8 percent of the Trust's
developed liquid reserves and 2.8 percent of the Trust's developed and
undeveloped liquid reserves. All hydrocarbon liquid reserves are expressed in
standard 42 gallon barrels. All gas volumes are sales gas expressed in MMCF at
the pressure and temperature bases of the area where the gas reserves are
located. The estimated future net cash inflows are described later in this
report.

     Santa Fe has indicated that the conveyance of the Wasson Royalties to the
Trust provides that the Trust will receive an additional royalty interest in the
Wasson ODC Unit which could be available for Support Payments. Payment of the
additional royalty is subject to numerous limitations which are detailed in the
Conveyance. Based on the production profiles and pricing assumptions in this
report and the terms of the Conveyance as described to us by Santa Fe, no future
net revenue is required from future Support Payments as of December 31, 1996.
The tables shown on pages 18 and 21 include no reserves or future net revenue
with respect to the Support Payments. Based on the terms of the Conveyance, the
Support Payments are limited to a total payment of $20,000,000 from inception
through 2002, which is the time the Support Payments are terminated. As of
December 31, 1996, $1,064,856 in Support Payments had been paid and the
remaining maximum obligation with respect to the Support Payments is
$18,935,144. In accordance with information provided by Santa Fe, we have
calculated total estimated net revenue of $38,213,511 to be available for
Support Payments as of December 31, 1996.

     The proved reserves presented in this report comply with the SEC's
Regulation S-X Part 210.4-10 Sec. (a) as clarified by subsequent Commission
Staff Accounting Bulletins, and are based on the following definitions and
criteria:

          Proved reserves of crude oil, condensate, natural gas, and natural gas
     liquids are estimated quantities that geological and engineering data
     demonstrate with reasonable certainty to be recoverable in the future from
     known reservoirs under existing conditions. Reservoirs are considered
     proved if economic producibility is supported by actual production or
     formation tests. In certain instances, proved reserves are assigned on the
     basis of a combination of core analysis and electrical and other type logs
     which indicate the reservoirs are analogous to reservoirs in the same field
     which are producing or have demonstrated the ability to produce on a
     formation test. The area of a reservoir considered proved includes (1) that
     portion delineated by drilling and defined by fluid contacts, if any, and
     (2) the adjoining portions not yet drilled that can be reasonably judged as
     economically productive on the basis of available geological and
     engineering data. In the absence of data on fluid contacts, the lowest
     known structural occurrence of hydrocarbons controls the lower proved limit
     of the reservoir. Proved reserves are estimates of hydrocarbons to be
     recovered from a given date forward. They may be revised as hydrocarbons
     are produced and additional data become available. Proved natural gas
     reserves are comprised of non-associated, associated, and dissolved gas. An
     appropriate reduction in gas reserves has been

                    RYDER SCOTT COMPANY PETROLEUM ENGINEERS

                                       19
<PAGE>
     made for the expected removal of natural gas liquids, for lease and plant
     fuel, and the exclusion of non-hydrocarbon gases if they occur in
     significant quantities and are removed prior to sale. Reserves that can be
     produced economically through the application of improved recovery
     techniques are included in the proved classification when these
     qualifications are met: (1) successful testing by a pilot project or the
     operation of an installed program in the reservoir provides support for the
     engineering analysis on which the project or program was based, and (2) it
     is reasonably certain the project will proceed. Improved recovery includes
     all methods for supplementing natural reservoir forces and energy, or
     otherwise increasing ultimate recovery from a reservoir, including (1)
     pressure maintenance, (2) cycling, and (3) secondary recovery in its
     original sense. Improved recovery also includes the enhanced recovery
     methods of thermal, chemical flooding, and the use of miscible and
     immiscible displacement fluids. Estimates of proved reserves do not include
     crude oil, natural gas, or natural gas liquids being held in underground
     storage. Depending on the status of development, these proved reserves are
     further subdivided into:

             (i) "developed reserves" which are those proved reserves
        reasonably expected to be recovered through existing wells with existing
        equipment and operating methods, including (a) "developed producing
        reserves" which are those proved developed reserves reasonably expected
        to be produced from existing completion intervals now open for
        production in existing wells, and (b) "developed non-producing
        reserves" which are those proved developed reserves which exist behind
        the casing of existing wells which are reasonably expected to be
        produced through these wells in the predictable future where the cost of
        making such hydrocarbons available for production should be relatively
        small compared to the cost of a new well; and

             (ii) "undeveloped reserves" which are those proved reserves
        reasonably expected to be recovered from new wells on undrilled acreage,
        from existing wells where a relatively large expenditure is required,
        and from acreage for which an application of fluid injection or other
        improved recovery technique is contemplated where the technique has been
        proved effective by actual tests in the area in the same reservoir.
        Reserves from undrilled acreage are limited to those drilling units
        offsetting productive units that are reasonably certain of production
        when drilled. Proved reserves for other undrilled units are included
        only where it can be demonstrated with reasonable certainty that there
        is continuity of production from the existing productive formation.

     Because of the direct relationship between quantities of proved undeveloped
reserves and development plans, we include in the proved undeveloped category
only reserves assigned to undeveloped locations that we have been assured will
definitely be drilled and reserves assigned to the undeveloped portions of
secondary or tertiary projects which we have been assured will definitely be
developed.

                    RYDER SCOTT COMPANY PETROLEUM ENGINEERS

                                       20
<PAGE>
     In accordance with the requirements of FASB 69, our estimates of future
cash inflows, future costs, and future net cash inflows before income tax, as
well as our estimated reserves quantities, as of December 31, 1996 from this
report are presented below.
<TABLE>
<CAPTION>
                                                           SANTA FE ENERGY TRUST
                                                          AS OF DECEMBER 31, 1996
                                        ------------------------------------------------------------
                                              NET PROFITS ROYALTIES
                                        ----------------------------------
                                         ROYALTY       WORKING                  WASSON
                                        INTERESTS      INTERESTS  TOTALS       ROYALTIES    TOTALS
                                        ---------      -------   ---------     ---------   ---------
<S>                                        <C>         <C>          <C>          <C>         <C>    
Total Proved
  Future Cash Inflows (M$)...........      28,505      31,505       60,010       89,929      149,939
  Future Costs
     Production (M$).................           0           0            0        6,875        6,875
     Development (M$)................           0           0            0            0            0
                                        ---------      -------   ---------     ---------   ---------
           Total Costs (M$)..........           0           0            0        6,875        6,875
  Future Net Cash Inflows Before
     Income Tax (M$).................      28,505      31,505       60,010       83,054      143,064
  Present Value at 10% Before
     Income Tax (M$).................      18,175      21,230       39,405       52,765       92,170
Proved Net Developed Reserves
  Liquids (MBbls)....................         771         559        1,330        3,545        4,875
  Gas (MMCF).........................       3,513       5,395        8,908            0        8,908
Proved Net Undeveloped Reserves
  Liquids (Mbbls)....................           0           0            0            0            0
  Gas (MMCF).........................           0           0            0            0            0
                                        ---------      -------   ---------     ---------   ---------
Total Proved Net Reserves
  Liquids (MBbls)....................         771         559        1,330        3,545        4,875
  Gas (MMCF).........................       3,513       5,395        8,908            0        8,908
</TABLE>
     In the case of the Wasson Royalties, the future cash inflows are gross
revenues after gathering and transportation costs where applicable, but before
any other deductions. The production costs are based on current data and include
production taxes and ad valorem taxes provided by Santa Fe.

     In the case of the Net Profits Royalties, the future cash inflows are, as
described previously, after consideration of future costs or expenses based on
the price and cost assumptions utilized in this report. Therefore, the future
cash inflows are the same as the future net cash inflows. Included in these
future cash inflows is an estimated amount attributable to the sale of sulphur
in certain Gulf Coast properties.

     Santa Fe furnished us gas prices in effect at December 31, 1996 and with
its forecasts of future gas prices which take into account Securities and
Exchange Commission guidelines, current market prices, regulations under the
Natural Gas Policy Act of 1978 and the Gas Decontrol Act of 1989, contract
prices and fixed and determinable price escalations where applicable. In
accordance with Securities and Exchange Commission guidelines, the future gas
prices used in this report make no allowances for future gas price increases
which may occur as a result of inflation nor do they account for seasonal
variations in gas prices which are likely to cause future yearly average gas
prices to be different than December gas prices. In those cases where contract
market-out has occurred, the current market price was held constant to depletion
of the reserves. In those cases where market-out has not occurred, contract gas
prices including fixed and determinable escalations, exclusive of inflation
adjustments, were used until the contract expires and then reduced to the
current market price for similar gas in the area and held at this reduced price
to depletion of the reserves.

                    RYDER SCOTT COMPANY PETROLEUM ENGINEERS

                                       21
<PAGE>
     Santa Fe furnished us with liquid prices in effect at December 31, 1996 and
these prices were held constant to depletion of the properties. In accordance
with Securities and Exchange Commission guidelines, changes in liquid prices
subsequent to December 31, 1996 were not considered in this report.

     Operating costs for the leases and wells in this report were provided by
Santa Fe and include only those costs directly applicable to the leases or
wells. When applicable, the operating costs include a portion of general and
administrative costs allocated directly to the leases and wells under terms of
operating agreements. Development costs were furnished to us by Santa Fe and are
based on authorizations for expenditure for the proposed work or actual costs
for similar projects. The current operating and development costs were held
constant throughout the life of the properties. The estimated net cost of
abandonment after salvage was included for all properties where abandonment
costs net of salvage, as estimated by Santa Fe, are significant. The estimates
of the net abandonment costs furnished by Santa Fe were accepted without
independent verification.

     No deduction was made for indirect costs such as general administration and
overhead expenses, loan repayments, interest expenses, and exploration and
development prepayments. No attempt has been made to quantify or otherwise
account for any accumulated gas production imbalances that may exist.

     Our reserve estimates are based upon a study of the properties in which the
Trust has interests; however, we have not made any field examination of the
properties. No consideration was given in this report to potential environmental
liabilities which may exist nor were any costs included for potential liability
to restore and clean up damages, if any, caused by past operating practices.
Santa Fe informed us that it has furnished us all of the accounts, records,
geological and engineering data and reports and other data required for our
investigation. The ownership interest, terms of the Trust, prices, taxes, and
other factual data furnished to us in connection with our investigation were
accepted as represented. The estimates presented in this report are based on
data available through August 1996.

     The reserves included in this report are estimates only and should not be
construed as being exact quantities. They may or may not be actually recovered.
Estimates of proved reserves may increase or decrease as a result of future
operations of Santa Fe. Moreover, due to the nature of the Net Profits
Royalties, a change in the future costs, or prices, or capital expenditures
different from those projected herein may result in a change in the computed
reserves and the Net Proceeds to the Trust even if there are no revisions or
additions to the gross reserves attributed to the property.

     The future production rates from properties now on production may be more
or less than estimated because of changes in market demand or allowables set by
regulatory bodies. In general, we estimate that gas production rates will
continue to be the same as the average rate for the latest available 12 months
of actual production until such time that the well or wells are incapable of
producing at this rate. The well or wells are then projected to decline at their
decreasing delivery capacity rate. Our general policy on estimates of future gas
production rates is adjusted when necessary to reflect actual gas market
conditions in specific cases. Properties which are not currently producing may
start producing earlier or later than anticipated in our estimates of their
future production rates.

     The future prices received for the sale of the production may be higher or
lower than the prices used in this report as described above, and the operating
costs and other costs relating to such production may also increase or decrease
from existing levels; however, such possible changes in prices and costs were,
in accordance with rules adopted by the Securities and Exchange Commission,
omitted from consideration in preparing this report.

                    RYDER SCOTT COMPANY PETROLEUM ENGINEERS

                                       22
<PAGE>
     Neither Ryder Scott Company nor any of its employees has any interest in
the subject properties and neither the employment to make this study nor the
compensation is contingent on our estimates of reserves and future cash inflows
for the subject properties.

                                          Very truly yours,

                                          RYDER SCOTT COMPANY
                                          PETROLEUM ENGINEERS

                                          Fred W. Ziehe, P.E.
                                          Group Vice President

FWZ/sw

                    RYDER SCOTT COMPANY PETROLEUM ENGINEERS

                                       23
<PAGE>
     The value of the Depositary Units and the Trust Units evidenced thereby are
substantially dependent upon the proved reserves and production levels
attributable to the Royalty Interests. There are many uncertainties inherent in
estimating quantities and values of proved reserves and in projecting future
rates of production and the timing of development expenditures. The reserve data
set forth herein, although prepared by independent engineers in a manner
customary in the industry, are estimates only, and actual quantities and values
of oil and gas are likely to differ from the estimated amounts set forth herein.
In addition, the discounted present values shown herein were prepared using
guidelines established by the Commission for disclosure of reserves and should
not be considered representative of the market value of such reserves or the
Depositary Units or the Trust Units evidenced thereby. A market value
determination would include many additional factors.

     Distributions to Holders could be adversely affected if any of the hazards
typically associated with the development, production and transportation of oil
and gas were to occur, including personal injuries, property damage, damage to
productive formations or equipment and environmental damages. Uninsured costs
for damages from any of the foregoing will directly reduce payments to the Trust
from those Royalty Properties that are working interests, and will reduce
payments to the Trust from those Royalty Properties that are royalties and
overriding royalties to the extent such damages reduce the volumes of oil and
gas produced.

     In contrast to the Net Profits Royalties, which have no contractually
imposed production limitations, the Wasson Royalties have been structured with
quarterly production limitations. Thus, the Trust and Holders will not receive
cash distributions from oil production from the two Wasson production units
burdened by the Wasson Royalties in excess of such amounts. While the Wasson ODC
Unit is expected to produce at levels substantially in excess of the applicable
production limitations, failure of actual production from either of the two
Wasson production units to meet or exceed the applicable quarterly production
limitations will reduce amounts payable in respect of the Wasson Royalties.

PROCEEDS, PRODUCTION AND AVERAGE PRICES

     Reference is made to "Results of Operations" under Item 7 of this Form
10-K.

ASSETS

     Reference is made to Item 6 of this Form 10-K for information relating to
the assets of the Trust.

                            COMPETITION AND MARKETS

     COMPETITION.  The oil and gas industry is highly competitive in all of its
phases. Santa Fe and the other operators of the Royalty Properties will
encounter competition from major oil and gas companies, international energy
organizations, independent oil and gas concerns, and individual producers and
operators. Many of these competitors have greater financial and other resources
than Santa Fe and the other operators of the Royalty Properties. Competition may
also be presented by alternative fuel sources, including heating oil and other
fossil fuels.

     MARKETS.  Production attributable to Santa Fe's royalty interests in the
Wasson ODC Unit and the Wasson Willard Unit is marketed by Santa Fe and is in
some cases sold at the wellhead at market responsive prices that approximate
spot oil prices for West Texas sour crude, and in other cases is traded at
points within common carrier pipeline systems on terms whereby Santa Fe pays the
cost of transporting same to such points but benefits from improved crude
quality and market location.

     With respect to the Net Profits Properties, where such properties consist
of royalty interests, the operators of the properties will make all decisions
regarding the marketing and sale of oil and gas production. Although Santa Fe
generally has the right to market oil and gas produced from the Royalty
Properties that are working interests, Santa Fe generally relies on the
operators of the properties to market the production. The ability of the
operators to market the oil and gas produced from the Royalty Properties will
depend upon numerous factors beyond their control, including the extent of
domestic

                                       24
<PAGE>
production and imports of oil and gas, the proximity of the gas production to
gas pipelines, the availability of capacity in such pipelines, the demand for
oil and gas by utilities and other end-users, the effects of inclement weather,
state and Federal regulation of oil and gas production and Federal regulation of
gas sold or transported in interstate commerce. There is no assurance that such
operators will be able to market all of the oil or gas produced from the Royalty
Properties or that favorable prices can be obtained for the oil and gas
produced.

     The supply of gas capable of being produced in the United States has
exceeded demand in recent years as a result of decreased demand for gas in
response to economic factors, conservation, lower prices for alternative energy
sources and other factors. As a result of this excess supply of gas, gas
producers have experienced increased competitive pressure and significantly
lower prices. Many gas purchasers have reduced their takes from producers below
the amounts they were contractually obligated to take or pay at fixed prices in
excess of spot prices or have renegotiated their obligations to reflect more
market responsive terms. The decline in demand for gas has resulted in many
purchasers reducing or ceasing altogether their purchase of new gas.
Substantially all of the gas production from the Net Profits Properties is sold
at market responsive prices.

     Demand for gas production has historically been seasonal in nature. Due to
unseasonably cool summers and warm winters in recent years, the demand for gas
has decreased, resulting in lower prices received by producers than in prior
years. Consequently, on an energy equivalent basis, gas has been sold at a
discount to oil for the past several years. Such price fluctuations will
directly impact Trust distributions, estimates of Trust reserves and estimated
future net revenues from Trust reserves.

     In view of the many uncertainties affecting the supply and demand for oil,
gas and refined petroleum products, Santa Fe is unable to make reliable
predictions of future oil and gas prices and demand or the overall effect they
will have on the Trust. Santa Fe does not believe that the loss of any of its
purchasers would have a material adverse effect on the Trust, since
substantially all of the oil and gas sales from the Royalty Properties are made
on the spot market at market responsive prices.

                            GOVERNMENTAL REGULATION

OIL AND GAS REGULATION

     The production, transportation and sale of oil and gas from the Royalty
Properties are subject to or affected by Federal and state governmental
regulation, including regulations concerning maximum allowable rates of
production, regulation of the terms of service and tariffs charged by gatherers
and pipelines, taxes, the prevention of waste, the conservation of oil and gas,
pollution controls and various other matters. The United States has governmental
power to permit increases in the amount of oil imported from other countries and
to impose pollution control measures.

     FEDERAL REGULATION OF GAS.  The Net Profits Properties are subject to or
affected by the jurisdiction of the Federal Energy Regulatory Commission
("FERC") and the Department of Energy with respect to various aspects of oil
and gas operations including marketing and production of oil and gas. The
Natural Gas Act and the Natural Gas Policy Act of 1978 (Policy Act) mandate
Federal regulation of interstate transportation of gas and impose maximum lawful
sales prices for certain domestic gas, depending on the category of the gas and
the nature of the sale. In July 1989, however, Congress enacted the Natural Gas
Wellhead Decontrol Act of 1989, which eliminated price controls on the "first
sale" of all domestic gas effective January 1, 1993. Because "first sales"
include typical wellhead sales by producers, all natural gas produced from the
Net Profits Properties is being sold at unregulated prices. Notwithstanding
"first sale" deregulation, the FERC has retained its traditional jurisdiction
over the transportation activities of interstate pipelines and has implemented
regulations governing the interstate transportation of gas by intrastate
pipelines under Section 311 of the Policy Act.

     Commencing in 1985, the FERC adopted regulatory changes that have
significantly altered the transportation, sale and marketing of natural gas.
These changes have been intended by the FERC to

                                       25
<PAGE>
foster competition by, among other things, transforming the role of interstate
pipelines from wholesale aggregators and marketers of gas to the primary role of
gas transporters. In that role the interstate pipelines are required to provide
open and nondiscriminatory gathering, transportation and transportation-related
services to all producers, distributors, marketers and other customers. The most
significant of FERC's orders are its Order Nos. 636 and 636-A, which generally
opened access to interstate pipelines by requiring the operators of such
pipelines to unbundle their transportation services (which historically were
combined with their sales services) and allow customers to choose and pay for
only those services (such as gathering services, storage services and
interruptible and firm transportation services) they require, regardless of
whether the customer sells to or purchases gas from such pipelines or from other
suppliers. In addition, the orders call for the adoption of an appropriate new
ratemaking methodology to determine the rates for these various new services. To
implement the orders, each pipeline company has developed the specific terms of
service applicable to that pipeline in individual restructuring proceedings in
which all interested parties could participate. Those proceedings were conducted
in 1992 and 1993, so that by the 1993-94 winter heating season virtually all of
the major interstate pipelines had FERC orders approving, with modifications,
their restructuring filings. With various modifications, the pipelines continue
to operate under these new "open access" tariffs.

     In subsequent orders, the FERC and the appellate courts called upon to
review these orders have largely affirmed the significant features of Order No.
636. Nevertheless, because the FERC continues to review and modify its open
access regulations on an ongoing basis, it is difficult to predict the full
effect of these changes on the gas industry, although these regulations have had
the positive effect of generally facilitating the transportation of gas produced
from the Net Profits Properties and the direct access to end user markets.

     In addition, FERC currently has under consideration various policies and
proposals in addition to those discussed above that may affect the marketing of
gas under new and existing contracts. For example, the FERC has conducted
hearings and issued a number of orders addressing pipeline-performed gathering
and what facts and circumstances distinguish unregulated gathering performed by
non-pipeline entities from jurisdictional transportation performed by pipelines.
As a result of this process, the FERC has issued a number of orders authorizing
the interstate pipelines to "spin down" to unregulated affiliates or to "spin
off" to third parties their gathering facilities. Various groups, including
producer groups, have objected to this action on the ground that FERC
deregulation of interstate pipeline-related gathering could imperil open access
and allow monopolization to occur. A federal appellate court has recently
affirmed the FERC's policies on gathering, however, and the FERC has encouraged
the various state regulatory agencies to assume the primary role of regulating
gatherers. Moreover, the FERC recently initiated a rulemaking on alternative
methods of pipeline rate regulation, including market-based rates and so-called
"incentive rates" which could displace its historic reliance on
cost-of-service rate regulation for regulated entities such as pipelines and gas
storers. With respect to these and other FERC initiatives, the full impact that
any such action or new regulations issued thereunder by FERC may have on the Net
Profits Properties cannot be predicted.

     LEGISLATIVE PROPOSALS.  In the past, Congress has been very active in the
area of gas regulation. However, as discussed above, the more recent trend has
been in favor of deregulation and the promotion of competition in the gas
industry. Thus, in addition to "first sale" deregulation, Congress also
repealed incremental pricing requirements and gas use restraints previously
applicable. There are other legislative proposals pending in the Federal and
state legislatures which, if enacted, would significantly affect the petroleum
industry. At the present time, it is impossible to predict what proposals, if
any, might actually be enacted by Congress or the various state legislatures and
what effect, if any, such proposals might have on the Royalty Properties and the
Trust. Similarly, and despite the recent trend toward federal deregulation of
the natural gas industry, whether or to what extent that trend will continue, or
what the ultimate effect will be on sales of gas from the Net Profits Properties
cannot be predicted.

                                       26
<PAGE>
     STATE REGULATION.  Many state jurisdictions have at times imposed
limitations on the production of gas premised on conservation concerns and the
protection of correlative rights by such methods as restricting the rate of flow
for gas wells below their actual capacity to produce and by imposing acreage
limitations for the drilling of a well. States may also impose additional
regulation of these matters. Most states regulate the production and sale of oil
and gas, including requirements for obtaining drilling permits, the method of
developing new fields, provisions for the unitization or pooling of oil and gas
properties, the spacing, operation, plugging and abandonment of wells and the
prevention of waste of oil and gas resources. The rate of production may be
regulated and the maximum daily production allowable from oil and gas wells may
be established on a market demand or conservation basis or both.

ENVIRONMENTAL REGULATION

     GENERAL.  Activities on the Royalty Properties are subject to existing
Federal, state and local laws and regulations governing environmental quality
and pollution control. Santa Fe cannot predict what effect this or additional
regulation or legislation, enforcement policies thereunder, and claims for
damages to property, employees, other persons and the environment resulting from
operations on the Royalty Properties could have on the Trust.

     SOLID AND HAZARDOUS WASTE.  The Royalty Properties include numerous
properties that have produced oil and gas for many years and that have been
owned by Santa Fe for only a relatively short time. Although, to Santa Fe's
knowledge, the operators have utilized operating and disposal practices that
were standard in the industry at the time, hydrocarbons or other solid wastes
may have been disposed or released on or under the Royalty Properties by the
current or previous operator. State and Federal laws applicable to oil and gas
wastes and properties have become increasingly more stringent. Under these new
laws, Santa Fe or an operator of the Royalty Properties could be required to
remove or remediate previously disposed wastes or property contamination
(including groundwater contamination) or to perform remedial plugging operations
to prevent future contamination.

     The operators of the Royalty Properties may generate wastes that are
subject to the Federal Resource Conservation and Recovery Act and comparable
state statutes. The Environmental Protection Agency (EPA) has limited the
disposal options for certain hazardous wastes and is considering the adoption of
more stringent disposal standards for nonhazardous wastes. Furthermore, it is
anticipated that additional wastes (which could include certain wastes generated
by oil and gas operations) will be designated as "hazardous wastes", which are
subject to more rigorous and costly disposal requirements.

     SUPERFUND.   The Comprehensive Environmental Response, Compensation and
Liability Act ("CERCLA"), also known as the "superfund" law, imposes
liability, without regard to fault or the legality of the original conduct, on
certain classes of persons that contributed to the release of a "hazardous
substance" into the environment. These persons include the owner and operator
of a site and companies that disposed or arranged for the disposal of the
hazardous substance found at a site. CERCLA also authorizes the EPA and, in some
cases, third parties to take actions in response to threats to the public health
or the environment and to seek to recover from the responsible classes of
persons the costs of such action. In the course of their operations, the
operators of the Royalty Properties have generated and will generate wastes that
may fall within CERCLA's definition of "hazardous substances." Santa Fe or the
operators of the Royalty Properties may be responsible under CERCLA for all or
part of the costs to clean up sites at which such wastes have been disposed.

     AIR EMISSIONS.  The operators of the Royalty Properties are subject to
Federal, state and local regulations concerning the control of emissions from
sources of air pollution. Administrative enforcement actions for failure to
comply strictly with air regulations or permits are generally resolved by
payment of a monetary penalty and correction of any identified deficiencies.
Alternatively, regulatory agencies could require the operators to forego
construction or operation of certain air pollution emission sources.

                                       27
<PAGE>
     OSHA.  The operators of the Royalty Properties are subject to the
requirements of the Federal Occupational Safety and Health Act ("OSHA") and
comparable state statutes. The OSHA hazard communication standard, the EPA
community right-to-know regulations under Title III of the Federal Superfund
Amendment and Reauthorization Act and similar state statutes require an operator
to organize information about hazardous materials used or produced in its
operations. Certain of this information must be provided to employees, state and
local government authorities and local citizens.

ITEM 2.  PROPERTIES.

     Reference is made to Item 1 of this Form 10-K.

ITEM 3.  LEGAL PROCEEDINGS.

     There are no pending legal proceedings to which the Trust is a party.

ITEM 4.  SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS.

     There were no matters submitted to a vote of security holders during the
year ended December 31, 1996.

                                       28

<PAGE>
                                     PART II

ITEM 5.  MARKET FOR THE REGISTRANT'S COMMON EQUITY AND RELATED HOLDER MATTERS.

     The Depositary Units are traded on the New York Stock Exchange -- ticker
symbol SFF. The high and low closing sales prices and distributions for each
quarter in the years ended December 31, 1996 and 1995 were as follows (in
dollars):

                                       CLOSING SALES PRICES
                                       --------------------   DISTRIBUTION
                                          LOW       HIGH          PAID
                                       ---------  ---------   ------------
1996
  First Quarter......................     17.250     18.500         0.41
  Second Quarter.....................     17.250     18.750         0.45
  Third Quarter......................     17.375     19.500         0.45
  Fourth Quarter.....................     19.250     20.000         0.45
1995
  First Quarter......................     15.500     17.875         0.40
  Second Quarter.....................     17.000     18.375         0.40
  Third Quarter......................     18.750     17.250         0.40
  Fourth Quarter.....................     17.125     18.375         0.40

     At March 24, 1997, the 6,300,000 Depositary Units outstanding were held by
331 holders of record.

ITEM 6.  SELECTED FINANCIAL DATA.

                                        1996       1995       1994       1993
                                      ---------  ---------  ---------  ---------
                                       (THOUSANDS OF DOLLARS, EXCEPT AS NOTED)
Period Ended December 31:
  Distributable Cash.................    11,063     10,080     10,080     10,781
  Distributable Cash per Trust Unit
     (in dollars)....................   1.75610    1.60000    1.60000    1.71116

At December 31:
  Investment in Royalty Interests,
     net.............................    48,274     57,675     67,377     77,356
  Trust Corpus.......................    48,420     57,654     67,392     77,301

ITEM 7.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
         RESULTS OF OPERATIONS.

GENERAL; LIQUIDITY AND CAPITAL RESOURCES

     Santa Fe Energy Trust (the "Trust") was formed on October 22, 1992 with
Texas Commerce Bank National Association as trustee (the "Trustee"), to
acquire and hold certain royalty interests (the "Royalty Interests") in
certain properties (the "Royalty Properties") conveyed to the Trust by Santa
Fe Energy Resources, Inc. ("Santa Fe"). The Trust is a passive entity with the
Trustee's primary responsibility being the collection and distribution of
proceeds from the Royalty Interests and the payment of Trust liabilities and
expenses (see Note 1 to the financial statements of the Trust). The Royalty
Interests consist of two term royalty interests in two production units (the
Wasson ODC Unit and the Wasson Willard Unit) in the Wasson field in west Texas
(the "Wasson Royalties") and a net profits royalty interest (the "Net Profits
Royalties") in certain royalty and working interest properties in a diversified
portfolio of properties located predominantly in Texas, Louisiana and Oklahoma
(the "Net Profits Properties"). Under the terms of the Trust Agreement, the
Trustee cannot engage in any other business or commercial activity or acquire
any asset other than the Royalty Interests initially conveyed to the Trust.
Therefore, the Royalty Interests are the sole source of funds for the Trust from
which to pay expenses and liabilities and make distributions to the holders of
the Trust Units. The Trust will be liquidated on or before February 15, 2008
(the "Liquidation Date").

                                       29
<PAGE>
     The Wasson Royalties are fixed percentage royalty interests in specified
levels of quarterly maximum production from the underlying properties in each
year during the term of the respective royalty. The Wasson ODC Royalty and the
Wasson Willard Royalty terminate on December 31, 2007 and December 31, 2003,
respectively. The Net Profits Royalties are life-of-property interests which
will be sold by the Trust prior to the Liquidation Date. The Net Profits
Royalties entitle the Trust to receive 90% of the net proceeds (after deducting,
among other things, the costs of production and marketing and capital
expenditures) from the sale of production from the Net Profits Properties. The
Net Profits Properties are generally mature producing oil and gas properties and
the production and reserves attributable to such properties are expected to
decline substantially over the life of the Trust. The Net Profits Royalties are
expected to have a relatively small liquidation value at the Liquidation Date.

     For any calendar quarter ending on or prior to December 31, 2002, the Trust
will receive additional royalty payments ("Support Payments") to the extent it
needs such payments to distribute $0.40 per Trust Unit per quarter. Such Support
Payments are limited to Santa Fe's remaining royalty interest in the Wasson ODC
Unit. If Support Payments are received, certain proceeds otherwise payable to
the Trust in subsequent quarters may be reduced to recoup the amount of such
Support Payments. The aggregate amount of Support Payments, net of any amounts
recouped, is limited to $20.0 million on a revolving basis. Through the end of
1995, Support Payments received by the Trust totalled $2,073,900. In 1996 and
the first quarter of 1997 Santa Fe recouped support payments totalling
$1,920,800. Depending on factors such as sales prices and volumes and the level
of operating costs and capital expenditures, Support Payments may be required in
subsequent quarters to allow the Trust to make distributions of $0.40 per Trust
Unit per quarter.

     Trust expenses include accounting, engineering, legal and other
professional fees, Trustee fees, an administrative fee paid to Santa Fe and
other out-of-pocket expenses. From time to time Santa Fe may, at its sole
discretion and without any obligation to do so, advance funds to the Trust for
the timely payment of such expenses and receive reimbursement therefore in later
periods. In addition, the Trustee is authorized to borrow funds required to pay
liabilities of the Trust, provided that such borrowings are repaid in full prior
to making further distributions to the holders of the Trust Units. Currently
there are no such borrowings outstanding or contemplated other than the
above-described advances which Santa Fe has made or may make.

     The Trust's results of operations are dependent upon the sales prices and
quantities of oil and gas produced from the Royalty Properties, the costs of
producing such resources and the amount of capital expenditures made with
respect to such properties. Royalty income is recorded by the Trust when
received, generally during the quarter following the end of the quarter in which
revenues are received and costs and expenses are paid by Santa Fe. Cash proceeds
from the Royalty Properties may fluctuate from quarter to quarter due to the
timing of receipts and payments of revenues and expenses as well as changes in
prices and production volumes. In addition, amounts for future exploration and
development costs may be reserved from time to time.

     Since, on an equivalent basis, the majority of the Trust's proved reserves
are crude oil, even relatively modest changes in crude oil prices may
significantly affect the Trust's revenues and results of operations. Crude oil
prices are subject to significant changes in response to fluctuations in the
domestic and world supply and demand and other market conditions as well as the
world political situation as it affects OPEC, the Middle East and other
producing countries. In addition, a substantial portion of the Trust's revenues
come from properties which produce sour (i.e., high sulfur content) crude oil
which sells at prices lower than sweeter (i.e., low sulfur content) crude oils.
The Trust's average crude oil sales price (excluding the effect of Support
Payments and recoupments) for 1996 was 14% higher than in 1995 (see Results of
Operations).

     Natural gas prices fluctuate due to weather conditions, the level of
natural gas in storage, the relative balance between supply and demand and other
economic factors. The Trust's average price for natural gas in 1996 was $1.80
per Mcf, approximately 25% higher than the $1.44 per Mcf (excluding the effect
of a gas balancing arrangement settlement received during the period, see
Results of Operations) received in 1995.

                                       30
<PAGE>
RESULTS OF OPERATIONS

     Royalty income is recorded by the Trust when received, generally during the
quarter following the end of the quarter in which revenues are received and
costs and expenses are paid by Santa Fe. Cash proceeds from the Royalty
Properties may fluctuate from quarter to quarter due to the timing of receipts
and payments of revenues and costs and expenses as well as changes in prices and
production volumes. The following table reflects pertinent information with
respect to the cash proceeds from the Royalty Properties and the net
distributable cash of the Trust. The information presented with respect to the
first quarter of 1997 reflects revenues received and costs and expenses paid by
Santa Fe in the fourth quarter of 1996. In the first quarter of 1997 the Trust
received a payment of $2,985,000 and on February 28, 1997 made a cash
distribution of $2,835,000, or $0.45000 per Trust Unit, to unitholders of record
on February 14, 1997.
<TABLE>
<CAPTION>
                                            YEAR ENDED DECEMBER 31,          FIRST
                                       ----------------------------------   QUARTER
                                          1996        1995        1994       1997
                                       ----------  ----------  ----------  ---------
<S>                                       <C>         <C>         <C>         <C>   
VOLUMES AND PRICES
  Oil Volumes (Bbls)
     Wasson ODC Royalty..............     257,600     243,200     197,000     64,600
     Wasson Willard Royalty..........     131,000     136,500     140,800     32,400
     Net Profits Royalties...........     301,155     301,840     345,255     81,122
     Support Payments................      --          73,749      64,846     --
  Gas Volumes (Mcf)
     Net Profits Royalties...........   2,705,154   2,727,397   2,977,565    634,284
  Oil Average Prices ($/Bbl)
     Wasson ODC Royalty..............       19.76       16.68       15.03      22.49
     Wasson Willard Royalty..........       19.73       16.63       14.97      22.49
     Net Profits Royalties...........       16.73       15.49       13.47      20.26
     Support Payments................      --           16.35       13.38     --
  Gas Average Prices ($/Mcf)
     Net Profits Royalties...........        1.80        1.40        1.86       1.93
CASH PROCEEDS AND DISTRIBUTABLE CASH
  (thousands of dollars, except as
  noted)
  Wasson ODC Royalty
     Sales...........................       5,091       4,056       2,960      1,453
     Operating Expenses..............        (503)       (501)       (697)      (140)
                                       ----------  ----------  ----------  ---------
                                            4,588       3,555       2,263      1,313
                                       ----------  ----------  ----------  ---------
  Wasson Willard Royalty
     Sales...........................       2,584       2,270       2,108        729
     Operating Expenses..............        (236)       (379)       (222)       (60)
                                       ----------  ----------  ----------  ---------
                                            2,348       1,891       1,886        669
                                       ----------  ----------  ----------  ---------
  Net Profits Royalties
     Sales...........................       9,950       8,583      10,190      2,893
     Operating Expenses..............      (3,302)     (2,965)     (3,366)      (802)
     Capital Expenditures............        (793)     (1,721)     (1,000)      (121)
                                       ----------  ----------  ----------  ---------
                                            5,855       3,897       5,824      1,970
                                       ----------  ----------  ----------  ---------
  Support Payments (Recoupments).....      (1,009)      1,206         868       (912)
                                       ----------  ----------  ----------  ---------
  Total Royalties....................      11,782      10,549      10,841      3,040
  Administrative Fee to Santa Fe.....        (217)       (213)       (206)       (55)
  Trust Formation Costs..............      --          --            (108)    --
                                       ----------  ----------  ----------  ---------
  Payment Received...................      11,565      10,336      10,527      2,985
  Cash Advance From Santa Fe.........         200         190         471     --
  Repayment of Cash Advance from
     Santa Fe........................        (225)       (240)       (451)    --
  Cash Withheld for Trust Expenses...        (477)       (206)       (467)      (150)
                                       ----------  ----------  ----------  ---------
  Distributable Cash.................      11,063      10,080      10,080      2,835
                                       ==========  ==========  ==========  =========
  Distributable Cash Per Trust Unit
     (in dollars)....................     1.75610     1.60000     1.60000    0.45000
                                       ==========  ==========  ==========  =========
</TABLE>
                                       31
<PAGE>
     Oil prices improved in 1996, averaging $19.75 per barrel for the Wasson
Royalties and $16.73 per barrel for the Net Profits Royalties compared to $16.66
per barrel and $15.49 per barrel, respectively, in 1995. Oil prices in the first
quarter of 1997 averaged $22.49 per barrel for the Wasson Royalties and $20.26
per barrel for the Net Profits Royalties.

     Natural gas prices improved in 1996 averaging $1.80 per Mcf compared to
$1.40 per Mcf in 1995. Natural gas revenues for 1995 include $135,400
attributable to the settlement of a natural gas balancing arrangement and
natural gas volumes include 173,582 Mcf attributable to such settlement.
Excluding the effect of the settlement, the average sales price for natural gas
in 1995 was approximately $1.44 per Mcf. Natural gas sales prices averaged $1.93
per Mcf in the first quarter of 1997.

     Cash proceeds in 1995 included Support Payments of $1,206,100, primarily
resulting from lower natural gas prices and drilling expenditures. Cash proceeds
in 1996 and the first quarter of 1997 were reduced by $1,009,000 and $911,800,
respectively, as Santa Fe recouped Support Payments made in prior periods.

     Proceeds from the Net Profits Royalties are net of capital expenditures
with respect to the exploration and development of the Net Profits Properties.
Capital expenditures for 1996 totalled $793,000 compared to $1,721,000 in 1995.
Capital expenditures are expected to be approximately $800,000 in 1997.
Operating expenses for the Net Profits Royalties averaged $4.39 per barrel of
oil equivalent ("BOE") in 1996 compared to $3.92 per BOE in 1995 ($4.07 per
BOE excluding the effect of the volumes associated with the gas balancing
settlement). Operating expenses averaged $4.29 per BOE in the first quarter of
1997.

ITEM 8.  FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA.

                                         PAGE IN
                                          THIS
                                        FORM 10-K
                                        ---------
Audited Financial Statements
     Report of Independent
       Accountants...................       34
     Statement of Cash Proceeds and
       Distributable Cash for the
       Years Ended December 31, 1996,
       1995 and 1994.................       35
     Statement of Assets, Liabilities
       and Trust Corpus as of
       December 31, 1996 and 1995....       35
     Statement of Changes in Trust
       Corpus for the Years Ended
        December 31, 1996, 1995 and
       1994..........................       36
     Notes to Financial Statements...       37
Unaudited Financial Information
     Supplemental Information to the
       Financial Statements..........       40

ITEM 9.  CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND
         FINANCIAL DISCLOSURE.

     None.

                                    PART III

ITEM 10.  DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT.

     There are no directors or executive officers of the Registrant. The Trustee
is a corporate trustee which may be removed by the affirmative vote of Holders
of a majority of the Trust Units then outstanding at a meeting of the Holders of
the Trust at which a quorum is present.

ITEM 11.  EXECUTIVE COMPENSATION.

     Not applicable.

                                       32
<PAGE>
ITEM 12.  SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT.

     (a)  Security Ownership of Certain Beneficial Owners.

          Not Applicable.

     (b)  Security Ownership of Management.

          Not applicable.

     (c)  Changes in Control.

     The Registrant knows of no arrangements, including the pledge of securities
of the Registrant, the operation of which may at a subsequent date result in a
change in control of the Registrant.

ITEM 13.  CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS.

     Marc J. Shapiro, a director of Santa Fe, is Chairman and Chief Executive
Officer of the Trustee. The Trustee is the Agent and a principal lender to Santa
Fe under a revolving credit agreement (the "Credit Agreement"). As of March
24, 1997 no amounts were outstanding under the Credit Agreement. In the opinion
of Santa Fe, the terms of the Credit Agreement and the fees and interest rates
thereunder are within the range of normal and customary bank credit transactions
involving energy borrowers of similar size and credit. At March 24, 1997 Santa
Fe had outstanding letters of credit issued by the Trustee totalling $4.2
million.

                                    PART IV

ITEM 14.  EXHIBITS, FINANCIAL STATEMENT SCHEDULES, AND REPORTS ON FORM 8-K.

  (A)(1)  FINANCIAL STATEMENTS

     The following financial statements are included in this Annual Report on
Form 10-K on the pages as indicated:

                                         PAGE IN
                                          THIS
                                        FORM 10-K
                                        ---------
Report of Independent Accountants....       34
Statement of Cash Proceeds and
  Distributable Cash for the Years
  Ended December 31, 1996, 1995 and
  1994...............................       35
Statement of Assets, Liabilities and
  Trust Corpus as of December 31,
  1996 and 1995......................       35
Statement of Changes in Trust Corpus
  for the Years Ended December 31,
  1996, 1995 and 1994................       36
Notes to Financial Statements........       37

  (A)(2)  SCHEDULES

     Schedules have been omitted because they are not required, not applicable
or the information required has been included elsewhere herein.

  (A)(3)  EXHIBITS

     (Asterisk indicates exhibit previously filed with the Securities and
Exchange Commission and incorporated herein by reference.)

                                                        SEC FILE OR
                                                       REGISTRATION     EXHIBIT
                                                          NUMBER        NUMBER
                                                       -------------    ------
      3(a)*    Form of Trust Agreement of Santa Fe
               Energy Trust.........................        33-51760      3.1
      4(a)*    Form of Custodial Deposit
               Agreement............................        33-51760      4.2
      4(b)*    Form of Secure Principal Energy
               Receipt (included as
               Exhibit A to Exhibit 4(a))...........        33-51760      4.1
     10(a)*    Form of Net Profits Conveyance
               (Multi-State)........................        33-51760     10.1
     10(b)*    Form of Wasson Conveyance............        33-51760     10.2
     10(c)*    Form of Louisiana Mortgage...........        33-51760     10.3

  (B)  REPORTS ON FORM 8-K

     None

                                       33
<PAGE>
                       REPORT OF INDEPENDENT ACCOUNTANTS

To the Trustee and Unitholders
  of the Santa Fe Energy Trust

We have audited the financial statements listed in the index appearing under
Item 14(a)(1) on page 33. 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 conducted our audits in accordance with generally accepted auditing
standards. Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of material
misstatement. An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements. An audit also includes
assessing the accounting principles used and significant estimates made by the
Trustee, as well as evaluating the overall financial statement presentation. We
believe that our audits provide a reasonable basis for our opinion.

As described in Note 2, these financial statements have been prepared on the
basis of cash receipts and disbursements, which is a comprehensive basis of
accounting other than generally accepted accounting principles.

In our opinion, the financial statements audited by us present fairly, in all
material respects, the financial position of the Santa Fe Energy Trust at
December 31, 1996 and 1995, the cash proceeds and distributable cash for the
years ended December 31, 1996, 1995 and 1994 and the changes in trust corpus for
the years ended December 31, 1996, 1995 and 1994, on the basis of accounting
described in Note 2.

PRICE WATERHOUSE LLP

Houston, Texas
March 26, 1997

                                       34
<PAGE>
                             SANTA FE ENERGY TRUST
               STATEMENT OF CASH PROCEEDS AND DISTRIBUTABLE CASH
                    (DOLLARS IN THOUSANDS, EXCEPT AS NOTED)

                                              YEAR ENDED DECEMBER 31,
                                       -------------------------------------
                                          1996         1995         1994
                                       -----------  -----------  -----------
Royalty Income
     ODC Royalty.....................  $     3,579  $     4,761  $     3,131
     Willard Royalty.................        2,348        1,891        1,886
     Net Profits Royalty.............        5,855        3,897        5,824
                                       -----------  -----------  -----------
Total Royalties......................       11,782       10,549       10,841
Administrative Fee to Santa Fe Energy
  Resources, Inc.....................         (217)        (213)        (206)
Trust Formation Costs................      --           --              (108)
Advances from Santa Fe Energy
  Resources, Inc.....................          200          190          471
Repayment of Advances from Santa Fe
  Energy Resources, Inc..............         (225)        (240)        (451)
Cash Withheld for Trust Expenses.....         (477)        (206)        (467)
                                       -----------  -----------  -----------
Distributable Cash...................  $    11,063  $    10,080  $    10,080
                                       ===========  ===========  ===========
Distributable Cash per Trust Unit (in
  dollars)...........................  $   1.75610  $   1.60000  $   1.60000
                                       ===========  ===========  ===========
Trust Units Outstanding
(thousands)..........................        6,300        6,300        6,300
                                       ===========  ===========  ===========

               STATEMENT OF ASSETS, LIABILITIES AND TRUST CORPUS
                             (DOLLARS IN THOUSANDS)

                                             DECEMBER 31,
                                       ------------------------
                                          1996         1995
                                       -----------  -----------
                            ASSETS
Current Assets
     Cash............................  $        46  $         4
     Receivable from Santa Fe Energy
        Resources, Inc...............          100      --
                                       -----------  -----------
                                               146            4
                                       -----------  -----------
Investment in Royalty Interests, at
  cost...............................       87,276       87,276
Less: Accumulated Amortization.......      (39,002)     (29,601)
                                       -----------  -----------
                                            48,274       57,675
                                       -----------  -----------
                                       $    48,420  $    57,679
                                       ===========  ===========

                 LIABILITIES AND TRUST CORPUS
Advance from Santa Fe Energy
  Resources, Inc.....................      --       $        25
Trust Corpus (6,300,000 Trust Units
  issued and outstanding)............       48,420       57,654
                                       -----------  -----------
                                       $    48,420  $    57,679
                                       ===========  ===========

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

                                       35
<PAGE>
                             SANTA FE ENERGY TRUST
                      STATEMENT OF CHANGES IN TRUST CORPUS
                           (IN THOUSANDS OF DOLLARS)

Balance at December 31, 1993.........  $    77,301
  Cash Proceeds......................       10,527
  Cash Distributions.................      (10,080)
  Trust Expenses.....................         (377)
  Amortization of Royalty
     Interests.......................       (9,979)
                                       -----------
Balance at December 31, 1994.........       67,392
  Cash Proceeds......................       10,336
  Cash Distributions.................      (10,080)
  Trust Expenses.....................         (292)
  Amortization of Royalty
     Interests.......................       (9,702)
                                       -----------
Balance at December 31, 1995.........       57,654
  Cash Proceeds......................       11,565
  Cash Distributions.................      (11,063)
  Trust Expenses.....................         (335)
  Amortization of Royalty
     Interests.......................       (9,401)
                                       -----------
Balance at December 31, 1996.........  $    48,420
                                       ===========

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

                                       36
<PAGE>
                             SANTA FE ENERGY TRUST
                         NOTES TO FINANCIAL STATEMENTS

(1)  THE TRUST

     Santa Fe Energy Trust (the "Trust") was formed on October 22, 1992, with
Texas Commerce Bank National Association as trustee (the "Trustee"), to
acquire and hold certain royalty interests (the "Royalty Interests") in
certain properties (the "Royalty Properties") conveyed to the Trust by Santa
Fe Energy Resources, Inc. ("Santa Fe"). The Royalty Interests consist of two
term royalty interests in two production units in the Wasson field in west Texas
(the "Wasson Royalties") and a net profits royalty interest in certain royalty
and working interests in a diversified portfolio of properties located in twelve
states (the "Net Profits Royalties"). The Royalty Interests are passive in
nature and the Trustee has no control over or responsibility relating to the
operation of the Royalty Properties. The Trust will be liquidated on February
15, 2008 (the "Liquidation Date").

     In November 1992, 5,725,000 Depositary Units, each consisting of beneficial
ownership of one unit of undivided beneficial interest in the Trust ("Trust
Units") and a $20 face amount beneficial ownership interest in a $1,000 face
amount zero coupon United States Treasury obligation maturing on or about
February 15, 2008, were sold in a public offering for $20 per Depositary Unit. A
total of $114.5 million was received from public investors, of which $38.7
million was used to purchase the Treasury obligations and $5.7 million was used
to pay underwriting commissions and discounts. Santa Fe received the remaining
$70.1 million and 575,000 Depositary Units. In the first quarter of 1994 Santa
Fe sold in a public offering the 575,000 Depositary Units which it held.

     The trust agreement under which the Trust was formed (the "Trust
Agreement") provides, among other things, that:

           o   the Trustee shall not engage in any business or commercial
               activity or acquire any asset other than the Royalty Interests
               initially conveyed to the Trust;

           o   the Trustee may not sell all or any portion of the Wasson
               Royalties or substantially all of the Net Profits Royalties
               without the prior consent of Santa Fe;

           o   Santa Fe may sell the Royalty Properties, subject to and burdened
               by the Royalty Interests, without consent of the holders of the
               Trust Units; following any such transfer, the Royalty Properties
               will continue to be burdened by the Royalty Interests and after
               any such transfer the royalty payment attributable to the
               transferred property will be calculated separately and paid by
               the transferee;

           o   the Trustee may establish a cash reserve for the payment of any
               liability which is contingent, uncertain in amount or that is not
               currently due and payable;

           o   the Trustee is authorized to borrow funds required to pay
               liabilities of the Trust, provided that such borrowings are
               repaid in full prior to further distributions to the holders of
               the Trust Units;

           o   the Trustee will make quarterly cash distributions to the holders
               of the Trust Units.

(2)  BASIS OF ACCOUNTING

     The financial statements of the Trust are prepared on the cash basis of
accounting for revenues and expenses. Royalty income is recorded when received
(generally during the quarter following the end of the quarter in which the
income from the Royalty Properties is received by Santa Fe) and is net of any
cash basis exploration and development expenditures and amounts reserved for any
future exploration and development costs. Expenses of the Trust, which will
include accounting, engineering, legal, and other professional fees, Trustee
fees, an administrative fee paid to Santa Fe and out-of-pocket expenses, are
recognized when paid. Under generally accepted accounting principles, revenues
and expenses would be recognized on an accrual basis. Amortization of the
Trust's investment in Royalty Interests is recorded using the unit-of-production
method in the period in which the cash is received with respect to such
production.

                                       37
<PAGE>
                             SANTA FE ENERGY TRUST
                  NOTES TO FINANCIAL STATEMENTS -- (CONTINUED)

     The conveyance of the Royalty Interests to the Trust was accounted for as a
purchase transaction. The $87,276,000 reflected in the Statement of Assets and
Trust Corpus as Investment in Royalty Interests represents 6,300,000 Trust Units
valued at $20 per unit less the $38,724,000 paid for the Treasury obligations.
The carrying value of the Trust's investment in the Royalty Interests is not
necessarily indicative of the fair value of such Royalty Interests.

     The Trust is a grantor trust and as such is not subject to income taxes and
accordingly no recognition has been given to income taxes in the Trust's
financial statements. The tax consequences of owning Trust Units are included in
the income tax returns of the individual Trust Unit holders.

     During 1995 net cash proceeds (before deducting Trust expenses) exceeded
cash distributions by $256,000, a portion of which was used to repay the
advances received from Santa Fe in 1994. In order to pay current Trust expenses,
during 1995 Santa Fe advanced the Trust $190,000, of which $25,000 was due to
Santa Fe at December 31, 1995. Such advances were repaid in 1996 and at December
31, 1996 $100,000 was due to the Trust from Santa Fe.

     In the fourth quarter of 1995 the Trust adopted the provisions of Statement
of Financial Accounting Standards No. 121 "Accounting for the Impairment of
Long-Lived Assets and for Long-Lived Assets to be Disposed of" ("FAS 121").
The adoption of FAS 121 had no effect on the Trust's financial statements.

     The preparation of the Trust's financial statements requires the use of
certain estimates. Actual results may differ from such estimates.

(3)  THE ROYALTY INTERESTS

     The Wasson Royalties consist of interests conveyed out of Santa Fe's
royalty interest in the Wasson ODC Unit (the "ODC Royalty") and the Wasson
Willard Unit (the "Willard Royalty"). The ODC Royalty entitles the Trust to
receive quarterly royalty payments with respect to 12.3934% of the actual gross
oil production from the Wasson ODC Unit, subject to certain quarterly
limitations set forth in the conveyance agreement, for the period from November
1, 1992 to December 31, 2007. The Willard Royalty entitles the Trust to receive
quarterly royalty payments with respect to 6.8355% of the actual gross oil
production from the Wasson Willard Unit, subject to certain quarterly
limitations set forth in the conveyance agreement, for the period from November
1, 1992 to December 31, 2003.

     The Net Profits Royalties entitle the Trust to receive, on a quarterly
basis, 90% of the net proceeds, as defined in the conveyance agreement, from the
sale of production from the properties subject to the conveyance agreement. The
Net Profits Royalties are not limited in term, although the Trustee is required
to sell such royalties prior to the Liquidation Date.

     For any calendar quarter ending on or prior to December 31, 2002, the Trust
will receive additional royalty payments ("Support Payments") to the extent it
needs such payments to distribute $0.40 per Trust Unit per quarter (two-thirds
of such amount for the period ended December 31, 1992). Such Support Payments
are limited to Santa Fe's remaining royalty interest in the Wasson ODC Unit. If
such Support Payments are received, certain proceeds otherwise payable to the
Trust in subsequent quarters may be reduced to recoup the amount of such Support
Payments. The aggregate of the Support Payments, net of any amounts recouped,
will be limited to $20,000,000 on a revolving basis. As of December 31, 1995 the
Trust had received Support Payments totalling $2,073,900. During 1996 Santa Fe
recouped Support Payments made in prior periods totalling $1,009,000.

                                       38
<PAGE>
                             SANTA FE ENERGY TRUST
                  NOTES TO FINANCIAL STATEMENTS -- (CONTINUED)

(4)  DISTRIBUTIONS TO TRUST UNIT HOLDERS

     The Trust has received royalty payments and made distributions as follows
(in thousands of dollars, except as noted):

                                                           DISTRIBUTIONS
                                        ROYALTY       ------------------------
                                        PAYMENT                 PER TRUST UNIT
                                        RECEIVED      AMOUNT     (IN DOLLARS)
                                        --------      ------    --------------
1996
     First quarter...................     2,660        2,558        0.40610
     Second quarter..................     2,935(a)     2,835        0.45000
     Third quarter...................     3,035(b)     2,835        0.45000
     Fourth quarter..................     2,935(c)     2,835        0.45000
                                        --------      ------    --------------
           Total year................    11,565       11,063        1.75610
                                        ========      ======    ==============
1995
     First quarter...................     2,600(d)     2,520        0.40000
     Second quarter..................     2,606        2,520        0.40000
     Third quarter...................     2,535(e)     2,520        0.40000
     Fourth quarter..................     2,595(f)     2,520        0.40000
                                        --------      ------    --------------
                                         10,336       10,080        1.60000
                                        ========      ======    ==============
1994
     First quarter...................     2,575(g)     2,520        0.40000
     Second quarter..................     2,670(h)     2,520        0.40000
     Third quarter...................     2,670        2,520        0.40000
     Fourth quarter..................     2,612        2,520        0.40000
                                        --------      ------    --------------
                                         10,527       10,080        1.60000
                                        ========      ======    ==============
- ------------
(a) Reduced by recoupment of Support Payment of $117,000, or $0.01850 per Trust
    Unit.

(b) Reduced by recoupment of Support Payment of $375,000, or $0.05953 per Trust
    Unit.

(c) Reduced by recoupment of Support Payment of $517,000, or $0.08213 per Trust
    Unit.

(d) Includes a Support Payment of $677,000, or $0.10740 per Trust Unit.

(e) Includes a Support Payment of $301,000, or $0.04776 per Trust Unit.

(f) Includes a Support Payment of $228,000, or $0.03629 per Trust Unit.

(g) Includes a Support Payment of $362,000, or $0.05750 per Trust Unit.

(h) Includes a Support Payment of $506,000, or $0.08027 per Trust Unit.

                                       39
<PAGE>
          SUPPLEMENTAL INFORMATION TO FINANCIAL STATEMENTS (UNAUDITED)

OIL AND GAS RESERVES

     The following table sets forth the Royalty Interests' proved oil and gas
reserves (all located in the United States) at December 31, 1996, 1995, 1994 and
1993 prepared by Ryder Scott Company, independent petroleum consultants. Proved
reserve quantities for each of the Wasson Royalties are calculated by
multiplying the net revenue interest attributable to each of the Wasson
Royalties in effect for a given year by the total amount of oil estimated to be
economically recoverable from the respective production units (subject to
limitation by applicable maximum quarterly production amounts). Reserve
quantities are calculated differently for the Net Profits Royalties because such
interests do not entitle the Trust to a specific quantity of oil or gas but to
the Net Proceeds derived therefrom. Proved reserves attributable to the Net
Profits Royalties are calculated by deducting from estimated quantities of oil
and gas reserves an amount of oil and gas sufficient, if sold at the prices used
in preparing the reserve estimates for the Net Profits Royalties, to pay the
future estimated costs and expenses deducted in the calculation of Net Proceeds
with respect to the Net Profits Royalties. Accordingly, the reserves presented
for the Net Profits Royalties reflect quantities of oil and gas that are free of
future costs or expenses if the price and cost assumptions set forth in the
applicable reserve report occur.

                                         CRUDE OIL AND       NATURAL GAS
                                        LIQUIDS (MBBLS)        (MMCF)
                                        ---------------      -----------
Proved reserves at December 31,
  1993...............................        7,769              11,121
     Revisions to previous
        estimates....................         (382)              2,133
     Extensions, discoveries and
        other additions..............            7                 516
     Production......................         (769)             (2,962)
                                        ---------------      -----------
Proved reserves at December 31,
  1994...............................        6,625              10,808
     Revisions to previous
        estimates....................         (266)                 48
     Extensions, discoveries and
        additions....................            4                 107
     Production......................         (726)             (2,739)
                                        ---------------      -----------
Proved reserves at December 31,
  1995...............................        5,637               8,224
     Revisions of previous
        estimates....................         (154)              1,682
     Extensions, discoveries and
        additions....................            9                 791
     Production......................         (617)             (1,789)
                                        ---------------      -----------
Balance at December 31, 1996.........        4,875               8,908
                                        ===============      ===========
Proved developed reserves at December
  31,
     1993............................        7,765              10,900
     1994............................        6,622              10,672
     1995............................        5,637               8,224
     1996............................        4,875               8,908

     Proved reserves are estimated quantities of crude oil and natural gas which
geological and engineering data indicate with reasonable certainty to be
recoverable in future years from known reservoirs under existing economic and
operating conditions. Proved developed reserves are proved reserves which can be
expected to be recovered through existing wells with existing equipment and
operating methods.

     The information presented relates to the operations of the Royalty
Properties for the calendar years ended December 31, 1996, 1995 and 1994.
Proceeds from the sales of production were received by the Trust during the
second, third and fourth quarters of the year indicated and the first quarter of
the subsequent year.

                                       40
<PAGE>
ESTIMATED PRESENT VALUE OF FUTURE NET CASH FLOWS

     Estimated future net cash flows from the Royalty Interests' proved oil and
gas reserves at December 31, 1996, 1995 and 1994 are presented in the following
table (in thousands of dollars):

                                                DECEMBER 31,
                                       -------------------------------
                                         1996       1995       1994
                                       ---------  ---------  ---------
Net future cash flows................    143,064    111,803    112,380
Discount at 10% for timing of cash
flows................................    (50,894)   (42,065)   (44,144)
                                       ---------  ---------  ---------
Present value of future net cash
flows for proved reserves............     92,170     69,738     68,236
                                       =========  =========  =========

     The following table sets forth the changes in the present value of
estimated future net cash flows from proved reserves (in thousands of dollars):

                                         1996       1995       1994
                                       ---------  ---------  ---------
Balance at beginning of year.........     69,738     68,236     65,316
                                       ---------  ---------  ---------
     Royalties, net of related
  property taxes (a).................    (12,863)   (10,549)   (10,760)
     Extensions, discoveries and
        other additions..............      2,647        155        725
     Net changes in prices and
  costs..............................     28,117      9,493     13,551
     Changes in estimated volumes....     (2,186)    (4,146)    (6,905)
     Interest factor -- accretion of
        discount.....................      6,717      6,549      6,309
                                       ---------  ---------  ---------
                                          22,432      1,502      2,920
                                       ---------  ---------  ---------
Balance at end of year...............     92,170     69,738     68,236
                                       =========  =========  =========
- ------------
(a) Relates to the operations of the Royalty Properties for the calendar years
    ended December 31, 1996, 1995 and 1994. The proceeds related to such
    operations were received by the Trust during the second, third and fourth
    quarters of the year indicated and the first quarter of the subsequent year.

     Estimated future cash flows represent an estimate of future net revenues
from the production of proved reserves using estimated sales prices and
estimates of the production costs, ad valorem and production taxes, and future
development costs necessary to produce such reserves. No deduction has been made
for depletion, depreciation or any indirect costs such as professional and
administrative fees.

     The sales prices used in the calculation of estimated future net cash flows
are based on the prices in effect at year end. Such prices have been held
constant except for known and determinable escalations.

     Operating costs and ad valorem and production taxes are estimated based on
current costs with respect to producing oil and gas properties. Future
development costs are based on the best estimate of such costs assuming current
economic and operating conditions.

     The information presented with respect to estimated future net revenues and
cash flows and the present value thereof is not intended to represent the fair
value of oil and gas reserves. Actual future sales prices and production and
development costs may vary significantly from those in effect at December 31,
1996, 1995 and 1994 and actual future production may not occur in the periods or
amounts projected. This information is presented to allow a reasonable
comparison of reserve values prepared using standardized measurement criteria
and should be used only for that purpose.

                                       41
<PAGE>
                                   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 ON THIS 26TH DAY OF
MARCH, 1997.

                                        SANTA FE ENERGY TRUST

                                        By  TEXAS COMMERCE BANK NATIONAL
                                             ASSOCIATION, TRUSTEE

                                        By  /s/ PETE FOSTER
                                                PETE FOSTER
                                             SENIOR VICE PRESIDENT
                                               & TRUST OFFICER

     The Registrant, Santa Fe Energy Trust, has no principal executive officer,
principal financial officer, controller or principal accounting officer, board
of directors or persons performing similar functions. Accordingly, no additional
signatures are available and none have been provided.

                                       42


<TABLE> <S> <C>

<ARTICLE> 5
<LEGEND>
THE FINANCIAL DATA SCHEDULE CONTAINS SUMMARY INFORMATION EXTRACTED FROM THE
TRUST'S FINANCIAL STATEMENTS AND IS QUALIFIED IN ITS ENTIRETY BY REFERENCE TO
SUCH FINANCIAL STATEMENTS.
</LEGEND>
<MULTIPLIER> 1,000
       
<S>                             <C>
<PERIOD-TYPE>                   12-MOS
<FISCAL-YEAR-END>                          DEC-31-1996
<PERIOD-END>                               DEC-31-1996
<CASH>                                              46
<SECURITIES>                                         0
<RECEIVABLES>                                      100
<ALLOWANCES>                                         0
<INVENTORY>                                          0
<CURRENT-ASSETS>                                   146
<PP&E>                                          87,276
<DEPRECIATION>                                  39,002
<TOTAL-ASSETS>                                  48,420
<CURRENT-LIABILITIES>                                0
<BONDS>                                              0
                                0
                                          0
<COMMON>                                             0
<OTHER-SE>                                      48,420
<TOTAL-LIABILITY-AND-EQUITY>                    48,420
<SALES>                                              0
<TOTAL-REVENUES>                                11,982
<CGS>                                                0
<TOTAL-COSTS>                                        0
<OTHER-EXPENSES>                                   919
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                                   0
<INCOME-PRETAX>                                      0
<INCOME-TAX>                                         0
<INCOME-CONTINUING>                                  0
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                    11,063
<EPS-PRIMARY>                                        0
<EPS-DILUTED>                                        0
        

</TABLE>


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission