Docstoc

2013

Document Sample
2013 Powered By Docstoc
					                                       PRODUCING OIL & NATURAL GAS APPRAISAL                                                                                         SETTLED WELL

                 DECLINE RATES                               2011              GAS INCOME*             OIL INCOME*                      CAP GAS INCOME              CAP OIL INCOME
 1ST YR              29%                                    WRK INT       $                 26,199 $                   -           $                     21,483 $                      -
 2ND YR              25%                                    ROY INT       $                 3,745 $                    -           $                      3,071 $                      -
 3RD YR              12%

Multiplier           2.030                                                                                                                                             Multiplier              3.152
             $             53,185            TY 2013 OIL/GAS WORKING INTEREST                                                           TY 2013 OIL/GAS ROYALTY INTEREST                   $       11,807
  YEAR            WRK INT INC           WORKING COST        NET INC           PRCT FCTR(16.0%)           DIS INC           YEAR            ROY INT INC              PRCT FCTR(16.0%)           DIS INC

    1        $             21,483 $               5,000 $      16,483            0.933724          $          15,391        1       $                    3,071         0.933724            $        2,868
    2        $             18,905 $              5,000 $       13,905            0.814057          $          11,320        2       $                    2,703         0.814057            $        2,200
    3        $             16,636 $              5,000 $       11,636            0.709727          $           8,259        3       $                    2,378         0.709727            $        1,688
    4        $             14,640 $              5,000 $        9,640            0.618768          $           5,965        4       $                    2,093         0.618768            $        1,295
    5        $             12,883 $              5,000 $        7,883            0.539467          $           4,253        5       $                    1,842         0.539467            $             994
    6        $             11,337 $              5,000 $        6,337            0.470328          $           2,981        6       $                    1,621         0.470328            $             762
    7        $               9,977 $             5,000 $        4,977            0.410051          $           2,041        7       $                    1,426         0.410051            $             585
    8        $               8,780 $             5,000 $        3,780            0.357499          $           1,351        8       $                    1,255         0.357499            $             449
    9        $               7,726 $             5,000 $        2,726            0.311681          $               850      9       $                    1,104         0.311681            $             344
   10        $               6,799 $             5,000 $        1,799            0.271736          $               489      10      $                     972          0.271736            $             264
   11        $               5,983 $             5,000 $            983          0.236910          $               233      11      $                     855          0.236910            $             203
   12        $               5,265 $             5,000 $            265          0.206548          $                 55     12      $                     753          0.206548            $             155
   13        $               4,633 $             5,000 $              -          0.180077          $               -        13      $                     662          0.180077            $             -
   14        $               4,077 $             5,000 $              -          0.156998          $               -        14      $                     583          0.156998            $             -
   15        $               3,588 $             5,000 $              -          0.136877          $               -        15      $                     513          0.136877            $             -
   16        $               3,157 $             5,000 $              -          0.119335          $               -        16      $                     451          0.119335            $             -
   17        $               2,779 $             5,000 $              -          0.104041          $               -        17      $                     397          0.104041            $             -
   18        $               2,445 $             5,000 $              -          0.090707          $               -        18      $                     350          0.090707            $             -
   19        $               2,152 $             5,000 $              -          0.079082          $               -        19      $                     308          0.079082            $             -
   20        $               1,894 $             5,000 $              -          0.068947          $               -        20      $                     271          0.068947            $             -
   21        $               1,666 $             5,000 $              -          0.060110          $               -        21      $                     238          0.060110            $             -
   22        $               1,466 $             5,000 $              -          0.052407          $               -        22      $                     210          0.052407            $             -
   23        $               1,290 $             5,000 $              -          0.045690          $               -        23      $                     184          0.045690            $             -
   24        $               1,136 $             5,000 $              -          0.039835          $               -        24      $                     162          0.039835            $             -
   25        $                999 $              5,000 $              -          0.034729          $               -        25      $                     143          0.034729            $             -
   26        $                879 $              5,000 $              -          0.030278          $               -        26      $                     126          0.030278            $             -
   27        $                774 $              5,000 $              -          0.026398          $               -        27      $                     111          0.026398            $             -
   28        $                681 $              5,000 $              -          0.023015          $               -        28      $                      97          0.023015            $             -
   29        $                599 $              5,000 $              -          0.020065          $               -        29      $                      86          0.020065            $             -
   30        $                527 $              5,000 $              -          0.017494          $               -        30      $                      75          0.017494            $             -
   31        $                464 $              5,000 $              -          0.015252          $               -        31      $                      66          0.015252            $             -
   32        $                408 $              5,000 $              -          0.013297          $               -        32      $                      58          0.013297            $             -
   33        $                359 $              5,000 $              -          0.011593          $               -        33      $                      51          0.011593            $             -
   34        $                316 $              5,000 $              -          0.010107          $               -        34      $                      45          0.010107            $             -
   35        $                278 $              5,000 $              -          0.008812          $               -        35      $                      40          0.008812            $             -
   36        $                245 $              5,000 $              -          0.007682          $               -        36      $                      35          0.007682            $             -
   37        $                216 $              5,000 $              -          0.006698          $               -        37      $                      31          0.006698            $             -
   38        $                190 $              5,000 $              -          0.005839          $               -        38      $                      27          0.005839            $             -
   39        $                167 $              5,000 $              -          0.005091          $               -        39      $                      24          0.005091            $             -
   40        $                147 $              5,000 $              -          0.004439          $               -        40      $                      21          0.004439            $             -
   41        $                129 $              5,000 $              -          0.002452          $               -        41      $                      18          0.002452            $             -
   42        $                114 $              5,000 $              -          0.002113          $               -        42      $                      16          0.002113            $             -
   43        $                100 $              5,000 $              -          0.001822          $               -        43      $                      14          0.001822            $             -

                                               TY 2013 OIL/GAS WORKING INTEREST                    $          53,185             TY 2013 OIL/GAS ROYALTY INTEREST                          $       11,807
          A                    B                     C                  D                  E
                     Weighted Average
1

2
         OIL
3    Calendar Year       Gross Income      Working Interest          % Weight       Weighted Average
4        2011                                                        50.000%    $                      -
5        2010                                                        33.333%    $                      -
6        2009                                                        16.667%    $                      -
7                                                                               $                      -
8
9
10   Calendar Year       Gross Income         Royalty Interest       % Weight       Weighted Average
11       2011        $                  - $                      -   50.000%    $                      -
12       2010        $                  - $                      -   33.333%    $                      -
13       2009        $                  - $                      -   16.667%    $                      -
14                                                                              $                      -
15
16

17
        GAS
18   Calendar Year       Gross Income      Working Interest          % Weight       Weighted Average
19       2011        $             31,691 $           27,725         50.000%    $                13,863
20       2010        $             30,710 $           26,870         33.333%    $                 8,957
21       2009        $             23,172 $           20,278         16.667%    $                 3,380
22                                                                              $                26,199
23
24
25   Calendar Year       Gross Income       Royalty Interest         % Weight       Weighted Average
26       2011        $             31,691 $             3,966        50.000%    $                 1,983
27       2010        $             30,710 $             3,840        33.333%    $                 1,280
28       2009        $             23,172 $             2,894        16.667%    $                   482
29                                                                              $                 3,745
30
31
32

				
DOCUMENT INFO
Shared By:
Categories:
Tags:
Stats:
views:0
posted:11/17/2013
language:Unknown
pages:2
panxiagong panxiagong
About