Loading...
The URL can be used to link to this page
Your browser does not support the video tag.
AFE Oil-CS 941220
WELL &/OR LEAGE .... ~AL. DkTE 20-D~0~94 5T.{TE .... TX FIELD OR REEERVOiR - B~ET'Y S~LE EFFECTIVE DATE J~.N-95 ............................................................. NET OPE~TINC RU~E ........... ~T OPERA~INQ EXPOSE8 .... --- GROSS PROD.- .... NET PROD --- PRICE PRICE OIL GAS T~ DIE R INDtR S~ & ADV ~X)~ Y~ OIL-BEns GAS-MCF OIL-~LS GAS-MCF oIn-$ GAS-$ REV~E-$ R~E-$ R~E-$ O~ EXP-$ R T~SP-$ EXP~SES-$ EX~N~IA5 DECLINE 1995 0 547501 0 438000 $0.00 $2.25 $0 $985,501 $985,501 $24,000 $15,226' $39,226 1996 0 51964~ 0 415716 0.~ 2.43 0 1,010,189 1~010,189 24,480 15,607 40,087 1997 0 467680 0 374144 0.~ 2.62 0 9gl,904 981,~4 24,970 15,170 40,140 1998 0 420912 0 ~367~0 0.00 2.83 0 954,410 954,{10 25,469 14,746 40,215 1999 0 378821 0 303057 0.00 3.06 0 927,687 927,687 25,978 14~333 40,311 2000 0 ~40939 0 272951 0.00 3.31 0 901,712 901,712 26,498 13,93t 40,429 ~O1 0 306845 0 245476 0.00 3.57 0 876,485 $'/6,~65 27,02~ 13,54~ 40,5d9 2~2 0 276X61 O ~20929 0.00 3.~6 0 851,924 g51,924 27,568 13,162 40,731 2~3 0 248545 0 19~936 0.~ 4.16 0 8~8,071 828,071 28,120 12,794 40,914 ~4 0 2~691 0 ~78953 0.~ 4.50 0 g04,886 804,886 28,682 12,435 {1,118 20~ 0 ~1322 0 i6105~ 0.00 4.86 0 782,350 782,350 ~9,256 12,087 4t,343 2006 0 1811~ 0 144952 0.~ ~.00 0 724,760 721,760 29,841 11,198 41,039 E-TOT O 4113251 0 92~601 W. ~. 0 10,629,R60 I0,629,8~ 321,890 164,231 486,I21 R~. 0 1185965 0 1108772 AVG. lUG. 0 5,543,859 5,5{3,859 651,744 85,653 737,396 ~kL 0 5499~16 0 4~99373 90.00 $3.6~ 0 16,173,719 16,173.719 973,634 249,884 1,223,518 ~AL P~N. C~. OPR ~ F~ ........ PR~ ~ P~FILE ...... ~s~ On ~d-Vear Disco~ting 1905 $046,275 $1,300,~ 0.0 O.O ($35~,725) ($353,725) $946,275 2 11,176,794 40 ~1,399,84~ 1996 $970,101 0 0.0 0.0 970,101 616,376 970,101 5 ~,~1,472 45 1,161,064 ~997 ~941,764 0 0.0 0.0 9~1,76{ 1,559,1{0 941,764 ~ 6,776,011 50 965,767 1998 $914,196 0 0.0 0.0 9%4,29g 2,472,336 911,19g 10 5,884,126 55 803,I08 1999 $897,376 0 0.0 0.0 RR7,376 3,359,712 887,376 12 5,160,39~ 60 665,5~4 1~0 $R61,183 0.0 O.O 861,283 t,220,99~ 861,283 15 4,304,781 65 547,635 2001 $~35,896 0.0 0.0 815,896 5,056,890 835,896 18 3,646,71~ 70 ~45,(~5 ~02 $~11,194 0.0 0.0 811,19~ 5,R6~,OR~ 811,194 ~ 3,287,9B1 75 355,989 200~ $989,258 0.0 O.O 787,158 6,655,242 787,1~ ~5 ~,58R,1~4 80 ~76,997 2004. $763,768 0.0 0.0 763,96~ 7,{19,010 ~6~,968 30 2,0~0,964 85 206,709 2~ $741,~7 0.0 0.0 711,007 ~,160,017 741,007 ~06 $6~3,?21 0.0 0.0 683,721 8,843,$3~ 6~3,~ BEFORE S-~O~ 10,143,$38 1,3~,~ 0.0 0.0 8,843,T3~ ~,843,73~ 10,143,73~ ~ ~ 1St ~R ..... 12 REM. 4,806,463 0 0.0 0.0 4,806,463 4,806,463 4,806,463 ~TIL 14,950,201 1,300,0~ 0.0 0.0 13,6~,201 13,650,201 14,950,201 NPV ~ SELE~ ~E- 10.0{ ~5,884,126 NET ~RE/~T ...... 11.50 NR~ ~S~/~R ..... $/~E $2.95 ~T OIL ~R~V/k~R ---- ~ 0 Y~ ~R ~ - Rid-V~ 1033% ~ RE~E --- $~E $31.03 UL{ G~ ~V/X~ --- RCF 17,185 PAYO~ ............ Y~ 1.36 ~{ ~RE/~E --- $~E $33.98 UL~ OIL RE~V/i~E-~-- ~ 0 $ P~ N~ ~IT P~D ~TE $1,083 OIL E~ ~TE --- BBL/D~Y 0.0 UL~ G~ RE~V/ACRE-FT-- MCF 39 8/8 OIL RES ....... ~L O G~ E~ ~TE --- ~F/Dl~ 74.5 I~T~ W.I. - ............ % 100.00~ ~/8 ~ ~ ....... ~CF 5,499,216 INI~ PROD ~E-- ~/DiY 1BO0 FIW~ {.I. - ............. ~ l~.O0000 NEZ OIL }E~ ........ ~L 0 DEC~ ~E ....... % i0.0 INITXL REV~ I~. - .... t ~0.~000 NET ~ R~ ........ RCF 4,399,373 E~N~ - N .......... 0.0 {IN~ RR~R ~T. - ..... % 80.~000 ULT OIL RE~V ..... ~L 0 P~D. RYSK F~O~ ---- } l~.O0 ~ & EQU~ RISK F~R- ~ 100.00 OLT g~ ~V ...... MCF 5,499,214 ~OLD ~SK FAiR -- { l~.OO I~ RISK FAiR % 100.00 '~' -- RESERVE & ECONOMIC REPORT --. _ PF~PARED DY ........ w~s C~Mb NAME CAT£GORY - city Tax I/{T~EST 0~ ..... I]~?ESTOR FILE N~/E ~S CO~TY --- DALLAS WELL &/oR LEASE .... ~., DATE 20-~C-94 STATE ....TX ......................................................... NET O~E~.TiNG REVUE ........... N~ OP~TING E~ENSES .... --- gROSS PDD,-- --- ~ PROD --- PR[~ P~C~ OIL C~ ~1[ DIR & INDIR gU E~TIAL DE~E 19~5 0 547501 0 4)g000 ~0.~ $2.25 $0 $995,~1 $985,501 $24,000 $6,598 $30,598 1997 0 4674~0 0 274144 0.~ 2.62 0 9~1,904 981,904 24,970 6,574 31,543 199~ 0 4~6~19 6 326730 0.00 2.~3 0 954,410 954,410 25,4~9 6,3~ 31,~59 1999 0 27~21 0 ~03055 0.00 2.06 0 927,gR7 927,687 25,979 d,211 32,189 20~ 0 340939 0 ~72751 0.~ ~.~1 0 901,712 901,712 26,498 6,037 32,535 200~ 0 306~45 0 ~4~4~ 0.00 3.57 0 R76,495 R76,465 27,028 2~2 0 276161 0 22~29 0.~ 3.~ 0 851,9~d ~51,924 27,568 5,704 33,272 2~3 0 ~4~45 0 198~3E 0.~ 4.16 0 92~,071 828,071 28,120 5,544 33,664 2004 0 2~2G91 0 19~062 0.~ 4.50 0 ~O4,~RH 804,R86 28,682 ~,189 34,071 2004 0 1~I190 0 144952 0.~ 5.00 0 724,760 724,760 29,941 4,~52 34,493 ~-~9] 0 4113251 '0 2290401 W~. ~. 0 10,629,~0 10,d$9,~0 321,890 71,167 393,057 ~. 0 13R5965 0 110R77~ I~G. AVG. 0 5,543,859 5,543,R59 651,744 ~7,11~ ~.~ O 5499~1~ O 43993~3 $0.00 $~.~g 0 16,173,719 16,17~,919 973,634 1~,2~3 1,0~1,91~ OP~T~ ~IT~ ~. PA~ ~ ~ ~ F~ ~ D~T DI~ HPV DI~ ~s~d On Mid-Ye~ Discom%i~ 1995 $954,903 ~1,)00,0~ 0.0 0.0 (~)45,097) ($345,097) $954,~) 2 11,294,0~ 40 $1,424,519 1997 ~9~,3~ 0 0.0 0.0 9~0,360 1,584,209 950,360 8 6,~50,8~ 1998 ~922,552 0 0.0 0.0 9~,55~ 2,5~,?g0 92~,~5~ 10 5,9~,~1~ I999 ~895,49R 0 0.0 0.0 895,49~ 3,402,258 895,498 12 5,219,964 2~0 $869,178 0.0 0.0 Rgg,17R 4,271,436 Rgg, 17~ 15 4,~,~ ~ 564,5~ 2~1 $843,569 0.0 0.0 R43,569 5,115,~5 S43,~69 1~ ~,692,134 2~2 $818,652 0.0 0.0 R1~,652 5,9~,~57 ~1~,d52. 20 3,330,~ 75 ~71,101 2064 $770,~15 0.0 0.0 770,~15 7, 49~,~ 770,~15 ~0 2,111,~9~ 2005 ~747,8~ 0.0 0.0 747,R59 ~,246,7~ ~7,R5~ 3~ 1,9~,~2~ 2~6 $690,06~ 0.0 0.0 690,066 8,936,803 690,066 BE~ T~ S-~ 10,236,802 1,300,0~ 0.0 0.0 ~,93&,~03 ~,93d,~02 10,231,~03 ~ IN ~i Y~ ..... 12 ~. 4,854,999 0 0.0 0.0 4,854,999 4,8~4,999 4,854,999 ~ LIFE Y~REA~ER 30 ~AL 15,091,802 1,3~,~0 0.0 0.0 13,791,~02 1~,791,~0~ ~5,~1,~02 ~ ~ SEL~ ~TE- N~ ~E/~EST ...... 11.61 NE~ ~T~E ..... $/~E $2.95 ~T OIL R~V/A~E .... B~ 0 ~ ~.TE R~ - ~d-Yr NET R~/~E --- $/~E $31.35 UL~ 8~ ~V/iC~ .... ~F 17,1~5 PIYOU~ ........... Y~ N~ ~N~R/~E -~ $/~E $34.30 ULT OIL ~V/~-~-- ~ 0 $ P~ ~ ~T PROD ~TR $~,0~2 OIL ~ ~TE --- BBL/D~Y 0.0 ULT G~ ~V/A~-~-- ~F 3~ ~/~ OIL ~S ...... ~L 0 G~S E~ ~ --- NCF/DAY 74.B ~ITIL W.I. - ........... { 10~.~0 ~/~ ~ ~ ....... INIT P~D ~TR-- ~CP/DXY ~00 F~N~ ~.I. - ............. % ~00.0~0 NRT OIL ~ ....... DECLINE ~E ......... { ~0.0 ~[TIL ~UR INT. - .... ~ ~0.00000 ~T G~ R~ ........ EX~N~ - N .......... 0.0 F~AL REV~UE INT. - ..... { ~0.00000 UL~ O~ RE~V ...... ~ 0 PROD. ~SK FACTOR .... { 1~.00 ~ ~ RQ~P ~SK FA~OR- ~ ~00.00 ULT G~ ~V ..... ~CF ~,4~,nl~ ---__ -- RESERVE & ECOI{OMIC REPORT --_--% · PREPARED BY ........ WDS COMB NAME CATEGORY - County .Tax INTEREST OW~E~ ..... i~u~g~OR FILE I~M{E ~;Dg ~TY --- DALLAg · WELL &/OR LEASE .... EYA5. DATE 20-D~c-94 STATE .... TX FIELD OR RESF~RVOIR - B~3~ETT S~LE EPFECTIVE DATE JAN-95 OPE~TOR - ~S ............................................................. NET OP~TING R~J~E ........... NET OP~TING EXPOSES .... --- G~SS PDD.- .... NET PROD --- PRICE PRICE OIL G~3 I~AL DIR i IDIR SU & ADV T~AL EX~NENTI~ DECLINE 1995 0 54791 0 49~600 ~0.00 $2.25 ~0 $9~5,501 $985,501 $24,0~ $1,5~ 1996 0 519644 0 ~15716 0.00 2.43 0 1,010,i~9 1,010,189 24,~R0 ~,g52 29,132 1997 0 4676~0 0 374144 0.00 2.62 0 9R1,90~ 9Ri,90i 2~,970 4,~1 ~9,4~1 1998 0 420912 0 336730 0.00 ~.~3 0 954,410 954,410 ~5,469 4,39~ 1999 0 378821 0 3030~ 0.00 3.06 0 927,~7 927.d87 25,9T~ 4,~72 30,250 2000 0 340939 0 272751 0.00 3.31 0 901,?12 901,Vl~ 26,498 4,152 2001 0 306~45 0 245476 0.00 2.57 0 876,4E5 876,445 27,02~ 4,036 ~02 0 27d1~1 0 ~2~29 0.00 3.86 0 551,924 ~51,9~d ~?,~H~ 3,923 31,491 2~3 0 248545 0 198836 0.~ 4.16 0 ~2~,OT1 ~2~,07I 2~,120 2,~12 71,932 2~4 0 223691 0 178953 0.00 4.50 0 804,886 804,Egd 2~,682 2,?06 2W~ 0 201322 0 1EiO5~ 0.00 4.~6 0 ~2,250 -'7~2,350 29,25~ ),dO3 2~ 0 1~11~ 0 144952 0.00 5.~ 0 724,%0 724,740 29,~41 2,)27 S-~ 0 4113251 0 32~d01 ~. ~. 0 I0,d29,840 10,d29,840 321,~ 48,94~ ~. 0 1385965 0 110i772 AVG. IVO. 0 5,541,1H9 5,~42,t59 651,744 28,$2~ ~AL 0 5499216 0 4399372 $0.~ $3.di 0 18,173,~19 14,173,v19 972,624 74,4~ 1~04~,111 ~sed On Rid-Y~r DisGo~ti~ 1995 $956,963 $1,300,0~ 0.0 0.0 ($343,0377 ($343,0Z77 $956,963 2 11,322,083 40 $1,430,410 1~96 $981,057 0 0.0 0.0 981,057 63~,~0 9~I,0~7 5 8,~75,3{4 45 1997 $952,412 0 0.0 0.6 952,4X2 1,5~,432 952,4{2 8 4,~4~,7~7 ~0 991,~99 199~ $924,547 0 0.0 0.0 92~,547 2,514,979 924,547 10 5,96~,~68 55 1~9 ~97,437 0 0.0 0.0 ~W,43~ 3,412,4~ ~97,437 12 5,234,18~ ~0 6~7,761 2~1 $~45,401 0.0 0.0 ~45,401 5,12~,879 ~45,401 1~ 3,~02,978 70 2002 $~20,433 0.0 0.0 ~20,433 5,949,~13 820,433 20 3,340,I1~ ~5 374,709 2003 $796,138 0~0 0.0 796,1~R 6,745,451 796,13~ 25 ~,~32,255 80 294,823 2004 $772,497 0.0 0.0 772,497 ~,517,94R 772,49~ . )0 2,119,2~3 85 223,739 2005 $749,492 0.0 0.0 749,492 ~,267,440 ~49,492 35 1,~32,167 90 ~06 $691,5~1 0.0 0.0 ~91,~1 ~,959,021 691,5~1 BE~RE T~ SU~Y S-TOT 10,259,021 1,300,~ 0.0 0.0 8,959,021 ~,959,021 I0,259,021 ~ ~ ls~ ~ .... ~, 4,866,~7 0 0.0 0.0 4,~6,587 4,866,587 4,866,587 R~ ~F~ Y~ATER ~ 15,125,~8 1,300,000 0.0 0.0 1~,825,608 13,825,~8 15,125,60~ ~ ~ SELE~ ~TE- 10.0% $5,966,365 NET ~ME/I~T ...... NET ~T~K ..... $/~K $2.95 ~T OIL ~V/ACRE .... ~L 0 ~ ~TE R~ - Mid-Yr ~ ~/~E --- $~E $31.43 ~T G~ ~U/ACRE ---- MCF 17,18~ PAYOUT ............ Y~ 1.35 ~T I~E --- $/~E $34.38 ~LT OIL ~V/A~-FT-- ~ 0 $ PER NET ~IT PDD ~ $1,083 OIL E~ ~TE --- BBS/DAY 0.0 ULT G)~ ~V/A~E-~-- MCF 39 8/8 OIL ~S ...... BBS 0 G~ E~ UTE --* MCF/DAY 74.5 ~T~ W.I. - ............ % lW.O0000 8/8 G~ R~ ........ M~ 5,499,216 ~IT PDD ~TE-- MCF/DAY 15~ F~AL W.I. - ............. % i00.00000 NET OIL RES ...... BBS 0 D~LINE ~TB ,- % 10.0 ~IT~ ~ l~. - .... % 80.00~ ~ G~ ~E ....... ~ 4,399,3?3 E~T - M ........ 0.0 FINAL ~ ~T. - ..... % 80.~ ~T OIL RE~V ..... BBL P~D. ~ FAC~R .... { 1~.~ T~G & ~U~ RI~ FtC~R- { 1~.~ ULT G~ RE~V ----- MCF 5,499,216 ~D ~SK FAiR -- % 1~.00 ~ ~SK FAiR ........ % 100.00