North Texas Energy, Inc. - FORM S-1/A - EX-99.2 - M W BALCH LEASE AND NEW DIANA FIELD 3-YEAR EUR - May 15, 2012

Attached files

file filename
S-1/A - FORM S-1/A AMENDMENT #2 - North Texas Energy, Inc.ntexs1a2.htm
EX-5.1 - UPDATED OPINION OF LEGAL COUNSEL-ISSUANCE OF STOCK - North Texas Energy, Inc.ex5-1.htm
EX-2.1 - SCHEDULE OF UN-REGISTERED SALES OF NORTH TEXAS ENERGY STOCK - North Texas Energy, Inc.ex2-1.htm
EX-2.2 - PURCHASE AND SALES AGREEMENT - North Texas Energy, Inc.ex2-2.htm
EX-99.1 - UPDATED TECHNICAL REPORT OF PETROLEUM ENGINEER REGARDING OIL AND GAS RESERVES - North Texas Energy, Inc.ex99-1.htm

M. W. Balch Lease and  New Diana Field 3-Year EUR (exert from Petroleum Engineer EUR)    Exhibit 99.2
                  
   
New Diana
Balch
  
New Diana
  
Babch
      
New Diana
Balch
        
Calander
        
Barrels Oil
Net Barrels Oil
Barrels Oil
Net Barrels Oil
Monthly
Net Barrels Oil
 Monthly Net
 Production
 Investment &
 Investment &
 Monthly
 Investment &
Monthly Net
  
MONTH
YEAR
#Wells
#Wells
 Monthly # Wells
per Month
per Month
per Month
per Month
per Month
 Revenues
 OPER EXP
 OPER EXP
 Oper Exp
 Severance
Taxes
Revenues
  
Jan
2012
0
0
0
0
0
0
0
0
 $                -
 $                -
 $               -
 $                 -
 $                 -
 $                 -
  
Feb
2012
0
0
0
0
0
0
0
0
 $                -
 $                -
 $               -
 $                 -
 $                 -
 $                 -
  
Mar
2012
0
0
0
0
0
0
0
0
 $                -
 $                -
 $               -
 $                 -
 $                 -
 $                 -
  
Apr
2012
0
0
0
0
0
0
0
0
 $                -
 $                -
 $               -
 $                 -
 $                 -
 $                 -
  
May
2012
0
0
0
0
0
0
0
0
 $                -
 $                -
 $               -
 $                 -
 $                 -
 $                 -
  
Jun
2012
0
0
0
0
0
0
0
0
 $                -
 $                -
 $               -
 $                 -
 $                 -
 $                 -
  
Jul
2012
0
0
0
0
0
0
0
0
 $                -
 $                -
 $               -
 $                 -
 $                 -
 $                 -
  
Aug
2012
0
0
0
0
0
0
0
0
 $                -
 $                -
 $               -
 $                 -
 $                 -
 $                 -
  
Sep
2012
Tank Btry
Tank Btry
0
0
0
0
0
0
 $                -
 $       65,956
 $    168,300
 $   (234,256)
 $                 -
 $   (234,256)
  
Oct
2012
Inj Well
MEOR
0
0
0
0
0
0
 $                -
 $       70,000
 $    123,000
 $   (193,000)
 $                 -
 $   (193,000)
  
Nov
2012
1
Cultures
0
645
564
0
0
564
 $       54,744
 $       34,600
 $    117,300
 $   (151,900)
 $        (4,927)
 $   (102,083)
  
Dec
2012
2
& Inj System
0
1,290
1,129
0
0
1,129
 $     109,489
 $       34,600
 $      22,730
 $     (57,330)
 $        (9,854)
 $       42,305
  
Jan
2013
3
  
3
1,935
1,693
0
0
1,693
 $     164,233
 $       34,600
 $      28,160
 $     (62,760)
 $      (14,781)
 $       86,692
  
Feb
2013
4
Inoculation
4
2,580
2,258
0
0
2,258
 $     218,978
 $       34,600
 $      28,160
 $     (62,760)
 $      (19,708)
 $     136,510
  
Mar
2013
5
&
5
3,225
2,822
0
0
2,822
 $     273,722
 $       34,600
 $      28,160
 $     (62,760)
 $      (24,635)
 $     186,327
  
Apr
2013
6
 Incubation
6
3,870
3,386
0
0
3,386
 $     328,466
 $       34,600
 $      28,160
 $     (62,760)
 $      (29,562)
 $     236,144
  
May
2013
6
2
8
3,870
3,386
600
488
3,874
 $     375,754
 $         4,600
 $        6,300
 $     (10,900)
 $      (33,818)
 $     331,036
  
Jun
2013
6
4
10
3,870
3,386
1,200
975
4,361
 $     423,041
 $         4,600
 $        6,300
 $     (10,900)
 $      (38,074)
 $     374,068
  
Jul
2013
6
6
12
3,870
3,386
1,800
1,463
4,849
 $     470,329
 $         4,600
 $        6,300
 $     (10,900)
 $      (42,330)
 $     417,099
  
Aug
2013
6
8
14
3,870
3,386
2,400
1,950
5,336
 $     517,616
 $         4,600
 $        6,300
 $     (10,900)
 $      (46,585)
 $     460,131
  
Sep
2013
6
10
16
3,870
3,386
3,000
2,438
5,824
 $     564,904
 $         4,600
 $        6,300
 $     (10,900)
 $      (50,841)
 $     503,162
  
Oct
2013
6
10
16
3,870
3,386
3,000
2,438
5,824
 $     564,904
 $         4,600
 $        6,300
 $     (10,900)
 $      (50,841)
 $     503,162
  
Nov
2013
6
10
16
3,870
3,386
3,000
2,438
5,824
 $     564,904
 $         4,600
 $        6,300
 $     (10,900)
 $      (50,841)
 $     503,162
  
Dec
2013
6
10
16
3,870
3,386
3,000
2,438
5,824
 $     564,904
 $         4,600
 $        6,300
 $     (10,900)
 $      (50,841)
 $     503,162
  
Jan
2014
6
10
16
3,870
3,386
3,000
2,438
5,824
 $     564,904
 $         4,600
 $        6,300
 $     (10,900)
 $      (50,841)
 $     503,162
  
Feb
2014
6
10
16
3,870
3,386
3,000
2,438
5,824
 $     564,904
 $         4,600
 $        6,300
 $     (10,900)
 $      (50,841)
 $     503,162
  
Mar
2014
6
10
16
3,870
3,386
3,000
2,438
5,824
 $     564,904
 $         4,600
 $        6,300
 $     (10,900)
 $      (50,841)
 $     503,162
  
Apr
2014
6
10
16
3,831
3,352
3,000
2,438
5,790
 $     561,619
 $         4,646
 $        6,363
 $     (11,009)
 $      (50,546)
 $     500,064
  
May
2014
6
10
16
3,793
3,319
3,000
2,438
5,756
 $     558,367
 $         4,692
 $        6,427
 $     (11,119)
 $      (50,253)
 $     496,995
  
Jun
2014
6
10
16
3,755
3,286
3,000
2,438
5,723
 $     555,148
 $         4,739
 $        6,491
 $     (11,230)
 $      (49,963)
 $     493,954
  
Jul
2014
6
10
16
3,718
3,253
3,000
2,438
5,690
 $     551,961
 $         4,787
 $        6,556
 $     (11,343)
 $      (49,676)
 $     490,942
  
Aug
2014
6
10
16
3,680
3,220
3,000
2,438
5,658
 $     548,806
 $         4,835
 $        6,621
 $     (11,456)
 $      (49,393)
 $     487,957
  
Sep
2014
6
10
16
3,644
3,188
2,970
2,413
5,601
 $     543,318
 $         4,883
 $        6,688
 $     (11,571)
 $      (48,899)
 $     482,848
  
Oct
2014
6
10
16
3,607
3,156
2,940
2,389
5,545
 $     537,884
 $         4,932
 $        6,754
 $     (11,686)
 $      (48,410)
 $     477,789
  
Nov
2014
6
10
16
3,571
3,125
2,911
2,365
5,490
 $     532,506
 $         4,981
 $        6,822
 $     (11,803)
 $      (47,926)
 $     472,777
  
Dec
2014
6
10
16
3,535
3,093
2,882
2,341
5,435
 $     527,181
 $         5,031
 $        6,890
 $     (11,921)
 $      (47,446)
 $     467,813
  
Jan
2015
6
10
16
3,500
3,062
2,853
2,318
5,381
 $     521,909
 $         5,081
 $        6,959
 $     (12,040)
 $      (46,972)
 $     462,897
  
Feb
2015
6
10
16
3,465
3,032
2,824
2,295
5,327
 $     516,690
 $         5,132
 $        7,029
 $     (12,161)
 $      (46,502)
 $     458,027
  
Mar
2015
6
10
16
3,430
3,002
2,796
2,272
5,273
 $     511,523
 $         5,183
 $        7,099
 $     (12,282)
 $      (46,037)
 $     453,203
  
Apr
2015
6
10
16
3,396
2,972
2,768
2,249
5,221
 $     506,407
 $         5,235
 $        7,170
 $     (12,405)
 $      (45,577)
 $     448,426
  
May
2015
6
10
16
3,362
2,942
2,741
2,227
5,168
 $     501,343
 $         5,288
 $        7,242
 $     (12,529)
 $      (45,121)
 $     443,693
  
Jun
2015
6
10
16
3,328
2,912
2,713
2,204
5,117
 $     496,330
 $         5,340
 $        7,314
 $     (12,655)
 $      (44,670)
 $     439,006
  
Jul
2015
6
10
16
3,295
2,883
2,686
2,182
5,066
 $     491,367
 $         5,394
 $        7,387
 $     (12,781)
 $      (44,223)
 $     434,363
  
Aug
2015
6
10
16
3,262
2,854
2,659
2,161
5,015
 $     486,453
 $         5,448
 $        7,461
 $     (12,909)
 $      (43,781)
 $     429,763
  
Sep
2015
6
10
16
3,230
2,826
2,633
2,139
4,965
 $     481,588
 $         5,502
 $        7,536
 $     (13,038)
 $      (43,343)
 $     425,208
  
Oct
2015
6
10
16
3,197
2,798
2,606
2,118
4,915
 $     476,773
 $         5,557
 $        7,611
 $     (13,168)
 $      (42,910)
 $     420,695
  
Nov
2015
6
10
16
3,165
2,770
2,580
2,096
4,866
 $     472,005
 $         5,613
 $        7,687
 $     (13,300)
 $      (42,480)
 $     416,224
  
Dec
2015
6
10
16
3,134
2,742
2,554
2,075
4,817
 $     467,285
 $         5,669
 $        7,764
 $     (13,433)
 $      (42,056)
 $     411,796
  
                                 
 
 

North Texas Energy, Inc. Reports