AppraisalCalculation

Document Sample
AppraisalCalculation Powered By Docstoc
					                                                                                 Well 2H

Initial                                                                     Gas
                 Decline 1               Decline 2       Gas      Lease
 Rate                                                                     Reserves
MCF       Exp      N1         Months   Exp        N2     $/MCF  Op Exp     MCF
45,658    0.34     0.50      $ 12.00   0.00      0.00   $ 3.84 $ 16,200 1,528,471
45,658    0.34     0.50      $ 13.00   0.00      0.00   $ 3.84 $ 16,200
Well 2H
                                                         Total     Flower   Denton
                                                Total                               LISD Tax
    Net Working Interest    Royalty Interest           Estimated Mound       County
                                              Apprased                                Rate
                                                           Tax    Tax Rate Tax Rate
      %         Value        %        Value    Value     1.75%    0.0448% 0.2774% 1.4260%
    87.5%    $ 2,228,216   12.5%    $ 447,677 $ 3,990 $        70 $    1.79 $ 11.07 $ 56.90
    87.5%                  12.5%

				
DOCUMENT INFO
Shared By:
Categories:
Tags:
Stats:
views:10
posted:8/15/2012
language:
pages:2