nacco-20251231
00007899332025FYfalseChicago Stock Exchange, Inc.P3YP3YP3YP5YP5Y111111http://fasb.org/us-gaap/2025#PropertyPlantAndEquipmentAndFinanceLeaseRightOfUseAssetAfterAccumulatedDepreciationAndAmortizationhttp://fasb.org/us-gaap/2025#PropertyPlantAndEquipmentAndFinanceLeaseRightOfUseAssetAfterAccumulatedDepreciationAndAmortizationhttp://fasb.org/us-gaap/2025#OtherLiabilitiesCurrenthttp://fasb.org/us-gaap/2025#OtherLiabilitiesCurrenthttp://fasb.org/us-gaap/2025#LongTermDebtAndCapitalLeaseObligationsCurrenthttp://fasb.org/us-gaap/2025#LongTermDebtAndCapitalLeaseObligationsCurrenthttp://www.nacco.com/20251231#LongTermDebtAndLeaseObligationExcludingLongTermLineOfCredithttp://www.nacco.com/20251231#LongTermDebtAndLeaseObligationExcludingLongTermLineOfCreditiso4217:USDxbrli:sharesiso4217:USDxbrli:sharesxbrli:purenacco:segmentutr:acrenacco:notePayablenacco:unitOfEquipmentnacco:voteutr:bblutr:Mcfiso4217:USDutr:bbliso4217:USDutr:MMBTU00007899332025-01-012025-12-310000789933exch:XNYS2025-01-012025-12-310000789933exch:XCHI2025-01-012025-12-3100007899332025-06-300000789933us-gaap:CommonClassAMember2026-02-270000789933us-gaap:CommonClassBMember2026-02-2700007899332025-10-012025-12-3100007899332024-01-012024-12-3100007899332025-12-3100007899332024-12-310000789933us-gaap:NonrelatedPartyMember2025-12-310000789933us-gaap:NonrelatedPartyMember2024-12-310000789933srt:AffiliatedEntityMember2025-12-310000789933srt:AffiliatedEntityMember2024-12-310000789933nacco:UnconsolidatedSubsidiariesMember2025-12-310000789933nacco:UnconsolidatedSubsidiariesMember2024-12-310000789933nacco:EigerLLCMember2025-12-310000789933nacco:EigerLLCMember2024-12-310000789933us-gaap:CommonClassAMember2025-12-310000789933us-gaap:CommonClassAMember2024-12-310000789933us-gaap:CommonClassBMember2024-12-310000789933us-gaap:CommonClassBMember2025-12-310000789933srt:AffiliatedEntityMember2025-01-012025-12-310000789933srt:AffiliatedEntityMember2024-01-012024-12-3100007899332023-12-310000789933us-gaap:CommonClassAMemberus-gaap:CommonStockMember2023-12-310000789933us-gaap:CommonClassBMemberus-gaap:CommonStockMember2023-12-310000789933us-gaap:AdditionalPaidInCapitalMember2023-12-310000789933us-gaap:RetainedEarningsMember2023-12-310000789933us-gaap:AccumulatedDefinedBenefitPlansAdjustmentMember2023-12-310000789933us-gaap:CommonClassAMemberus-gaap:CommonStockMember2024-01-012024-12-310000789933us-gaap:AdditionalPaidInCapitalMember2024-01-012024-12-310000789933us-gaap:RetainedEarningsMember2024-01-012024-12-310000789933us-gaap:AccumulatedDefinedBenefitPlansAdjustmentMember2024-01-012024-12-310000789933us-gaap:CommonClassAMemberus-gaap:CommonStockMember2024-12-310000789933us-gaap:CommonClassBMemberus-gaap:CommonStockMember2024-12-310000789933us-gaap:AdditionalPaidInCapitalMember2024-12-310000789933us-gaap:RetainedEarningsMember2024-12-310000789933us-gaap:AccumulatedDefinedBenefitPlansAdjustmentMember2024-12-310000789933us-gaap:CommonClassAMemberus-gaap:CommonStockMember2025-01-012025-12-310000789933us-gaap:AdditionalPaidInCapitalMember2025-01-012025-12-310000789933us-gaap:RetainedEarningsMember2025-01-012025-12-310000789933us-gaap:CommonClassBMemberus-gaap:CommonStockMember2025-01-012025-12-310000789933us-gaap:AccumulatedDefinedBenefitPlansAdjustmentMember2025-01-012025-12-310000789933us-gaap:CommonClassAMemberus-gaap:CommonStockMember2025-12-310000789933us-gaap:CommonClassBMemberus-gaap:CommonStockMember2025-12-310000789933us-gaap:AdditionalPaidInCapitalMember2025-12-310000789933us-gaap:RetainedEarningsMember2025-12-310000789933us-gaap:AccumulatedDefinedBenefitPlansAdjustmentMember2025-12-310000789933nacco:EigerLLCMembernacco:MineralsAndRoyaltiesMember2025-12-310000789933nacco:EigerLLCMembernacco:MineralsAndRoyaltiesMember2024-12-310000789933nacco:EigerLLCMembernacco:MineralsAndRoyaltiesMember2025-01-012025-12-310000789933nacco:EigerLLCMembernacco:MineralsAndRoyaltiesMember2024-01-012024-12-310000789933nacco:EigerLLCMember2023-12-310000789933nacco:EigerLLCMember2025-01-012025-12-310000789933nacco:EigerLLCMember2024-01-012024-12-310000789933nacco:DraglinesClassifiedAsAssetsHeldForSaleMembernacco:ContractMiningMember2025-01-012025-12-310000789933us-gaap:PensionPlansDefinedBenefitMember2025-01-012025-12-310000789933us-gaap:PensionPlansDefinedBenefitMember2025-12-310000789933nacco:CombinedPlanAndFalkirkDefinedBenefitPlanMemberus-gaap:PensionPlansDefinedBenefitMember2025-12-310000789933nacco:MineralsAndRoyaltiesMember2024-05-012024-05-310000789933us-gaap:BuildingAndBuildingImprovementsMember2025-12-310000789933srt:MinimumMemberus-gaap:MachineryAndEquipmentMember2025-12-310000789933srt:MaximumMemberus-gaap:MachineryAndEquipmentMember2025-12-310000789933us-gaap:StockCompensationPlanMemberus-gaap:CommonClassAMembernacco:ParticipantsRetirementDateMembersrt:ExecutiveOfficerMember2024-01-012024-12-310000789933us-gaap:StockCompensationPlanMemberus-gaap:CommonClassAMembernacco:ParticipantsRetirementDateMembersrt:ExecutiveOfficerMember2025-01-012025-12-310000789933srt:ExecutiveOfficerMemberus-gaap:StockCompensationPlanMemberus-gaap:CommonClassAMembernacco:AwardDateMembersrt:MinimumMember2024-01-012024-12-310000789933srt:ExecutiveOfficerMemberus-gaap:StockCompensationPlanMemberus-gaap:CommonClassAMembernacco:AwardDateMembersrt:MinimumMember2025-01-012025-12-310000789933us-gaap:StockCompensationPlanMemberus-gaap:CommonClassAMembernacco:AwardDateMembersrt:ExecutiveOfficerMember2024-01-012024-12-310000789933us-gaap:StockCompensationPlanMemberus-gaap:CommonClassAMembernacco:AwardDateMembersrt:ExecutiveOfficerMember2025-01-012025-12-310000789933srt:ExecutiveOfficerMemberus-gaap:StockCompensationPlanMemberus-gaap:CommonClassAMembernacco:AwardDateMembersrt:MaximumMember2025-01-012025-12-310000789933srt:ExecutiveOfficerMemberus-gaap:StockCompensationPlanMemberus-gaap:CommonClassAMembernacco:AwardDateMembersrt:MaximumMember2024-01-012024-12-310000789933us-gaap:StockCompensationPlanMemberus-gaap:CommonClassAMembersrt:ExecutiveOfficerMember2025-01-012025-12-310000789933us-gaap:StockCompensationPlanMemberus-gaap:CommonClassAMembersrt:ExecutiveOfficerMember2024-01-012024-12-310000789933us-gaap:StockCompensationPlanMemberus-gaap:CommonClassAMembersrt:ExecutiveOfficerMember2025-12-310000789933us-gaap:RestrictedStockMemberus-gaap:CommonClassAMembersrt:DirectorMember2025-01-012025-12-310000789933us-gaap:RestrictedStockMemberus-gaap:CommonClassAMembersrt:BoardOfDirectorsChairmanMember2025-01-012025-12-310000789933us-gaap:RestrictedStockMemberus-gaap:CommonClassAMembersrt:DirectorMember2024-01-012024-12-310000789933us-gaap:RestrictedStockMemberus-gaap:CommonClassAMembersrt:BoardOfDirectorsChairmanMember2024-01-012024-12-310000789933us-gaap:StockCompensationPlanMemberus-gaap:CommonClassAMembernacco:AwardDateMembersrt:DirectorMember2024-01-012024-12-310000789933us-gaap:StockCompensationPlanMemberus-gaap:CommonClassAMembernacco:AwardDateMembersrt:DirectorMember2025-01-012025-12-310000789933us-gaap:StockCompensationPlanMemberus-gaap:CommonClassAMembernacco:ParticipantsRetirementFromBoardOfDirectorsMembersrt:DirectorMember2024-01-012024-12-310000789933us-gaap:StockCompensationPlanMemberus-gaap:CommonClassAMembernacco:ParticipantsRetirementFromBoardOfDirectorsMembersrt:DirectorMember2025-01-012025-12-310000789933us-gaap:StockCompensationPlanMemberus-gaap:CommonClassAMembernacco:MinimumAgeOfDirectorUponRetirementFromBoardMembersrt:DirectorMember2024-01-012024-12-310000789933us-gaap:StockCompensationPlanMemberus-gaap:CommonClassAMembernacco:MinimumAgeOfDirectorUponRetirementFromBoardMembersrt:DirectorMember2025-01-012025-12-310000789933nacco:VoluntarySharesMemberus-gaap:CommonClassAMembersrt:DirectorMember2024-12-310000789933nacco:VoluntarySharesMemberus-gaap:CommonClassAMembersrt:DirectorMember2025-12-310000789933nacco:VoluntarySharesMemberus-gaap:CommonClassAMembersrt:DirectorMember2024-01-012024-12-310000789933nacco:VoluntarySharesMemberus-gaap:CommonClassAMembersrt:DirectorMember2025-01-012025-12-310000789933us-gaap:StockCompensationPlanMemberus-gaap:CommonClassAMembersrt:DirectorMember2025-12-310000789933us-gaap:StockCompensationPlanMemberus-gaap:CommonClassAMembersrt:DirectorMember2025-01-012025-12-310000789933us-gaap:StockCompensationPlanMemberus-gaap:CommonClassAMembersrt:DirectorMember2024-01-012024-12-310000789933nacco:ThackerPassMember2025-12-310000789933us-gaap:OperatingSegmentsMembernacco:UtilityCoalMiningMember2025-01-012025-12-310000789933us-gaap:OperatingSegmentsMembernacco:UtilityCoalMiningMember2024-01-012024-12-310000789933us-gaap:OperatingSegmentsMembernacco:ContractMiningMember2025-01-012025-12-310000789933us-gaap:OperatingSegmentsMembernacco:ContractMiningMember2024-01-012024-12-310000789933us-gaap:OperatingSegmentsMembernacco:MineralsAndRoyaltiesMember2025-01-012025-12-310000789933us-gaap:OperatingSegmentsMembernacco:MineralsAndRoyaltiesMember2024-01-012024-12-310000789933us-gaap:CorporateNonSegmentMember2025-01-012025-12-310000789933us-gaap:CorporateNonSegmentMember2024-01-012024-12-310000789933srt:ConsolidationEliminationsMember2025-01-012025-12-310000789933srt:ConsolidationEliminationsMember2024-01-012024-12-310000789933us-gaap:TransferredAtPointInTimeMember2025-01-012025-12-310000789933us-gaap:TransferredAtPointInTimeMember2024-01-012024-12-310000789933us-gaap:TransferredOverTimeMember2025-01-012025-12-310000789933us-gaap:TransferredOverTimeMember2024-01-012024-12-310000789933us-gaap:TradeAccountsReceivableMember2024-12-310000789933us-gaap:TradeAccountsReceivableMember2025-12-310000789933us-gaap:TradeAccountsReceivableMember2025-01-012025-12-3100007899332026-01-012025-12-3100007899332027-01-012025-12-3100007899332028-01-012025-12-3100007899332030-01-012025-12-3100007899332029-01-012025-12-3100007899332031-01-012025-12-310000789933nacco:CoalLandsAndRealEstateMember2025-12-310000789933nacco:CoalLandsAndRealEstateMember2024-12-310000789933nacco:MineralInterestsMember2025-12-310000789933nacco:MineralInterestsMember2024-12-310000789933nacco:PlantAndEquipmentMember2025-12-310000789933nacco:PlantAndEquipmentMember2024-12-310000789933us-gaap:CoalSupplyAgreementsMember2025-12-310000789933us-gaap:CoalSupplyAgreementsMember2024-12-310000789933us-gaap:OperatingSegmentsMembernacco:UtilityCoalMiningMember2023-12-310000789933us-gaap:CorporateNonSegmentMember2023-12-310000789933us-gaap:OperatingSegmentsMembernacco:UtilityCoalMiningMember2024-12-310000789933us-gaap:CorporateNonSegmentMember2024-12-310000789933us-gaap:OperatingSegmentsMembernacco:UtilityCoalMiningMember2025-12-310000789933us-gaap:CorporateNonSegmentMember2025-12-310000789933nacco:BellaireCorporationMember2023-12-310000789933us-gaap:CarryingReportedAmountFairValueDisclosureMemberus-gaap:FairValueInputsLevel1Membernacco:BellaireCorporationMember2025-12-310000789933us-gaap:CarryingReportedAmountFairValueDisclosureMemberus-gaap:FairValueInputsLevel1Membernacco:BellaireCorporationMember2024-12-310000789933us-gaap:SecuredDebtMembernacco:NACCONaturalResourcesMember2025-12-310000789933us-gaap:SecuredDebtMembernacco:NACCONaturalResourcesMember2024-12-310000789933nacco:NACCONaturalResourcesMember2025-12-310000789933nacco:NACCONaturalResourcesMember2024-12-310000789933us-gaap:BaseRateMemberus-gaap:SecuredDebtMembernacco:NACCONaturalResourcesMember2025-01-012025-12-310000789933us-gaap:SecuredOvernightFinancingRateSofrMemberus-gaap:SecuredDebtMembernacco:NACCONaturalResourcesMember2025-01-012025-12-310000789933us-gaap:SecuredDebtMembernacco:NACCONaturalResourcesMember2025-01-012025-12-310000789933us-gaap:SecuredDebtMembernacco:NACCONaturalResourcesMember2024-01-012024-12-310000789933srt:MaximumMemberus-gaap:SecuredDebtMembernacco:NACCONaturalResourcesMember2025-01-012025-12-310000789933srt:MinimumMemberus-gaap:SecuredDebtMembernacco:NACCONaturalResourcesMember2025-01-012025-12-310000789933nacco:DemandNotePayableToUnconsolidatedSubsidiaryMemberus-gaap:SecuredDebtMembernacco:NACCONaturalResourcesMember2025-12-310000789933nacco:DemandNotePayableToUnconsolidatedSubsidiaryMemberus-gaap:SecuredDebtMembernacco:NACCONaturalResourcesMember2024-12-310000789933nacco:NotesPayableMaturingAtVariousDatesThrough2030Memberus-gaap:SecuredDebtMembernacco:NACCONaturalResourcesMember2025-12-310000789933nacco:NotesPayableMaturingDecember2026Membersrt:ScenarioForecastMemberus-gaap:SecuredDebtMembernacco:NACCONaturalResourcesMember2026-12-150000789933nacco:NotesPayableMaturingAtVariousDatesThrough2030Memberus-gaap:SecuredDebtMembernacco:NACCONaturalResourcesMember2024-12-310000789933us-gaap:EstimateOfFairValueFairValueDisclosureMemberus-gaap:EquitySecuritiesMember2025-12-310000789933us-gaap:EquitySecuritiesMemberus-gaap:FairValueInputsLevel1Member2025-12-310000789933us-gaap:EquitySecuritiesMemberus-gaap:FairValueInputsLevel2Member2025-12-310000789933us-gaap:EquitySecuritiesMemberus-gaap:FairValueInputsLevel3Member2025-12-310000789933us-gaap:EstimateOfFairValueFairValueDisclosureMembernacco:PrepaidProfitSharingMember2025-12-310000789933nacco:PrepaidProfitSharingMemberus-gaap:FairValueInputsLevel1Member2025-12-310000789933nacco:PrepaidProfitSharingMemberus-gaap:FairValueInputsLevel2Member2025-12-310000789933nacco:PrepaidProfitSharingMemberus-gaap:FairValueInputsLevel3Member2025-12-310000789933us-gaap:EstimateOfFairValueFairValueDisclosureMember2025-12-310000789933us-gaap:FairValueInputsLevel1Member2025-12-310000789933us-gaap:FairValueInputsLevel2Member2025-12-310000789933us-gaap:FairValueInputsLevel3Member2025-12-310000789933us-gaap:EstimateOfFairValueFairValueDisclosureMemberus-gaap:EquitySecuritiesMember2024-12-310000789933us-gaap:EquitySecuritiesMemberus-gaap:FairValueInputsLevel1Member2024-12-310000789933us-gaap:EquitySecuritiesMemberus-gaap:FairValueInputsLevel2Member2024-12-310000789933us-gaap:EquitySecuritiesMemberus-gaap:FairValueInputsLevel3Member2024-12-310000789933us-gaap:EstimateOfFairValueFairValueDisclosureMember2024-12-310000789933us-gaap:FairValueInputsLevel1Member2024-12-310000789933us-gaap:FairValueInputsLevel2Member2024-12-310000789933us-gaap:FairValueInputsLevel3Member2024-12-310000789933nacco:BellaireCorporationMemberus-gaap:FairValueInputsLevel1Member2025-01-012025-12-310000789933nacco:BellaireCorporationMemberus-gaap:FairValueInputsLevel1Member2024-01-012024-12-310000789933us-gaap:CarryingReportedAmountFairValueDisclosureMemberus-gaap:FairValueInputsLevel1Member2023-12-310000789933us-gaap:CarryingReportedAmountFairValueDisclosureMemberus-gaap:FairValueInputsLevel1Member2025-12-310000789933us-gaap:CarryingReportedAmountFairValueDisclosureMemberus-gaap:FairValueInputsLevel1Member2024-12-310000789933us-gaap:FairValueInputsLevel1Member2025-01-012025-12-310000789933us-gaap:FairValueInputsLevel1Member2024-01-012024-12-310000789933us-gaap:CommonClassAMember2025-01-012025-12-310000789933us-gaap:CommonClassBMember2025-01-012025-12-310000789933nacco:A2025StockRepurchaseProgramMemberus-gaap:CommonClassAMember2025-11-180000789933nacco:A2025And2023StockRepurchaseProgramMemberus-gaap:CommonClassAMember2025-01-012025-12-310000789933nacco:A2023StockRepurchaseProgramMemberus-gaap:CommonClassAMember2024-01-012024-12-310000789933us-gaap:StateAndLocalJurisdictionMember2025-12-310000789933nacco:ValuationAllowanceStateAndLocalJurisdictionMember2025-12-310000789933nacco:ValuationAllowanceFederalNetOperatingLossMember2025-12-310000789933nacco:ValuationAllowanceResearchCreditMember2025-12-310000789933us-gaap:StateAndLocalJurisdictionMember2024-12-310000789933nacco:ValuationAllowanceStateAndLocalJurisdictionMember2024-12-310000789933nacco:CombinedPlanMemberus-gaap:PensionPlansDefinedBenefitMember2025-01-012025-12-310000789933nacco:CombinedPlanMemberus-gaap:PensionPlansDefinedBenefitMember2025-12-310000789933srt:MinimumMemberus-gaap:PensionPlansDefinedBenefitMember2024-12-310000789933srt:MaximumMemberus-gaap:PensionPlansDefinedBenefitMember2024-12-310000789933srt:MinimumMemberus-gaap:PensionPlansDefinedBenefitMember2024-01-012024-12-310000789933srt:MaximumMemberus-gaap:PensionPlansDefinedBenefitMember2024-01-012024-12-310000789933us-gaap:PensionPlansDefinedBenefitMember2024-01-012024-12-310000789933us-gaap:PensionPlansDefinedBenefitMember2024-12-310000789933us-gaap:PensionPlansDefinedBenefitMember2023-12-310000789933us-gaap:OtherPostretirementBenefitPlansDefinedBenefitMember2025-12-310000789933us-gaap:OtherPostretirementBenefitPlansDefinedBenefitMember2024-12-310000789933us-gaap:OtherPostretirementBenefitPlansDefinedBenefitMember2025-01-012025-12-310000789933us-gaap:OtherPostretirementBenefitPlansDefinedBenefitMember2024-01-012024-12-310000789933srt:MinimumMemberus-gaap:OtherPostretirementBenefitPlansDefinedBenefitMember2025-12-310000789933srt:MaximumMemberus-gaap:OtherPostretirementBenefitPlansDefinedBenefitMember2025-12-310000789933srt:MinimumMemberus-gaap:OtherPostretirementBenefitPlansDefinedBenefitMember2025-01-012025-12-310000789933srt:MaximumMemberus-gaap:OtherPostretirementBenefitPlansDefinedBenefitMember2025-01-012025-12-310000789933us-gaap:OtherPostretirementBenefitPlansDefinedBenefitMember2023-12-310000789933nacco:UtilityCoalMiningCustomerMemberus-gaap:CustomerConcentrationRiskMemberus-gaap:RevenueFromContractWithCustomerMembernacco:UtilityCoalMiningMember2025-01-012025-12-310000789933nacco:UtilityCoalMiningCustomerMemberus-gaap:CustomerConcentrationRiskMemberus-gaap:RevenueFromContractWithCustomerMembernacco:UtilityCoalMiningMember2024-01-012024-12-310000789933nacco:ContractMiningCustomerOneMemberus-gaap:CustomerConcentrationRiskMemberus-gaap:RevenueFromContractWithCustomerMembernacco:ContractMiningMember2025-01-012025-12-310000789933nacco:ContractMiningCustomerOneMemberus-gaap:CustomerConcentrationRiskMemberus-gaap:RevenueFromContractWithCustomerMembernacco:ContractMiningMember2024-01-012024-12-310000789933nacco:ContractMiningCustomerTwoMemberus-gaap:CustomerConcentrationRiskMemberus-gaap:RevenueFromContractWithCustomerMembernacco:ContractMiningMember2025-01-012025-12-310000789933nacco:ContractMiningCustomerTwoMemberus-gaap:CustomerConcentrationRiskMemberus-gaap:RevenueFromContractWithCustomerMembernacco:ContractMiningMember2024-01-012024-12-310000789933us-gaap:OperatingSegmentsMembernacco:ContractMiningMember2025-12-310000789933us-gaap:OperatingSegmentsMembernacco:ContractMiningMember2024-12-310000789933us-gaap:OperatingSegmentsMembernacco:MineralsAndRoyaltiesMember2025-12-310000789933us-gaap:OperatingSegmentsMembernacco:MineralsAndRoyaltiesMember2024-12-310000789933us-gaap:OtherNoncurrentAssetsMember2025-12-310000789933us-gaap:OtherNoncurrentAssetsMember2024-12-310000789933nacco:UnconsolidatedMinesMemberus-gaap:VariableInterestEntityNotPrimaryBeneficiaryMembernacco:NACCONaturalResourcesMember2025-01-012025-12-310000789933nacco:UnconsolidatedMinesMemberus-gaap:VariableInterestEntityNotPrimaryBeneficiaryMembernacco:NACCONaturalResourcesMember2024-01-012024-12-310000789933nacco:UnconsolidatedMinesMemberus-gaap:VariableInterestEntityNotPrimaryBeneficiaryMembernacco:NACCONaturalResourcesMember2025-12-310000789933nacco:UnconsolidatedMinesMemberus-gaap:VariableInterestEntityNotPrimaryBeneficiaryMembernacco:NACCONaturalResourcesMember2024-12-310000789933nacco:UnconsolidatedMinesMembernacco:NACCONaturalResourcesMember2025-01-012025-12-310000789933nacco:UnconsolidatedMinesMembernacco:NACCONaturalResourcesMember2024-01-012024-12-310000789933srt:OilReservesMember2025-12-310000789933srt:NaturalGasLiquidsReservesMember2025-12-310000789933nacco:ResidualGasMember2025-12-310000789933srt:OilReservesMember2024-12-310000789933srt:NaturalGasLiquidsReservesMember2024-12-310000789933nacco:ResidualGasMember2024-12-310000789933srt:OilReservesMember2025-01-012025-12-310000789933srt:NaturalGasLiquidsReservesMember2025-01-012025-12-310000789933nacco:ResidualGasMember2025-01-012025-12-310000789933nacco:CushingOKMember2025-01-012025-12-310000789933nacco:CushingOKMember2024-01-012024-12-310000789933us-gaap:ValuationAllowanceOfDeferredTaxAssetsMember2024-12-310000789933us-gaap:ValuationAllowanceOfDeferredTaxAssetsMember2025-01-012025-12-310000789933us-gaap:ValuationAllowanceOfDeferredTaxAssetsMember2025-12-310000789933us-gaap:ValuationAllowanceOfDeferredTaxAssetsMember2023-12-310000789933us-gaap:ValuationAllowanceOfDeferredTaxAssetsMember2024-01-012024-12-31

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, DC 20549
FORM 10-K
(Mark One)
☑ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the fiscal year ended December 31, 2025
or
☐TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
Commission File No. 1-9172
NACCO INDUSTRIES, INC.
(Exact name of registrant as specified in its charter)
Delaware34-1505819
(State or other jurisdiction of incorporation or organization)(I.R.S. Employer Identification No.)
   
22901 Millcreek Blvd,Suite 600
Cleveland,Ohio 44122
(Address of principal executive offices)(Zip Code)
Registrant's telephone number, including area code: (440) 229-5151
Securities registered pursuant to Section 12(b) of the Act
Title of each class
Trading Symbol
Name of each exchange on which registered
Class A Common Stock, $1 par value per shareNCNew York Stock Exchange
Class A Common Stock, $1 par value per shareNCNYSE Texas
Securities registered pursuant to Section 12(g) of the Act: Class B Common Stock, $1 par value per share. Class B Common Stock is not publicly listed for trade on any exchange or market system; however, Class B Common Stock is convertible into Class A Common Stock on a share-for-share basis.
Indicate by check mark if the registrant is a well-known seasoned issuer, as defined in Rule 405 of the Securities Act.           Yes ¨    No þ    
Indicate by check mark if the registrant is not required to file reports pursuant to Section 13 or Section 15(d) of the Act.        Yes ¨    No þ
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 þ     No £
Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§ 232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files).
 Yes þ     No £
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company or an emerging growth company. See definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company” and "emerging growth company" in Rule 12b-2 of the Exchange Act.
Large accelerated filer☐Accelerated filer☑Non-accelerated filer☐Smaller reporting company☑Emerging growth company☐
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. o
Indicate by check mark whether the registrant has filed a report on and attestation to its management's assessment of the effectiveness of its internal control over financial reporting under Section 404(b) of the Sarbanes-Oxley Act (15 U.S.C. 7262(b)) by the registered public accounting firm that prepared or issued its audit report. ☑
If securities are registered pursuant to Section 12(b) of the Act, indicate by check mark whether the financial statements of the registrant included in the filing reflect the correction of an error to previously issued financial statements. ☐ 
Indicate by check mark whether any of those error corrections are restatements that required a recovery analysis of incentive-based compensation received by any of the registrant’s executive officers during the relevant recovery period pursuant to §240.10D-1(b). ☐ 
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act)  Yes ☐    No ☑
   
Aggregate market value of Class A Common Stock and Class B Common Stock held by non-affiliates as of June 30, 2025 (the last business day of the registrant's most recently completed second fiscal quarter): $118,562,800
Number of shares of Class A Common Stock outstanding at February 27, 2026: 5,971,635
Number of shares of Class B Common Stock outstanding at February 27, 2026: 1,562,953
DOCUMENTS INCORPORATED BY REFERENCE

Portions of the Company's Proxy Statement for its 2026 annual meeting of stockholders are incorporated herein by reference in Part III of this Form 10-K.


NACCO INDUSTRIES, INC.
TABLE OF CONTENTS
  PAGE
  
  
  
  
F-1
 

Table of Contents

PART I
Item 1. BUSINESS
General
NACCO Industries, Inc.® (NACCO) and its wholly owned subsidiary, NACCO Natural Resources Corporation® (NACCO Natural Resources, and with NACCO collectively, the Company, we, our or us), bring natural resources to life by delivering aggregates, minerals, reliable fuels and environmental solutions through our robust portfolio of businesses. We operate under three reportable business segments: Utility Coal Mining, Contract Mining and Minerals and Royalties. The Utility Coal Mining segment, operated by North American Coal®, manages surface coal mines that are exclusive, long-term fuel providers for power generation companies. The Contract Mining segment, operated by North American Mining®, is a leading provider of a broad range of specialized, long-term contract mining services. The Minerals and Royalties segment, which includes the Catapult Mineral Partners® (Catapult) business, acquires and promotes the development of mineral and royalty interests and other related investments.

In addition to the reportable segments discussed above, we also operate other businesses that are not currently reported as separate segments. These businesses complement our existing operations and support our long-term growth strategic objectives. Mitigation Resources of North America® (Mitigation Resources) provides natural resource restoration and reclamation services that include stream and wetland mitigation solutions. ReGen Resources is pursuing opportunities to develop new power generation resources.

We also have items not directly attributable to an operating segment. These items primarily include administrative costs related to public company reporting requirements, including management and board compensation, the financial results of developing businesses and Bellaire Corporation (Bellaire). Bellaire manages long-term liabilities related to former Eastern U.S. underground mining activities.

During 2025, we changed the names of our reportable segments to make it easier for our stakeholders to understand the business activities within each segment. The Utility Coal Mining, Contract Mining and Minerals and Royalties segments were formerly the Coal Mining, North American Mining and Minerals Management segments, respectively. There were no changes to the composition of each segment and therefore no changes to historical segment reporting.

NACCO was incorporated as a Delaware corporation in 1986 in connection with the formation of a holding company structure for a predecessor corporation organized in 1913.

Business Strategy
NACCO is a growing diversified natural resource company, strategically positioned to deliver stable financial returns over the long term. Our businesses operate exclusively in the U.S. and provide critical inputs for electricity generation, construction and development, and the production of industrial minerals and products. Increasing demand for electricity, on-shoring and current federal policies are creating favorable macroeconomic trends within these industries. We continue to capitalize on these tailwinds, pursuing longer-term growth opportunities. Through our proven operational expertise, disciplined capital allocation, and an entrepreneurial yet patient approach to growth, we have methodically built unique capabilities and clear competitive advantages that enable us to capture a wide range of attractive growth opportunities. Our platform is supported by multiple vectors for value creation, and we are steadfastly committed to delivering compounding returns and expanding investor value over the long term.

Our business model is purposely built for durability and resilience. Our foundation rests on a stable base of long-term coal-mining contracts which, when combined with income generated by our mineral and royalty assets, provide dependable recurring cash flows. As new long-term contracts and investments are added each year in our other businesses, these multi-year agreements create a “layering” effect as their contributions compound. Each year’s new contracts and investments add to those of prior years, delivering increasingly predictable cash flows and annuity-like returns.

Our competitive advantages include decades of operational expertise in complex mining operations, long-standing customer relationships with industry leaders, exclusive dealership rights for MTECK draglines in 48 U.S. states and a proven ability to structure long term contracts that align incentives and deliver value to both NACCO and our customers. We also maintain a conservative capital structure that provides flexibility to pursue opportunities while maintaining financial stability.

Our Utility Coal Mining segment, anchored by our long-term mining contracts and fee-based models that provide predictable cash flows and eliminate exposure to commodity prices, provides a solid foundation of our business. We believe the increasing demand for 24/7 electricity, driven by data centers, on-shoring of manufacturing and general economic growth, combined with the current political environment, is fundamentally changing the sentiment surrounding fossil fuel-based power generation and
1
Table of Contents

provides stability the Utility Coal Mining business. These developments are improving industry-related regulations and reinforcing coal's role as an essential part of the reliable, baseload energy mix in the United States for the foreseeable future. We remain focused on managing coal production costs and maximizing efficiencies and operating capacity at mine locations to help customers with management fee contracts be more competitive. These activities benefit both customers and our Utility Coal Mining segment, as fuel cost is a significant driver for power plant dispatch. Increased power plant dispatch results in increased demand for coal by the Utility Coal Mining segment's customers.

The Contract Mining segment represents our mining growth platform. We have long-term relationships and contracts with several of the top ten U.S. aggregates producers. Our expanding pipeline of potential mining contracts and continued engagement with customers position this segment as a key pillar for future growth. Through ongoing geographic and mineral expansion, we are building a growing portfolio of long-term contracts. New contracts and contract extensions are central to the business' organic growth strategy, with each new contract expected to contribute operating profit and EBITDA through multi-year terms that can span a decade or more. The goal is to continue Contract Mining's ongoing expansion as a leading provider of contract mining services for a variety of customers. The segment’s strong momentum is evident through recent contract wins, including a multi-year dragline services contract for a U.S. Army Corps of Engineers construction project in Palm Beach County, Florida, which showcases our ability to expand into large scale infrastructure projects while highlighting the competitive advantage of our new electric drive MTECK draglines.

The Minerals and Royalties segment is another solid foundation of our business. It has constructed a high-quality, diversified portfolio of oil and gas mineral and royalty interests with recurring cash flows. As an owner of mineral and royalty interests, we are entitled to a portion of the revenues received from the sale of oil, natural gas and associated natural gas liquids. The current portfolio of well-positioned assets is expected to continue to deliver solid financial results. We seek to diversify our investment and operational risk through participation in oil and gas wells with multiple operators across multiple basins. Catapult's portfolio of oil and gas mineral and royalty interests provides steady, recurring cash flows, with strategic positions in premier basins, primarily in the Permian Basin, the Haynesville Shale basin and the Appalachian basin. We also maintain equity investments in a private company that holds operated and non-operated working interests in oil and natural gas assets in the Kansas and the Oklahoma portion of the Hugoton basin.

Mitigation Resources provides natural resource restoration and reclamation services that include stream and wetland mitigation solutions. Mitigation Resources is successfully leveraging its strong reputation and clear competitive strengths to expand into additional mitigation, restoration and reclamation markets. Mitigation Resources is expected to deliver increasing profitability over time from the sale of mitigation credits and as reclamation and restoration services expand. We expect the reclamation and restoration business to generate increasing profits as this part of the business grows. The timing of profits from the mitigation solutions part of the business is inherently more variable as project credits only become available for sale once certain permit criteria are met. During 2025, Mitigation Resources operated in Alabama, Florida, Georgia, Kentucky, Mississippi, Pennsylvania, Tennessee, Texas and Virginia.

NACCO established ReGen Resources to address the rapidly increasing demand for power generation in the United States. Current projects in development include solar arrays, solar-gas hybrid projects, thermal generation and carbon capture primarily on reclaimed mining properties in Louisiana, Mississippi, Ohio, Pennsylvania and Texas. ReGen develops energy infrastructure projects directly as well as through joint ventures. Our investments in solar projects are dependent, in part, on federal tax incentives to preserve economic value. We believe all current solar projects have been safe harbored in order to preserve tax credit eligibility.

We believe our businesses have competitive advantages that provide value to customers, and the continuing investment in our businesses can create long-term value for stockholders. We have strategically leveraged our core mining and natural resource management skills to build a robust portfolio of affiliated businesses, and opportunities for additional growth remain strong. New contracts, acquisitions of additional mineral interests, improvements in industry-related regulations, and the development of other business opportunities should be accretive to our longer-term outlook.

NACCO is committed to maintaining a conservative capital structure as it continues to grow and diversify, while avoiding unnecessary risk. We believe strategic diversification will generate cash that can be re-invested at attractive returns to strengthen and grow our businesses. We also continue to maintain the highest levels of customer service and operational excellence.

Business Developments
During 2025, the Contract Mining segment executed a multi-year dragline services contract for a U.S. Army Corps of Engineers construction project in Palm Beach County, Florida. This project should be accretive to earnings beginning in the second quarter of 2026.
2
Table of Contents


During 2025 and 2024, the Contract Mining segment amended and extended existing limestone contracts with multiple customers and expanded the scope of work with several other customers. See Item 2. Properties on page 38 in this Form 10-K for a list of the Contract Mining segment's locations and customers.

During 2025 and 2024, the Minerals and Royalties segment invested $15.0 million and $16.6 million, respectively, in Eiger Resources, which holds operated and non-operated working interests in oil and natural gas assets in the Kansas and the Oklahoma portion of the Hugoton basin. See Note 1 to the Consolidated Financial Statements in this Form 10-K for further information on Eiger Resources.

During 2025, the Minerals and Royalties segment completed $4.6 million in acquisitions of mineral interests, primarily within the Midland Basin. The acquisition includes a mix of producing wells, as well as additional upside opportunities through future development with existing operators in the area.

During 2025, we terminated NACCO's Combined Defined Benefit Plan (Combined Plan) and settled all future obligations by transferring the remaining benefit obligations to a third-party insurance company. Although the plan was over funded, we recognized a $7.8 million non-cash Pension settlement charge. See Note 1 and Note 14 to the Consolidated Financial Statements in this Form 10-K for further information on the Combined Plan.

Operations

Utility Coal Mining Segment
The Utility Coal Mining segment operates surface coal mines under exclusive, long-term contracts to supply 100% of the fuel requirements for adjacent power plants and a synfuels plant. Each mine is fully integrated with the operation of these facilities.

As of December 31, 2025, the Utility Coal Mining segment's operating coal mines were: The Coteau Properties Company (Coteau), Coyote Creek Mining Company, LLC (Coyote Creek), The Falkirk Mining Company (Falkirk) and Mississippi Lignite Mining Company (MLMC). Coteau, Falkirk and Coyote Creek are in North Dakota and MLMC is in Mississippi. Each of these mines produce lignite coal. While MLMC’s coal supply contract contains a take or pay provision, all other coal supply contracts are requirements contracts. Certain coal supply contracts can be terminated early, which would result in a reduction to future earnings.

The MLMC contract is the only coal supply contract in which we are responsible for all operating costs, capital requirements and final mine reclamation; therefore, MLMC is consolidated within our financial statements. MLMC sells coal to its customer at a contractually agreed-upon price which adjusts monthly, primarily based on changes in the level of established indices which reflect general U.S. inflation rates and includes adjustments for coal quality and certain reimbursable costs. Profitability at MLMC is affected by customer demand for coal, changes in the contractually determined sales price and actual costs incurred. MLMC's customer operates the Red Hills Power Plant, which supplies electricity to the Tennessee Valley Authority (TVA) under a long-term power purchase agreement. MLMC’s contract with its customer runs through April 1, 2032. Current mine area reserves are sufficient to meet contractual requirements through the 2032 contract term. TVA’s power portfolio includes coal, nuclear, hydroelectric, natural gas and renewables. The decision regarding which power plants to dispatch is determined by TVA. As a significant portion of MLMC’s costs are fixed, reduction in dispatch and/or reduced mechanical availability of the Red Hills Power Plant can materially reduce operating results at MLMC. Conversely, periods of higher dispatch can improve results. The Red Hills Power Plant operated below full capacity and experienced periods of reduced mechanical availability during 2024 and 2025. These factors increased per ton operating costs which adversely affected operating results in both 2024 and 2025.

In December 2023, MLMC received notice from its customer related to a boiler issue at the Red Hills Power Plant. While this issue has been resolved, it resulted in a reduction in customer demand which had a significant impact on our results of operations during 2024. We recognized income of $13.6 million in 2024 related to business interruption insurance recoveries that partially offset losses as a result of the boiler outage. In February 2026, MLMC received notice from its customer that the Red Hills Power Plant experienced an unplanned outage, which is expected to lead to reduced demand and an anticipated operating loss for MLMC during 2026.

The Sabine Mining Company (Sabine) operates the Sabine Mine in Texas. All production from Sabine was delivered to Southwestern Electric Power Company's (SWEPCO) Henry W. Pirkey Plant (the Pirkey Plant). SWEPCO is an American Electric Power (AEP) company. As a result of the early retirement of the Pirkey Plant, Sabine ceased deliveries and commenced final reclamation on April 1, 2023. Funding for mine reclamation is the responsibility of SWEPCO, and Sabine receives compensation for providing mine reclamation services. Sabine will provide mine reclamation services through September 30,
3
Table of Contents

2026. As of October 1, 2026, SWEPCO is obligated to acquire all of the capital stock of Sabine and complete the remaining mine reclamation.

At Coteau, Coyote Creek and Falkirk, we are paid a management fee per ton of coal or heating unit (MMBtu) delivered. Each contract specifies the indices and mechanics by which fees change over time, generally in line with broad measures of U.S. inflation. Our customers are responsible for funding all mine operating costs, including final mine reclamation, and directly or indirectly providing all of the capital required to build and operate the mine. This contract structure eliminates exposure to spot coal market price fluctuations while providing predictable income and cash flow with minimal capital investment. Other than at Coyote Creek, debt financing provided by or supported by the customers is without recourse to us. See Note 16 to the Consolidated Financial Statements in this Form 10-K for further discussion of Coyote Creek's guarantees.

Coteau, Coyote Creek, Falkirk and Sabine each meet the definition of a variable interest entity (VIE). In each case, NACCO is not the primary beneficiary of the VIE as it does not exercise financial control; therefore, we do not consolidate the results of these operations within our financial statements. Instead, these contracts are accounted for as equity method investments. We regularly evaluate if there are reconsideration events which could change our conclusion as to whether these entities meet the definition of a VIE and the determination of the primary beneficiary. The income before income taxes associated with these VIEs is reported as Earnings of unconsolidated operations on the Consolidated Statements of Operations and our investment is reported on the line Investments in unconsolidated subsidiaries in the Consolidated Balance Sheets. The mines that meet the definition of a VIE are referred to collectively as the Unconsolidated Subsidiaries. For tax purposes, the Unconsolidated Subsidiaries are included within our consolidated U.S. tax return; therefore, the Income tax (benefit) provision line on the Consolidated Statements of Operations includes income taxes related to these entities. See Note 16 to the Consolidated Financial Statements in this Form 10-K for further information on the Unconsolidated Subsidiaries.

We perform contemporaneous reclamation activities at each mine in the normal course of operations. Under all of the Unconsolidated Subsidiaries’ contracts, our customer has the obligation to fund final mine reclamation activities. Under certain contracts, the Unconsolidated Subsidiary holds the mine permit and is therefore responsible for final mine reclamation activities. To the extent the Unconsolidated Subsidiary performs such final reclamation, it is compensated for providing those services in addition to receiving reimbursement from customers for costs incurred.

See Item 2. Properties on page 25 in this Form 10-K for discussion of the Utility Coal Mining segment's mineral resources and mineral reserves.

Contract Mining Segment
The Contract Mining segment provides value-added contract mining and other services for producers of industrial minerals and products. The segment is a platform for our growth and diversification of mining activities outside of the thermal coal industry. Contract Mining provides contract mining services for independently owned mines and quarries, creating value for our customers by performing the mining aspects of our customers’ operations. This allows customers to focus on their areas of expertise: materials handling and processing, product sales and distribution. As of December 31, 2025, the Contract Mining segment operates at quarries in Florida, Arkansas and Nebraska and is expected to begin operations at a quarry in Arizona during the first half of 2026. Beginning in 2026, the Contract Mining segment will also provide dragline services as part of a U.S. Army Corps of Engineers construction project in Palm Beach County, Florida.

In addition, Contract Mining's subsidiary, Sawtooth Mining (Sawtooth), is the exclusive provider of comprehensive mining services for the Thacker Pass lithium project in Humboldt County, Nevada. Thacker Pass is owned by a joint venture between Lithium Americas Corp. (TSX:LAC) (NYSE: LAC) and General Motors Holdings LLC. The U.S. Department of Energy holds warrants to purchase five percent non-voting, non-transferable equity in this joint venture. Thacker Pass is targeting initial lithium production in late 2027. The contract requires reimbursement for costs of mining, capital expenditures and mine closure. Sawtooth will recognize a contractually agreed upon production fee once the mine is operating. In addition to providing comprehensive mining services, Sawtooth is currently assisting with certain construction services and will transport clay tailings once lithium production commences.

See Item 2. Properties on page 38 in this Form 10-K for a list of the Contract Mining segment's locations and customers.

Minerals and Royalties Segment
The Minerals and Royalties segment derives income primarily by leasing our royalty and mineral interests to third-party exploration and production companies, and, to a lesser extent, other mining companies, granting them the rights to explore, develop, mine, produce, market and sell gas, oil, and coal in exchange for royalty payments based on the lessees' sales of those minerals.

4
Table of Contents

The Minerals and Royalties segment owns royalty interests, mineral interests, non-participating royalty interests and overriding royalty interests (collectively mineral and royalty interests).

•Royalty Interest. Royalty interests generally result when the owner of a mineral interest leases the underlying minerals to an exploration and production company pursuant to an oil and gas lease. Typically, the resulting royalty interest is a cost-free percentage of production revenues for minerals extracted from the acreage. A holder of royalty interests is generally not responsible for capital expenditures or lease operating expenses, but royalty interests may be calculated net of post-production expenses. Royalty interests leased to producers expire upon the expiration of the oil and gas lease and revert to the mineral owner.
•Mineral Interest. Mineral interests are perpetual rights of the owner to explore, develop, exploit, mine and/or produce any or all of the minerals lying below the surface of the property. The holder of a mineral interest has the right to lease the minerals to an exploration and production company. Upon the execution of an oil and gas lease, the lessee (the exploration and production company) becomes the working interest owner and the lessor (the mineral interest owner) has a royalty interest.
•Non-Participating Royalty Interest (NPRIs). NPRI is an interest in oil and gas production which is created from the mineral estate. The NPRI is expense-free, bearing no operational costs of production. The term non-participating indicates that the interest owner does not share in the bonus, rentals from a lease, nor the right to participate in the execution of oil and gas leases. The NPRI owner does; however, typically receive royalty payments.
•Overriding Royalty Interest (ORRIs). ORRIs are created by carving out the right to receive royalties from a working interest. Like royalty interests, ORRIs do not confer an obligation to make capital expenditures or pay for lease operating expenses and have limited environmental liability; however, ORRIs may be calculated net of post-production expenses, depending on how the ORRI is structured. ORRIs that are carved out of working interests are linked to the same underlying oil and gas lease that created the working interest, and therefore, such ORRIs are typically subject to expiration upon the expiration or termination of the oil and gas lease.

We may own more than one type of mineral and royalty interest in the same tract of land. For example, where we own an ORRI in a lease on the same tract of land in which we own a mineral interest, the ORRI in that tract will relate to the same gross acres as the mineral interest in that tract.

During 2025 and 2024, the Minerals and Royalties segment invested $15.0 million and $16.6 million, respectively, in Eiger Resources, which holds operated and non-operated working interests in oil and natural gas assets in the Kansas and the Oklahoma portion of the Hugoton basin. Eiger Resources meets the definition of a VIE. NACCO is not the primary beneficiary of the VIE as it does not exercise financial control; therefore, we do not consolidate the results of these operations within our financial statements. Instead, this investment is accounted for under the equity method. Our investment is reported on the line Equity method investment in Eiger Resources in the Consolidated Balance Sheets. Due to the timing and availability of financial information, earnings or losses from this investment are recorded on a one quarter lag. See Note 1 to the Consolidated Financial Statements in this Form 10-K for further information on Eiger Resources.

Excluding the Eiger Resources investment described above, total consideration for the acquisitions of mineral and royalty interests was $4.6 million and $0.7 million, in 2025 and 2024, respectively. The 2025 acquisitions included 10.5 thousand gross acres and 0.4 thousand net royalty acres. The 2024 acquisitions include 13.7 thousand gross acres and 0.6 thousand net royalty acres.

The Minerals and Royalties segment also manages legacy royalty and mineral interests located in Ohio (Utica and Marcellus shale natural gas), Louisiana (Haynesville shale and Cotton Valley formation natural gas), Texas (Cotton Valley and Austin Chalk formation natural gas), Mississippi (coal), Pennsylvania (coal, coalbed methane and Marcellus shale natural gas), Alabama (coal, coalbed methane and natural gas) and North Dakota (coal, oil and natural gas). The majority of our legacy reserves were acquired as part of our historical coal mining operations.

Total oil and gas mineral and royalty interests include approximately 208.0 thousand gross acres and 64.4 thousand net royalty acres at December 31, 2025. Net royalty acres are calculated based on our ownership and royalty rate, normalized to a standard 1/8th royalty lease, and assumes a 1/4th royalty rate for unleased acres.

See Item 2. Properties on page 40 in this Form 10-K for discussion of the Mineral and Royalties segment's proved reserves.

5
Table of Contents

Customers
The principal customers of the Utility Coal Mining segment are electric utilities and an independent power provider.

The principal customers of the Contract Mining segment are limestone producers and to a lesser extent, construction firms and sand and gravel producers. In addition, the Contract Mining segment will serve as exclusive contract miner for the Thacker Pass lithium project in northern Nevada.

The Minerals and Royalties segment generates income primarily from royalty-based lease payments from oil, gas and to a lesser extent, coal producers. The pricing of oil, gas and coal sales is primarily determined by supply and demand in the marketplace and can fluctuate considerably. As a mineral owner, we have limited access to timely information, involvement, and operational control over the volumes of oil, gas and coal produced and sold and the terms and conditions, including price, on which such volumes are marketed and sold.

In both 2025 and 2024, three customers accounted for 10% or more of consolidated revenue. The following represents the revenue attributable to each of these entities as a percentage of consolidated revenue for those years:
Percentage of Consolidated Revenues
Segment20252024
Utility Coal Mining customer31 %29 %
Contract Mining customer25 %24 %
Contract Mining customer10 %11 %

The loss of any of these customers could have a material adverse effect on the results of operations attributable to the applicable segment and on our consolidated results of operations.

Based on industry information, we believe we were one of the ten largest coal producers in the U.S. in 2025 and 2024.

Based on industry information, we believe that we were the largest dragline operator in the U.S. in 2025 and 2024.

Competition
Coteau, Coyote Creek, Falkirk and MLMC each have only one customer. Our coal mines are directly adjacent to our customer’s property, with economical delivery methods that include conveyor belt delivery systems linked to the customer’s facilities or short-haul rail systems. All of the mines in the Utility Coal Mining segment are the most economical suppliers to each of their respective customers as a result of transportation advantages over competitors. In addition, the customers' facilities were specifically designed to use the coal.

The coal industry competes with other sources of energy, particularly oil, gas, hydro-electric power and nuclear power, and, to a lesser extent, wind and solar. Natural gas-fired power plants have the most potential to displace coal-fired electric baseload power generation in the near term. Fluctuations in natural gas prices and the availability of renewable energy sources can contribute to changes in power plant dispatch and customer demand for coal. Among the factors that affect competition are the price and availability of oil and natural gas, our customers' dispatch decisions, the time and expenditures required to develop energy sources, the cost of transportation, the cost of compliance with governmental regulations and the impact of federal and state energy policies. The ability of the Utility Coal Mining segment to maintain comparable levels of coal production at existing facilities and develop our reserves will depend upon the interaction of these factors.

The Contract Mining segment faces competition from producers of aggregates, lithium or other minerals that choose to self-perform mining operations and from other mining companies.

In the Minerals and Royalties segment, the oil and gas industry is intensely competitive; we primarily compete with companies and investors for the acquisition of oil and gas properties, some of which have greater resources and may be able to pay more for productive oil and natural gas properties or to define, evaluate, bid for and purchase a greater number of properties than our financial resources permit. Additionally, many of the Minerals and Royalties segment's competitors are, or are affiliated with, operators that engage in the exploration and production of their oil and gas properties, which allows them to acquire larger assets that include operated properties. Larger or more integrated competitors may be able to absorb the burden of existing, and any changes to, federal, state and local laws and regulations more easily than we can, which would adversely affect our competitive position. The integrated competitors may also have a better understanding of when minerals they acquire will be developed, as they are often the developer. The Minerals and Royalties segment’s ability to acquire additional properties in the future will be dependent upon our ability to evaluate and select suitable properties and to consummate transactions in a highly
6
Table of Contents

competitive environment. Further, oil and natural gas compete with other forms of energy available to customers, primarily based on price. Changes in the availability or price of oil and natural gas or other forms of energy, as well as business conditions, conservation, legislation, regulations, and the ability to convert to alternate fuels and other forms of energy may affect the demand for oil and natural gas.

At Mitigation Resources, there are significant barriers to entry and the market is highly regulated; however, the markets we serve are highly fragmented and we compete with a number of regional companies. Some of these companies may have greater financial and other resources, while others may be smaller and more specialized and may concentrate their resources on specific areas of expertise. Our results are also affected by the number of competitors in a market, the demand for services in a particular market, the pricing practices of competitors and the entry of new competitors in a market.

Seasonality
We have experienced limited variability in our results due to the effect of seasonality; however, variations in coal demand can occur as a result of the timing and duration of planned or unplanned outages at our customers' facilities. Variations in coal demand can also occur as a result of changes in market prices of competing fuels such as natural gas, wind and solar power and demand for electricity, which can fluctuate based on changes in weather patterns. In addition, demand for coal-fired power generation can increase due to unusually hot or cold weather as consumers use more air conditioning or heating, respectively. Conversely, mild weather can result in weaker demand for coal-fired power generation.

The Contract Mining segment extracts a significant amount of the annual limestone produced in Florida. The Florida construction industry can be affected by the cyclicality of the economy, seasonal weather conditions and significant weather events, all of which can result in variations in demand for aggregates.

In the Minerals and Royalties segment, oil and natural gas wells have high initial production rates and follow a natural decline before settling into relatively stable, long-term production. Decline rates can vary due to factors like well depth, well length, geology, formation pressure and facility design. In addition to the natural production decline curve, royalty income can fluctuate favorably or unfavorably in response to a number of factors outside of our control, including the number of wells being operated by third parties, fluctuations in commodity prices (primarily oil and natural gas), fluctuations in production rates associated with operator decisions, regulatory risks, our lessees' willingness and ability to incur well-development and other operating costs and changes in the availability and continuing development of infrastructure.

Weather conditions affect the demand for, and prices of, natural gas and can also delay drilling activities. Demand for natural gas is typically higher during the winter, resulting in higher natural gas prices during the first and fourth quarters. Seasonal weather conditions can limit drilling and producing activities and other oil and natural gas operations. Due to these seasonal fluctuations, the Minerals and Royalties segment's results of operations for individual quarterly periods may not be indicative of the results that may be realized on an annual basis.

Human Capital
As of December 31, 2025, we had approximately 1,700 employees, including approximately 1,100 employees at our unconsolidated mining operations. None of our employees are represented by a collective bargaining agreement. NACCO believes we have good relations with our employees.

Market-Based Compensation: We believe our employees are critical to our success and we invest in our employees by offering a market-based competitive total rewards package that includes a combination of salaries and wages and a benefits package that promotes employee well-being across all aspects of their lives. We offer a 100% 401(k) matching contribution up to 5% of compensation, which is immediately vested. We automatically enroll new employees in our 401(k) plan at a 5% deferral rate, and in 2024, we implemented a program to re-enroll current employees who were not deferring at least 5%. Additionally, NACCO offers a generous profit-sharing contribution for all of our full-time and part-time employees. We provide employee wages that are competitive and consistent with employee positions, skill levels, experience, knowledge and geographic location. Benefits offered to employees include:

•Medical, dental and vision benefits for employees, spouses and dependents;
•Flexible spending accounts for both healthcare and dependent care;
•Health savings accounts and health reimbursement accounts, certain of which receive company contributions;
•Paid vacation and holidays;
•Parental leave;
•Short-term and long-term disability benefits;
•Wellness incentives and programs for employees;
7
Table of Contents

•Life and AD&D insurance benefits;
•Identity protection benefits;
•Charitable donation matches; and
•Employee assistance program.

Employee Development: We know that our people are our greatest asset and we recognize that our culture and success is strengthened when employees are respected, motivated and engaged. We work to match employees with assignments that capitalize on the skills, talents and potential of each employee, and we provide opportunities for professional growth. NACCO believes training is a critical component of employee well-being and growth. Training ranges from equipment-specific task training and enhanced safety procedures to strategic leadership and management training, ethics training and role-specific training. Employees are encouraged to pursue continued professional development, skills training and other educational opportunities. Qualified employees are eligible to participate in a tuition reimbursement program to advance their formal education. Internships are also available across our family of companies. We believe in hiring, engaging, developing and promoting people who are fully able to meet the demands of each position, regardless of race, color, religion, gender, sexual orientation, gender identity, national origin, age, veteran status or disability.

Safety: Employee safety in the workplace is one of our core values. We are committed to strict compliance with applicable laws and regulations regarding workplace safety and provide on-going safety training, education and communication. Safety performance is monitored through physical observations from both internal and external parties and through the reporting of key metrics. Our mining operations are regulated by the U.S. Mine Safety and Health Administration and non-mining operations are regulated by the U.S. Occupational Safety and Health Administration.

During 2025, an incident at a quarry in Florida resulted in two employee fatalities. The event is currently under investigation by the U.S. Mine Safety and Health Administration. In the aftermath of this incident, we are reviewing ways to further strengthen our safety guidelines and reinforce our safety expectations across the organization. Our employees are the nucleus of NACCO’s success, and their safety will always come before all else. We maintain insurance with respect to operating the dragline involved in this incident and related liabilities (which are subject to deductibles) and believe that our insurance coverage will be adequate to cover any liabilities.

Our operations have safety personnel who train employees in safe work practices, review safety-related incidents and recommend improvements when appropriate. Hazards in the workplace are actively identified and management tracks incidents so remedial actions can be taken to improve workplace safety. As part of our efforts to continuously improve our safety programs, NACCO’s safety professionals from across the organization meet regularly to share ideas and best practices. We believe communication related to safety incidents, near misses and protocols is essential to continuously developing and maintaining robust safety practices. This communication also enables the identification and correction of operational practices that might impair employee safety or health. Every employee is responsible and accountable for safety performance.

Company Ethics: We have processes in place for compliance with our Code of Corporate Conduct, Insider Trading Policy and Anti-Corruption Policy. All of our Directors and employees annually complete certifications to comply with our Code of Corporate Conduct. In addition, all of our employees are required to complete annual Code of Corporate Conduct training. The Code of Corporate Conduct, Insider Trading Policy and Anti-Corruption Policy require employees to comply with applicable laws and regulations, maintain high ethical standards and report situations of actual or potential noncompliance. The Company believes the code and these policies represent sound practices and provide a strong framework for the conduct of our Board and employees. All NACCO personnel are required to report without delay any conduct which they believe to be illegal or a violation of our policies. The identity of any NACCO personnel making such a report is kept in strict confidence except as required by law, and we utilize a third-party hotline to ensure reports can be generated anonymously. Retaliation in any form against an individual who exercises their right to make a complaint in good faith is strictly prohibited.

Community Engagement: We value our local communities and provide support through volunteer activities, financial contributions and well-paying jobs. NACCO believes in making long-term investments in the areas where we operate by supporting numerous charitable efforts, including educational, arts and community organizations. Community engagement is encouraged and supported through our matching gift program. We will match employee contributions up to $5,000 per employee if program criteria are met.


8
Table of Contents

Available Information
We make our annual reports on Form 10-K, quarterly reports on Form 10-Q, current reports on Form 8-K and any amendments to those reports available through our website, www.nacco.com, as soon as reasonably practicable after such material is electronically filed with, or furnished to, the Securities and Exchange Commission (SEC). The content of our website is not incorporated by reference into this Form 10-K or in any other report or document filed with the SEC, and any reference to our website is intended to be an inactive textual reference only. The SEC maintains an internet site at http://www.sec.gov that contains reports, proxy and information statements, and other information regarding us and other issuers that file electronically with the SEC.

Under Rule 12b-2 of the Exchange Act, we qualify as a smaller reporting company because our public float as of the last business day of our most recently completed second quarter was less than $250 million. For as long as we remain a smaller reporting company, we may take advantage of certain exemptions from the SEC’s reporting requirements that are otherwise applicable to public companies that are not smaller reporting companies.

Government Regulation and Environmental Matters
Operations on our properties, projects and mineral interests must be conducted in compliance with all applicable federal, state and local laws and regulations. These laws and regulations include matters involving the discharge of materials into the environment, employee health and safety, permits and other licensing requirements, reclamation and restoration of properties, management of materials, air quality, water quality, limitations on land use as well as the protection of wetlands, plant and wildlife. These laws and regulations, which are extensive and subject to change, could have a significant effect on our production costs and our competitive position. While it is not possible to quantify the costs of compliance with all applicable federal, state and local laws and regulations, those costs could be significant.

Future legislation, regulations or orders, as well as future interpretations and more rigorous enforcement of existing laws, regulations or orders, may result in substantial increases in equipment and operating costs and delays, interruptions, or a termination of operations, the likelihood or extent of which we cannot predict. We intend to continue to comply with regulatory requirements as they evolve by timely implementing necessary modifications and/or operating procedures.

The following is a summary of the more significant existing government regulations and environmental matters to which we or our customers'/lessees' business operations are subject and for which compliance may have a material adverse effect on our business, results of operations and financial condition. For additional information regarding our material risks, please refer to Item 1A - Risk Factors on page 15.

Mine Health and Safety Laws
The Federal Mine Safety and Health Act of 1977 imposes safety and health standards on all mining operations. Regulations are comprehensive and affect numerous aspects of mining operations, including training of mine personnel, mining procedures, blasting, the equipment used in mining operations and other matters. The Federal Mine Safety and Health Administration enforces compliance with these federal laws and regulations.

Environmental Laws
Our operations are subject to various federal environmental laws, as amended, including:
•the Surface Mining Control and Reclamation Act of 1977 (SMCRA);
•the Clean Air Act, including amendments to that act in 1990 (CAA);
•the Clean Water Act of 1972 (CWA);
•the Resource Conservation and Recovery Act (RCRA);
•the National Environmental Policy Act of 1970 (NEPA); and
•the Comprehensive Environmental Response, Compensation and Liability Act (CERCLA).

In addition to these federal environmental laws, various states have enacted environmental laws that provide for higher levels of environmental compliance than similar federal laws. These state environmental laws require reporting, permitting and/or approval of many aspects of operations. We have ongoing training, compliance and permitting programs to ensure compliance with such environmental laws. Changes in environmental laws and regulations occur frequently, and any changes that result in more stringent and costly pollution control or waste handling, storage, transport, disposal or cleanup requirements could materially adversely affect our business.

Surface Mining Control and Reclamation Act (SMCRA)
SMCRA establishes mining, environmental protection and reclamation standards for all aspects of surface coal mining operations. SMCRA stipulates compliance with many other major environmental programs. Where state regulatory agencies have adopted federal mining programs under SMCRA, the state becomes the primary regulatory authority.
9
Table of Contents


Coal mine operators must obtain SMCRA permits and permit renewals for coal mining operations from the applicable regulatory agency. These SMCRA permit provisions include requirements for coal prospecting, mine plan development, topsoil removal, storage and replacement, selective handling of overburden materials, mine pit backfilling and grading, protection of the hydrologic balance, surface drainage control, mine drainage, mine discharge control and treatment and revegetation. Although mining permits have stated expiration dates, SMCRA provides for a right of successive renewal. The cost of obtaining surface mining permits can vary widely depending on the quantity and type of information that must be provided to obtain the permits.

SMCRA establishes operational, reclamation and closure standards for surface coal mines. We accrue for the costs of final mine closure, including the cost of treating mine water discharges, at mines where our businesses hold the mining permit. While these obligations are largely unfunded, they can require securitization through bonding, with the exception of the final mine closure costs for the Coyote Creek Mine, which are being funded by the customers throughout the production stage.

Clean Air Act (CAA) and Air Emissions
The process of burning coal and drilling for oil and natural gas can cause many compounds and impurities to be released into the air, including sulfur dioxide, nitrogen oxides, methane, mercury, particulates and other matter. Federal and state laws that extensively regulate the emissions of materials into the air affect our operations both directly and indirectly. Direct impacts on operations can occur through permitting requirements and/or emission control requirements relating to air contaminants, especially particulate matter. Indirect impacts on operations can occur through regulation of the air emissions of sulfur dioxide, nitrogen oxides, methane, mercury, particulate matter and other compounds.

Greenhouse Gas (GHG) Emissions and the Mercury and Air Toxics Standards (MATS)
In May 2024, the Environmental Protection Agency (EPA) published the final rules for GHG emissions and MATS in the Federal Register. The GHG standards are based on technologies such as carbon capture and sequestration/storage and natural gas co-firing. The compliance deadline for existing coal-fired, steam generating electric generating units (EGUs) planning to install carbon capture and sequestration/storage technology has been extended to January 1, 2032 for plants that intend to operate beyond 2039. If a coal-fired plant intends to close prior to 2032, no controls will be required and if a plant plans to close between 2032 and 2039, they must begin co-firing with natural gas by January 1, 2030. The MATS rules finalize changes for the filterable particulate matter surrogate emission standard for non-mercury metal hazardous air pollutants for existing coal-fired EGUs, the filterable particulate matter emission standard compliance demonstration requirements and the mercury emission standard for lignite-fired EGUs.

In 2023, the EPA issued its methane rules that establish new source and first-time existing source standards of performance for GHG and volatile organic compound emissions for crude oil and natural gas well sites, natural gas gathering and boosting compressor stations, natural gas processing plants, and transmission and storage facilities. The EPA also finalized a Waste Emissions Charge implementation rule in November 2024; however, the Congressional Review Act was used to disapprove EPA’s implementation rule in March 2025. As a result, no methane emission fees are being assessed or collected. In November 2025, the EPA announced a final rule to extend several compliance deadlines for the oil and gas industry.

The EPA under the Trump Administration has made efforts to repeal or otherwise modify GHG and MATS regulations at the federal level. On June 11, 2025, EPA announced a plan to repeal the GHG rule but has not yet published a final repeal of the rule. On February 12, 2026, the EPA revoked the 2009 Endangerment Finding, which found that six GHGs endanger public health, thus removing the EPA’s authority to regulate GHGs. Additionally, on February 23, 2026, the EPA repealed the MATS rule. If not repealed, the 2024 GHG rule will require compliance at our customers' facilities as early as 2029 and 2032. We cannot predict whether such efforts will ultimately be successful or what effects they may have on our business or results of operations and on the business and results of operations of our customers/lessees.

At the same time, many states, regions, and governmental bodies have adopted or are considering policies that regulate greenhouse gas emissions, including imposing fees or taxes on emissions from certain facilities such as coal‑fired power plants through cap‑and‑trade programs, carbon taxes, or climate “superfund” laws. Other states are advancing plans to expand renewable energy use, which may further reduce the role of coal and other fossil fuels. Depending on future federal or state regulatory actions and the outcomes of potential legal challenges, demand for coal, oil, and natural gas could decline, adversely affecting our operations.

10
Table of Contents

National Ambient Air Quality Standards (NAAQS)
The CAA requires the EPA to set NAAQS for certain air pollutants. The EPA has set NAAQS for ozone, particulate matter, sulfur dioxide, nitrogen oxides, carbon monoxide and lead. Over the years, the EPA has made the NAAQS more stringent. Each state must develop a plan to be approved by the EPA for achieving and maintaining NAAQS within its borders. These plans impose limits on emissions from pollution sources, including fossil fuel-fired plants. Areas meeting NAAQS are designated as attainment areas. Areas not meeting NAAQS are designated as non-attainment areas, and more stringent requirements apply in those areas, including stricter controls on industrial facilities and more complicated and public permitting processes.

During 2024, the EPA finalized more stringent NAAQS for particulate matter that may increase the likelihood of certain areas being designated as non-attainment areas. The more stringent NAAQS are currently subject to a legal challenge seeking to overturn the standards, but the challenge is currently being held in abeyance. On March 12, 2025, the EPA announced that it would be reconsidering the NAAQS for particulate matter and that it would release guidance to increase flexibility on NAAQS implementation and direction on permitting obligations. We are currently unable to predict any specific changes or how such changes, if any, may impact our operations.

Cross-State Air Pollution Rule (CSAPR)
In 2011, the EPA finalized the CSAPR to address interstate transport of pollutants. While the CSAPR affects states in the eastern half of the U.S. and Texas, it does not affect EGUs in North Dakota. This rule imposes
additional emission restrictions on coal-fired power plants to attain ozone and fine particulate NAAQS.

In 2023, the EPA published the Good Neighbor Plan, which decreases, over time, the ozone-season NOx allowances for EGUs in the affected states by assuming that participants in this cap-and-trade program had or would optimize existing NOx controls and later install additional NOx controls. In 2024, the U.S. Supreme Court (SCOTUS) decided to stay the Good Neighbor Plan pending further review. In March 2025, the EPA announced a rollback of the Good Neighbor Plan, leaving in place pre-Good Neighbor Plan requirements from CSAPR. Additional emission restrictions under the CSAPR or the Good Neighbor plan would increase the cost of operating the customer facility serviced by MLMC.

Regional Haze
The EPA promulgated a regional haze program designed to protect and to improve visibility at and around Class I Areas, which are generally National Parks, National Wilderness Areas and International Parks. State implementation of the EPA’s Regional Haze Rule could require our North Dakota customers to incur significant new costs at their respective power plants, which could result in the premature closure of such power plants and their associated mines. The North Dakota Department of Environmental Quality (NDDEQ) finalized its state implementation plan and submitted it to the EPA for approval in August 2022. The NDDEQ determined that visibility progress was being made and did not require significant emissions controls at the North Dakota power plants. In 2024, the EPA issued a proposed partial denial of the North Dakota state implementation plan. In May 2025, the EPA granted an administrative petition for the EPA to reconsider a portion of the Clean Air Act’s regional haze rule which disapproved North Dakota's state implementation plan. On a broader scale, in March 2025, the EPA announced it was reconsidering its implementation of the Regional Haze Program and intends to review and revise the regulations to streamline the program and change compliance expectations. We are currently unable to predict any specific changes or how such changes, if any, may impact our operations.

Clean Water Act (CWA)
The CWA affects certain of our operations by establishing in-stream water quality standards and treatment standards for wastewater discharge, including from coal mines.

In many instances, mining operations require securing CWA authorization or a permit from the U.S. Army Corps of Engineers (USACE) for operations in waters of the United States (WOTUS.) In 2023, the SCOTUS issued a decision in the case of Sackett v. Environmental Protection Agency, addressing the definition of WOTUS with regards to the CWA. The decision provides a clear standard that substantially restricts the USACE and the EPA’s ability to regulate certain types of wetlands and streams. Specifically, wetlands that do not have a continuous surface connection with traditional interstate navigable water are not federally jurisdictional. As a result of the Sackett decision, the EPA and the USACE revised the definition of WOTUS and promulgated a final rule. The new rule did not go into effect in states where a stay had been issued for the previous rule, including North Dakota, Texas, Louisiana, and Mississippi. In these states, the legal challenges to this rule have resumed. In November 2025, the EPA and the USACE proposed a new definition of WOTUS that contemplates a substantially narrower jurisdiction. We are currently unable to predict any specific changes or how such changes, if any, may impact our operations.

Bellaire is treating mine water drainage from coal refuse piles associated with former underground coal mines in Ohio and Pennsylvania and is treating mine water from a former underground coal mine in Pennsylvania. Bellaire anticipates that it will need to continue these activities indefinitely. In 2004, Bellaire was notified by the Pennsylvania Department of Environmental
11
Table of Contents

Protection that it was required to establish a mine water treatment trust to serve as a long-term funding mechanism related to this obligation. See Note 7 and Note 9 to the Consolidated Financial Statements in this Form 10-K for further information on Bellaire.

Resource Conservation and Recovery Act (RCRA)
The RCRA affects coal mining operations by establishing requirements for the treatment, storage and disposal of wastes, including hazardous wastes. Coal mine wastes, such as overburden and coal cleaning wastes, currently are exempted from hazardous waste management. In 2020, the EPA finalized changes to the coal combustion residual (CCR) rule that classified all clay-lined surface impoundments that receive CCR as unlined. The EPA also established alternative deadlines to cease receipt of waste to include new site-specific alternatives due to lack of disposal capacity with a deadline to initiate closure and a new site-specific alternative due to permanent cessation of coal-fired boilers with deadlines to complete closure.

In May 2023, the EPA published proposed regulations that would impose federal regulatory requirements for previously
exempt inactive CCR surface impoundments at inactive facilities (legacy CCR surface impoundments) and CCR Management Units (CCRMUs). In May 2024, the EPA published a final rule amending CCR regulations which introduced new requirements for the management of coal ash at active coal-fired power plants and inactive coal-fired power plants with a legacy surface impoundment. The regulations impose new requirements including groundwater monitoring, closure standards, post-closure care obligations, and potential remediation activities. During 2025, the EPA announced a number of interpretation and guidance changes to its CCR Rule, including its intention to reconsider the CCR Rule, which will require a new round of notice-and-comment rulemaking. No schedule for this rulemaking has yet been announced. We are currently unable to predict any specific changes or how such changes, if any, may impact our operations.

In compliance with these regulations, Falkirk's customer, the owner of the Coal Creek Station power plant, submitted a CCR Part B application to the EPA in 2020 asserting a unit complied with the CCR rules. In 2023, the EPA proposed to deny the owner’s application. The owner and other parties submitted additional information and comments supporting the owner’s position. The owner and the EPA continue to work through a path forward to provide a long-term solution. Additionally, the owner is taking operational steps to ensure there is no interruption to its disposal needs and no interruption of operations while working through the issue.

National Environmental Policy Act (NEPA)
The NEPA requires federal agencies to review the environmental impacts of their decisions and issue either an environmental assessment or an environmental impact statement. There are certain actions associated with surface coal mining that may trigger these types of assessments by federal agencies. Historically, this process may take several years to complete. In May 2025, the SCOTUS significantly narrowed the scope of environmental review required under NEPA, reinforcing that courts must give substantial deference to federal agencies. The SCOTUS iterated that NEPA is a procedural statute, not outcome-mandating. Furthermore, agencies are not required to analyze effects from separate, future or geographically distinct projects. Finally, agencies are permitted to limit NEPA analysis to impacts directly tied to the project and within their jurisdiction. The Council on Environmental Quality (CEQ) emphasized the need for agencies to streamline procedures and ensure that the NEPA process does not go on for too long in time or in volume. In January 2026, the CEQ published a final rule formally rescinding all NEPA implementation regulations and providing that CEQ will no longer issue government-wide NEPA regulations. This action moves all NEPA implementation to each individual federal agency and each individual federal agency must now revise its own NEPA procedures within one year, per CEQ direction. We are currently unable to predict any specific changes or how such changes, if any, may impact our operations.

Comprehensive Environmental Response, Compensation and Liability Act (CERCLA)
CERCLA and similar state laws create liabilities for the investigation and remediation of releases of hazardous substances into the environment and for damages to natural resources. We must also comply with reporting requirements under the Emergency Planning and Community Right-to-Know Act and the Toxic Substances Control Act.

Endangered Species Act (ESA)
The ESA and analogous state laws restrict activities that may affect endangered or threatened species or their habitats. Some of our properties, projects or mineral interests may be located in areas that are or may be designated as habitats for endangered or threatened species, and previously unprotected species may later be designated as threatened or endangered in areas where we own property, projects or mineral interests. The ESA restricts activities that may affect federally identified endangered and threatened species or their habitats through the implementation of operating limitations or restrictions or a temporary, seasonal or permanent ban on operations in affected areas. Similar protections are afforded to migratory birds under the Migratory Bird Treaty Act (MBTA). Compliance with ESA and MBTA requirements can significantly delay, limit, or even prevent the development of our properties, projects and mineral interests, and also result in increased costs.

12
Table of Contents

Drilling and Production
Our third-party lessees and our equity method investee are subject to various types of regulation at the federal, state and local level. These types of regulation include requiring permits for the drilling of wells, drilling bonds and generating reports concerning operations. The states, and some counties and municipalities, in which we have mineral interests also regulate one or more of the following:
• the location of wells;
• the method of drilling and casing wells;
• the timing of construction or drilling activities, including seasonal wildlife closures;
• the rates of production;
• the surface use and restoration of properties upon which wells are drilled;
• the plugging and abandoning of wells; and
• notice to, and consultation with, surface owners and other third parties.

State laws regulate the size and shape of drilling and spacing units or proration units governing the pooling of oil and natural gas properties. Some states allow forced pooling or integration of tracts to facilitate exploration while other states rely on voluntary pooling of lands and leases. In some instances, forced pooling or unitization may be implemented by third parties and may reduce our interest in the unitized properties. In addition, state conservation laws establish maximum rates of production from oil and natural gas wells, generally prohibit the venting or flaring of natural gas and impose requirements regarding the ratability of production. These laws and regulations may limit the amount of oil and natural gas that the lessees of our mineral interests can produce from existing wells or limit the number of wells or the locations at which operators can drill. Moreover, each state generally imposes a production or severance tax with respect to the production and sale of oil, natural gas and NGLs within its jurisdiction.

Federal, state and local regulations provide detailed requirements for the abandonment of wells, closure or decommissioning of production facilities and pipelines and for site restoration in areas where the operators of the acreage underlying our mineral and royalty interests operate. The USACE and many other state and local authorities also have regulations for plugging and abandonment, decommissioning and site restoration. Although the USACE does not require bonds or other financial assurances, some state agencies and municipalities do have such requirements.

Regulation of Hydraulic Fracturing
The operators that produce oil and gas sometimes engage in hydraulic fracturing to stimulate production of hydrocarbons from tight formations, including shales. The process involves the injection of water, sand and chemicals under pressure into formations to fracture the surrounding rock and stimulate production. The process is typically regulated by state oil and natural gas commissions.

Several states where we own interests in oil and gas producing properties, including Texas, have adopted regulations that could restrict or prohibit hydraulic fracturing in certain circumstances with regard to the use of fracturing fluids or require the disclosure of the composition of hydraulic-fracturing fluids. For example, the Texas Legislature previously adopted legislation requiring oil and gas operators to publicly disclose the chemicals used in the hydraulic fracturing process. The Texas Railroad Commission subsequently adopted rules and regulations implementing this legislation that apply to all wells for which the Railroad Commission issues an initial drilling permit. This law requires that the well operator disclose the list of chemical ingredients subject to the requirements of the Occupational Safety and Health Act for disclosure on an internet website and also file the list of chemicals with the Texas Railroad Commission with the well completion report. The total volume of water used to hydraulically fracture a well must also be disclosed to the public and filed with the Texas Railroad Commission. Further, in May 2013, the Texas Railroad Commission issued a well integrity rule, which updates the requirements for drilling, putting pipe down, and cementing wells. The rule also includes new testing and reporting requirements, such as: (i) the requirement to submit cementing reports after well completion or after cessation of drilling, whichever is later; and (ii) the imposition of additional testing on wells less than 1,000 feet below usable groundwater. These existing or any new legal requirements regulating or prohibiting the time, place and manner of drilling activities in general or hydraulic fracturing activities in particular, will likely result in added costs to comply and affect the operators’ rate of production.

In some instances, the operation of underground injection wells has been alleged to cause earthquakes. Such issues have sometimes led to orders prohibiting continued injection or the suspension of drilling in certain wells identified as possible sources of seismic activity. For example, Oklahoma, New Mexico and Texas have imposed certain limits on the permitting or operation of disposal wells in areas with increased instances of induced seismic events. Future orders or regulations addressing concerns about seismic activity from well injection could affect operations on the acreage underlying our mineral interests or our equity method investment.

13
Table of Contents

There has been increasing public controversy regarding hydraulic fracturing with regard to water, including the use of a significant amount of water, impacts on drinking water and the potential for impacts to surface water and groundwater. The inability of the operators of the acreage underlying our mineral interests to locate sufficient amounts of water or dispose of or recycle water used in their drilling and production operations could adversely impact their operations. Moreover, a number of lawsuits and enforcement actions have been initiated across the country implicating hydraulic fracturing practices. If hydraulic fracturing is further regulated at the federal or state level, fracturing activities could become subject to additional permitting and financial assurance requirements, more stringent construction specifications, increased monitoring, reporting and recordkeeping obligations, plugging and abandonment requirements and also to attendant permitting delays and potential increases in costs.

In addition to state laws, local land use restrictions, such as city ordinances, may restrict or prohibit the performance of well drilling in general or hydraulic fracturing in particular. We cannot predict what additional state or local requirements may be imposed in the future on oil and gas operations in the states where we own interests. In the event state, local, or municipal legal restrictions are adopted in areas where operators that produce our oil and gas conduct operations, those operators may incur substantial costs to comply with these requirements, experience delays, or curtailment, in the pursuit of exploration, development, or production activities and perhaps even be precluded from the drilling of wells.

Natural Gas and Oil Sales and Transportation
The availability, terms and cost of transportation significantly affect sales of oil and natural gas. The interstate transportation of
oil and natural gas and the sale or resale of natural gas is subject to federal regulation, including regulation of the terms,
conditions and rates for interstate transportation, storage and various other matters, primarily by the Federal Energy Regulatory
Commission (FERC). Federal and state regulations govern the price and terms for access to oil and natural gas pipeline
transportation. FERC’s regulations for interstate oil and natural gas transmission in some circumstances may also affect the
intrastate transportation of oil and natural gas.

Although oil and natural gas prices are currently unregulated, Congress historically has been active in the area of oil and natural
gas regulation. We cannot predict whether new legislation to regulate oil and natural gas might be proposed, or what proposals, if any, might be enacted by Congress or the various state legislatures.

Other Laws and Regulations
On July 4, 2025, the One Big Beautiful Bill Act (OBBBA) was signed into law. The OBBBA includes changes to U.S. tax law including provisions for bonus depreciation, current expensing of research expenditures and changes to the interest deductibility threshold. The changes resulting from the tax provisions in OBBBA are not expected to have a material impact on our results of operations.

The OBBBA includes substantial changes to U.S. solar energy tax policy which could have a material impact on the
projects being developed by ReGen Resources. Current projects in development include solar arrays, solar-gas hybrid projects, thermal generation and carbon capture primarily on reclaimed mining properties in Louisiana, Mississippi, Ohio, Pennsylvania and Texas. ReGen develops energy infrastructure projects directly as well as through joint ventures. Our investments in solar projects are dependent, in part, on federal tax incentives to preserve economic value. We believe all current solar projects have been safe harbored in order to preserve tax credit eligibility. We have approximately $8.4 million of capitalized assets associated with our solar projects. We have incurred, and will continue to incur, costs in connection with these projects and the results of operations and/or return on investment could be lower than anticipated.

The United States has enacted and proposed to enact significant new tariffs. Additionally, President Trump has directed
various federal agencies to further evaluate key aspects of U.S. trade policy and there has been ongoing discussion and
commentary regarding potential significant changes to U.S. trade policies, treaties, and tariffs. While in February 2026 the SCOTUS limited the ability of the President of the United States to implement certain tariffs without the express authorization of Congress, there continues to exist significant uncertainty about the future relationship between the U.S. and other countries with respect to such trade policies, treaties, and tariffs.These developments, or the perception that any such policies, treaties, or tariffs could be implemented, could restrict our access to suppliers and increase the cost of equipment and supplies imported into the U.S.
14
Table of Contents

INFORMATION ABOUT OUR EXECUTIVE OFFICERS
The following tables set forth as of March 1, 2026 the name, age, current position and principal occupation and employment during the past five years of our executive officers. There exists no arrangement or understanding between any executive officer and any other person pursuant to which such executive officer was selected.

EXECUTIVE OFFICERS OF THE COMPANY
NameAgeCurrent Position
J.C. Butler, Jr.65
President and Chief Executive Officer of NACCO and President and Chief Executive Officer of NACCO Natural Resources Corporation (NNRC) (from prior to 2020)
Elizabeth I. Loveman56 
Senior Vice President and Controller and Principal Financial Officer (from prior to 2020)
John D. Neumann50 
Senior Vice President, General Counsel and Secretary of NACCO, Senior Vice President, General Counsel and Secretary of NNRC (from prior to 2020)
Thomas A. Maxwell48 
Senior Vice President - Finance and Treasurer (from prior to 2020)


PRINCIPAL OFFICERS OF THE COMPANY’S SUBSIDIARIES
NameAgeCurrent Position
J.C. Butler, Jr.65
President and Chief Executive Officer of NACCO and President and Chief Executive Officer of NNRC (from prior to 2020)
Carroll L. Dewing69
Senior Vice President and Chief Operating Officer of NNRC (from prior to 2020)
John D. Neumann50 
Senior Vice President, General Counsel and Secretary of NACCO, Senior Vice President, General Counsel and Secretary of NNRC (from prior to 2020)
J. Patrick Sullivan, Jr.


67 
Senior Vice President and Chief Financial Officer of NNRC (from prior to 2020)

Item 1A. RISK FACTORS

We operate in a rapidly changing environment that involves a number of risks. The following discussion highlights some of these risks and others are discussed elsewhere in this report. These and other risks could materially and adversely affect our business, financial condition, operating results or cash flows. The following risk factors are not an exhaustive list of the risks associated with our business. New factors may emerge or changes to these risks could occur that could materially affect our business. See Item 1. Business — Government Regulation and Environmental Matters on page 9 in this Form 10-K for discussion of regulations that could materially adversely affect our businesses.


Risks related to the Utility Coal Mining segment

MLMC is subject to risks associated with our capital investment, operating and equipment costs, changes in customer demand and inflationary adjustments.
Profitability at MLMC is affected by customer demand for coal, changes in the contractually determined sales price and actual costs incurred. The MLMC contract is the only coal supply contract in which we are responsible for all operating costs, capital requirements and final mine reclamation. As such, increased costs or decreased revenues could materially reduce our profitability. As a significant portion of MLMC’s costs are fixed, reduction in dispatch and/or reduced mechanical availability of the Red Hills Power Plant can and historically has materially reduced operating results at MLMC. Conversely, periods of higher dispatch can improve results. In February 2026, MLMC received notice from its customer that the Red Hills Power Plant experienced an unplanned outage, which is expected to lead to reduced demand and an anticipated operating loss for MLMC during 2026.

Any reduction in customer demand at MLMC, including fluctuations in demand due to planned and unplanned outages at the customer's Red Hills Power Plant, unanticipated weather conditions, economic conditions, governmental regulations and inflationary adjustments could have a material adverse effect on MLMC's financial condition, results of operations and cash flows.

15
Table of Contents

Termination of or default under long-term mining contracts could adversely affect our business, financial condition, results of operation and cash flows.
Substantially all of the Utility Coal Mining segment's profits are derived from long-term mining contracts. Although we have long-term contracts, any customer's premature facility closure or contract default could have a material adverse effect on our business, financial condition and results of operations.

The coal mining industry is subject to ongoing complex governmental regulations and legislation that could adversely impact our long-term mining contracts and our results of operations, liquidity, financial condition and cash flow.
The coal mining industry and the electric generation industry are subject to extensive regulation by federal, state and local authorities on matters concerning the health and safety of employees, land use, stream and wetland protection, permit and licensing requirements, air and water quality standards, plant and wildlife protection, reclamation and restoration of mining properties after mining, the discharge of GHGs and other materials into the environment and the effects that mining has on groundwater quality and availability. Legislation mandating certain benefits for current and retired coal miners also affects the industry. Mining operations require numerous governmental and regulatory permits and approvals. We are required to prepare and present to federal, state or local authorities data pertaining to the impact the production and combustion of coal may have upon the environment. The public, including non-governmental organizations, opposition groups and individuals, have statutory rights to comment upon and submit objections to requested permits and approvals and to legally challenge certain permits subsequent to their issuance. Compliance with these requirements is costly and time-consuming and may delay commencement or continuation of development or production. New legislation and/or regulations and orders may materially adversely affect our mining operations, cost structure or customers. All of these factors could significantly reduce our profitability.

The potential impact of future laws, regulations or other policies or circumstances will depend upon the degree to which any such laws, regulations or other policies or circumstances require electricity generators to diminish their reliance on coal as a fuel source. Complicating these matters further, over the last several decades, U.S. Administrations have increasingly relied on regulations and executive orders to implement environmental policies and objectives in the absence of Congressional agreement regarding new legislation. This condition, which creates instability and unpredictability of environmental regulations, seems likely to persist and could increase due to apparent polarization between the two main political parties. As a result, we and/or our customers, often must comply with and otherwise adapt to environmental regulations without assurance of their continued effect. We and/or our customers often do not have the ability to anticipate, or prepare in advance for, changes in regulatory approaches that may be implemented following a change in Administration.

In view of the significant uncertainty surrounding each of these factors, it is not possible for us to reasonably predict the impact that any such laws, regulations or other policies may have on our business, financial condition and results of operations. However, such impacts could have a material adverse effect on our business, financial condition and results of operations.

The loss of, or significant reduction in, purchases by NACCO's coal customers could adversely affect our business, financial condition, results of operation and cash flows.
Earnings from the Utility Coal Mining segment's customers may fluctuate from time to time based on numerous factors, including market conditions and the realignment of customers' power generation portfolios that reduce the electric power generated from coal, which may be outside of our control. If any of the Utility Coal Mining segment's customers experience declining demand due to market, economic, regulatory or competitive conditions, it could have an adverse effect on our profitability, cash flows and financial position. In addition, if any customers were to significantly reduce or eliminate their purchases of coal from us or if we are unable to renew expiring long-term sales agreements with existing customers or enter into new supply agreements, our business, financial condition, results of operations and cash flows could be adversely affected.

The Utility Coal Mining segment's Unconsolidated Subsidiaries are subject to risks created by changes in customer demand and inflationary adjustments.
The contracts with the Unconsolidated Subsidiaries' customers are primarily based on a management fee approach, whereby compensation includes reimbursement of all operating costs, plus a fee based on the amount of coal delivered. The fees earned adjust over time in line with various indices which reflect general U.S. inflation rates. During the production stage, the Unconsolidated Subsidiaries' customers pay us our agreed upon fee only for the coal delivered to them for consumption or use. As a result, reduced coal usage by customers for any reason, including, but not limited to, reduced availability of the customer’s power plant, dispatch of power generated by other energy sources, fluctuations in demand due to unanticipated weather conditions, planned and unplanned outages at the Utility Coal Mining segment's customers' facilities, economic conditions and governmental regulations could have a material adverse effect on our results of operations. Because of the contractual price formulas for the management fees at these Unconsolidated Subsidiaries, the profitability of these operations is also subject to fluctuations in inflationary adjustments (or lack thereof) that can impact the agreed upon management fees. These factors could materially reduce our profitability.

16
Table of Contents

Changes in coal consumption patterns of U.S. electric power generators could adversely affect our profitability.
The amount of coal consumed by the electric power generation industry is affected by general economic conditions; overall demand for electricity; availability of transmission; competition from alternative fuel sources for power generation, such as natural gas, nuclear, hydroelectric, wind and solar power, and the location, availability, quality and price of those alternative fuel sources; and environmental and other governmental regulations. Changes in the utility industry that affect NACCO's customers could also adversely affect us. Any of these risks could result in a decrease in coal consumption by our customers and could have a material adverse effect on our business, financial condition and results of operations.

We are subject to burdensome federal and state mining regulations and the assumptions underlying our reclamation and mine closure obligations could be materially inaccurate.
Federal and state statutes require us to restore mine property in accordance with specified standards and an approved reclamation plan, and require that we obtain and periodically renew permits for mining operations. Regulations require us to incur the cost of reclaiming current mine disturbance at operations where we hold the mining permit. Estimates of our total reclamation and mine closing liabilities are based upon permit requirements and our engineering expertise related to these requirements. While management regularly reviews the estimated reclamation liabilities and believes that appropriate accruals have been recorded for all expected reclamation and other costs associated with closed mines, the estimate can change significantly if actual costs vary from assumptions or if governmental regulations change significantly. Such changes could have a material adverse effect on our business and could significantly reduce our profitability.

The Utility Coal Mining segment's customers' operations require significant capital expenditures.
Maintaining power plants requires significant capital expenditures. Any delay or reduction in making capital expenditures to maintain or upgrade coal-fired power plants by the Utility Coal Mining segment's customers, principally electric utilities, could result in an increase in outage days and a corresponding decrease in coal consumption. The Red Hills Power Plant operated at below full baseload capacity and experienced periods of reduced mechanical availability during 2024 and 2025. A decrease in coal consumption could have a material adverse effect on the Utility Coal Mining segment's financial condition, results of operations and cash flows.

We face numerous uncertainties in estimating economically recoverable reserves and resources, and inaccuracies in estimates could result in lower than expected revenues, higher than expected costs and decreased profitability.
Information concerning our mining operations in Item 2 - Properties on page 25 has been prepared in accordance with the requirements of subpart 1300 of Regulation S-K. A mineral is economically recoverable when the price at which it can be sold exceeds the costs and expenses of mining, processing and selling the mineral. Forecasts of NACCO's future performance are based on, among other things, estimates of mineral reserves and resources. Mineral reserve and resource estimates of the remaining tons of coal at MLMC are based on many factors, including engineering, economic and geological data assembled and analyzed by internal staff, which includes various engineers and geologists, the area and volume covered by mining rights, assumptions regarding extraction rates and duration of mining operations, and the quality of in-place reserves and resources. The reserve and resource estimates as to both quantity and quality are updated from time to time to reflect, among other matters, production of minerals, new mining or other data received.

There are numerous uncertainties inherent in estimating quantities and qualities of minerals and costs to mine recoverable reserves and resources, including many factors beyond our control. While we believe that our mineral reserve and resource estimates are developed using well-established practices and with appropriate controls, mineral reserve and mineral resource estimation is an imprecise and subjective process. Estimates of mineral reserves and resources depend upon a number of variable factors and assumptions, any one of which may, if incorrect, result in an estimate that varies considerably from actual results. These factors and assumptions include:

•Geologic and mining conditions, including our ability to access certain mineral deposits as a result of the nature of the geologic formations of coal deposits or other factors, which may not be fully identified by available exploration data and may differ from past experience;
•Demand for our minerals;
•Contractual arrangements, operating costs and capital expenditures;
•Development and reclamation costs;
•Mining technology and processing improvements;
•The effects of regulation by governmental agencies, including volatility in the political, legal and regulatory environments due to the U.S. presidential administration;
•The ability to obtain, maintain and renew all required permits;
•Employee health and safety; and
•Our ability to convert all or any part of mineral resources to economically extractable mineral reserves.

17
Table of Contents

As a result, actual tonnage recovered, estimated revenues, expenditures and cash flows with respect to reserves and resources may vary materially from estimates. Thus, these estimates may not accurately reflect our actual reserves and resources. Any material inaccuracy in estimates related to our reserves or resources could result in lower than expected revenues, higher than expected costs or decreased profitability and changes in future cash flow, which could materially and adversely affect our business, results of operations, financial position and cash flows. Additionally, reserve and resource estimates may be adversely affected in the future by interpretations of, or changes to, the SEC’s property disclosure requirements for mining companies.

A defect in title or the loss of a leasehold interest in certain property could limit our ability to mine coal reserves or result in significant unanticipated costs.
We conduct a significant part of our coal mining operations on leased properties. A title defect or the loss of a lease could adversely affect the ability to mine the associated coal reserves. We may not verify title to leased properties or associated coal reserves until we are committed to developing those properties or coal reserves. We may not commit to develop property or coal reserves until we have obtained necessary permits and completed exploration. As such, the title to property that we intend to lease or mine may contain defects prohibiting the ability to conduct mining operations. Similarly, leasehold interests may be subject to superior property rights of third parties. In order to conduct mining operations on properties where these defects exist, we may incur unanticipated costs. In addition, some leases require us to produce a minimum quantity of coal and/or pay minimum production royalties. Our inability to satisfy those requirements may cause the leasehold interest to terminate.

Risks related to the Contract Mining segment

We have experienced growth in our Contract Mining business in recent periods and we may not be able to sustain growth or manage future growth effectively.
We have expanded our overall Contract Mining business, operations and headcount in recent periods. The Contract Mining segment's operating expenses may increase as we continue to scale the Contract Mining business. We must effectively integrate, develop and motivate employees, while integrating new equipment and customers in an efficient and effective manner. We anticipate that we will continue to incur costs and capital expenditures associated with future growth prior to realizing the full measure of anticipated long-term benefits, and the return on these investments may be lower, may develop more slowly than expected or may never be realized. If we are unable to manage this growth and the associated expenses effectively, we may not be able to take advantage of market opportunities or remain competitive. We may also fail to execute on our business plan or respond to competitive pressures, any of which could adversely affect the Contract Mining business, operating results and financial condition.

Our Contract Mining business faces competition from customers that choose to self-perform mining operations and from other mining companies.
We face competition from existing and prospective customers that are capable of performing, or engaging other companies to perform the services we provide. We cannot be certain that our existing customers will continue to outsource these services to us in the future, which could adversely affect the Contract Mining business, operating results and financial condition.

We are subject to risks involved in the development of new mining projects.
From time to time, we seek to develop new mining projects, including the Thacker Pass project. The risks associated with such projects can be substantial. New mining projects can take up to several years to complete, are complex and require significant capital expenditures. These projects are subject to significant risks, including delays or reductions in making capital expenditures by Contract Mining's customers, timely regulatory approvals, extreme weather events, unexpected increases in the cost of required materials, and disputes with third party providers of materials, equipment or services, and a completed project may not yield the anticipated operational or financial benefit, any of which could have a material adverse effect on our business, financial condition and results of operations.

Contract Mining operations are currently geographically concentrated and therefore subject to regional economic risk, regulatory conditions, natural disasters, severe weather events or other circumstances affecting Florida.
As of December 31, 2025, over 80% of the Contract Mining segment's quarries are located in Florida. A prolonged economic downturn or adverse change in regulatory conditions in the Florida mining or construction industry could result in a significant reduction in demand for our services. The occurrence of one or more natural disasters, severe weather events, terrorist attacks, or disruptive political events in Florida could adversely affect the Contract Mining business.

18
Table of Contents

Risks related to the Minerals and Royalties segment

We have no control over the timing of the development and operation of our natural gas, oil and coal reserves extracted by third parties.
We own mineral and royalty interests in the continental United States. The Minerals and Royalties segment does not currently have any material investments under which it would be required to bear the cost of exploration, production or development. We primarily derive income from royalty-based leases under which lessees make payments to us based on their sale of natural gas, oil and coal. Future royalty-based income is dependent on the number of oil and gas wells being developed and operated on our mineral acreage. The decision to pursue development and operation of oil and gas wells is made by third-party operators, not by us, and depends on a number of factors outside of our control, including fluctuations in commodity prices, regulatory risk, our lessees' willingness and ability to incur well-development and other operating costs, the rate of production of the reserves and changes in the availability and continuing development of infrastructure. Lower commodity prices and/or increased costs may reduce the amount of oil and natural gas that third-party operators can produce economically. In addition, if a lessee were to experience financial difficulty, the lessee might not be able to pay our royalty payments or continue operations. A failure on the part of the lessee to make royalty payments may give us certain rights; and if possible, we would seek a replacement lessee. However, we may not be able to find a replacement lessee or might not be able to enter into a new lease on favorable terms within a reasonable period of time. In addition, if we are able to enter into a new lease with a new lessee, the replacement lessee may not achieve the same levels of production or sales prices as the lessee it replaced. Any of these risks could materially reduce our expected royalty income and profitability.

Minerals are a depleting asset. Unless we replace existing mineral and royalty interests with new mineral and royalty interests and third-party lessees develop those mineral and royalty interests, our reserves and royalty income will decline.
Producing oil and natural gas reservoirs are generally characterized by declining production rates that vary depending upon reservoir characteristics and other factors. Unless our third-party lessees conduct successful ongoing well development activities or we continually acquire mineral and royalty interests, production and income related to our mineral and royalty interests will decline as those reserves are depleted. The future cash flow and results of operations of the Minerals and Royalties segment are highly dependent on third-party operators’ success in developing our current and future mineral and royalty interests. These operators may not have access to the capital needed to develop our mineral interests. We may not be able to acquire or find sufficient additional mineral and royalty interests to replace third-party operators' current and future production. Further, the decline curve we use to project future royalty income is subject to numerous assumptions and limitations. Decline rates can vary due to factors like well depth, well length, formation pressure and facility design. Any of these risks could materially reduce our expected royalty income and profitability.

Substantially all of the Minerals and Royalties segment’s revenues are derived from royalty payments that are based on the price at which oil and natural gas produced from the acreage underlying our interests are sold. Prices of oil and natural gas are volatile due to factors beyond our control. A substantial or extended decline in commodity prices may adversely affect the Minerals and Royalties segment’s financial condition or results of operations.
The Minerals and Royalties segment’s revenues and operating results depend significantly upon the prevailing prices for oil and natural gas. Historically, oil and natural gas prices have been volatile and are subject to fluctuations in response to changes in: supply and demand, including if energy supply exceeds demand; market uncertainty and a variety of additional factors that are beyond our control; market expectations about future prices of oil and natural gas; the level of global oil and natural gas exploration and production; the cost of exploring for, developing, producing and delivering oil and natural gas; the price and quantity of foreign imports and U.S. exports of oil and natural gas; the level of U.S. domestic production; political and economic conditions in oil producing regions; the ability of members of the Organization of Petroleum Exporting Countries to agree to and maintain oil price and production controls; trading in oil and natural gas derivative contracts; the level of consumer product demand; weather conditions and natural disasters; technological advances affecting energy consumption, energy storage and energy supply; domestic and foreign governmental regulations and taxes; the continued threat of terrorism and the impact of military and other action, including ongoing conflicts in foreign nations and associated oil and natural gas import bans as well as economic sanctions; the proximity, cost, availability and capacity of oil and natural gas pipelines and other transportation facilities; the price and availability of alternative fuels; volatility in the political, legal and regulatory environments; and overall domestic and global economic conditions. A substantial or extended decline in commodity prices may adversely affect the Minerals and Royalties segment’s financial condition or results of operations.

The marketability of oil and natural gas production is dependent upon transportation, pipelines and refining facilities and continued operation of the U.S. power grid. Any limitation in the availability of these items could interfere with our third-party lessee’s ability to market oil and natural gas production and may adversely affect the Minerals and Royalties segment’s financial condition or results of operations.
19
Table of Contents

The marketability of our third-party lessee’s production depends in part on the availability, proximity, and capacity of pipelines, tanker trucks, and other transportation methods, and processing and refining facilities owned by third parties as well as continued reliable operation of the U.S power grid. Any significant disruption in the U.S. power grid, gathering system or transportation, processing, or refining-facility capacity could reduce our third-party lessee’s ability to market oil production and may adversely affect the Minerals and Royalties segment’s financial condition or results of operations.

Risks related to long-term growth strategy

Our investments in mitigation solutions, comprehensive reclamation and restoration construction services as well as solar and other energy-related development projects are subject to substantial risks and uncertainties.
There are risks associated with NACCO's ability to execute on our longer term growth strategy, including our investment in mitigation solutions, comprehensive reclamation and restoration construction services as well as other energy-related projects through our Mitigation Resources of North America and ReGen Resources businesses, and our ability to develop and manage such projects profitably. These include political and regulatory developments that may make it more costly, or impossible, to pursue these business opportunities, logistical risks and potential delays related to construction, permitting and regulatory approvals; operational risk that the projects will not perform according to expectations; weather conditions or other factors beyond our control. General concerns about the fundamental soundness of the economy may cause customers to defer projects, even if they have available financing. Prolonged uncertainties in the capital markets, or the returns of constrained capital market conditions, could have adverse effects on our customers. All of the aforementioned risks could reduce the viability of project development, which would adversely affect our financial condition and results of operations.

The OBBBA includes substantial changes to U.S. solar energy tax policy which could have a material impact on the
projects being developed by ReGen Resources. Current projects in development include solar arrays, solar-gas hybrid projects, thermal generation and carbon capture primarily on reclaimed mining properties in Louisiana, Mississippi, Ohio, Pennsylvania and Texas. ReGen develops energy infrastructure projects directly as well as through joint ventures. Our investments in solar projects are dependent, in part, on federal tax incentives to preserve economic value. We believe all current solar projects have been safe harbored in order to preserve tax credit eligibility. We have approximately $8.4 million of capitalized assets associated with our solar projects. We have incurred, and will continue to incur, costs in connection with these projects and the results of operations and/or return on investment could be lower than anticipated. These projects face the risk that the current state regulatory programs and tax laws may expire or be adversely modified and could have a material adverse effect on our operating results and financial condition.

Operating results may vary significantly from period to period and are inherently unpredictable.
Demand for our mitigation credits and mitigation services has been, and will likely continue to be, cyclical in nature and vulnerable to downturns in the general economy, as well as downturns in government infrastructure spending. We base our planned operating expenses in part on our expectations of future revenue, and a significant portion of our expenses are fixed in the short-term. We have and will continue to incur costs in connection with these projects and the results of operations and/or return on investment could be negative or lower than anticipated and we may need to write-down the value of capitalized assets associated with these projects. Furthermore, our ability to forecast results may be hindered or inaccurate and the projects may not perform as predicted. Even if these projects are profitable in the long term, they may not be profitable in the short term, and results of operations will not be even quarter over quarter, and this could have a material adverse effect on our operating results and financial condition.

Risks related to corporate structure

The amount and frequency of dividend payments made on NACCO's common stock could change.
The Board of Directors has the power to determine the amount and frequency of the payment of dividends. Decisions regarding whether or not to pay dividends and the amount of any dividends are based on earnings, capital and future expense requirements, financial conditions and other factors the Board of Directors may consider. Accordingly, holders of our common stock should not rely on past payments of dividends in a particular amount as an indication of the amount of dividends that will be paid in the future.

The price of NACCO's securities may be volatile.
The price of our common stock may fluctuate due to a variety of market and industry factors that may materially reduce the market price of NACCO's common stock regardless of operating performance, including, among others: (i) actual or anticipated fluctuations in our quarterly and annual results and those of other public companies in the industry; (ii) industry cycles and trends; (iii) changes in government regulation; (iv) military conflicts, inclusive of acts of terrorism; (v) supply chain disruptions, inclusive of tariff effects; (vi) announcements concerning NACCO, our customers or competitors; (vii) lack of trading liquidity as a result of low trading volumes could make it difficult for investors to sell shares; and (viii) the general state
20
Table of Contents

of the securities market. In addition, the stock market in general has experienced significant volatility that often has been unrelated to the operating performance of companies whose shares are traded. These market fluctuations could adversely affect the trading price of our common stock, regardless of NACCO's actual operating performance. As a result of all of these factors, investors in our common stock may not be able to resell their stock at or above the price they paid or at all. Further, we could be the subject of securities class action litigation due to any such stock price volatility, which could divert management’s attention and have a material adverse effect on our operating results.

NACCO's certificate of incorporation and by-laws include provisions that may discourage a takeover attempt.
Provisions contained in our certificate of incorporation and by-laws and Delaware law could make it more difficult for a third-party to acquire us, even if doing so might be beneficial to NACCO's stockholders. Provisions in our by-laws and certificate of incorporation impose various procedural and other requirements that could make it more difficult for stockholders to affect certain corporate actions. These provisions could limit the price that certain investors might be willing to pay in the future for shares of our common stock and may have the effect of delaying or preventing a change in control.

Our stock repurchase program could affect the price of NACCO’s common stock and increase volatility and may not enhance long-term shareholder value.
Our Board of Directors has authorized a stock repurchase program. The timing and amount of any repurchases under the stock repurchase program are determined at the discretion of our management based on a number of factors, including the availability of capital, other capital allocation alternatives, market conditions for our Class A common stock and other legal and contractual restrictions. The stock repurchase program does not require us to acquire any specific number of shares and may be modified, suspended, extended or terminated without prior notice and may be executed through open market purchases, privately negotiated transactions or otherwise.

Repurchases under the stock repurchase program could affect the price of our Class A common stock. The existence of a stock repurchase program could cause the price of our Class A common stock to be higher than it would be in the absence of such a program and could potentially reduce the market liquidity for our Class A common stock. There can be no assurance that any stock repurchases will enhance shareholder value because the market price of our Class A common stock may decline below the levels at which we repurchased the shares. Although the stock repurchase program is intended to enhance long-term shareholder value, there is no assurance that it will do so and short-term price fluctuations in the Class A common stock could reduce the program’s effectiveness. Furthermore, the stock repurchase program does not obligate us to repurchase any dollar amount or number of shares of our Class A common stock, and it may be suspended or discontinued at any time and any suspension or discontinuation could cause the market price of our Class A common stock to decline.

NACCO is a smaller reporting company and cannot be certain if the reduced disclosure requirements applicable to smaller reporting companies will make our common stock less attractive to investors.
We are currently a smaller reporting company as defined in the Securities Exchange Act of 1934, and thus allowed to provide simplified executive compensation disclosures and other decreased disclosure in SEC filings. The reduced disclosures may make it more difficult to compare our performance with other public companies.

NACCO cannot predict whether investors will find our common stock less attractive because of these exemptions. If some investors find NACCO's common stock less attractive as a result, there may be a less active trading market for our common stock and the stock price may be more volatile.

Certain members of our extended founding family own a substantial amount of our Class A and Class B common stock and, if they were to act in concert, could control the outcome of director elections and other stockholder votes on significant corporate actions.
We have two classes of common stock: Class A common stock and Class B common stock. Holders of Class A common stock are entitled to cast one vote per share and, as of December 31, 2025, accounted for approximately 27 percent of our voting power. Holders of Class B common stock are entitled to cast ten votes per share and, as of December 31, 2025, accounted for our remaining voting power. As of December 31, 2025, certain members of our extended founding family held approximately 35 percent of our outstanding Class A common stock and approximately 99 percent of our outstanding Class B common stock. On the basis of this common stock ownership, certain members of our extended founding family could have exercised approximately 81 percent of our total voting power. Although there is no voting agreement among such extended family members, in writing or otherwise, if they were to act in concert, they could control the outcome of director elections and other stockholder votes on significant corporate actions, such as certain amendments to our certificate of incorporation and our sale or the sale of our assets. Because certain members of our extended founding family could prevent other stockholders from exercising significant influence over significant corporate actions, we may be a less attractive takeover target, which could adversely affect the market price of our common stock.

21
Table of Contents

General Risk Factors

Our effective income tax rate could be volatile and materially change as a result of changes in tax laws, mix of earnings and other factors.
We are subject to income taxes in the United States and the effective income tax rate is impacted by certain U.S. federal income tax benefits currently available to coal mining and oil and gas exploration and development companies. Future results of operations could be affected by changes in our effective income tax rate as a result of an increase in the statutory tax rate or the reduction or elimination of percentage depletion as well as changes in the mix of earnings between entities that benefit from percentage depletion and those that do not.

Current and future capital and credit market conditions could adversely affect our ability to obtain bank financing on reasonable terms.
We may be unable to obtain financing on reasonable terms. Historically, we have addressed our liquidity needs (including funds required to pay dividends and fund working capital and planned capital expenditures) with operating cash flow and borrowings under credit facilities. Our wholly-owned subsidiary has a revolving line of credit of up to $200.0 million that expires in September 2028. Our ability to access the capital markets and the costs and terms of available financing depends on many factors. An inability to obtain bank financing, or refinance with terms that are as favorable as the existing terms of such indebtedness, could have a material adverse effect on our operating results and financial condition.

Failure to obtain financial assurance to secure reclamation and other long-term obligations, including surety bonds and letters of credit on acceptable terms, could affect NACCO's ability to mine.
Federal and state laws require us to provide financial assurance or financial security to secure performance or payment of certain long-term obligations, such as mine closure or reclamation costs, federal and state workers’ compensation and black lung benefit costs, leases, transmission interconnection construction costs, power purchase agreement delivery obligations and other obligations. Future federal and state laws and regulations, regional transmission organizations and power purchase agreement customers may require higher amounts of financial security, including as a result of changes to certain factors used to calculate the bonding or security amounts. Bond issuers may demand higher fees or additional collateral, including cash or letters of credit or other terms less favorable upon renewals. As we are required by state and federal law to have bonds or other acceptable security in place before mining can commence or for certain projects to move forward, the failure to maintain surety bonds, letters of credit or other guarantees or security arrangements would materially and adversely affect NACCO's ability to mine. That failure could result from a variety of factors, including lack of availability, higher expense or unfavorable market terms, the exercise by third-party surety bond issuers of their right to refuse to renew the surety and restrictions on availability of collateral for current and future third-party surety bond issuers under the terms of our financing arrangements. Any such factors, could have a material adverse impact on our liquidity and financial position. If we are unable to meet collateral requirements and cannot otherwise obtain or retain required surety bonds, it may be unable to satisfy legal requirements necessary to conduct mining operations. Difficulty in acquiring surety bonds, or additional collateral requirements, would increase our costs and likely require greater use of alternative sources of funding for this purpose, which would reduce our liquidity.

Insurance coverage is increasingly expensive, contains more stringent terms and may be difficult to obtain in the future.
We hold a number of insurance policies, including director and officers’ liability and property and casualty insurance coverages. If we make significant insurance claims under our insurance policies, such claims may have a material adverse effect on our ability to obtain future insurance coverage at commercially reasonable rates. Limited, or an inability to obtain, insurance coverage, significant increases in the premiums or deductibles of insurance, or losses in excess of our liability insurance coverage limits, could have a material adverse effect on our operating results and financial condition.

We may be subject to litigation seeking to hold energy companies accountable for the effects of climate change.
Increasing attention to climate change risk has also resulted in a recent trend of governmental investigations and private litigation by local and state governmental agencies as well as private plaintiffs in an effort to hold energy companies accountable for the alleged effects of climate change. Other public nuisance lawsuits have been brought in the past against power, coal, oil and gas companies alleging that their operations are contributing to climate change. We could incur substantial legal costs associated with defending such lawsuits in the future. Government entities in certain states have brought similar claims seeking to hold a wide variety of companies that produce fossil fuels liable for the alleged impacts of emissions attributable to those fuels or for other grounds related to climate change, such as improper disclosure of climate change risks. Those lawsuits allege damages as a result of climate change and the plaintiffs are seeking unspecified damages and abatement under various tort theories. We have not been made a party to these suits, but it is possible that we could be included in similar future lawsuits initiated by state and local governments as well as private claimants.

22
Table of Contents

Our business could suffer if NACCO’s information technology systems are disrupted, cease to operate effectively or if we experience a security breach, a cyber incident or cyber attack.
Like many other companies, we are the target of malicious cyber attack attempts in the normal course of business. Cybersecurity incidents involving businesses and other institutions are on the rise. Cyber threats are rapidly evolving and those threats and the means for obtaining access to information in digital and other storage media are becoming increasingly sophisticated. Cyber threats and cyber attackers can be sponsored by nation states or sophisticated criminal organizations or be the work of independent hackers. The rapid evolution and increased availability of artificial intelligence (AI) may intensify cybersecurity risks by making cyber-attacks more sophisticated and cybersecurity incidents more difficult to detect, contain and mitigate. As threat actors adopt and deploy AI tools, the speed and sophistication of cyber threats and privacy risks may increase across our environment and those of our customers and vendors.

Employee error or other irregularities may also result in a failure of security measures and a breach of information systems. Moreover, hardware, software or applications we may use have inherent defects of design, manufacture or operations or could be inadvertently or intentionally implemented or used in a manner that could compromise information security.

A security breach and loss of information may not be discovered for a significant period of time after it occurs. Any compromise of data security could result in a violation of applicable privacy and other laws or standards, the loss of valuable business data, or a disruption of our business. A security breach involving the misappropriation, loss or other unauthorized disclosure of sensitive or confidential information could give rise to unwanted media attention, materially damage customer relationships and our reputation, and result in fines, fees, or liabilities, which may not be covered by insurance policies.

We rely on information technology systems to operate our business and to record and process transactions; respond to customer inquiries; purchase supplies; provide services; deliver inventory on a timely basis; and maintain cost-efficient operations. Despite our efforts, our information technology systems may be vulnerable, from time to time, to damage or interruption from user error, computer viruses, power outages, third-party intrusions and other technical malfunctions.

Through our business operations, we collect and store confidential information from our customers and vendors and personal information and other confidential information from our employees. Although we have taken steps designed to safeguard such information, there can be no assurance that such information will be protected against unauthorized access, use or disclosure. Unauthorized parties may penetrate our or our vendors’ network security and, if successful, misappropriate such information. Additionally, methods to obtain unauthorized access to confidential information change frequently and may be difficult to detect, which can impact our ability to respond appropriately.

We could be subject to liability for failure to comply with privacy and information security laws, for failing to protect personal information or for failing to respond appropriately. Loss, unauthorized access to, or misuse of confidential or personal information could disrupt our operations, damage our reputation, and expose us to claims from customers, financial institutions, regulators, employees and other persons, any of which could have an adverse effect on our business, financial condition and results of operations.

Security breaches, cyber incidents or cyber attacks could include, among other things, computer viruses, malicious or destructive code, ransomware, social engineering attacks (including phishing and impersonation), hacking, denial of service attacks and other attacks. Cybersecurity threats to, and incidents involving, vendors and other third-parties who support our activities could impact the business. We are continuously installing new and upgrading existing information technology systems. We use employee awareness training around phishing, malware, and other cyber risks. We believe these incidents are likely to continue and are unable to predict the direct or indirect impact of future attacks or breaches to business operations.

Our operations could be disrupted by natural or human causes beyond our control.
Our operations are subject to disruption from natural or human causes beyond our control, including physical risks from hurricanes, severe storms, floods and other forms of severe weather, accidents, fires, earthquakes, terrorist acts and epidemic or pandemic diseases, any of which could result in suspension of operations or harm to people or the environment. While all of our operations are located in the United States, we participate in a global supply chain, and if governments regulate or restrict the flow of labor or products or impede the travel of our personnel, our ability to conduct normal business operations could be impacted which could adversely affect our results of operations and liquidity.

Item 1B. UNRESOLVED STAFF COMMENTS
None.

23
Table of Contents

Item 1C. CYBERSECURITY

Cybersecurity continues to be a key governance priority for us. NACCO maintains a cybersecurity program that is aligned with our business and has established policies and processes for assessing, identifying, and managing material risk from cybersecurity threats, which have been integrated into our overall risk management processes and governance structure.

We have implemented and invested in, and will continue to implement and invest in, controls, technologies, and resources (both internal and external) that are designed to identify, protect against, detect, respond to and mitigate cybersecurity risks, in alignment with frameworks established by the National Institute of Standards and Technology. These include, but are not limited to, internal reporting mechanisms, monitoring and detection tools, threat intelligence, and general and role-based training. NACCO's commitment to cybersecurity emphasizes cultivating a security-minded culture through education and training that reflect best practices and improved cybersecurity awareness. We also maintain third party management processes to identify and manage the cybersecurity risks associated with third party service providers. We periodically evaluate our cybersecurity program internally and by engaging with consultants to conduct reviews and assessments of the program. Such reviews and assessments may include penetration testing, maturity assessments as well as table-top and other exercises with subsequent remediation of key findings. Additionally, we have a Cybersecurity Task Force in place that is comprised of individuals across various departments within our organization including information systems, legal, finance, human resources and internal audit which meets regularly to further advance our cybersecurity strategy.

Our Board of Directors (Board) oversees NACCO's risk management. Our full Board regularly reviews information provided by management to oversee risk identification, risk management and risk mitigation strategies. The Audit Review Committee assists the Board with cybersecurity risk oversight. The Audit Review Committee is responsible for regularly reviewing and discussing with management risk exposure relating to cybersecurity. This process includes reviewing the state of our cybersecurity program, discussing emerging cybersecurity developments, including AI, and monitoring the steps that management has taken to mitigate such exposure. In 2025, our Board and the Audit Review Committee received periodic updates throughout the year on cybersecurity matters and these updates are part of their standing agendas.

Our Chief Information Security Officer (CISO) leads NACCO's cybersecurity program and is responsible for the management of our cybersecurity risks. The CISO has extensive cybersecurity knowledge and skills gained from over 30 years of technical and business experience, including as General Manager & President of MLMC, Vice President of Mississippi Operations and Vice President of Innovation & Technology. The CISO holds a bachelor’s degree in engineering, an executive MBA, and certifications in cybersecurity from Harvard. Additionally, the CISO successfully completed an Executive course through Northwestern’s Kellogg School of Management focused on artificial intelligence during 2024. The CISO reports directly to the President and Chief Executive Officer. The CISO manages a team of internal and external resources that have expertise and experience in cybersecurity. The CISO is informed of cybersecurity incidents by the cybersecurity team, which is generally responsible for monitoring the prevention, detection, mitigation, and remediation of cybersecurity incidents. We have an established process governing our assessment, response and internal and external notifications upon the occurrence of a cybersecurity incident, including evaluation of the potential impacts of cybersecurity incidents to determine materiality. Depending on the nature and severity of an incident, this process provides for escalation procedures upon discovery of material cybersecurity risks, including notification to our executive management and/or Board.

As of the date of this filing, our business strategy, results of operations, and financial condition have not been materially impacted as a result of any previously identified cybersecurity incidents; however, NACCO cannot provide assurance that we will not be materially impacted in the future by such risks or any future material incidents. We recognize the constantly evolving nature of cyber threats and are committed to cultivating a strong security culture, maintaining vigilance and continuously enhancing our cybersecurity systems and controls. For additional information regarding our cybersecurity risks, please refer to Item 1A - Risk Factors on page 15.
24
Table of Contents

Item 2. PROPERTIES

Utility Coal Mining Segment - Operations

NACCO-owned Properties

1.0 INTRODUCTION

Information concerning our mining properties in this Form 10-K have been prepared in accordance with the requirements of subpart 1300 of Regulation S-K. As used in this Report on Form 10-K, the terms mineral resource, measured mineral resource, indicated mineral resource, inferred mineral resource, mineral reserve, proven mineral reserve and probable mineral reserve are defined and used in accordance with subpart 1300 of Regulation S-K. Under subpart 1300 of Regulation S-K, mineral resources may not be classified as mineral reserves unless the determination has been made by a qualified person that the mineral resources can be the basis of an economically viable project. Readers are specifically cautioned not to assume that any part or all of the mineral deposits (including any mineral resources) in these categories will ever be converted into mineral reserves, as defined by the subpart 1300 of Regulation S-K.

Readers are cautioned that, except for that portion of mineral resources classified as mineral reserves, mineral resources do not have demonstrated economic value. Inferred mineral resources are estimates based on limited geological evidence and sampling and have too high of a degree of uncertainty as to their existence to apply relevant technical and economic factors likely to influence the prospects of economic extraction in a manner useful for evaluation of economic viability. Estimates of inferred mineral resources may not be converted to a mineral reserve. It cannot be assumed that all or any part of an inferred mineral resource will ever be upgraded to a higher category. A significant amount of exploration must be completed in order to determine whether an inferred mineral resource may be upgraded to a higher category. Therefore, readers are cautioned not to assume that all or any part of an inferred mineral resource exists, that it can be the basis of an economically viable project, or that it will ever be upgraded to a higher category. Likewise, readers are cautioned not to assume that all or any part of measured or indicated mineral resources will ever be converted to mineral reserves. See Item 1A - Risk Factors on page 15.

The information that follows is derived, for the most part, from, and in some instances is an extract from, the technical report summary (TRS) prepared in compliance with the Item 601(b)(96) and subpart 1300 of Regulation S-K. The TRS was prepared by certain of our employees. Portions of the following information are based on assumptions, qualifications and procedures that are not fully described herein. Reference should be made to the full text of the TRS, incorporated herein by reference and made a part of this Report on Form 10-K. The information regarding MLMC was reviewed by our employees that are qualified persons as defined by subpart 1300 of Regulation S-K.

Coteau, Falkirk, Coyote Creek and MLMC, each wholly-owned subsidiaries of NACCO, operate surface coal mines under long-term contracts with power generation companies pursuant to a service-based business model.

Locations of the properties subject to SEC Section 1300 reporting are shown in Figure 1.1 Surface Coal Mines Operational During 2025 Subject to SEC Section 1300 Reporting.

25
Table of Contents

coal map 3.1.23.jpg
Figure 1.1 Surface Coal Mines Operational During 2025 Subject to SEC Section 1300 Reporting


A summary of coal production at the Mines subject to SEC Section 1300 Reporting for the past three years has been tabulated and is presented on Table 1.1 Production Summary.

Tons (in millions)
202320242025
The Coteau Properties Company
11.411.911.3
The Falkirk Mining Company
6.67.57.3
Coyote Creek Mining Company
2.21.91.8
Mississippi Lignite Mining Company
2.71.92.7
Totals
22.923.223.1

Table 1.1 Production Summary

2.0 MINING PROPERTIES SUBJECT TO SUBPART 1300 OF REGULATION S-K REPORTING
2.1 Red Hills Mine — Mississippi Lignite Mining Company

MLMC is the owner and operator of the Red Hills Mine. The Red Hills Mine is a lignite surface mine in production. Prior to MLMC, there were no previous mining operations on the Red Hills Mine property.

The MLMC contract is the only operating coal contract in which we are responsible for all operating costs, capital requirements and final mine reclamation; therefore, MLMC is consolidated within our financial statements. MLMC sells coal to its customer at a contractually agreed-upon price which adjusts monthly, primarily based on changes in the level of established indices which reflect general U.S. inflation rates. Profitability at MLMC is affected by customer demand for coal and changes in the indices that determine sales price and actual costs incurred.

26
Table of Contents

A summary of coal production at MLMC for the past three years has been tabulated and is presented on Table 2.1 Production Summary.
Tons (in millions)
202320242025
Mississippi Lignite Mining Company2.71.92.7
Table 2.1 Production Summary

The Red Hills Mine generally produces between 2 million and 3 million tons of lignite coal annually. The Red Hills Mine started operations in 2000 for plant commissioning, with initial commercial deliveries starting in 2001, and full production and commercial deliveries starting in 2002. All production from the mine is delivered to MLMC's customer's Red Hills Power Plant.

The Red Hills Mine, operated by MLMC, is located approximately 120 miles northeast of Jackson, Mississippi (Figure 2.1). The entrance to the mine is by means of a paved road located approximately one mile west of Highway 9. MLMC owns in fee approximately 8,337 acres of surface interest and 5,436 acres of coal interests. MLMC holds leases granting the right to mine approximately 4,660 acres of coal interests and the right to utilize approximately 4,384 acres of surface interests. MLMC holds subleases under which it has the right to mine approximately 1,860 acres of coal interest. The majority of the leases held by MLMC were originally acquired during the mid-1970s to the early 1980s with terms extending 50 years, many of which can be further extended by the continuation of mining operations. The lignite deposits of the Gulf Coast are found primarily in a narrow band of strata that outcrops/subcrops along the margin of the Mississippi Embayment. The potentially exploitable tertiary lignites in Mississippi are found in the Wilcox Group. The outcropping Wilcox is composed predominately of non-marine sediments deposited on a broad flat plain.

The towns of Ackerman, Eupora, Starkville, Louisville, Kosciusko, and numerous smaller communities are within a 40-mile radius of the Red Hills Mine and provide a vast employment base. Furthermore, Mississippi State University (MSU) is located approximately 30 miles east of the mine in Starkville. MLMC has a history of partnership with MSU as well as the local community colleges for science, technology, engineering, and mathematics (STEM) research and skilled trades training.

The Red Hills Mine sources power for mine office facilities and operations from 4-County Electric Power Association, and water for the mine office facilities from the Reform Water Association. Fuel for equipment is supplied by a local vendor. The Red Hills Mine has, or is currently constructing, all supporting infrastructure for mining operations.

Local access to the Red Hills Mine is by way of Highway 9 between Ackerman, Mississippi and Eupora, Mississippi which connects to Pensacola Road that leads to the Red Hills Mine paved access road. Pensacola Road connects with Highway 9 approximately 5 miles north of Ackerman, MS. The mine road is approximately 1 mile west from Highway 9 along Pensacola Road.

Travel to the Red Hills Mine by air is possible using the Jackson-Medgar Wiley Evers International Airport in Jackson, Mississippi, approximately 104 miles south of the mine, and then using ground transportation, traveling via Highway 25, Highway 15, and Highway 9. Alternatively, the Golden Triangle Regional Airport is a smaller airport approximately 50 miles from the Red Hills Mine by means of Highway 82 west, Highway 15 south, and Highway 9 north.

The Red Hills Mine is in close proximity to river ports of the Tennessee-Tombigbee Waterway and the Mississippi River. The Lowndes County Port is approximately 60 miles east of the mine. The Port of Greenville is approximately 135 miles west of the mine, and the Port of Vicksburg, approximately 150 miles southwest of the mine. All ports are connected by major state and federal highways.

In addition to transportation via roadways, air and waterways, the Kansas City Southern (KCS) railroad has a depot located approximately 5 miles south of the mine in Ackerman, and is accessible by Highway 9 and Highway 15. MLMC currently has all permits in place for the Red Hills Mine to operate and adhere to a mine plan projected through April 1, 2032. No mineral processing occurs at the Red Hills Mine.

The geology encountered at the Red Hills Mine is stratigraphic in nature with depositional sequences of sands, silts, clays, and lignite. The vertical repetition of geologic strata facilitated a straightforward setting to establish and study the baseline geological, geochemical, geotechnical, and geohydrological conditions at the Red Hills Mine.

Development of the Red Hills Mine began in 1997, with full commercial deliveries commencing in 2002. The mining operation is comprised of four major equipment fleets. Primary removal of burden is achieved with one 82-cubic yard electric-powered
27
Table of Contents

dragline, four large track-type push dozers, and a truck and shovel fleet utilizing a 41-cubic yard electric rope shovel. Lignite is mined using a surface miner or a hydraulic backhoe to load a fleet of end dump haul trucks, and is directly shipped to the RHPP or the lignite stockpile. The overall average quality of the mined lignite seams meets the required power plant quality specifications. Therefore, no mineral processing is performed by MLMC.

The mine office facilities and original equipment fleets at the Red Hills Mine were constructed, acquired, or purchased new during the development stage of the mine. The facilities and equipment are maintained to allow for safe and efficient operation. The equipment is well maintained, in good physical condition and is either updated or replaced periodically with newer models or upgrades available to keep up with modern technology. As equipment wears out, MLMC evaluates what replacement option will be the most cost-efficient, including the evaluation of both new and used equipment.

The total cost of the property and equipment, net of applicable accumulated amortization, depreciation and impairment as of December 31, 2025 is $54.4 million.

The Red Hills Mine currently has no significant encumbrances to the property. No mining permit violations have been issued at the Red Hills Mine in the past ten years. One notice of violation (NOV) was issued in April 2020 for a water quality exceedance that was determined to not be the fault of Red Hills Mine and no further action was required. A second NOV was issued in June 2022 for a water sampling violation. Both NOVs were not related to the mining permit. Permitting requirements are discussed in Section 17.0 of the TRS.
Figure 2.1 – Red Hills Mine Location
10-KA 2.jpg

Mineral Resources and Reserves have been summarized from the December 31, 2024 TRS for MLMC and have been modified from mining depletion. The Mineral Resources and Mineral Reserves as of December 31, 2025 are included as Table 2.2 and Table 2.3. Coal qualities are reported on an as-received moisture basis. Based on the December 31, 2024 TRS, prices in Table 2.2 are based on economic cut-off grades of $34.02 per ton at MLMC and prices in Table 2.3 are based on economic cut-off grades of $34.40 per ton at MLMC.

28
Table of Contents

Material assumptions and criteria used in the determination of Mineral Resource and Mineral Reserves reported herein are provided within the filed TRS for the MLMC – Red Hills Mine dated December 31, 2024.

Section 11.0 of the TRS describes the key assumptions, parameters, and methods used for the estimation of Mineral Resources. Assumptions include a maximum cumulative stripping ratio of 18:1 based on an assumed lignite sales price of $34.02 per ton. A further description of the verified drilling data used to model the lignite deposit for estimation of Mineral Resources is provided in Section 7.2 Drilling Exploration, 8.0 Sample Preparation, Analyses, and Security, and Section 9.0 Data Verification.

Section 12.0 of the TRS describes the key assumptions, parameters, and methods used for the estimation of Mineral Reserves, and include the following:
•Maximum stripping ratio: 14:1;
•Mining production rates on a cubic yard and per ton basis remain relatively consistent with historical performance;
•Mining costs on a unit basis remain relatively consistent with historical performance;
•Minimum minable lignite thickness: 1.0 feet;
•Minimum parting thickness before seams are composited: 6.0 inches;
•Maximum depth of mining: approximately 320 feet;
•Lignite density defined by seam from coal core drilling data and modified by dilution parameters and approximately 80 lb/ft³; and
•Recovery rates by seam ranging from 67% to 100%.

Modifying factors including dilution parameters and technical information related to the mining process are described in detail under Section 13.0 Mining Methods. Economic factors to support the Mineral Reserve estimates are described in Section 18.0 Capital and Operating Costs and 19.0 Economic Analyses.

The Mineral Resources as of December 31, 2025 presented in Table 2.2 below have been estimated by applying a series of geologic and physical limits as well as high-level mining and economic constraints. The mining and economic constraints were limited to a level sufficient to support reasonable prospect for future economic extraction of the estimated Mineral Resources. The categorized Mineral Resources reported herein are exclusive of Mineral Reserves.

Lignite Coal
Resource Classification
Tonnage
( Kt)
Grades/Qualities
Calorific Value (Btu/lb)
Moisture (%wt)
Ash (%wt)
Sulfur (%wt)
Mississippi Lignite Mining Company
Measured
4,4005,20044.613.00.6
Mississippi Lignite Mining Company
Indicated
4005,18044.113.60.6
Mississippi Lignite Mining Company
Measured + Indicated
4,7005,20044.513.00.6
Mississippi Lignite Mining Company
Inferred
1005,20045.512.00.5

Note:
–Mineral Resources estimates have been prepared by a qualified person (QP) employed by NACCO Natural Resources.
–Mineral Resources that are not Mineral Reserves do not have demonstrated economic viability and there is no certainty that all or any part of such Mineral Resources will be converted into Mineral Reserves.
–Mineral Resources are in-situ and exclusive of 22.9 million tons (Mt) of Mineral Reserves.
–Mineral Resources are reported using an economic cutoff of $34.02 per ton.
–Resources are presented with a minimum 1 foot seam thickness, a maximum as received moisture basis ash content of 30%, and a minimum calorific value of 4000 BTU/lb on an as received moisture basis cutoff.
–Resources are estimated using Vulcan Software.
–Tonnages and qualities have been rounded to an accuracy level deemed appropriate by the QP. Summation errors due to rounding may exist.

Table 2.2 Mineral Resources Summary as of December 31, 2025

The Mineral Reserves as of December 31, 2025 presented in Table 2.3 below were determined to be the economically mineable portion of the measured and indicated Mineral Resources after the consideration of modifying factors related to the mining process. Inferred Mineral Resources were not considered for Mineral Reserves.
29
Table of Contents


Lignite CoalReserve ClassificationTonnage
(Kt)		Grades/Qualities
Calorific Value (Btu/lb)Moisture (%wt)Ash (%wt)Sulfur (%wt)
Mississippi Lignite Mining CompanyProven15,7005,12043.314.70.6
Mississippi Lignite Mining CompanyProbable4,7005,08042.915.40.6
Mississippi Lignite Mining CompanyTotal20,3005,11043.314.90.6

Note:
–Mineral Reserves Estimates have been prepared by a QP employed by MLMC.
–Mineral Reserves have been demonstrated to be economic based on a positive cash flow
–Mineral Reserves are stated on a Run of Mine basis
–An economic cutoff in the Life of Mine plan averaged $34.41 per ton and was used to demonstrate coal reserves
–Recovery varies by coal seam and ranges from 67% to 100%
–Mineral Reserves use an economic cut-off of a maximum cumulative stripping ratio of 14:1. There are some instances where the stripping ratio for a single year could exceed 14:1, but the average for the entire area evaluated is less than 14:1.
–Historical coal recovery rates at Red Hills Mine have been applied to generate the Mineral Reserve tonnages.
–Mineral Reserves are estimated using Vulcan Software.
–Tonnages and qualities have been rounded to an accuracy level deemed appropriate by the QP. Summation errors due to rounding may exist.

Table 2.3 Mineral Reserves Summary as of December 31, 2025

Table 2.4 describes the difference between the Mineral Reserves and Mineral Resources reported as of December 31, 2024 and December 31, 2025.


Resource Classification
December 31, 2024 Tonnage (Kt)
December 31, 2025 Tonnage (Kt)
Percent Change
Measured4,4004,400—%
Indicated400400—%
Measured + Indicated4,7004,700—%
Inferred100100—%
Reserve Classification
December 31, 2024 Tonnage (Kt)
December 31, 2025 Tonnage (Kt)Percent Change
Proven18,20015,700(14)%
Probable4,7004,700—%
Proven + Probable22,90020,300(11)%

Table 2.4. Net difference of reported Mineral Resources and Mineral Reserves from previous reporting period to current reporting period.

The Mineral Resources and Mineral Reserves as of December 31, 2025 reflect modifications from mining extraction of Mineral Reserves. No updates to Mineral Resources were made for 2025. Additionally, MLMC delivered 2.7 million tons during 2025.

30
Table of Contents

2.2 Material Properties with no Mineral Resources or Mineral Reserves

The lignite coal tonnages at Coteau, Falkirk and Coyote Creek have not been classified as measured resources, indicated resources, or inferred resources as defined in Items 1300 through 1305 of Regulation S-K, and as a result, do not have any proven or probable reserves under such definition and are therefore classified as an Exploration Stage Property pursuant to Items 1300 through 1305 of Regulation S-K. Coteau, Falkirk and Coyote Creek will continue to be classified as exploration stage properties until such time as proven or probable mineral reserves have been established in accordance with subpart 1300 of Regulation S-K, even though they continue to deliver lignite to their respective customers.

At Coteau, Coyote Creek and Falkirk, we are paid a management fee per ton of coal or heating unit (MMBtu) delivered. Each contract specifies the indices and mechanics by which fees change over time, generally in line with broad measures of U.S. inflation. The customers are responsible for funding all mine operating cost, including final mine reclamation, and directly or indirectly providing all of the capital required to build and operate the mine. This contract structure eliminates our exposure to spot coal market price fluctuations.

Coteau, Coyote Creek and Falkirk each have only one customer for which they extract and deliver coal. These customers operate coal-fired electric generation power plants adjacent to each mine location (and in the case of Coteau, a synthetic natural gas and chemical/fertilizer production facility).

The sales price under the Coteau, Coyote Creek and Falkirk contracts are not market driven. Unlike traditional sales made based on market factors, under the provisions of the long-term mining agreements, the coal sales price at Coteau, Coyote Creek and Falkirk includes (i) all costs incurred to extract, process and deliver coal (i.e. the cost of production) and (ii) the agreed-upon profit per ton of coal or MMBtu unit delivered to the customer. Cost of production includes all the costs actually incurred in the operation of the mine including mining, processing and delivery of coal. Costs included within revenue include all production, transportation and maintenance costs including, without limitation, the following types of costs:
◦Labor, which include wages and all related payroll taxes, benefits and fringes, including welfare plans; group insurance, vacations and other comparable benefits of employees
◦Materials and supplies,
◦Tools,
◦Machinery and equipment not capitalized or leased,
◦Costs of acquiring interests in coal reserves and surface lands,
◦Rental of machinery and equipment,
◦Power costs,
◦Reasonable and necessary services by third parties
◦Insurance including worker’s compensation
◦Certain taxes, and
◦Cost of reclamation

The contractually-determined coal sales price includes reimbursement of all costs incurred and the agreed-upon profit. The agreed-upon profit adjusts based on changes in the level of established indices (e.g., CPI-U and/or PPI indices). The cost-plus nature of the contracts provide assurance that all costs incurred, including contemporaneous and final reclamation, will be reimbursed by the respective customer and negates any risk of loss which allows the mines to remain cash flow positive through the end of the contract terms. The coal sales price as well as profitability at Coteau, Falkirk and Coyote Creek are not subject to any change based on market factors. Profitability at these mines is affected by two factors: demand for coal (because this impacts units of agreed profit that are charged) and changes in the indices that determine coal sales price (because this adjusts the agreed-upon per unit profit). Under any scenario, Coteau, Coyote Creek and Falkirk will be cash flow positive as a result of the terms of the mining agreements.

Extraction of Coteau, Coyote Creek and Falkirk’s lignite tonnages is only economically viable as a result of the long-term mining agreements in place with each mine’s respective customer. The development of the Coteau, Coyote Creek and Falkirk mines was conducted in tandem with the development of the respective mine mouth power plants each serve. The power plants were designed to operate exclusively on the coal provided by the adjacent mines. No other market exists for the lignite at Coteau, Coyote Creek and Falkirk as the cost of transportation makes sales to any entity other than the current mine-mouth operator unprofitable.

Coteau, Coyote Creek and Falkirk meet the definition of a VIE. In each case, NACCO is not the primary beneficiary of the VIE as it does not exercise financial control; therefore, NACCO does not consolidate the results of these operations within our financial statements. Instead, these contracts are accounted for as equity method investments. The income before income taxes
31
Table of Contents

associated with these VIEs is reported as Earnings of unconsolidated operations on the Consolidated Statements of Operations, and our investment is reported on the line Investments in unconsolidated subsidiaries in the Consolidated Balance Sheets.

Coteau

The Freedom Mine, operated by Coteau, generally produces between 11.0 million and 13.0 million tons of lignite coal annually. The mine started delivering coal in 1983. All production from the mine is delivered to Dakota Coal Company, a wholly owned subsidiary of Basin Electric. Dakota Coal Company then sells the coal to the Synfuels Plant, Antelope Valley Station and Leland Olds Station, all of which are operated by affiliates of Basin Electric. The Synfuels Plant is a coal gasification plant that manufactures synthetic natural gas and produces fertilizers, solvents, phenol, carbon dioxide, and other chemical products for sale. In March 2025, the term of the existing lignite sales agreement was extended until 2032. The term may be extended for an additional five year period, or until 2037, at the option of Coteau.

The Freedom Mine is located approximately 90 miles northwest of Bismarck, North Dakota (Figure 2.2). The main entrance to the Freedom Mine is accessed by means of a paved road and is located on County Road 15. Coteau holds 354 leases granting the right to extract approximately 33,451 acres of coal interests and the right to utilize approximately 23,085 acres of surface interests. In addition, Coteau owns in fee 33,888 acres of surface interests and 4,237 acres of coal interests. Substantially all of the leases held by Coteau were acquired in the early 1970s and have been replaced with new leases or have lease terms for a period sufficient to meet Coteau’s contractual production requirements.

Figure 2.2 – Freedom Mine Location
10-KA 3.jpg
The towns of Beulah, Hazen, and Stanton along with other smaller communities are within a 40-mile radius of the Freedom Mine and provide a vast supply of the employment base. Employees also come from the cities of Bismarck, Minot, and Dickinson, all of which are less than 100 miles away from the mine.

The Freedom Mine sources power for mine office facilities and operations from Roughrider Electric Cooperative, and water for the mine office facilities from the Southwest Water Authority. Fuel for equipment is supplied by multiple local vendors. The Freedom Mine has, or is currently constructing, all supporting infrastructure for mining operations.
32
Table of Contents


The main entrance to the Freedom Mine is accessed by traveling north of Beulah on Highway 49 for one mile, then north on County Road 21 for two miles, then west on County Road 26 for three miles, and then north on County Road 15 for two miles as shown on Figure 2.2. Location of the Freedom Mine.

Travel to the Freedom Mine by air is possible by means of the Bismarck Municipal Airport, Bismarck, ND, which is approximately 90 miles southeast of the mine. From the airport, the mine is accessed by means of ground transportation by traveling west approximately 50 miles via Interstate 94, taking exit 110 and traveling north approximately 28 miles on ND Highway 49 to Beulah, ND, and so on as explained in the previous paragraph.

Travel to the Freedom Mine by rail is possible using the Amtrak Network, which runs through northern North Dakota mostly along the US Highway 2 corridor, and passes through the larger cities of Williston, Minot, Grand Forks, and Fargo, and smaller cities of Stanley, Rugby, and Devils Lake. From these locations, the mine can be accessed via ground transportation on Interstate 29 or Interstate 94 and various highways. The main highways are US Highway 2, US Highway 83, US Highway 85, US Highway 200, and US Highway 281.

North Dakota’s freight rail service is largely provided by Burlington Northern Santa Fe Railway and Canadian Pacific Railway.

The coal tonnages are located in Mercer County, North Dakota, starting approximately two miles north of Beulah, North Dakota. The formations of sedimentary origin were deposited in the Williston Basin, the dominant structural feature of western North Dakota. The center of the basin is located near the city of Williston, North Dakota, approximately 100 miles northwest of the Freedom Mine. The economically mineable coal occurs in the Sentinel Butte Formation, and is overlain by the Coleharbor Formation. The Coleharbor Formation unconformably overlies the Sentinel Butte Formation. It includes all of the unconsolidated sediments resulting from deposition during glacial and interglacial periods. Lithologic types include gravel, sand, silt, clay and till. The modified glacial channels are in-filled with gravels, sands, silts and clays overlain by till. The coarser gravel and sand beds are generally limited to near the bottom of the channel fill. The general stratigraphic sequence in the upland portions of the reserve area consists of till, silty sands and clayey silts.

Fill-in drilling programs are routinely conducted by Coteau for the purpose of refining guidance related to ongoing operations. It is common practice at the Freedom Mine to tighten the drilling density within the three to four-year block ahead of active operations to an average drill hole spacing of 660-feet. However, additional exploration may also be scheduled in areas farther out to increase confidence in future mine plan projections.

Coteau utilizes standard surface mining techniques to extract coal from the proposed permit area. Mining operations will typically occur in a sequence of seven events: suitable plant growth material removal, overburden removal, coal removal, overburden replacement, final grading, suitable plant growth material replacement and revegetation.

The mine office facilities and original equipment fleets at the Freedom Mine were constructed, acquired, or purchased new during the development stage of the mine. The facilities and equipment are maintained to allow for safe and efficient operation. The equipment is well maintained, in good physical condition and is either updated or replaced periodically with newer models or upgrades available to keep up with modern technology. As equipment wears out, Coteau evaluates what replacement option will be the most cost-efficient, including the evaluation of both new and used equipment.

The total cost of the property, plant and equipment, net of applicable accumulated amortization, depreciation and impairment as of December 31, 2025 is $195.5 million.

The Freedom Mine currently has no significant encumbrances to the property. No NOVs have been issued at the Freedom Mine in the past three years. Coteau currently has all permits in place for the Freedom Mine to operate through 2031. Permit expansions required to extend the life of the mine through 2042 will be acquired as needed. No mineral processing occurs at the Freedom Mine.

Falkirk Mine

The Falkirk Mine generally produces between 7 million and 8 million tons of lignite coal annually. The mine started delivering coal in 1978 primarily for the Coal Creek Station, an electric power generating station. Coal Creek Station was owned by GRE until May 1, 2022 when it was purchased by Rainbow Energy. The initial production period is expected to run through May 1, 2032, but the coal sales agreement may be extended or terminated early under certain circumstances. In 2014, Falkirk began delivering coal to Spiritwood Station, another electric power generating station owned by GRE.

33
Table of Contents

The Falkirk Mine, operated by Falkirk, is located approximately 50 miles north of Bismarck, North Dakota on a paved access road off U.S. Highway 83 (Figure 2.3). Falkirk holds 341 leases granting the right to extract approximately 43,600 acres of coal interests and the right to utilize approximately 22,475 acres of surface interests. In addition, Falkirk owns in fee 40,722 acres of surface interests and 2,148 acres of coal interests. Substantially all of the leases held by Falkirk were acquired in the early 1970s with initial terms that have been further extended by the continuation of mining operations.

The towns of Underwood and Washburn are located within ten miles of the mine, with other small communities also nearby. Numerous employees also reside in Bismarck and Mandan, a distance of about 50 miles.

The Falkirk Mine receives both power and water from Coal Creek Station. However, Falkirk’s East shift change building receives water from McLean-Sheridan Rural Water. Fuel for equipment is supplied by multiple local vendors including: Farstad Oil, Missouri Valley Petroleum, and Enerbase Cooperative Resources.

The main entrance to the Falkirk Mine is accessed by traveling north from Bismarck on State Highway 83 for approximately 50 miles, then going west on the access road, 1st Street SW located four miles south of Underwood. The mine office is located two miles to the west.

Travel to the Falkirk Mine by air is possible using the Bismarck Airport in Bismarck, ND, approximately 55 miles south of the mine, and then using ground transportation, traveling via US Highway 83.

The main railway systems near the Falkirk Mine are Canadian Pacific, BNSF, and Dakota Missouri Valley & Western (DMVW). DMVW crosses through the Falkirk Mine Reserve.

The coal tonnages are located in McLean County, North Dakota, from approximately nine miles northwest of the town of Washburn, North Dakota to four miles north of the town of Underwood, North Dakota. Structurally, the area is located on an intercratonic basin containing a thick sequence of sedimentary rocks. The economically mineable coal occurs in the Sentinel Butte Formation and the Bullion Creek Formation and are unconformably overlain by the Coleharbor Formation. The Sentinel Butte Formation conformably overlies the Bullion Creek Formation. The general stratigraphic sequence in the upland portions of the reserve area (Sentinel Butte Formation) consists of till, silty sands and clayey silts, main hagel lignite bed, silty clay, lower lignite of the hagel lignite interval and silty clays. Beneath the Tavis Creek, there is a repeating sequence of silty to sand clays with generally thin lignite beds.

Operationally, overburden and interburden removal are accomplished using scrapers, dozers, front end loaders, truck shovel fleets, and draglines. Lignite is mined with front end loaders or hydraulic backhoes, and loaded into haul trucks to transport to the stockpile or directly to the customer via truck dumps and conveyors.

Fill-in drilling programs are routinely conducted by Falkirk for the purpose of refining guidance related to ongoing operations. It is common practice at the Falkirk Mine to tighten the drilling density within the three to four-year block ahead of active operations to an average drill hole spacing of 1320-feet. However, additional exploration may also be scheduled in areas farther out to increase confidence in future mine plan projections.

The mine office facilities and original equipment fleets at the Falkirk Mine were constructed, acquired, or purchased new during the development stage of the mine. The facilities and equipment are maintained to allow for safe and efficient operation. The equipment is well maintained, in good physical condition and is either updated or replaced periodically with newer models or upgrades available to keep up with modern technology. As equipment wears out, Falkirk evaluates what replacement option will be the most cost-efficient, including the evaluation of both new and used equipment.

The total cost of the property, plant and equipment, net of applicable accumulated amortization, depreciation and impairment as of December 31, 2025 is $70.7 million.

The Falkirk Mine currently has no significant encumbrances to the property. No Notice of Violations (NOVs) have been issued at the Falkirk Mine in the past three years. There are no outstanding permits related to the LOM plan awaiting regulatory approval. The Falkirk Mining Company currently has all permits in place to operate and adhere to the current mine plan. No mineral processing occurs at the Falkirk Mine.



34
Table of Contents

Figure 2.3 – Falkirk Mine Location
10-KA 4.jpg

Coyote Creek

The Coyote Creek Mine generally produces between 1.5 million and 2.0 million tons of lignite annually. The mine began delivering coal in 2016 to the Coyote Station owned by Otter Tail Power Company, Northern Municipal Power Agency, Montana-Dakota Utilities Company and Northwestern Corporation. The term of the existing lignite sales agreement terminates in 2040.

The Coyote Creek Mine is located approximately 70 miles northwest of Bismarck, North Dakota (Figure 2.4). The main entrance to the Coyote Creek Mine is accessed by means of a four-mile paved road extending west off of State Highway 49. Coyote Creek holds a sublease to 86 leases granting the right to mine approximately 8,129 acres of coal interests and the right to utilize approximately 15,168 acres of surface interests. In addition, Coyote Creek Mine owns in fee 160 acres of surface interests and has four easements to conduct coal mining operations on approximately 352 acres.




35
Table of Contents

Figure 2.4 – Coyote Creek Mine Location
10-KA 5.jpg

The towns of Beulah, Hazen, and Stanton along with other smaller communities are within a 40-mile radius of the Coyote Creek Mine and provide a vast supply and employment base. A vast supply and employment base also come from some of the major cities of Bismarck, Minot, and Dickinson, all of which are less than 100 miles away from the mine.

The Coyote Creek Mine sources power for mine office facilities and operations from Roughrider Electric Cooperative and Montana-Dakota Utilities Co., and water for the mine office facilities from the Southwest Water Authority. Fuel for equipment is supplied by multiple local vendors. The Coyote Creek Mine has all supporting infrastructure for mining operations.

The main entrance to the mine will be accessed by traveling south of Beulah on Highway 49 for five miles, then west on County Road 25 for four miles. The general location of the Coyote Creek Mine is shown in Figure 1.0 Location of Coyote Creek Mine.

Travel to the Coyote Creek Mine by air is possible using the Bismarck Municipal Airport, Bismarck, ND, approximately 75 miles southeast of the mine. From the airport, the mine is accessed using ground transportation by traveling west approximately 50 miles via Interstate 94, taking exit 110 and traveling north approximately 21 miles on ND Highway 49 to County Road 25, then west for four miles on County Road 25.

Travel to the Coyote Creek Mine by rail is possible using the Amtrak Network, which runs through northern North Dakota mostly along the US Highway 2 corridor, and passes through the larger cities of Williston, Minot, Grand Forks, and Fargo, and smaller cities of Stanley, Rugby, and Devils Lake. From these locations, the mine can be accessed via ground transportation on Interstate 29 or Interstate 94 and various highways. The main highways are US Highway 2, US Highway 83, US Highway 85, US Highway 200, and US Highway 281.

North Dakota’s freight rail service is largely provided by Burlington Northern Santa Fe Railway and Canadian Pacific Railway.

36
Table of Contents

The coal tonnages are located in Mercer County, North Dakota, starting approximately six miles southwest of Beulah, North Dakota. The formations of sedimentary origin were deposited in the Williston Basin, the dominant structural feature of western North Dakota. The center of the basin is located near the city of Williston, North Dakota, approximately 110 miles northwest of the Coyote Creek Mine. The economically mineable coal occurs in the Sentinel Butte Formation, and is overlain by the Coleharbor Formation. The Coleharbor Formation unconformably overlies the Sentinel Butte Formation. It includes all of the unconsolidated sediments resulting from deposition during glacial and interglacial periods. Lithologic types include gravel, sand silt, clay and till. The modified glacial channels are in-filled with gravels, sands, silts and clays overlain by till. The coarser gravel and sand beds are generally limited to near the bottom of the channel fill. The general stratigraphic sequence in the upland portions of the reserve area consists of till, silty sands and clayey silts.

Fill-in drilling programs are routinely conducted by Coyote Creek for the purpose of refining guidance related to ongoing operations. It is common practice at the Coyote Creek Mine to tighten the drilling density within the three to four-year block ahead of active operations to an average drill hole spacing of 660-feet. However, additional exploration may also be scheduled in areas farther out to increase confidence in future mine plan projections.

Operationally, overburden removal is accomplished using scrapers, dozers, front end loaders, excavators, truck fleets, and a dragline. Lignite is mined with front end loaders, and loaded into haul trucks to transport to the coal stockpile.

The mine office facilities and original equipment fleets at the Coyote Creek Mine were constructed, acquired, or purchased during the development stage of the mine. The facilities and equipment are maintained to allow for safe and efficient operation. The equipment is well maintained, in good physical condition and is either updated or replaced periodically with newer models or upgrades available to keep up with modern technology. As equipment wears out, Coyote Creek evaluates what replacement option will be the most cost-efficient, including the evaluation of both new and used equipment.

The total cost of the property, plant and equipment, net of applicable accumulated amortization, depreciation and impairment as of December 31, 2025 is $97.0 million.

The Coyote Creek Mine currently has no significant encumbrances to the property. No NOVs have been issued at the Coyote Creek Mine in the past three years. There are no outstanding permits related to the LOM plan awaiting regulatory approval. Coyote currently has all permits in place for the Coyote Creek Mine to operate and adhere to a mine plan projected through 2040. No mineral processing occurs at the Coyote Creek Mine.

3.0 Internal Control Disclosure Over Mineral Resources and Reserves

The modeling and analysis of our resources and reserves has been developed by our mine personnel and reviewed by several levels of internal management, including the QPs. The development of such resources and reserves estimates, including related assumptions, was a collaborative effort between the QPs and Company staff. This section summarizes the internal control considerations for our development of estimations, including assumptions, used in resource and reserve analysis and modeling.

When determining resources and reserves, as well as the differences between resources and reserves, management developed specific criteria, each of which must be met to qualify as a resource or reserve, respectively. These criteria, such as demonstration of economic viability, points of reference and grade, are specific and attainable. The QPs and our management team agree on the reasonableness of the criteria for the purposes of estimating resources and reserves. Calculations using these criteria are reviewed and validated by the QPs.

Estimations and assumptions were developed independently for each significant mineral location. All estimates require a combination of historical data and key assumptions and parameters. When possible, resources and data from generally accepted industry sources were used to develop these estimations. Review teams were created by utilizing subject matter experts from across all of NACCO to review the cost assumptions and estimations used as the basis of the classification of mineral resources and reserves.

Geological modeling and mine planning efforts serve as a base assumption for resource estimates at MLMC. These outputs have been prepared and reviewed by Company personnel. Mine planning decisions are determined and agreed upon by our management. Management adjusts forward-looking models by reference to historic mining results, including by reviewing actual versus predicted levels of production from the mineral deposit, and if necessary, re-evaluating mining methodologies if production outcomes were not realized as predicted. Ongoing mining of the mineral deposit, coupled with product quality validation pursuant to our and our customer expectations, provides further empirical evidence as to the homogeneity, continuity and characteristics of the deposit. Geologic modeling assumptions are evaluated to historic mining results and are adjusted if necessary to better reflect actual mining results. Ongoing quality validation of production also provides a means to monitor for
37
Table of Contents

any potential changes in quality. Also, ongoing monitoring of ground conditions within the mine, surveying for evidence of subsidence and other visible signs of deterioration that may signal the need to re-evaluate rock mechanics and structure of the mine ultimately inform extraction ratios and mine design, which underpin mineral reserve estimates.

Management also assesses risks inherent in mineral resource and reserve estimates, such as the accuracy of geophysical data that is used to support mine planning, changes in QPs, identifying hazards and informing operations of the presence of mineable deposits. Also, management is aware of risks associated with potential gaps in assessing the completeness of mineral extraction licenses, entitlements or rights, or changes in laws or regulations that could directly impact the ability to assess mineral resources and reserves or impact production levels. Risks inherent in overestimated reserves can impact financial performance when revealed, such as changes in amortizations that are based on life of mine estimates.

4.0 Customer-owned Properties

South Hallsville No. 1 Mine — The Sabine Mining Company

The Sabine Mining Company (Sabine) operated the Sabine Mine in Texas. All production from Sabine was delivered to Southwestern Electric Power Company's (SWEPCO) Henry W. Pirkey Plant (the Pirkey Plant). SWEPCO is an American Electric Power (AEP) company. As a result of the early retirement of the Pirkey Plant, Sabine ceased deliveries and commenced final reclamation on April 1, 2023. Funding for mine reclamation is the responsibility of SWEPCO, and Sabine receives compensation for providing mine reclamation services. Sabine will provide mine reclamation services through September 30,
2026. As of October 1, 2026, SWEPCO is obligated to acquire all of the capital stock of Sabine and complete the remaining
mine reclamation.

5.0 Facilities and Equipment

The facilities and equipment for each of the coal mines are maintained to allow for safe and efficient operation. The equipment is well maintained, in good physical condition and is either updated or replaced periodically with newer models or upgrades available to keep up with modern technology. As equipment wears out, the mines evaluate what replacement option will be the most cost-efficient, including the evaluation of both new and used equipment, and proceed with that replacement. The mining method and total cost of the property, plant and equipment, net of applicable accumulated amortization, depreciation and impairment as of December 31, 2025 is set forth in the chart below:
LocationMining Method
Total Historical Cost of Mine
Property, Plant and Equipment, Net of Applicable Accumulated
Amortization, Depreciation and Impairment

Unconsolidated Mining Operations(in millions)
Freedom Mine — The Coteau Properties CompanyDragline operation with 3 draglines$195.5 
Falkirk Mine — The Falkirk Mining CompanyDragline operation with 3 draglines$70.7 
Coyote Creek Mine — Coyote Creek Mining Company, LLCDragline operation with 1 dragline$97.0 
Consolidated Mining Operations
Red Hills Mine — Mississippi Lignite Mining CompanyDragline operation with 1 dragline$54.4 
Contract Mining Segment - Operations

Contract Mining provides contract mining services for independently owned mines and quarries, primarily operating and maintaining draglines at limestone quarries and utilizing other mining equipment at sand and gravel quarries. At December 31, 2025, Contract Mining operated 34 draglines and other equipment at 23 quarries. Of the 34 draglines, 8 are owned by us and 26 are owned by customers. At December 31, 2025, Contract Mining had $96.5 million in property, plant and equipment, net of applicable accumulated amortization, depreciation and impairment.
38
Table of Contents


The mining process at the limestone mines involves excavating limestone from a water-filled quarry utilizing draglines. The excavated limestone is transported and processed by the customer. The following locations were operational during 2025:
Location NameAggregateLocationStateCustomerYear NACCO Started Operations
White Rock — NorthLimestoneMiamiFLWRQ1995
KromeLimestoneMiamiFLCemex2003
AlicoLimestoneFt. MyersFLCemex2004
FECLimestoneMiamiFLCemex2005
SCLLimestoneMiamiFLCemex2006
Central State AggregatesLimestoneZephyrhillsFLMcDonald Group2016
Mid Coast AggregatesLimestoneSumter CountyFLMcDonald Group2016
West Florida AggregatesLimestoneHernando CountyFLMcDonald Group2016
St. CatherineLimestoneSumter CountyFLCemex2016
Center HillLimestoneSumter CountyFLCemex2016
InglisLimestoneCrystal RiverFLCemex2016
Titan CorkscrewLimestoneFt. MyersFLTitan America2017
Palm Beach AggregatesLimestoneLoxahatcheeFLPalm Beach Aggregates2017
PerryLimestoneLamontFLMartin Marietta2018
SDI AggregatesLimestoneFlorida CityFLMartin Marietta2018
NewberryLimestoneAlachua CountyFLSummit Materials/Quikrete2019
Seven Diamonds LimestonePasco CountyFLSummit Materials/Quikrete2021
Little RiverSand and gravelAshdownAR
Heidelberg Materials
2021
Rosser (a)
Sand and gravelEnnisTX
Heidelberg Materials
2021
Brooksville Cement PlantLimestoneBrooksvilleFLCemex2021
Ash GroveLimestoneLouisvilleNE
Ash Grove, A CRH Company
2022
Fort Myers Quarry
Sand and gravel
Ft. Myers
FL
Martin Marietta2025
19th Ave Quarry
Sand and gravel
Phoenix
AZ
Cemex
2025
(a) The Contract Mining segment ceased operating at the Rosser location during 2025. The Contract Mining segment mined 0.3 million and 1.2 million tons of sand and gravel at the Rosser location during 2025 and 2024, respectively.

Contract Mining's customers control all of the limestone and sand reserves within their respective mines. Contract Mining has no title, claim, lease or option to acquire any of the reserves at any of the mines where it provides services.
Access to the White Rock mine is by means of a paved road from 122nd Avenue.
Access to the Krome mine is by means of a paved road from Krome Avenue.
Access to the Alico mine is by means of a paved road from Alico Road.
Access to the FEC mine is by means of a paved road from NW 118th Avenue.
Access to the SCL mine is by means of a paved road from NW 137th Avenue.
Access to the Central State Aggregates mine is by means of a paved road from Yonkers Boulevard.
Access to the Mid Coast Aggregates mine is by means of a paved road from State Road 50.
Access to the West Florida Aggregates mine is by means of a paved road from Cortez Boulevard.
Access to the St. Catherine mine is by means of a paved road from County Road 673.
Access to the Center Hill mine is by means of a paved road from West Kings Highway.
Access to the Inglis mine is by means of a paved road from Highway 19 South.
Access to the Titan Corkscrew mine is by means of a paved road from Corkscrew Road.
39
Table of Contents

Access to the Palm Beach Aggregates mine is by means of a paved road from State Road 80.
Access to the Perry mine is by means of paved road from Nutall Rise Road.
Access to the SDI Aggregates mine is by means of paved road from SW 167th AVE.
Access to the Newberry mine is by means of paved road from NW County Road 235 (CR 235).
Access to the Seven Diamonds mine is by means of a paved road from US-41 S/Broad St.
Access to the Little River mine is by means of an unpaved road from Little River 60.
Access to Brooksville Cement plant is by means of a paved road from Cement Plant Road.
Access to Ash Grove Louisville Quarry is by means of a paved road from HWY 50.
Access to the Fort Myers Quarry is by means of a paved road from Alico Road.
Access to the 19th Ave Quarry is by means of paved road from 27th Ave.

Minerals and Royalties - Operations

As an owner of royalty and mineral interests, our access to information concerning activity and operations of our royalty and mineral interests is limited. We do not have information that would be available to a company with oil and natural gas operations because detailed information is not generally available to owners of royalty and mineral interests. Consequently, the exact number of wells producing from or drilling on our mineral interests at a given point in time is not determinable. The following table sets forth our estimate of the number of gross and net productive wells:

December 31, 2025December 31, 2024
GrossNetGrossNet
Oil1,6634.71,2954.3
Natural Gas85119.292218.5
Total2,51423.92,21722.8

Gross wells are the total wells in which an interest is owned.

Net wells are calculated based on our net royalty interest, factoring in both ownership percentage of gross wells and royalty rate.

The majority of our producing mineral and royalty interest acreage now, or in the future, can be pooled with third-party acreage to form pooled units. Pooling proportionately reduces our royalty interest in wells drilled in a pooled unit, and it proportionately increases the number of wells in which we have such reduced royalty interest.

The following table includes our estimate of acreage for oil and gas mineral interests, NPRIs, and ORRIs:

December 31, 2025December 31, 2024
Gross Acres
Net Royalty Acres
Gross Acres
Net Royalty Acres
Appalachia
34,66136,19934,66136,199
Gulf Coast
28,01220,19627,93220,105
Permian
130,9024,973121,4374,568
Rockies
13,23365913,233659
Williston
1,1942,3881,1942,388
Total
208,00264,415198,45763,919

We may own more than one type of interest in the same tract of land, but the overlap is not significant. Net royalty acres are calculated based on our ownership and royalty rate, normalized to a standard 1/8th royalty lease, and assumes a 1/4th royalty rate for unleased acres.

40
Table of Contents

The following table includes our estimate of developed and undeveloped acreage based on the gross acres in a basin or region and includes mineral interests, NPRIs, and ORRIs:

December 31, 2025December 31, 2024
Developed AcreageUndeveloped AcreageGross AcreageDeveloped AcreageUndeveloped AcreageGross Acreage
Appalachia32,1562,50534,66132,1562,50534,661
Gulf Coast22,2715,74128,01222,1915,74127,932
Permian125,8875,015130,902118,0213,416121,437
Rockies7,6965,537 13,2337,6965,537 13,233
Williston— 1,1941,194— 1,1941,194
Total188,010 19,992208,002180,06418,393198,457

Undeveloped acres are either unleased and open or are leased acres on which wells have not been drilled or completed to a point that would permit the production of commercial quantities of oil or natural gas, regardless of whether such acreage contains proved reserves.

Production and Price History
The following table sets forth the estimated oil and natural gas production data related to our mineral and royalty interests as well as certain price and cost information for the years ended December 31:
2025 (4)
2024 (4)
Production data:
Oil (bbl) (1)
112,308  149,529 
NGL (bbl) (1)
72,430  65,053 
Residue gas (Mcf) (2)
7,957,946  8,482,414 
Total BOE (3)
1,511,063  1,628,318 
Average realized prices:
Oil (bbl) (1)
$64.51  $78.45 
NGL (bbl) (1)
$23.21  $22.94 
Residue gas (Mcf) (2)
$3.13  $2.08 
Average unit cost
BOE (3)
$2.58 $2.79 
(1) Bbl. One stock tank barrel, or 42 U.S. gallons liquid volume.
(2) Mcf. One thousand cubic feet of natural gas at the contractual pressure and temperature bases.
(3) BOE. Barrel of Oil Equivalent, a conversion factor of 6 MCF of gas was used for 1 equivalent bbl of oil.
(4) As an owner of mineral and royalty interests, our access to information concerning activity and operations of our royalty and mineral interests is limited. As a result, we estimated the last two months of 2025 and 2024 production and pricing data using projections based on decline rates of wells and prior expense information.

Evaluation and Review of Reserves

The reserve estimates as of December 31, 2025 were prepared by Haas & Cobb Petroleum Consultants (Haas & Cobb). Haas & Cobb is an independent, third-party, petroleum engineering firm that meets industry-standards for qualifications, independence, objectivity and confidentiality. The primary technical person, Franklin Stagg, responsible for preparing the Reserve Report, Licensed Professional Engineer in the State of Texas, has been practicing consulting petroleum engineering at Haas & Cobb since 2016 and has over 10 years of industry experience. Haas & Cobb does not own an interest in NACCO or any of our properties, nor is it employed on a contingent basis. A copy of Haas & Cobb's estimated proved reserve report as of December 31, 2025 is incorporated by reference herein to Exhibit 99.1 to this Form 10-K.

The properties evaluated for proved reserves are located in Alabama, Louisiana, New Mexico, Ohio, Pennsylvania, Texas, Utah and Wyoming and represent all of our oil and gas reserves. A reserves audit is not the same as a financial audit. Reserve engineering is a subjective process of estimating volumes of economically recoverable oil and natural gas that cannot be measured in an exact manner. The accuracy of any reserve estimate is a function of the quality of available data and of
41
Table of Contents

engineering and geological interpretation. As a result, the estimates of different engineers often vary. In addition, the results of drilling, testing, and production may justify revisions of such estimates. Accordingly, reserve estimates often differ from the quantities of oil and natural gas that are ultimately recovered. Estimates of economically recoverable oil and natural gas and of future net revenues are based on several variables and assumptions, all of which may vary from actual results, including geologic interpretation, prices, and future production rates and costs.

The reserves estimates have been prepared using standard engineering practices generally accepted by the petroleum industry. Decline curve analysis was used to estimate the remaining reserves of pressure depletion reservoirs with enough historical production data to establish decline trends. Reservoirs under non-pressure depletion drive mechanisms and non-producing reserves were estimated by volumetric analysis, research of analogous reservoirs, or a combination of both. Reserves have been estimated using deterministic and probabilistic methods. The appropriate methodology was used, as deemed necessary, to estimate reserves in conformance with SEC regulations. The maximum remaining reserves life assigned to wells included in this report is 50 years.

Total net proved reserves are defined as our natural gas and hydrocarbon liquid reserves after deducting all royalties, overriding royalties, and reversionary interests owned by outside parties that become effective upon payout of specified monetary balances. All reserves estimates have been prepared using standard engineering practices generally accepted by the petroleum industry and conform to guidelines developed and adopted by the SEC.

Technologies Used in Reserve Estimation

The SEC’s reserves rules allow the use of techniques that have been proved effective by actual production from projects in the same reservoir or an analogous reservoir or by other evidence using reliable technology that establishes reasonable certainty. The term reasonable certainty implies a high degree of confidence that the quantities of oil, natural gas and/or NGLs actually recovered will equal or exceed the estimate. To achieve reasonable certainty, we employed technologies that have been demonstrated to yield results with consistency and repeatability. The technologies and economic data used in the estimation of our proved reserves include, but are not limited to, well logs, geologic maps, seismic data, well test data, production data, historical price and cost information and property ownership interests. The accuracy of the estimates of our reserves is a function of:

•the quality and quantity of available data and the engineering and geological interpretation of that data;
•estimates regarding the amount and timing of future operating costs, development costs and workovers, all of which may vary considerably from actual results;
•future prices of oil, natural gas and NGLs, which may vary considerably from those estimated; and
•the judgment of the persons preparing the estimates.

The following table presents our estimated net proved oil and natural gas reserves based on the reserve report prepared by Haas & Cobb, our independent petroleum engineering firm. All of our reserves are located in the United States.
Net reserves as of December 31, 2025
Net reserves as of December 31, 2024
Oil (bbl) (1)
NGL (bbl) (1)
Residue gas (Mcf) (2)
Oil (bbl) (1)
NGL (bbl) (1)
Residue gas (Mcf) (2)
Proved developed590,134 567,276 27,255,664 620,790 443,650 27,491,840 
Proved undeveloped83,559 17,528 251,964 74,400 30,280 135,830 
Total673,693 584,804 27,507,628 695,190 473,930 27,627,670 
(1) Bbl. One stock tank barrel, or 42 U.S. gallons liquid volume.
(2) Mcf. One thousand cubic feet of natural gas at the contractual pressure and temperature bases.
We do not currently have any material investments under which it would be required to bear the cost of exploration, production or development. We did not make capital expenditures to convert proved undeveloped reserves from undeveloped to developed.

Internal Control Disclosure

Our internal staff works closely with Haas & Cobb to ensure the integrity, accuracy and timeliness of the data used to calculate proved reserves relating to NACCO's assets. Internal technical team members met with independent reserve engineers periodically during the period covered by the reserves report to discuss the assumptions and methods used in the proved reserve estimation process.

42
Table of Contents

The preparation of our proved reserve estimates is completed in accordance with internal control procedures. These procedures, which are intended to ensure reliability of reserve estimations, include the following:
•Review and verification of historical production data, which data is based on actual production as reported by third-party producers who lease our royalty and mineral interests;
•Preparation of reserve estimates by Haas & Cobb under the direct supervision of internal staff; and
•Verification of property ownership by our land department.

The Minerals and Royalties Segment’s Vice President of Engineering and Finance is the technical person primarily responsible for overseeing the preparation of the internal reserve estimates and for coordinating with Haas & Cobb in the preparation of the third-party reserve report. The Vice President of Engineering and Finance has over 15 years of industry experience with positions of increasing responsibility and reports directly to the President of Catapult Mineral Partners, our business unit focused on managing and expanding our portfolio of oil and gas mineral and royalty interests.

Estimated Proved Reserves

The following table summarizes changes in proved reserves during the year ended December 31, 2025:
Estimated Proved Reserves
Oil (bbl) (1)
NGL (bbl) (1)
Residue gas (Mcf) (2)
December 31, 2024695,190 473,930 27,627,670 
Purchases31,899 29,325 117,191 
Extensions and discoveries140,256 46,110 3,679,131 
Revisions of previous estimates (3)
(217,574)21,880 (5,460,266)
Production(32,077)(15,687)(1,843,911)
Other55,999 29,246 3,387,813 
December 31, 2025673,693 584,804 27,507,628 

Estimated Proved Undeveloped Reserves (PUDs)

The following table summarizes changes in PUDs during the year ended December 31, 2025:
Estimated Proved Undeveloped Reserves
Oil (bbl) (1)
NGL (bbl) (1)
Residue gas (Mcf) (2)
December 31, 202474,400 30,280 135,830 
Extensions and discoveries54,481 7,547 172,125 
Revisions of previous estimates (3)
(45,322)(20,299)(55,991)
December 31, 202583,559 17,528 251,964 
(1) Bbl. One stock tank barrel, or 42 U.S. gallons liquid volume.
(2) Mcf. One thousand cubic feet of natural gas at the contractual pressure and temperature bases.
(3) Revisions of previous estimates include technical revisions due to changes in commodity prices, historical and projected performance and other factors.

As an owner of mineral and royalty interests, we generally do not have evidence or approval of operators’ development plans. As a result, proved undeveloped reserve estimates are limited to those relatively few locations for which drilling permits have been publicly filed. As of December 31, 2025, PUD reserves consists of 126 wells in various stages of drilling or completions. As of December 31, 2025, approximately 2% of our total proved reserves were classified as PUDs.

Headquarter locations

NACCO leases office space in Highland Hills, Ohio, a suburb of Cleveland, Ohio, which serves as our corporate headquarters.

Utility Coal Mining and Minerals and Royalties lease corporate headquarters office space in Plano, Texas.
Contract Mining leases office and warehouse space in Medley, Florida.

43
Table of Contents

Item 3. LEGAL PROCEEDINGS
We are not a party to any material legal proceeding other than ordinary routine litigation incidental to our respective business.

Item 4. MINE SAFETY DISCLOSURES
Information concerning mine safety violations or other regulatory matters required by Section 1503(a) of The Dodd-Frank Wall Street Reform and Consumer Protection Act and Item 104 of Regulation S-K is included in Exhibit 95 filed with this Form 10-K.

44
Table of Contents

PART II

Item 5. MARKET FOR REGISTRANT’S COMMON EQUITY, RELATED STOCKHOLDER MATTERS AND ISSUER PURCHASES OF EQUITY SECURITIES
NACCO's Class A common stock is traded on the New York Stock Exchange under the ticker symbol NC. Because of transfer restrictions, no trading market has developed, or is expected to develop, for our Class B common stock. The Class B common stock is convertible into Class A common stock on a one-for-one basis.
At December 31, 2025, there were 631 Class A common stockholders of record and 104 Class B common stockholders of record.

Purchases of Equity Securities by the Issuer and Affiliated Purchasers
Issuer Purchases of Equity Securities (1) (2)
Period(a)
Total Number of Shares Purchased		(b)
Average Price Paid per Share
(c)
Total Number of Shares Purchased as Part of the Publicly Announced Program
(d)
Maximum Number of Shares (or Approximate Dollar Value) that May Yet Be Purchased Under the Program (1)
October 1 to 31, 2025— $— — $7,846,258 
November 1 to 30, 2025— $— — $20,000,000 
December 1 to 31, 202539,356 $46.70 39,356 $18,162,075 
     Total
39,356 $46.70 39,356 $18,162,075 

(1)    On November 18, 2025, our Board of Directors approved a stock purchase program providing for the purchase of up to $20.0 million of our outstanding Class A common stock through December 31, 2027. See Note 12 to the Consolidated Financial Statements in this Form 10-K for a discussion of our stock repurchase programs.


Item 6. [RESERVED]








45
Table of Contents

Item 7.    MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
NACCO INDUSTRIES, INC. AND SUBSIDIARIES
(Tabular Amounts in Thousands, Except Per Share and Percentage Data)
OVERVIEW
Management's Discussion and Analysis of Financial Condition and Results of Operations contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. These statements are based upon management's current expectations and are subject to various uncertainties and changes in circumstances. Important factors that could cause actual results to differ materially from those described in these forward-looking statements are set forth below under the heading Forward-Looking Statements.

Management's Discussion and Analysis of Financial Condition and Results of Operations include NACCO Industries, Inc.® (NACCO) and its wholly owned subsidiary, NACCO Natural Resources Corporation® (NACCO Natural Resources, and with NACCO collectively, the Company, we, our or us). NACCO Natural Resources brings natural resources to life by delivering aggregates, minerals, reliable fuels and environmental solutions through our robust portfolio of businesses. We operate under three reportable business segments: Utility Coal Mining, Contract Mining and Minerals and Royalties. The Utility Coal Mining segment, operated by North American Coal®, manages surface coal mines that are exclusive, long-term fuel providers for power generation companies. The Contract Mining segment, operated by North American Mining®, is a leading provider of a broad range of specialized, long-term contract mining services. The Minerals and Royalties segment, which includes the Catapult Mineral Partners® (Catapult) business, acquires and promotes the development of mineral and royalty interests and other related investments.

In addition to the reportable segments discussed above, we also operate other businesses that are not currently reported as separate segments. These businesses complement our existing operations and support our long-term growth strategic objectives. Mitigation Resources of North America® (Mitigation Resources) provides natural resource restoration and reclamation services that include stream and wetland mitigation solutions. ReGen Resources is pursuing opportunities to develop new power generation resources.

We also have items not directly attributable to an operating segment. These items primarily include administrative costs related to public company reporting requirements, including management and board compensation, the financial results of developing businesses and Bellaire Corporation (Bellaire). Bellaire manages long-term liabilities related to former Eastern U.S. underground mining activities.

All financial statement line items below operating profit (other expense, including interest expense and interest income, the benefit for income taxes and net income) are presented and discussed within this Form 10-K on a consolidated basis.

See Item 1. Business beginning on page 1 in this Form 10-K for further discussion of NACCO's subsidiaries. Additional information relating to financial and operating data on a segment basis (including unallocated items) is set forth in Note 15 to the Consolidated Financial Statements contained in this Form 10-K.
CRITICAL ACCOUNTING POLICIES AND ESTIMATES
Our discussion and analysis of our financial condition and results of operations are based upon the consolidated financial statements, which have been prepared in accordance with U.S. generally accepted accounting principles. The preparation of these financial statements requires us to make estimates and judgments that affect the reported amounts of assets, liabilities, revenues and expenses, and related disclosure of contingent assets and liabilities (if any). On an ongoing basis, we evaluate our estimates based on historical experience, actuarial valuations and various other assumptions that are believed to be reasonable under the circumstances, the results of which form the basis for making judgments about the carrying values of assets and liabilities that are not readily apparent from other sources. Actual results may differ from those estimates.
We believe the following critical accounting policies affect our more significant judgments and estimates used in the preparation of the consolidated financial statements.
Revenue recognition: Revenues are recognized when control of the promised goods or services is transferred to our customers, in an amount that reflects the consideration we expect to be entitled to in exchange for those goods or services. We account for revenue in accordance with Accounting Standards Codification (ASC) Topic 606, Revenue from Contracts with Customers. See Note 3 to the Consolidated Financial Statements in this Form 10-K for further discussion of our revenue recognition.
46
Table of Contents

Item 7.    MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
NACCO INDUSTRIES, INC. AND SUBSIDIARIES
(Tabular Amounts in Thousands, Except Per Share and Percentage Data)
Long-lived assets: We periodically evaluate long-lived assets for impairment when changes in circumstances or the occurrence of certain events indicate the carrying amount of an asset or asset group may not be recoverable. Upon identification of indicators of impairment, we evaluate the carrying value of the asset by comparing the estimated future undiscounted cash flows generated from the use of the asset or asset group and its eventual disposition with the asset's net carrying value. If the carrying value of an asset is considered impaired, an impairment charge is recorded for the amount that the carrying value of the long-lived asset or asset group exceeds its fair value. Fair value is estimated as the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date.
Income taxes: We file income tax returns in the U.S. federal jurisdiction, and in various state and foreign jurisdictions. Tax law requires certain items to be included in the tax return at different times than the items are reflected in the financial statements. Some of these differences are permanent, such as the benefit associated with percentage depletion (tax deductions for depletion that may exceed the tax basis in the mineral reserve) and expenses that are not deductible for tax purposes, and some differences are temporary, reversing over time, such as depreciation expense. These temporary differences create deferred tax assets and liabilities using currently enacted tax rates. The objective of accounting for income taxes is to recognize the amount of taxes payable or refundable for the current year, and deferred tax liabilities and assets for the future tax consequences of events that have been recognized in the financial statements or tax returns. The effect of a change in tax rates on deferred tax assets and liabilities is recognized in the provision for income taxes in the period that includes the enactment date. Management is required to estimate the timing of the recognition of deferred tax assets and liabilities, make assumptions about the future deductibility of deferred tax assets and assess deferred tax liabilities based on enacted laws and tax rates for the appropriate tax jurisdictions to determine the amount of such deferred tax assets and liabilities. Changes in the calculated deferred tax assets and liabilities may occur in certain circumstances, including statutory income tax rate changes, statutory tax law changes, or changes in the structure or tax status.
Our tax assets, liabilities, and tax expense are supported by historical earnings and losses and our best estimates and assumptions of future earnings. We assess whether a valuation allowance should be established against our deferred tax assets based on consideration of all available evidence, both positive and negative, using a more likely than not standard. This assessment considers, among other matters, scheduled reversals of deferred tax liabilities, projected future taxable income, tax-planning strategies, and results of recent operations. The assumptions about future taxable income require significant judgment and are consistent with the plans and estimates we use to manage the underlying businesses. When we determine, based on all available evidence, that it is more likely than not that deferred tax assets will not be realized, a valuation allowance is established.
Since significant judgment is required to assess the future tax consequences of events that have been recognized in our financial statements or tax returns, the ultimate resolution of these events could result in adjustments to our financial statements and such adjustments could be material. We believe the current assumptions, judgments and other considerations used to estimate the current year accrued and deferred tax positions are appropriate. If the actual outcome of future tax consequences differs from these estimates and assumptions, due to changes or future events, the resulting change to the provision for income taxes could have a material impact on our results of operations and financial position.
Since 2021, we have participated in a voluntary program with the IRS called Compliance Assurance Process (CAP). The objective of CAP is to contemporaneously work with the IRS to achieve federal tax compliance and resolve all or most issues prior to the filing of the tax return.
See Note 13 to the Consolidated Financial Statements in this Form 10-K for further discussion of our income taxes.
47
Table of Contents

Item 7.    MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
NACCO INDUSTRIES, INC. AND SUBSIDIARIES
(Tabular Amounts in Thousands, Except Per Share and Percentage Data)
CONSOLIDATED FINANCIAL SUMMARY

Our results of operations were as follows for the years ended December 31:
 20252024
Revenues:
   Utility Coal Mining$88,188 $68,611 
   Contract Mining140,013 119,600 
   Minerals and Royalties37,630 34,579 
   Unallocated Items15,080 17,707 
   Eliminations(3,713)(2,789)
Total revenue$277,198 $237,708 
Operating profit (loss):
   Utility Coal Mining$17,155 $24,311 
   Contract Mining5,767 5,772 
   Minerals and Royalties29,108 28,927 
   Unallocated Items(29,962)(23,317)
   Eliminations(87)12 
Total operating profit
$21,981 $35,705 
   Interest expense5,754 5,566 
   Interest income(3,052)(4,428)
   Closed mine obligations457 2,381 
   Loss (gain) on equity securities
726 (1,805)
   Gain on settlement of excess funding liability
(3,590)— 
 Pension settlement charge
7,804 — 
   Other, net 738 345 
Other expense, net
8,837 2,059 
Income before income tax benefit
13,144 33,646 
Income tax benefit
(4,430)(95)
Net income
$17,574 $33,741 
Effective income tax rate(33.7)%(0.3)%

The components of the change in revenues and operating profit are discussed below in Segment Results.

Other expense, net
Interest expense increased modestly in 2025 compared with 2024 due to higher average borrowings, partially offset by an increase in capitalized interest and lower average interest rates.

Interest income decreased in 2025 compared with 2024 due to lower earnings on reduced cash balances.

Loss (gain) on equity securities represents changes in the market price of invested assets reported at fair value. The change during 2025 compared with 2024 was due to fluctuations in the market prices of the exchange-traded equity securities. See Note 9 to the Consolidated Financial Statements in this Form 10-K for further discussion of our invested assets reported at fair value.

Closed mine obligations decreased in 2025 compared with 2024 due to a change in the estimate of future water treatment costs at Bellaire. See Note 7 to the Consolidated Financial Statements in this Form 10-K for further discussion of our asset retirement obligations.
48
Table of Contents

Item 7.    MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
NACCO INDUSTRIES, INC. AND SUBSIDIARIES
(Tabular Amounts in Thousands, Except Per Share and Percentage Data)

During 2025, we terminated the NACCO Combined Defined Benefit Plan (Combined Plan) and settled all future obligations by transferring the remaining benefit obligations to a third-party insurance company. Although the plan was over funded, we recognized a $7.8 million non-cash Pension settlement charge. See Note 1 and Note 14 to the Consolidated Financial Statements in this Form 10-K for further information on the Combined Plan.

During 2025, $14.5 million of excess funds from the terminated Falkirk Defined Benefit Plan were directly transferred to the NACCO 401(k) plan. The NACCO 401(k) plan is a qualified replacement plan; therefore, these funds will be utilized to offset future profit sharing contributions to eligible 401(k) plan participants. During 2025, NACCO and Falkirk’s former customer agreed to settle the corresponding liability for $10.9 million, resulting in a $3.6 million Gain on settlement of excess funding liability. See Note 1 to the Consolidated Financial Statements in this Form 10-K for further information on the excess funds.

Income Taxes
We recorded an income tax benefit of $4.4 million for the year ended December 31, 2025 on income before income tax of $13.1 million, or (33.7)%, compared to an income tax benefit of $0.1 million on income before income tax of $33.6 million, or (0.3)%, for the year ended December 31, 2024. The years ended December 31, 2025 and 2024 included $1.9 million and $4.0 million of discrete tax benefits, primarily for deferred tax adjustments and the reversal of uncertain tax provisions, respectively. Excluding the respective $1.9 million and $4.0 million of discrete tax benefits, the effective income tax rate was (19.5)% and 11.5% in 2025 and 2024, respectively.

The change in the effective income tax rate for 2025 compared to 2024, excluding the impact of discrete items, is primarily due to an increase in losses at entities that do not benefit from percentage depletion. Losses generated by these entities generate tax deductions at the statutory rate. This shift in the mix of pre-tax income resulted in a benefit tax rate in 2025. In addition, the benefit from percentage depletion is not directly related to the amount of pre-tax income recorded in a period. Accordingly, in periods where income or loss before income tax is relatively small, the proportional effect of the benefit from percentage depletion on the effective tax rate may be significant. When income tax expense is recorded, the benefit from percentage depletion decreases the effective income tax rate, while the effect is to increase the effective income tax rate when a benefit for income taxes is recorded.

See Note 13 to the Consolidated Financial Statements in this Form 10-K for further discussion of our income taxes.

49
Table of Contents

Item 7.    MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
NACCO INDUSTRIES, INC. AND SUBSIDIARIES
(Tabular Amounts in Thousands, Except Per Share and Percentage Data)
LIQUIDITY AND CAPITAL RESOURCES

Cash Flows
The following tables detail the change in cash flow for the years ended December 31:
 20252024Change
Operating activities:   
Net income
$17,574 $33,741 $(16,167)
Depreciation, depletion and amortization25,277 24,652 625 
Deferred income taxes58 1,517 (1,459)
Stock-based compensation8,280 5,832 2,448 
Gain on sale of assets(286)(5,146)4,860 
Inventory impairment charges
6,986 9,643 (2,657)
Pension settlement charge7,804 — 7,804 
Other8,006 (3,352)11,358 
Changes in operating assets and liabilities
(22,790)(44,598)21,808 
Net cash provided by operating activities50,909 22,289 28,620 
Investing activities:   
Expenditures for property, plant and equipment and acquisition of mineral interests(53,286)(55,419)2,133 
Proceeds from the sale of assets2,799 822 1,977 
Equity method investment(16,702)(16,556)(146)
Return of equity method investment3,295 — 3,295 
Other(282)(139)(143)
Net cash used for investing activities (64,176)(71,292)7,116 
Cash flow before financing activities $(13,267)$(49,003)$35,736 

The $28.6 million favorable change in net cash provided by operating activities during 2025 compared with 2024 was primarily due to changes in operating assets and liabilities. Inventory levels at December 31, 2025 and December 31,2024 were relatively consistent, whereas inventories increased during 2024. Accounts receivable decreased during 2025 due to the timing of collections, whereas accounts receivable increased during 2024. These favorable items were partially offset by an unfavorable change in accrued expenses, mainly attributable to a decrease in accrued payroll during the 2025 period, whereas accrued payroll increased during 2024.

 20252024Change
Financing activities:   
Net additions to long-term debt and revolving credit agreements
$11 $55,710 $(55,699)
Debt issuance costs
— (2,415)$2,415 
Cash dividends paid(7,335)(6,624)(711)
Purchase of treasury shares
(2,534)(9,944)7,410 
Net cash (used for) provided by financing activities
$(9,858)$36,727 $(46,585)

The change in net cash (used for) provided by financing activities was primarily due to relatively consistent debt borrowings during 2025 compared with additions during 2024. This change was partially offset by decreases in share repurchases and debt
50
Table of Contents

Item 7.    MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
NACCO INDUSTRIES, INC. AND SUBSIDIARIES
(Tabular Amounts in Thousands, Except Per Share and Percentage Data)
issuance costs during 2025. See Note 12 to the Consolidated Financial Statements in this Form 10-K for a discussion of our stock repurchase programs.

Financing Activities
In September 2024, NACCO Natural Resources amended its secured revolving line of credit (Facility) to increase the revolving credit commitments to $200.0 million and extend the maturity to September 2028. Borrowings outstanding under the Facility were $75.0 million at December 31, 2025. At December 31, 2025, the excess availability under the Facility was $74.5 million, which reflects a reduction for outstanding letters of credit of $50.5 million.

NACCO has not guaranteed any borrowings of NACCO Natural Resources. The Facility allows for the payment to NACCO of dividends and advances under certain circumstances. Dividends (to the extent permitted by the Facility) and management fees are the primary sources of cash for NACCO and enable us to pay dividends to stockholders and repurchase shares.

The Facility has performance-based pricing, which sets interest rates based upon NACCO Natural Resources achieving various levels of debt to EBITDA ratios, as defined in the Facility. Borrowings bear interest at a floating rate plus a margin based on the level of debt to EBITDA ratio achieved. The applicable margins, effective December 31, 2025, for base rate and Term Secured Overnight Financing Rate loans were 1.50% and 2.50%, respectively. The Facility has a commitment fee which is based upon achieving various levels of net debt to EBITDA ratios. The commitment fee was 0.40% on the unused commitment at December 31, 2025. During the years ended December 31, 2025 and December 31, 2024, the average borrowing under the Facility was $57.3 million and $27.2 million, respectively, and the weighted-average annual interest rate was 7.21% and 8.83%, respectively.

The Facility contains restrictive covenants, which require, among other things, NACCO Natural Resources to maintain a maximum net debt to EBITDA ratio of 2.75 to 1.00 and an interest coverage ratio of not less than 4.00 to 1.00. The Facility provides the ability to make loans, dividends and advances to NACCO, with some restrictions based on maintaining a maximum net debt to EBITDA ratio of 1.50 to 1.00, or if greater than 1.50 to 1.00, a Fixed Charge Coverage Ratio of 1.10 to 1.00. At December 31, 2025, NACCO Natural Resources was in compliance with all financial covenants in the Facility.

The obligations under the Facility are guaranteed by certain of NACCO Natural Resources' direct and indirect, existing and future domestic subsidiaries, and is secured by certain assets of NACCO Natural Resources and the guarantors, subject to customary exceptions and limitations.

We believe funds available from cash on hand, the Facility and operating cash flows will provide sufficient liquidity to meet our operating needs and commitments arising during the next twelve months and until the expiration of the Facility in September 2028.

See Note 8 and Note 10 to the Consolidated Financial Statements in this Form 10-K for further information on our other financing arrangements and leases, respectively.

Expenditures for property, plant and equipment and mineral interests

Following is a table which summarizes expenditures (in millions):
Planned
ActualActual
 202620252024
NACCO$89.0 $53.3 $55.4 

Actual expenditures for 2025 were $8.0 million in the Utility Coal Mining Segment, $32.0 million in the Contract Mining segment, $7.7 million in the Minerals and Royalties segment and $5.6 million in growth business included in Unallocated Items. Capital expenditures were primarily for a dragline and dragline related improvements in the Contract Mining segment.

Capital expenditures for 2026 are expected to be up to $6 million in the Utility Coal Mining segment, $36 million in the Contract Mining segment, $20 million in the Minerals and Royalties segment and $27 million in growth businesses included in
51
Table of Contents

Item 7.    MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
NACCO INDUSTRIES, INC. AND SUBSIDIARIES
(Tabular Amounts in Thousands, Except Per Share and Percentage Data)
Unallocated Items. The majority of these expenditures relate to business development opportunities and will only be made if the projects meet our growth investment criteria. Expenditures are expected to be funded from internally generated funds and/or bank borrowings.

Capital Structure

NACCO's consolidated capital structure is presented below:
 December 31 
 20252024Change
Cash and cash equivalents$49,708 $72,833 $(23,125)
Other net tangible assets
500,411 451,962 48,449 
Intangible assets, net4,725 5,475 (750)
Net assets554,844 530,270 24,574 
Total debt(100,895)(99,514)(1,381)
Closed mine obligations(24,706)(25,809)1,103 
Total equity $429,243 $404,947 $24,296 
Debt to total capitalization 19 %20 %(1)%

The increase in other net tangible assets was mainly the result of increases in Property, plant and equipment, the Equity method investment in Eiger Resources and the establishment of the Prepaid profit sharing asset during 2025.

During 2025, we invested an additional $15.0 million in Eiger Resources, which holds operated and non-operated working interests in oil and natural gas assets in the Kansas and the Oklahoma portion of the Hugoton basin. This resulted in an increase in Equity method investment in Eiger Resources. See Note 1 to the Consolidated Financial Statements in this Form 10-K for further information on Eiger Resources.

The excess funds from the terminated Combined Plan as well as the excess funds from the Falkirk Defined Benefit Plan will be utilized by the NACCO 401(k) plan, which is a qualified replacement plan. These funds will be used for future profit sharing contributions to eligible 401(k) plan participants, which resulted in an increase in Prepaid profit sharing. See Note 1 to the Consolidated Financial Statements in this Form 10-K for further information on the excess funds.
Contractual Obligations, Contingent Liabilities and Commitments
NACCO has asset retirement obligations. See Note 7 to the Consolidated Financial Statements in this Form 10-K for further discussion of our asset retirement obligations.
NACCO has unrecognized tax benefits, including interest and penalties. See Note 13 to the Consolidated Financial Statements in this Form 10-K for further discussion of our income taxes.
We are a party to certain guarantees related to Coyote Creek. We believe that the likelihood of future performance under the guarantees is remote, and no amounts related to these guarantees have been recorded. See Note 16 to the Consolidated Financial Statements in this Form 10-K for further discussion of our guarantees.
We utilize letters of credit to support commitments made in the ordinary course of business. As of December 31, 2025 and 2024, outstanding letters of credit totaled $50.5 million and $30.9 million, respectively.
ENVIRONMENTAL MATTERS

We are affected by the regulations of numerous agencies, particularly the Federal Office of Surface Mining, the U.S. Environmental Protection Agency, the U.S. Army Corps of Engineers and associated state regulatory authorities. In addition, we closely monitor proposed legislation and regulation concerning SMCRA, CAA, ACE, CWA, RCRA, CERCLA, OBBBA and other regulatory actions. See Item 1 and Item 1A. in Part I of this Form 10-K for further discussion of these matters.

52
Table of Contents

Item 7.    MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
NACCO INDUSTRIES, INC. AND SUBSIDIARIES
(Tabular Amounts in Thousands, Except Per Share and Percentage Data)
SEGMENT RESULTS

UTILITY COAL MINING SEGMENT

FINANCIAL REVIEW
See Item 2. Properties on page 25 in this Form 10-K for discussion of our mineral resources and mineral reserves.
Tons of coal delivered by the Utility Coal Mining segment were as follows for the years ended December 31:
 20252024
Unconsolidated mines20,400 21,308 
Consolidated mines2,730 1,922 
Total tons delivered23,130 23,230 
The results of operations for the Utility Coal Mining segment were as follows for the years ended December 31:
 20252024
Revenues $88,188 $68,611 
Cost of sales 94,155 79,375 
Gross loss
(5,967)(10,764)
Earnings of unconsolidated operations(a)
54,471 51,821 
Business interruption insurance recoveries— 13,612 
Selling, general and administrative expenses
30,702 30,112 
Amortization of intangible assets750 531 
Gain on sale of assets(103)(285)
Operating profit
$17,155 $24,311 
(a) See Note 16 to the Consolidated Financial Statements in this Form 10-K for a discussion of our unconsolidated subsidiaries, including summarized financial information.
2025 Compared with 2024

Revenues increased 28.5% in 2025 compared with 2024 primarily due to an increase in customer requirements at MLMC partially offset by a reduction in the contractually determined per ton sales price. A boiler issue at the customer's Red Hills Power Plant reduced customer requirements in 2024.

The following table identifies the components of change in Operating profit for 2025 compared with 2024:
 
Operating Profit
2024$24,311 
Increase (decrease) from: 
Business interruption insurance recoveries in 2024
(13,612)
Selling, general and administrative expenses(590)
Amortization of intangibles(219)
Net change on sale of assets(182)
Gross loss
4,797 
Earnings of unconsolidated operations2,650 
2025$17,155 

53
Table of Contents

Item 7.    MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
NACCO INDUSTRIES, INC. AND SUBSIDIARIES
(Tabular Amounts in Thousands, Except Per Share and Percentage Data)
Operating profit decreased by $7.2 million in 2025 compared with 2024 primarily due to the absence of MLMC's business interruption insurance recoveries for the boiler issue at the Red Hills Power Plant. This unfavorable change was partially offset by a decrease in gross loss and an increase in earnings of unconsolidated operations. Gross loss was favorable during 2025 compared with the 2024 period, primarily due to an increase in customer requirements and a reduction in cost per ton delivered. The increase in earnings of unconsolidated operations was primarily due to a higher per ton management fee at Falkirk as temporary price concessions ended in the second quarter of 2024.

CONTRACT MINING SEGMENT

FINANCIAL REVIEW
Aggregate tons delivered by the Contract Mining segment were as follows for the years ended December 31:
 20252024
Total tons delivered54,885 54,963 
The results of operations for the Contract Mining segment were as follows for the years ended December 31:
 20252024
Total revenues$140,013 $119,600 
Reimbursable costs91,116 74,636 
Revenues excluding reimbursable costs$48,897 $44,964 
Revenues $140,013 $119,600 
Cost of sales 129,876 110,821 
Gross profit 10,137 8,779 
Earnings of unconsolidated operations(a)
4,789 5,010 
Selling, general and administrative expenses9,321 8,365 
Gain on sale of assets
(162)(348)
Operating profit $5,767 $5,772 
(a) See Note 16 to the Consolidated Financial Statements in this Form 10-K for a discussion of our unconsolidated subsidiaries, including summarized financial information.
2025 Compared with 2024

Total revenues increased in 2025 compared with 2024, primarily due to an increase in reimbursable costs, which have an offsetting amount in cost of sales and have no impact on gross profit. Revenues excluding reimbursable costs increased 8.7% in 2025 compared with 2024, mainly due to an increase in part sales.

The following table identifies the components of change in Operating profit for 2025 compared with 2024.
 Operating Profit
2024$5,772 
Increase (decrease) from: 
Gross profit1,358 
Selling, general and administrative expenses(956)
Net change on sale of assets(186)
Earnings of unconsolidated operations(221)
2025$5,767 

54
Table of Contents

Item 7.    MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
NACCO INDUSTRIES, INC. AND SUBSIDIARIES
(Tabular Amounts in Thousands, Except Per Share and Percentage Data)
Operating profit was comparable during 2025 and 2024. An increase in gross profit was largely offset by an increase in selling, general and administrative expenses. The improvement in gross profit was mainly the result of an increase in part sales partially offset by a $1.1 million charge to establish a loss contingency in 2025. The increase in selling, general and administrative expenses during 2025 was primarily the result of higher employee-related costs, partially offset by the absence of a $0.9 million prior year charge to establish an allowance against a customer receivable.

MINERALS AND ROYALTIES SEGMENT
FINANCIAL REVIEW
Oil and natural gas prices have been historically volatile and may continue to be volatile in the future. The table below shows the average price as reported by the United States Energy Information Administration for the years ended December 31:
 20252024
West Texas Intermediate Average Crude Oil Price$65.46 $76.55 
Henry Hub Average Natural Gas Price$3.53 $2.19 

These indicated prices do not necessarily reflect the contract terms for our sales.

As an owner of royalty and mineral interests, our access to information concerning activity and operations of our royalty and mineral interests is limited. We do not have information that would be available to a company with working interests in oil and natural gas operations because detailed information is not generally available to owners of royalty and mineral interests.

See Item 2. Properties on page 40 in this Form 10-K discussion of our proved reserves.

The results of operations for the Minerals and Royalties segment were as follows for the years ended December 31:
 20252024
Oil and natural gas revenues$31,307 $27,157 
Other revenues6,323 7,422 
Total Revenues$37,630 $34,579 
Total Revenues
$37,630 $34,579 
Cost of sales 5,666 5,234 
Gross profit 31,964 29,345 
Earnings of unconsolidated operations
2,571 647 
Selling, general and administrative expenses
5,444 5,577 
Gain on sale of assets
(17)(4,512)
Operating profit $29,108 $28,927 

Revenues increased 8.8% in 2025 compared with 2024 primarily due to an increase in natural gas revenue as a result of higher natural gas prices and increased production, partially offset by a decrease in oil revenue as a result of lower oil prices and decreased production.

55
Table of Contents

Item 7.    MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
NACCO INDUSTRIES, INC. AND SUBSIDIARIES
(Tabular Amounts in Thousands, Except Per Share and Percentage Data)
The following table identifies the components of change in Operating profit for 2025 compared with 2024.
 Operating Profit
2024$28,927 
Increase (decrease) from: 
Gross profit2,619 
Earnings of unconsolidated operations1,924 
Selling, general and administrative expenses133 
Gain on sale of assets
(4,495)
2025$29,108 

Operating profit increased by $0.2 million in 2025 compared with 2024, primarily due to improvements in gross profit and earnings of unconsolidated operations. The increase in gross profit was mainly due to higher natural gas revenues. The increase in earnings of unconsolidated operations was primarily related to an additional investment in Eiger Resources during the fourth quarter of 2024. These increases were partially offset by the absence of a $4.5 million prior year gain on sale of land.

UNALLOCATED ITEMS AND ELIMINATIONS

FINANCIAL REVIEW
Unallocated Items and Eliminations were as follows for the years ended December 31:
 20252024
Operating loss$(30,049)$(23,305)
2025 Compared with 2024

Operating loss increased during 2025 compared with 2024 primarily due to an increase in selling, general and administrative expenses. This increase was mainly the result of higher employee-related costs and increased costs related to our business development projects. Employee-related costs increased primarily due to elevated medical costs and higher share-based incentive compensation expense as a result of an increase in our share price during 2025.

NACCO Industries, Inc. Outlook

NACCO Industries is a growing diversified natural resources company with a unique business model strategically positioned to deliver stable and growing financial returns over the long term. Our business model is purposely built for durability and resilience with an expanding portfolio of long-term contracts, relationships and investments that leverage our proven operational expertise, disciplined capital allocation and an entrepreneurial yet patient approach. We have methodically built unique capabilities and clear competitive advantages that allow us to pursue a wide range of growth opportunities, often completely integrated into customers’ operations in partnership-based relationships. We have multiple vectors for value creation, and we are steadfastly committed to delivering compounding returns and expanding investor value over the long term.
Our foundation rests on a stable base of long-term coal-mining contracts and legacy mineral and royalty assets, which generate dependable recurring cash flows. As new long-term contracts and investments are added across the Company, these new multi-year agreements create a “layering” effect as their contributions compound. This provides cash flow stability. The momentum our operations experienced in 2025, particularly in the second half, is expected to continue into 2026, with meaningful year-over-year improvements in consolidated operating profit, net income and EBITDA.

At our Utility Coal Mining segment, operated by North American Coal, we expect an increase in operating profit compared with 2025. Improvements at MLMC as a result of an increase in the contractually determined per ton sales price are expected
56
Table of Contents

Item 7.    MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
NACCO INDUSTRIES, INC. AND SUBSIDIARIES
(Tabular Amounts in Thousands, Except Per Share and Percentage Data)
to be partly offset by lower earnings at the unconsolidated mining operations due to reduced income associated with the wind down of reclamation services at Sabine.

While we expect modest year-over-year improvements at MLMC, the customer's power plant began a maintenance outage in mid-February 2026. The power plant is expected to resume operations in mid-March. Any delay or further changes in demand, dispatch and/or reduced mechanical availability at the power plant could decrease current expectations.

The Contract Mining segment, operated by North American Mining, serves as our primary mining growth platform. Through continued geographic and mineral expansion, we are building a growing portfolio of long-term contracts that strengthen the foundation for sustained profitability. In October 2025, we secured a multi-year dragline services contract as part of a U.S. Army Corps of Engineers construction project in Palm Beach County, Florida. We also anticipate commencing operations at a new limestone quarry in Arizona in 2026. We expect the segment to deliver a significant year-over-year increase in operating profit and Segment Adjusted EBITDA as a result of higher customer demand, earnings contributions from new contracts and continued momentum from 2025 activities.

Sawtooth, a North American Mining subsidiary, provides exclusive comprehensive mining services at Thacker Pass, which is owned by a joint venture led by Lithium Americas Corp. (TSX: LAC; NYSE: LAC). Sawtooth will supply all of the lithium-bearing ore requirements for our customer's Thacker Pass lithium processing facility, which is currently under construction. This project is providing stable income during construction and is expected to contribute increased income and long-term cash flows once lithium production commences, which is targeted for late 2027.

The Minerals and Royalties segment, managed by Catapult, has constructed a high-quality, diversified portfolio of oil and gas mineral and royalty interests in the United States. The Catapult team is expanding its portfolio by leveraging a data-driven approach to capital deployment that incorporates a longer-term view of production and development. We believe this provides a competitive advantage in the U.S. market.

In July 2025, Catapult completed a $4.2 million acquisition of mineral interests within the Permian Basin. The acquisition includes a mix of producing wells, as well as additional development opportunities with existing operators in the area. This segment also has an investment in a company that holds operated and non-operated working interests in oil and natural gas assets. While these investments are expected to contribute favorably to 2026, commodity price forecasts as well as development and production assumptions are expected to result in an overall year-over-year decrease in Minerals and Royalties' operating profit and Segment Adjusted EBITDA, particularly in the second half of the year. Our forecast was developed prior to recent events in the Middle East. Any changes in commodity prices or production as a result of this conflict could alter current expectations.

Mitigation Resources provides natural resource restoration and reclamation services that include stream and wetland mitigation solutions. Mitigation Resources is successfully leveraging its strong reputation and clear competitive strengths to expand into additional mitigation, restoration and reclamation markets. Mitigation Resources is expected to deliver increasing profitability over time from the sale of mitigation credits and as reclamation and restoration services expand. This business, while currently variable in performance due to permit and project timing, is expected to generate a profit in the second half of 2026 and move toward more consistent results over time as the business expands.

We continue to invest in our businesses to drive future growth. In 2026, we anticipate total capital expenditures of up to $89 million. The majority of these expenditures relate to business development opportunities and will only be made if the projects meet our growth investment criteria. These anticipated capital investments are expected to result in a use of cash before financing greater than in 2025.

Our businesses provide critical inputs for electricity generation, construction and development, and the production of industrial minerals and chemicals. As the need for uninterrupted energy grows, industry fundamentals for natural resources are expected to continue to strengthen, reinforcing the critical need to keep existing, reliable baseload resources online. In 2026, the National Coal Council, an advisory committee to the U.S. Secretary of Energy, was re-established. This council is focused on advising the Department of Energy on reinforcing coal’s strategic role in U.S. energy policy and providing actionable advice on sustaining coal plant operations and prioritizing coal to support grid reliability to support our country’s economic competitiveness and national security. The re-establishment of this council and the underlying improving regulatory
57
Table of Contents

Item 7.    MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
NACCO INDUSTRIES, INC. AND SUBSIDIARIES
(Tabular Amounts in Thousands, Except Per Share and Percentage Data)
environment reinforce our confidence in our prospects for 2026, our overall business trajectory and longer-term growth opportunities.

Our conservative approach to maintaining a strong capital structure and operating discipline minimizes risk, while the compounding effect of a growing portfolio of long-term contracts and deliberate growth investments create a robust foundation for cash flow growth. With a perspective that spans decades, we are methodically building a strong, stable business that is expected to deliver annuity-like returns. This long-term view allows us to leverage our core skills for strategic, measured expansion and pursue opportunities with longer-term horizons and higher returns. We pursue opportunities that other companies with shorter time horizons might overlook. Our commitment is to generate increasing cash flows and return value to stockholders, whether through reinvestment for growth or direct returns such as share repurchases and payment of dividends. We remain confident in our ability to drive growth, expand our capabilities and reward shareholders over the long run.


RECENTLY ISSUED ACCOUNTING STANDARDS

See Note 2 to the Consolidated Financial Statements in this Form 10-K for a description of recently issued accounting standards including actual and expected dates of adoption and effects to our Consolidated Financial Statements.

FORWARD-LOOKING STATEMENTS
The statements contained in Management’s Discussion and Analysis of Financial Condition and Results of Operations and elsewhere throughout this Annual Report on Form 10-K that are not historical facts are forward-looking statements within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934. These forward-looking statements are made subject to certain risks and uncertainties, which could cause actual results to differ materially from those presented. Readers are cautioned not to place undue reliance on these forward-looking statements, which speak only as of the date hereof. We undertake no obligation to publicly revise these forward-looking statements to reflect events or circumstances that arise after the date hereof. Among the factors that could cause plans, actions and results to differ materially from current expectations are, without limitation: (1) a significant reduction in demand by the Company's customers, (2) weather conditions, extended power plant outages, liquidity events or other events that would change the level of customers' coal or aggregates requirements, (3) changes to or termination of customer or other third-party contracts, or a customer or other third party default under a contract, (4) changes in the prices of hydrocarbons, particularly diesel fuel, natural gas, natural gas liquids and oil as a result of factors such as OPEC and/or government actions, geopolitical developments, economic conditions and regulatory changes, vehicle electrification, as well as supply and demand dynamics, (5) changes in development plans by third-party lessees of the Company's mineral interests, (6) failure or delays by the Company's lessees in achieving expected production of natural gas and other hydrocarbons; the availability and cost of transportation and processing services in the areas where the Company's oil and gas reserves are located; and the ability of lessees to obtain capital or financing needed for well-development operations and leasing and development of oil and gas reserves on federal lands, (7) any customer's premature facility closure or extended project development delay, (8) federal and state legislative and regulatory actions affecting fossil fuels, (9) supply chain disruptions, including price increases and shortages of parts and materials, inclusive of tariff effects, (10) failure to obtain adequate insurance coverages at reasonable rates, (11) changes in tax laws or regulatory requirements, including the elimination of, or reduction in, the percentage depletion tax deduction, changes in mining or power plant emission regulations and health, safety or environmental legislation, (12) impairment charges, (13) changes in costs related to geological and geotechnical conditions, repairs and maintenance, new equipment and replacement parts, fuel or other similar items, (14) equipment problems that could affect deliveries to customers, (15) changes in the costs to reclaim mining areas, (16) costs to pursue and develop new mining, mitigation, oil and gas and power generation development opportunities and other value-added service opportunities, (17) the ability to successfully evaluate investments and achieve intended financial results in new business and growth initiatives, (18) disruptions from natural or human causes, including severe weather, accidents, fires, earthquakes and terrorist acts, any of which could result in suspension of operations or harm to people or the environment, and (19) the ability to attract, retain, and replace workforce and administrative employees.

58
Table of Contents



Item 7A. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

As a smaller reporting company as defined by Rule 12b-2 of the Securities Exchange Act of 1934, we are not required to provide this information.

Item 8. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA
The information required by this Item 8 is set forth in the Financial Statements and Supplementary Data contained in Part IV of this Form 10-K and is hereby incorporated herein by reference to such information.

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

There were no disagreements with accountants on accounting and financial disclosure for the two-year period ended December 31, 2025 that require disclosure pursuant to this Item 9.

Item 9A. CONTROLS AND PROCEDURES
Evaluation of disclosure controls and procedures: An evaluation was carried out under the supervision and with the participation of our management, including the principal executive officer and the principal financial officer, of the effectiveness of our disclosure controls and procedures as of the end of the period covered by this report. Based on that evaluation, these officers have concluded that our disclosure controls and procedures are effective.
Management's report on internal control over financial reporting: Management is responsible for establishing and maintaining adequate internal control over financial reporting. Under the supervision and with the participation of management, including the principal executive officer and principal financial officer, we conducted an evaluation of the effectiveness of internal control over financial reporting based on the framework in Internal Control — Integrated Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission (2013 framework). Based on this evaluation under the framework, management concluded that our internal control over financial reporting was effective as of December 31, 2025. Our effectiveness of internal control over financial reporting as of December 31, 2025 has been audited by Ernst & Young LLP, an independent registered public accounting firm, as stated in their report, which is included in Item 15 of this Form 10-K and incorporated herein by reference.
Changes in internal control: There have been no changes in our internal control over financial reporting, that occurred during the fourth quarter of 2025, that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.

Item 9B. OTHER INFORMATION
During the fourth quarter of 2025, none of our directors or executive officers adopted or terminated a Rule 10b5-1 Trading Plan, or a non-Rule 10b5-1 trading arrangement (as defined in Item 408(c) of Regulation S-K).

Item 9C. DISCLOSURE REGARDING FOREIGN JURISDICTIONS THAT PREVENT INSPECTIONS
None.
59
Table of Contents



PART III

Item 10. DIRECTORS, EXECUTIVE OFFICERS AND CORPORATE GOVERNANCE
Information with respect to our Directors will be set forth in the 2026 Proxy Statement under the subheadings Part III — Proposals To Be Voted On At The 2026 Annual Meeting — Proposal 1 — Election of Directors which information is incorporated herein by reference.
Information with respect to the audit review committee and the audit review committee financial expert will be set forth in the 2026 Proxy Statement under the subheading Part I — Corporate Governance Information — Directors' Meetings and Committees, which information is incorporated herein by reference.
Information with respect to compliance with Section 16(a) of the Securities Exchange Act of 1934 by our Directors, executive officers and holders of more than ten percent of our equity securities will be set forth in the 2026 Proxy Statement under the subheading Part IV — Other Important Information, which information is incorporated herein by reference.
We have adopted a code of business conduct and ethics applicable to all Company personnel, including the principal executive officer, principal financial officer, principal accounting officer or controller, or other persons performing similar functions. The code of business conduct and ethics, entitled the Code of Corporate Conduct, is posted on our website at www.nacco.com under Corporate Governance. If we make any amendments to or grant any waivers from the code of business conduct and ethics which are required to be disclosed pursuant to the Securities and Exchange Act of 1934, we will make such disclosure on the NACCO website.
We have adopted an insider trading policy that governs the purchase, sale and other disposition of our securities by our directors, officers and employees that is designated to promote compliance with insider trading laws, rules, regulations and applicable listing standards. A copy of our insider trading policy was filed as Exhibit 19 to the Annual Report on Form 10-K for the year ended December 31, 2024.

Item 11. EXECUTIVE COMPENSATION
Information with respect to executive compensation will be set forth in the 2026 Proxy Statement under the headings Part II — Executive Compensation Information and Part III — Proposals To Be Voted On At The 2026 Annual Meeting — Proposal 1 — Election of Directors, which information is incorporated herein by reference.

Item 12. SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT AND RELATED STOCKHOLDER MATTERS
Information with respect to security ownership of certain beneficial owners and management will be set forth in the 2026 Proxy Statement under the subheading Part IV — Other Important Information — Beneficial Ownership of Class A Common and Class B Common, which information is incorporated herein by reference.
Information with respect to compensation plans (including individual compensation arrangements) under which equity securities are authorized for issuance will be set forth in the 2026 Proxy Statement under the subheading Part IV — Other Important Information — Equity Compensation Plan Information, which information is incorporated herein by reference.

Item 13. CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS, AND DIRECTOR INDEPENDENCE
Information with respect to certain relationships and related transactions will be set forth in the 2026 Proxy Statement under the subheadings Part I — Corporate Governance Information — Review and Approval of Related-Person Transactions, which information is incorporated herein by reference.

Item 14. PRINCIPAL ACCOUNTANT FEES AND SERVICES
Information with respect to principal accountant fees and services will be set forth in the 2026 Proxy Statement under the heading Part III — Proposals To Be Voted On At The 2026 Annual Meeting — Proposal 5 — Ratification of the Appointment of Company's Independent Registered Public Accounting Firm, which information is incorporated herein by reference.

60
Table of Contents



PART IV

Item 15. EXHIBITS AND FINANCIAL STATEMENT SCHEDULES
(a) (1) and (2) The response to Item 15(a)(1) and (2) is set forth beginning at page F-1 of this Form 10-K.
(b) Financial Statement Schedules — The response to Item 15(c) is set forth beginning at page F-40 of this Form 10-K.
(c) Exhibits required by Item 601 of Regulation S-K
Exhibit NumberExhibit Description
(3) Articles of Incorporation and By-laws.
3.1(i)Restated Certificate of Incorporation of the Company is incorporated herein by reference to Exhibit 3(i) to the Company’s Annual Report on Form 10-K for the fiscal year ended December 31, 1992, Commission File Number 1-9172.
3.1(ii)
3.1(iii)
(4) Instruments defining the rights of security holders, including indentures.
4.1 The Company by this filing agrees, upon request, to file with the Securities and Exchange Commission the instruments defining the rights of holders of long-term debt of the Company and its subsidiaries where the total amount of securities authorized thereunder does not exceed 10% of the total assets of the Company and its subsidiaries on a consolidated basis.
4.2
4.3
4.4
4.5
4.6
4.7
61
Table of Contents



Exhibit Number Exhibit Description
4.8
4.9
(10) Material contracts
10.1*  
10.2*
10.3*
10.4*
10.5*
10.6*
10.7*
10.8*
10.9*
10.10
10.11
10.12
10.13
10.14
62
Table of Contents



Exhibit Number Exhibit Description
10.15*
10.16* 
10.17* 
10.18*
10.19* 
10.20
10.21
10.22
10.23
10.24
10.25
10.26
10.27
10.28
10.29
10.30

63
Table of Contents



Exhibit Number Exhibit Description
10.31
10.32
10.33***
10.34
10.35
10.36***
10.37***
10.38
10.39
10.40
10.41
10.42
10.43*
10.44*
10.45*
10.46*
64
Table of Contents



Exhibit NumberExhibit Description
10.47
10.48*
10.49*
10.50*
10.51
10.52
10.53
10.54
(19)
(21**)
(23) Consents of experts and counsel.
23.1**
23.2**
23.3**
23.4**
(24) Powers of Attorney.
24.1** 
24.2** 
24.3** 
24.4**
24.5** 
24.6** 
24.7**
24.8**
24.9**
24.10**

65
Table of Contents



Exhibit NumberExhibit Description
(31) Rule 13a-14(a)/15d-14(a) Certifications.
31(i)(1)
** 		 
31(i)(2)
** 		 
(32)**** 
(95)** 
96.1
(97.1)
(99.1**)
101.INSInline XBRL Instance Document
101.SCH Inline XBRL Taxonomy Extension Schema Document
101.CAL Inline XBRL Taxonomy Extension Calculation Linkbase Document
101.DEF Inline XBRL Taxonomy Extension Definition Linkbase Document
101.LAB Inline XBRL Taxonomy Extension Label Linkbase Document
101.PRE Inline XBRL Taxonomy Extension Presentation Linkbase Document
104Cover Page Interactive Data File (formatted as Inline XBRL and contained in Exhibit 101)
* Management contract or compensation plan or arrangement required to be filed as an exhibit pursuant to Item15(b) of this Annual Report on Form 10-K.
**Filed herewith.
***Certain confidential information contained in this agreement has been omitted because it (i) is not material and (ii) would be competitively harmful if publicly disclosed.
****Furnished herewith.
+
Portions of Exhibit have been omitted and filed separately with the Securities and Exchange Commission in reliance on Rule 24b-2 and an Order from the Commission granting the Company's request for confidential treatment dated March 27, 2013. Portions for which confidential treatment has been granted have been marked with three asterisks [***] and a footnote indicating Confidential treatment requested.
++
Portions of Exhibit have been omitted and filed separately with the Securities and Exchange Commission in reliance on Rule 24b-2 and an Order from the Commission granting the Company's request for confidential treatment dated April 2, 2013. Portions for which confidential treatment has been granted have been marked with three asterisks [***] and a footnote indicating Confidential treatment requested.

Item 16. Form 10-K Summary

None.
66
Table of Contents



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.

 NACCO Industries, Inc.
 		 
 By:  /s/ Elizabeth I. Loveman 
  Elizabeth I. Loveman 
  Senior Vice President and Controller
(principal financial and accounting officer)		 

March 4, 2026

67
Table of Contents



Pursuant to the requirements of the Securities Exchange Act of 1934, this report has been signed below by the following persons on behalf of the registrant and in the capacities and on the dates indicated.
/s/ J.C. Butler, Jr. President and Chief Executive Officer (principal executive officer)March 4, 2026
J.C. Butler, Jr.  
/s/ Elizabeth I. LovemanSenior Vice President and Controller
(principal financial and accounting officer)		March 4, 2026
Elizabeth I. Loveman
*John S. DalrympleDirector March 4, 2026
John S. Dalrymple
* John P. Jumper Director March 4, 2026
John P. Jumper   
    
* Dennis W. LaBarre Director March 4, 2026
Dennis W. LaBarre   
* W. Paul McDonald
Director March 4, 2026
W. Paul McDonald
* Michael S. MillerDirector March 4, 2026
Michael S. Miller
* Alfred M. Rankin, Jr. Director March 4, 2026
Alfred M. Rankin, Jr.   
   
* Matthew M. Rankin Director March 4, 2026
Matthew M. Rankin   
* Valerie Gentile SachsDirectorMarch 4, 2026
Valerie Gentile Sachs
*Robert S. ShapardDirector March 4, 2026
Robert S. Shapard
* Britton T. Taplin Director March 4, 2026
Britton T. Taplin   

 
* Elizabeth I. Loveman, by signing her name hereto, does hereby sign this Form 10-K on behalf of each of the above named and designated directors pursuant to a Power of Attorney executed by such persons and filed with the Securities and Exchange Commission.
/s/ Elizabeth I. Loveman March 4, 2026
Elizabeth I. Loveman, Attorney-in-Fact   

68
Table of Contents



ANNUAL REPORT ON FORM 10-K
ITEM 8, ITEM 15(a)(1) AND (2), AND ITEM 15(c)
FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA
LIST OF FINANCIAL STATEMENTS AND FINANCIAL STATEMENT SCHEDULES
FINANCIAL STATEMENTS
FINANCIAL STATEMENT SCHEDULES
YEAR ENDED DECEMBER 31, 2025
NACCO INDUSTRIES, INC.
CLEVELAND, OHIO

F-1
Table of Contents



FORM 10-K
ITEM 15(a)(1) AND (2)
NACCO INDUSTRIES, INC. AND SUBSIDIARIES
LIST OF FINANCIAL STATEMENTS AND FINANCIAL STATEMENT SCHEDULES
The following consolidated financial statements of NACCO Industries, Inc. and Subsidiaries and the reports of our independent registered public accounting firm (PCAOB ID:42) are incorporated by reference in Item 8:
F-3
F-5
F-6
F-7
F-8
F-9
F-10
F-11
The following consolidated financial statement schedules of NACCO Industries, Inc. and Subsidiaries are included in Item 15(c):
All other schedules for which provision is made in the applicable accounting regulation of the SEC are not required under the related instructions or are inapplicable, and therefore have been omitted.

F-2
Table of Contents



Report of Independent Registered Public Accounting Firm


To the Stockholders and the Board of Directors of NACCO Industries, Inc.

Opinion on the Financial Statements

We have audited the accompanying consolidated balance sheets of NACCO Industries, Inc. and subsidiaries (the Company) as of December 31, 2025 and 2024, the related consolidated statements of operations, comprehensive income, equity and cash flows for each of the two years in the period ended December 31, 2025, and the related notes and financial statement schedule listed in the Index at Item 15(b) (collectively referred to as the “consolidated financial statements”). In our opinion, the consolidated financial statements present fairly, in all material respects, the financial position of the Company at December 31, 2025 and 2024, and the results of its operations and its cash flows for each of the two years in the period ended December 31, 2025, in conformity with U.S. generally accepted accounting principles.

We also have audited, in accordance with the standards of the Public Company Accounting Oversight Board (United States) (PCAOB), the Company's internal control over financial reporting as of December 31, 2025, based on criteria established in Internal Control—Integrated Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission (2013 framework), and our report dated March 4, 2026 expressed an unqualified opinion thereon.

Basis for Opinion

These financial statements are the responsibility of the Company's management. Our responsibility is to express an opinion on the Company’s financial statements based on our audits. We are a public accounting firm registered with the PCAOB and are required to be independent with respect to the Company in accordance with the U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.

We conducted our audits in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement, whether due to error or fraud. Our audits included performing procedures to assess the risks of material misstatement of the financial statements, whether due to error or fraud, and performing procedures that respond to those risks. Such procedures included examining, on a test basis, evidence regarding the amounts and disclosures in the financial statements. Our audits also included evaluating the accounting principles used and significant estimates made by management, as well as evaluating the overall presentation of the financial statements. We believe that our audits provide a reasonable basis for our opinion.

Critical Audit Matter

The critical audit matter communicated below is a matter arising from the current period audit of the financial statements that was communicated or required to be communicated to the audit review committee and that: (1) relates to accounts or disclosures that are material to the financial statements and (2) involved our especially challenging, subjective or complex judgments. The communication of the critical audit matter does not alter in any way our opinion on the consolidated financial statements, taken as a whole, and we are not, by communicating the critical audit matter below, providing a separate opinion on the critical audit matter or on the accounts or disclosures to which it relates.




F-3
Table of Contents



Unconsolidated subsidiaries – accounting for variable interest entities
Description of the MatterAs discussed in Note 1 and 16 to the consolidated financial statements, certain of the operating coal mines and entities within the Contract Mining segment, collectively referred to as the “Unconsolidated Subsidiaries,” are variable interest entities (VIEs) and are accounted for under the equity method. In each case, NACCO is not the primary beneficiary of the VIE as it does not exercise financial control. Although NACCO owns 100% of the equity and manages the daily operations of the Unconsolidated Subsidiaries, the Company has determined that the equity capital provided by NACCO is not sufficient to adequately finance the ongoing activities or absorb any expected losses without additional support from the customers. The customers have a controlling financial interest and have the power to direct activities that most significantly affect the economic performance of the entities. As a result, the Company is not the primary beneficiary and therefore does not consolidate these entities’ financial position or results of operations. The Company regularly evaluates if there are reconsideration events which could change the Company's conclusion as to whether these entities meet the definition of a VIE and the determination of the primary beneficiary.

The income before income taxes associated with these VIEs is reported as Earnings of unconsolidated operations on the Consolidated Statements of Operations, and the Company’s investment is reported on the line Investments in unconsolidated subsidiaries in the Consolidated Balance Sheets.

Evaluating the Company’s judgments in determining whether an entity is a VIE and the primary beneficiary of the VIE at formation and reconsideration events requires a high degree of complex auditor judgment. The Company also monitors for reconsideration events relating to the Unconsolidated Subsidiaries, which necessitates on-going critical judgments over whether any such events have arisen that require a re-evaluation of prior accounting judgments.
How We Addressed the Matter in Our AuditWe obtained an understanding, evaluated and tested the design and operating effectiveness of the controls surrounding the Company’s application of the variable interest model and the processes to continually assess the implications of significant transactions and events that could trigger a VIE reconsideration event.

For those entities where the Company has determined it is not the primary beneficiary, we evaluated the Company’s accounting for and disclosure of the Unconsolidated Subsidiaries under the equity method in accordance with the generally accepted accounting principles. To test the identification of reconsideration events, we obtained and inspected amendments to the agreements with customers, if any, and evaluated evidence from other parts of the audit to determine if a reconsideration event arose that necessitated a re-evaluation of previous accounting judgments. These procedures included, among others, reading board minutes, inquiring of management about transactions or events that could require a reconsideration of previous consolidation conclusions and obtaining direct confirmation of the total annual support provided in accordance with the contractual arrangements from the customers.


/s/ Ernst & Young LLP

We have served as the Company’s auditor since 2002.
Cleveland, Ohio
March 4, 2026


F-4
Table of Contents



Report of Independent Registered Public Accounting Firm


To the Stockholders and the Board of Directors of NACCO Industries, Inc.

Opinion on Internal Control Over Financial Reporting

We have audited NACCO Industries, Inc. and subsidiaries’ internal control over financial reporting as of December 31, 2025, based on criteria established in Internal Control—Integrated Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission (2013 framework) (the COSO criteria). In our opinion, NACCO Industries, Inc. and subsidiaries (the Company) maintained, in all material respects, effective internal control over financial reporting as of December 31, 2025, based on the COSO criteria.

We also have audited, in accordance with the standards of the Public Company Accounting Oversight Board (United States) (PCAOB), the 2025 consolidated financial statements of the Company and our report dated March 4, 2026 expressed an unqualified opinion thereon.

Basis for Opinion

The Company’s management is responsible for maintaining effective internal control over financial reporting and for its assessment of the effectiveness of internal control over financial reporting included in the accompanying Management’s report on internal control over financial reporting. Our responsibility is to express an opinion on the Company’s internal control over financial reporting based on our audit. We are a public accounting firm registered with the PCAOB and are required to be independent with respect to the Company in accordance with the U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.

We conducted our audit in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether effective internal control over financial reporting was maintained in all material respects.

Our audit included obtaining an understanding of internal control over financial reporting, assessing the risk that a material weakness exists, testing and evaluating the design and operating effectiveness of internal control based on the assessed risk, and performing such other procedures as we considered necessary in the circumstances. We believe that our audit provides a reasonable basis for our opinion.

Definition and Limitations of Internal Control Over Financial Reporting

A company’s internal control over financial reporting is a process designed to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles. A company’s internal control over financial reporting includes those policies and procedures that (1) pertain to the maintenance of records that, in reasonable detail, accurately and fairly reflect the transactions and dispositions of the assets of the company; (2) provide reasonable assurance that transactions are recorded as necessary to permit preparation of financial statements in accordance with generally accepted accounting principles, and that receipts and expenditures of the company are being made only in accordance with authorizations of management and directors of the company; and (3) provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use, or disposition of the company’s assets that could have a material effect on the financial statements.

Because of its inherent limitations, internal control over financial reporting may not prevent or detect misstatements. Also, projections of any evaluation of effectiveness to future periods are subject to the risk that controls may become inadequate because of changes in conditions, or that the degree of compliance with the policies or procedures may deteriorate.


/s/ Ernst & Young LLP

Cleveland, Ohio
March 4, 2026
F-5
Table of Contents



NACCO INDUSTRIES, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF OPERATIONS
 Year Ended December 31
 20252024
 (In thousands, except per share data)
Revenues$277,198 $237,708 
Cost of sales 238,725 207,952 
Gross profit 38,473 29,756 
Earnings of unconsolidated operations61,823 57,476 
Business interruption insurance recoveries— 13,612 
Operating expenses  
Selling, general and administrative expenses77,851 69,754 
Amortization of intangible assets750 531 
Gain on sale of assets(286)(5,146)
 78,315 65,139 
Operating profit21,981 35,705 
Other expense (income)
  
Interest expense5,754 5,566 
Interest income(3,052)(4,428)
Closed mine obligations457 2,381 
Loss (gain) on equity securities726 (1,805)
Gain on settlement of excess funding liability(3,590)— 
Pension settlement charge7,804 — 
Other, net738 345 
 8,837 2,059 
Income before income tax benefit13,144 33,646 
Income tax benefit
(4,430)(95)
Net income$17,574 $33,741 
Earnings per share:
Basic earnings per share$2.37 $4.58 
Diluted earnings per share$2.35 $4.55 
Basic weighted average shares outstanding7,423 7,363 
Diluted weighted average shares outstanding7,481 7,411 
See notes to the Consolidated Financial Statements.
F-6
Table of Contents



NACCO INDUSTRIES, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
 Year Ended December 31
 20252024
 (In thousands)
Net income$17,574 $33,741 
Other comprehensive income (loss)  
     Current period pension and postretirement plan adjustment, net of $557 tax expense
     and $205 tax benefit in 2025 and 2024, respectively
1,888 (706)
     Pension settlement, net of $1,771 tax benefit in 2025
6,033 — 
     Reclassification of pension and postretirement adjustments into earnings, net of $115
     and $89 tax benefit in 2025 and 2024, respectively
390 308 
Total other comprehensive income (loss)8,311 (398)
Comprehensive income$25,885 $33,343 
See notes to the Consolidated Financial Statements.


F-7
Table of Contents



NACCO INDUSTRIES, INC. AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
 December 31
 20252024
 (In thousands, except share data)
ASSETS  
Current assets  
Cash and cash equivalents$49,708 $72,833 
Trade accounts receivable42,921 49,706 
Accounts receivable from affiliates
6,906 5,793 
Prepaid profit sharing11,529 — 
Inventories63,648 94,608 
Assets held for sale12,774 14,159 
Prepaid insurance5,546 1,740 
Other current assets21,860 25,899 
Total current assets214,892 264,738 
Property, plant and equipment, net287,546 259,457 
Intangibles, net4,725 5,475 
Mining supplies inventory34,795 — 
Deferred income taxes14,001 14,641 
Investments in unconsolidated subsidiaries14,750 14,137 
Operating lease right-of-use assets9,595 9,661 
Equity securities
17,696 18,663 
Equity method investment in Eiger Resources33,723 19,147 
Other non-current assets29,505 25,768 
Total assets$661,228 $631,687 
LIABILITIES AND EQUITY  
Current liabilities  
Accounts payable$16,060 $17,721 
Accounts payable to affiliates
678 1,826 
Current maturities of long-term debt 9,080 4,179 
Asset retirement obligations
8,185 9,747 
Accrued payroll19,863 22,663 
Excess funding liability5,450 — 
Other current liabilities10,299 8,752 
Total current liabilities69,615 64,888 
Long-term debt16,815 25,335 
Long-term revolving credit agreement
75,000 70,000 
Operating lease liabilities7,950 9,042 
Asset retirement obligations39,516 39,780 
Retirement benefit plans4,558 4,787 
Other long-term liabilities18,531 12,908 
Total liabilities231,985 226,740 
Stockholders’ equity 
Common stock:  
Class A, par value $1 per share, 5,864,134 shares outstanding (2024 - 5,730,470 shares outstanding)
5,864 5,730 
Class B, par value $1 per share, convertible into Class A on a one-for-one basis, 1,562,963 shares outstanding (2024 - 1,565,359 shares outstanding)
1,563 1,566 
Capital in excess of par value42,427 34,340 
Retained earnings381,130 373,363 
Accumulated other comprehensive loss(1,741)(10,052)
Total stockholders’ equity429,243 404,947 
Total liabilities and equity$661,228 $631,687 
See notes to the Consolidated Financial Statements.
F-8
Table of Contents



NACCO INDUSTRIES, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
 Year Ended December 31
 20252024
 (In thousands)
Operating Activities  
Net income$17,574 $33,741 
Adjustments to reconcile net income to net cash provided by operating activities:  
Depreciation, depletion and amortization25,277 24,652 
Amortization of deferred financing fees764 619 
Deferred income taxes58 1,517 
Stock-based compensation8,280 5,832 
Gain on sale of assets(286)(5,146)
Inventory impairment charges
6,986 9,643 
Pension settlement charge7,804 — 
Other7,242 (3,971)
Changes in operating assets and liabilities:  
Accounts receivable2,916 (11,725)
Inventories(11,439)(27,250)
Other current assets(5,177)(8,677)
Accounts payable2,668 1,955 
Income taxes receivable/payable(2,935)(148)
Other current liabilities(8,823)1,247 
Net cash provided by operating activities 50,909 22,289 
Investing Activities  
Expenditures for property, plant and equipment(48,625)(54,706)
Acquisition of mineral interests(4,661)(713)
Proceeds from the sale of assets2,799 822 
Equity method investment(16,702)(16,556)
Return of equity method investment3,295 — 
Other(282)(139)
Net cash used for investing activities (64,176)(71,292)
Financing Activities  
Net additions to revolving credit agreement
5,000 60,000 
Reductions to long-term debt(4,643)(4,914)
(Reductions) additions to note payable to affiliate(346)624 
Debt issuance costs
— (2,415)
Cash dividends paid(7,335)(6,624)
Purchase of treasury shares(2,534)(9,944)
Net cash (used for) provided by financing activities(9,858)36,727 
Cash and Cash Equivalents  
Total decrease for the year
(23,125)(12,276)
Balance at the beginning of the year72,833 85,109 
Balance at the end of the year$49,708 $72,833 
See notes to the Consolidated Financial Statements.
F-9
Table of Contents



NACCO INDUSTRIES, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF EQUITY
 Class A Common StockClass B Common StockCapital in Excess of Par ValueRetained EarningsAccumulated Other Comprehensive (Loss) IncomeTotal Stockholders' Equity
(In thousands, except per share data)
Balance, January 1, 2024$5,883 $1,566 $28,672 $355,873 $(9,654)$382,340 
Stock-based compensation164 — 5,668 — — 5,832 
Purchase of treasury shares(317)— — (9,627)— (9,944)
Net income— — — 33,741 — 33,741 
Cash dividends on Class A and Class B common stock: $0.9000 per share
— — — (6,624)— (6,624)
Current period other comprehensive income, net of tax— — — — (706)(706)
Reclassification adjustment to net income, net of tax— — — — 308 308 
Balance, December 31, 2024$5,730 $1,566 $34,340 $373,363 $(10,052)$404,947 
Stock-based compensation193 — 8,087 — — 8,280 
Purchase of treasury shares(62)— — (2,472)— (2,534)
Conversion of Class B to Class A shares3 (3)— — — — 
Net income— — — 17,574 — 17,574 
Cash dividends on Class A and Class B common stock: $0.9850 per share
— — — (7,335)— (7,335)
Current period other comprehensive income, net of tax— — — — 1,888 1,888 
Pension settlement, net of tax— — — — 6,033 6,033 
Reclassification adjustment to net income, net of tax— — — — 390 390 
Balance, December 31, 2025$5,864 $1,563 $42,427 $381,130 $(1,741)$429,243 
See notes to the Consolidated Financial Statements.

F-10
Table of Contents

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
NACCO INDUSTRIES, INC. AND SUBSIDIARIES
(Tabular Amounts in Thousands, Except Per Share, Percentage Data and Oil and Gas Disclosures)

NOTE 1—Principles of Consolidation and Nature of Operations

The accompanying Consolidated Financial Statements include the accounts of NACCO Industries, Inc.® (NACCO) and its wholly owned subsidiary, NACCO Natural Resources Corporation® (NACCO Natural Resources, and with NACCO collectively, the Company, we, our or us). NACCO Natural Resources brings natural resources to life by delivering aggregates, minerals, reliable fuels and environmental solutions through our robust portfolio of businesses. We operate under three business segments: Utility Coal Mining, Contract Mining and Minerals and Royalties. The Utility Coal Mining segment, operated by North American Coal®, manages surface coal mines that are exclusive, long-term fuel providers for power generation companies. The Contract Mining segment, operated by North American Mining®, is a leading provider of a broad range of specialized, long-term contract mining services. The Minerals and Royalties segment, which includes the Catapult Mineral Partners® (Catapult) business, acquires and promotes the development of mineral and royalty interests and other related investments.

In addition to the reportable segments discussed above, we also operate other businesses that are not currently reported as separate segments. These businesses complement our existing operations and support our long-term growth strategic objectives. Mitigation Resources of North America® (Mitigation Resources) provides natural resource restoration and reclamation services that include stream and wetland mitigation solutions. ReGen Resources is pursuing opportunities to develop new power generation resources.

We also have items not directly attributable to an operating segment. These items primarily include administrative costs related to public company reporting requirements, including management and board compensation, the financial results of developing businesses and Bellaire Corporation (Bellaire). Bellaire manages long-term liabilities related to former Eastern U.S. underground mining activities.

During 2025, we changed the names of our reportable segments to make it easier for our stakeholders to understand the business activities within each segment. The Utility Coal Mining, Contract Mining and Minerals and Royalties segments were formerly the Coal Mining, North American Mining and Minerals Management segments, respectively. There were no changes to the composition of each segment and therefore no changes to historical segment reporting.

See Note 15 to the Consolidated Financial Statements for further discussion of segment reporting. Our operating segments are further described below:

Utility Coal Mining Segment
The Utility Coal Mining segment operates surface coal mines under exclusive, long-term contracts to supply 100% of the fuel requirements for adjacent power plants and a synfuels plant. Each mine is fully integrated with the operation of these facilities.

As of December 31, 2025, the Utility Coal Mining segment's operating coal mines were: The Coteau Properties Company (Coteau), Coyote Creek Mining Company, LLC (Coyote Creek), The Falkirk Mining Company (Falkirk) and Mississippi Lignite Mining Company (MLMC). Coteau, Falkirk and Coyote Creek are in North Dakota and MLMC is in Mississippi. Each of these mines produce lignite coal. While MLMC’s coal supply contract contains a take or pay provision, all other coal supply contracts are requirements contracts. Certain coal supply contracts can be terminated early, which would result in a reduction to future earnings.

The MLMC contract is the only coal supply contract in which we are responsible for all operating costs, capital requirements and final mine reclamation; therefore, MLMC is consolidated within our financial statements. MLMC sells coal to its customer at a contractually agreed-upon price which adjusts monthly, primarily based on changes in the level of established indices which reflect general U.S. inflation rates and includes adjustments for coal quality and certain reimbursable costs. Profitability at MLMC is affected by customer demand for coal, changes in the contractually determined sales price and actual costs incurred. MLMC's customer operates the Red Hills Power Plant, which supplies electricity to the Tennessee Valley Authority (TVA) under a long-term power purchase agreement. MLMC’s contract with its customer runs through April 1, 2032. Current mine area reserves are sufficient to meet contractual requirements through the 2032 contract term. TVA’s power portfolio includes coal, nuclear, hydroelectric, natural gas and renewables. The decision regarding which power plants to dispatch is determined by TVA. As a significant portion of MLMC’s costs are fixed, reduction in dispatch and/or reduced mechanical availability of the Red Hills Power Plant can materially reduce operating results at MLMC. Conversely, periods of higher
F-11
Table of Contents

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
NACCO INDUSTRIES, INC. AND SUBSIDIARIES
(Tabular Amounts in Thousands, Except Per Share, Percentage Data and Oil and Gas Disclosures)
dispatch can improve results. The Red Hills Power Plant operated at below full baseload capacity and experienced periods of reduced mechanical availability during 2024 and 2025. These factors increased per ton operating costs which adversely affected operating results in both 2024 and 2025.

In December 2023, MLMC received notice from its customer related to a boiler issue at the Red Hills Power Plant. While this issue has been resolved, it resulted in a reduction in customer demand which had a significant impact on our results of operations during 2024. We recognized income of $13.6 million in 2024 related to business interruption insurance recoveries that partially offset losses related to the boiler outage.

The Sabine Mining Company (Sabine) operates the Sabine Mine in Texas. All production from Sabine was delivered to Southwestern Electric Power Company's (SWEPCO) Henry W. Pirkey Plant (the Pirkey Plant). SWEPCO is an American Electric Power (AEP) company. As a result of the early retirement of the Pirkey Plant, Sabine ceased deliveries and commenced final reclamation on April 1, 2023. Funding for mine reclamation is the responsibility of SWEPCO, and Sabine receives compensation for providing mine reclamation services. Sabine will provide mine reclamation services through September 30, 2026. As of October 1, 2026, SWEPCO is obligated to acquire all of the capital stock of Sabine and complete the remaining mine reclamation.

At Coteau, Coyote Creek and Falkirk, we are paid a management fee per ton of coal or heating unit (MMBtu) delivered. Each contract specifies the indices and mechanics by which fees change over time, generally in line with broad measures of U.S. inflation. Our customers are responsible for funding all mine operating costs, including final mine reclamation, and directly or indirectly providing all of the capital required to build and operate the mine. This contract structure eliminates exposure to spot coal market price fluctuations while providing predictable income and cash flow with minimal capital investment. Other than at Coyote Creek, debt financing provided by or supported by the customers is without recourse to us. See Note 16 to the Consolidated Financial Statements in this Form 10-K for further discussion of Coyote Creek's guarantees.

Coteau, Coyote Creek, Falkirk and Sabine each meet the definition of a variable interest entity (VIE). In each case, NACCO is not the primary beneficiary of the VIE as we do not exercise financial control; therefore, we do not consolidate the results of these operations within our financial statements. Instead, these contracts are accounted for as equity method investments. We regularly evaluate if there are reconsideration events which could change our conclusion as to whether these entities meet the definition of a VIE and the determination of the primary beneficiary. The income before income taxes associated with these VIEs is reported as Earnings of unconsolidated operations on the Consolidated Statements of Operations and our investment is reported on the line Investments in unconsolidated subsidiaries in the Consolidated Balance Sheets. The mines that meet the definition of a VIE are referred to collectively as the Unconsolidated Subsidiaries. For tax purposes, the Unconsolidated Subsidiaries are included within our consolidated U.S. tax return; therefore, the Income tax benefit line on the Consolidated Statements of Operations includes income taxes related to these entities. See Note 16 to the Consolidated Financial Statements in this Form 10-K for further information on the Unconsolidated Subsidiaries.

We perform contemporaneous reclamation activities at each mine in the normal course of operations. Under all of the Unconsolidated Subsidiaries’ contracts, the customer has the obligation to fund final mine reclamation activities. Under certain contracts, the Unconsolidated Subsidiary holds the mine permit and is therefore responsible for final mine reclamation activities. To the extent the Unconsolidated Subsidiary performs such final reclamation, it is compensated for providing those services in addition to receiving reimbursement from customers for costs incurred.

Contract Mining Segment
The Contract Mining segment provides value-added contract mining and other services for producers of industrial minerals and products. The segment is a platform for our growth and diversification of mining activities outside of the thermal coal industry. Contract Mining provides contract mining services for independently owned mines and quarries, creating value for our customers by performing the mining aspects of our customers’ operations. This allows customers to focus on their areas of expertise: materials handling and processing, product sales and distribution. As of December 31, 2025, the Contract Mining segment operates at quarries in Florida, Arkansas and Nebraska and is expected to begin operations at a quarry in Arizona during the first half of 2026. Beginning in 2026, the Contract Mining segment will also provide dragline services as part of a U.S. Army Corps of Engineers construction project in Palm Beach County, Florida.

In addition, Contract Mining's subsidiary, Sawtooth, is the exclusive provider of comprehensive mining services for the Thacker Pass lithium project in Humboldt County, Nevada. Thacker Pass is owned by a joint venture between Lithium
F-12
Table of Contents

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
NACCO INDUSTRIES, INC. AND SUBSIDIARIES
(Tabular Amounts in Thousands, Except Per Share, Percentage Data and Oil and Gas Disclosures)
Americas Corp. (TSX:LAC) (NYSE: LAC) and General Motors Holdings LLC. The U.S. Department of Energy holds warrants to purchase five percent non-voting, non-transferable equity in this joint venture. Thacker Pass is targeting initial lithium production in late 2027. The contract requires reimbursement for costs of mining, capital expenditures and mine closure. Sawtooth will recognize a contractually agreed upon production fee once the mine is operating. In addition to providing comprehensive mining services, Sawtooth is currently assisting with certain construction services and will transport clay tailings once lithium production commences.

Minerals and Royalties Segment
The Minerals and Royalties segment derives income primarily by leasing our royalty and mineral interests to third-party exploration and production companies, and, to a lesser extent, other mining companies, granting them the rights to explore, develop, mine, produce, market and sell gas, oil, and coal in exchange for royalty payments based on the lessees' sales of those minerals.

The Minerals and Royalties segment owns royalty interests, mineral interests, non-participating royalty interests and overriding royalty interests (collectively mineral and royalty interests).

•Royalty Interest. Royalty interests generally result when the owner of a mineral interest leases the underlying minerals to an exploration and production company pursuant to an oil and gas lease. Typically, the resulting royalty interest is a cost-free percentage of production revenues for minerals extracted from the acreage. A holder of royalty interests is generally not responsible for capital expenditures or lease operating expenses, but royalty interests may be calculated net of post-production expenses. Royalty interests leased to producers expire upon the expiration of the oil and gas lease and revert to the mineral owner.
•Mineral Interest. Mineral interests are perpetual rights of the owner to explore, develop, exploit, mine and/or produce any or all of the minerals lying below the surface of the property. The holder of a mineral interest has the right to lease the minerals to an exploration and production company. Upon the execution of an oil and gas lease, the lessee (the exploration and production company) becomes the working interest owner and the lessor (the mineral interest owner) has a royalty interest.
•Non-Participating Royalty Interest (NPRIs). NPRI is an interest in oil and gas production which is created from the mineral estate. The NPRI is expense-free, bearing no operational costs of production. The term non-participating indicates that the interest owner does not share in the bonus, rentals from a lease, nor the right to participate in the execution of oil and gas leases. The NPRI owner does; however, typically receive royalty payments.
•Overriding Royalty Interest (ORRIs). ORRIs are created by carving out the right to receive royalties from a working interest. Like royalty interests, ORRIs do not confer an obligation to make capital expenditures or pay for lease operating expenses and have limited environmental liability; however, ORRIs may be calculated net of post-production expenses, depending on how the ORRI is structured. ORRIs that are carved out of working interests are linked to the same underlying oil and gas lease that created the working interest, and therefore, such ORRIs are typically subject to expiration upon the expiration or termination of the oil and gas lease.

We may own more than one type of mineral and royalty interest in the same tract of land. For example, where we own an ORRI in a lease on the same tract of land in which we own a mineral interest, the ORRI in that tract will relate to the same gross acres as the mineral interest in that tract.

As of December 31, 2025 and 2024, the Minerals and Royalties segment holds an equity investment of $33.7 million and $19.1 million, respectively, in Eiger Resources, which holds operated and non-operated working interests in oil and natural gas assets in the Kansas and the Oklahoma portion of the Hugoton basin. Although we own less than 20%, Eiger Resources meets the definition of a VIE. NACCO is not the primary beneficiary of the VIE as it does not exercise financial control; therefore, we do not consolidate the results of these operations within our financial statements. Instead, this contract is accounted for as an equity method investment. Our investment is reported on the line Equity method investment in Eiger Resources in the Consolidated Balance Sheets. The Minerals and Royalties segment records its share of earnings as Earnings of unconsolidated operations on the Consolidated Statements of Operations. Due to the timing and availability of financial information, earnings or losses from this investment are recorded on a one quarter lag.

F-13
Table of Contents

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
NACCO INDUSTRIES, INC. AND SUBSIDIARIES
(Tabular Amounts in Thousands, Except Per Share, Percentage Data and Oil and Gas Disclosures)
Changes in the Eiger Resources equity method investment balance are summarized as follows:

December 31
20252024
Beginning balance
$19,147 $2,800 
Share of earnings
2,571 647 
Capital contributions
15,000 15,700 
Distributions received
(2,995)— 
Ending balance
$33,723 $19,147 

Excluding the Eiger Resources investment described above, total consideration for acquisitions of mineral and royalty interests was $4.7 million and $0.7 million, in 2025 and 2024, respectively. The 2025 acquisitions include 10.5 thousand gross acres and 0.4 thousand net royalty acres. The 2024 acquisitions included 13.7 thousand gross acres and 0.6 thousand net royalty acres.

The Minerals and Royalties segment also manages legacy royalty and mineral interests located in Ohio (Utica and Marcellus shale natural gas), Louisiana (Haynesville shale and Cotton Valley formation natural gas), Texas (Cotton Valley and Austin Chalk formation natural gas), Mississippi (coal), Pennsylvania (coal, coalbed methane and Marcellus shale natural gas), Alabama (coal, coalbed methane and natural gas) and North Dakota (coal, oil and natural gas). The majority of our legacy reserves were acquired as part of our historical coal mining operations.

Total oil and gas mineral and royalty interests include approximately 208.0 thousand gross acres and 64.4 thousand net royalty acres at December 31, 2025. Net royalty acres are calculated based on our ownership and royalty rate, normalized to a standard 1/8th royalty lease, and assumes a 1/4th royalty rate for unleased acres. See Note 17 for further discussion of Minerals and Royalties.

Other items: At December 31, 2025 and 2024, we had $12.8 million and $14.2 million classified as Assets held for sale on the Consolidated Balance Sheets. During 2025, we sold three draglines that were classified as Assets held for sale as of December 31, 2024 and recognized a $0.1 million gain in the Contract Mining segment, which is included on the line Gain on sale of assets within the Consolidated Statements of Operations. At December 31, 2025, Assets held for sale consists of two draglines not in use in the Contract Mining Segment and an office building in North Dakota in Unallocated Items.

During 2025, we terminated the NACCO Combined Defined Benefit Plan (Combined Plan) and settled all future obligations by transferring the remaining benefit obligations to a third-party insurance company. Although the plan was overfunded, we recognized a non-cash, pension settlement charge of $7.8 million on the line Pension settlement charge within the Consolidated Statements of Operations. The $7.8 million settlement charge accelerated the recognition of the net loss recorded in Accumulated other comprehensive loss that would have otherwise been recognized in subsequent periods. See Note 14 to the Consolidated Financial Statements in this Form 10-K for further information on the Combined Plan.

During 2025, the Company and Falkirk’s former customer agreed to settle the Falkirk Defined Benefit Plan for $10.9 million, resulting in a gain of $3.6 million on the line Gain on settlement of excess funding liability within the Consolidated Statements of Operations. In accordance with the agreement reached with the former customer, $5.5 million was paid to the former customer during 2025. The remaining $5.4 million, recorded on the line Excess funding liability on the Consolidated Balance Sheets at December 31, 2025, will be paid to the former customer in 2026.

The excess funds from the terminated Combined Plan and the Falkirk Defined Benefit Plan will be utilized by the NACCO 401(k) plan, which is a qualified replacement plan. These funds will be used for future profit sharing contributions to eligible 401(k) plan participants. Total remaining funds are $14.6 million as of December 31, 2025. The current portion of $11.5 million is recorded on the line Prepaid profit sharing and the long-term portion of $3.1 million is recorded on the line Other non-current assets on the Consolidated Balance Sheet as of December 31, 2025.

During 2024, we sold land for $7.0 million and recognized a $4.5 million gain in the Minerals and Royalties segment, which is included on the line Gain on sale of assets within the Consolidated Statements of Operations.

F-14
Table of Contents

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
NACCO INDUSTRIES, INC. AND SUBSIDIARIES
(Tabular Amounts in Thousands, Except Per Share, Percentage Data and Oil and Gas Disclosures)
NOTE 2—Significant Accounting Policies

Use of Estimates: The preparation of financial statements in conformity with U.S. generally accepted accounting principles requires management to make estimates and judgments. These estimates and judgments affect the reported amounts of assets and liabilities and the disclosure of contingent assets and liabilities (if any) at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates.
Cash and Cash Equivalents: Cash and cash equivalents include cash in banks and highly liquid investments with original maturities of three months or less.
Property, Plant and Equipment, Net: Property, plant and equipment are initially recorded at cost. Depreciation, depletion and amortization are provided in amounts sufficient to amortize the cost of the assets, including assets recorded under finance leases, over their estimated useful lives using the straight-line method or the units-of-production method. Buildings and building improvements are depreciated over the life of the asset, which is generally 30 years. Estimated lives for machinery and equipment generally range from three to 15 years. The units-of-production method is used to amortize certain assets based on estimated recoverable tonnages. Repairs and maintenance costs are expensed when incurred, unless such costs extend the estimated useful life of the asset, in which case such costs are capitalized and depreciated. Asset retirement costs associated with asset retirement obligations are capitalized with the carrying amount of the related long-lived asset and depreciated over the asset's estimated useful life.
Royalty Interests in Oil and Natural Gas Properties: We follow the successful efforts method of accounting for royalty and mineral interests. Under this method, costs to acquire mineral and royalty interests in oil and natural gas properties are capitalized when incurred. Acquisitions of royalty interests of oil and natural gas properties are considered asset acquisitions and are recorded at cost.
Acquisition costs of proved royalty and mineral interests are amortized using the units of production method over the life of the property, which is estimated using proved reserves. For purposes of amortization, interests in oil and natural gas properties are grouped in a reasonable aggregation of properties.
We review and evaluate our royalty interests in oil and natural gas properties for impairment when events or changes in circumstances indicate that the related carrying amounts may not be recoverable. Proved oil and gas properties are reviewed for impairment when events and circumstances indicate a potential decline in the fair value of such properties below the carrying value, such as a downward revision of the reserve estimates or lower commodity prices. When such events or changes in circumstances occur, we estimate the undiscounted future cash flows expected in connection with the properties and compare such future cash flows to the carrying amounts of the properties to determine if the carrying amounts are recoverable. If the carrying value of the properties is determined to not be recoverable based on the undiscounted cash flows, an impairment charge is recognized by comparing the carrying value to the estimated fair value of the properties.
See Note 17 for further discussion of our royalty and mineral interests.
Long-Lived Assets: We periodically evaluate long-lived assets for impairment when changes in circumstances or the occurrence of certain events indicate the carrying amount of an asset or asset group may not be recoverable. Upon identification of indicators of impairment, we evaluate the carrying value of the asset by comparing the estimated future undiscounted cash flows generated from the use of the asset or asset group and its eventual disposition with the asset's net carrying value. If the carrying value of an asset is considered impaired, an impairment charge is recorded for the amount that the carrying value of the long-lived asset or asset group exceeds its fair value. Fair value is estimated as the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date.
Self-insurance Liabilities: We are generally self-insured for medical claims, certain workers’ compensation claims and certain closed mine liabilities. An estimated provision for claims reported and for claims incurred but not yet reported under the self-insurance programs is recorded and revised periodically based on industry trends, historical experience and management judgment. In addition, industry trends are considered within management's judgment for valuing claims. Changes in assumptions for such matters as legal judgments and settlements, inflation rates, medical costs and actual experience could cause estimates to change in the near term.
Revenue Recognition: See Note 3 to the Consolidated Financial Statements for discussion of our revenue recognition.
Stock Compensation: We maintain a long-term incentive program that allow for the grant of shares of Class A common stock, subject to restrictions, as a means of retaining and rewarding selected employees for long-term performance and to increase their ownership in NACCO. Shares awarded under the plans are fully vested and entitle the stockholder to all rights of common
F-15
Table of Contents

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
NACCO INDUSTRIES, INC. AND SUBSIDIARIES
(Tabular Amounts in Thousands, Except Per Share, Percentage Data and Oil and Gas Disclosures)
stock ownership except that shares may not be assigned, pledged or otherwise transferred during the restriction period. In general, for shares awarded for years ended December 31, 2025 and December 31, 2024, the restriction period ends at the earliest of (i) three years after the participant's retirement date, (ii) three, five or ten years from the award date, or (iii) the participant's death or permanent disability. Pursuant to the plans, we issued 124,401 and 162,670 shares related to the years ended December 31, 2025 and 2024, respectively. After the issuance of these shares, there were 492,280 shares of Class A common stock available for issuance under these plans. Compensation expense related to these share awards was $7.1 million ($5.6 million net of tax) and $5.2 million ($4.1 million net of tax) for the years ended December 31, 2025 and 2024, respectively. Compensation expense represents fair value based on the market price of the shares of Class A common stock at the grant date.
We also have a stock compensation plan for non-employee directors under which a portion of the annual retainer for each non-employee director is paid in restricted shares of Class A common stock. For the year ended December 31, 2025, $112,000 ($195,000 for the Chairman) of the non-employee director's annual retainer of $179,000 ($300,000 for the Chairman) was paid in restricted shares of Class A common stock. For the year ended December 31, 2024, $110,000 ($150,000 for the Chairman) of the non-employee director's annual retainer of $175,000 ($250,000 for the Chairman) was paid in restricted shares of Class A common stock. Shares awarded under the plan are fully vested and entitle the stockholder to all rights of common stock ownership except that shares may not be assigned, pledged, hypothecated or otherwise transferred during the restriction period. In general, the restriction period ends at the earliest of (i) ten years from the award date, (ii) the date of the director's death or permanent disability, (iii) five years (or earlier with the approval of the Board of Directors) after the director's date of retirement from the Board of Directors, (iv) the date the director has both retired from the Board of Directors and has reached age 70, or (v) at such other time as determined by the Board of Directors in their sole and absolute discretion. Pursuant to this plan, we issued 35,372 and 44,731 shares related to the years ended December 31, 2025 and 2024, respectively. In addition to the mandatory retainer fee received in restricted stock, directors may elect to receive shares of Class A common stock in lieu of cash for up to 100% of the balance of their annual retainer, committee retainer and any committee chairman's fees. These voluntary shares are not subject to any restrictions. There were no shares issued under voluntary elections in 2025 and 2024. After the issuance of these shares, there were 175,687 shares of Class A common stock available for issuance under this plan. Compensation expense related to these awards was $1.5 million ($1.2 million net of tax) and $1.3 million ($1.0 million net of tax) for the years ended December 31, 2025 and 2024, respectively. Compensation expense represents fair value based on the market price of the shares of Class A common stock at the grant date.
Financial Instruments: Financial instruments held by us include cash and cash equivalents, accounts receivable, equity securities, accounts payable, revolving credit agreements and long-term debt.
Fair Value Measurements: We account for the fair value measurement of our financial assets and liabilities in accordance with U.S. generally accepted accounting principles, which defines fair value as the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date.
A fair value hierarchy requires an entity to maximize the use of observable inputs, where available, and minimize the use of unobservable inputs when measuring fair value.
Described below are the three levels of inputs that may be used to measure fair value:
Level 1 - Quoted prices in active markets that are accessible at the measurement date for identical assets or liabilities.
Level 2 - Observable prices that are based on inputs not quoted on active markets, but corroborated by market data.
Level 3 - Unobservable inputs are used when little or no market data is available.
The hierarchy is based upon the transparency of inputs to the valuation of an asset or liability as of the measurement date. The classification of fair value measurements within the hierarchy is based upon the lowest level of input that is significant to the measurement. See Note 9 for further discussion of fair value measurements.
Recently Issued Accounting Standards

Accounting Standards Adopted in 2025: During 2025, we adopted ASU No. 2023-09, Income Taxes (Topic 740): Improvements to Income Tax Disclosures (ASU 2023-09) on a prospective basis, which requires entities to disclose more detailed information about their effective tax rate reconciliation as well as information on income taxes paid. The adoption of this standard only impacts disclosures and did not have a material impact on our Financial Statements.

Accounting Standards Not Yet Adopted: In November 2024, the FASB issued ASU No. 2024-03, Income Statement - Reporting Comprehensive Income - Expense Disaggregation Disclosures (Subtopic 220-40) (ASU 2024-03), which requires
F-16
Table of Contents

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
NACCO INDUSTRIES, INC. AND SUBSIDIARIES
(Tabular Amounts in Thousands, Except Per Share, Percentage Data and Oil and Gas Disclosures)
entities to disclose disaggregated information about certain income statement expense line items in the notes to their financial statements on an annual and interim basis. ASU 2024-03 is effective for fiscal years beginning after December 15, 2026, and interim reporting periods beginning after December 15, 2027, with early adoption permitted. We are currently in the process of evaluating the impact of this ASU on our Financial Statements and related disclosures.

Reclassification: Certain reclassifications have been made to the prior periods’ Consolidated Financial Statements to conform to the current period's presentation.

NOTE 3—Revenue Recognition

Nature of Performance Obligations: At contract inception, we assess the goods and services promised in our contracts with customers and identify a performance obligation for each promised good or service that is distinct. To identify the performance obligations, we consider all of the goods or services promised in the contract regardless of whether they are explicitly stated or are implied by customary business practices.
Each mine or mine area has a contract with our respective customer that represents a contract under ASC 606. For our consolidated entities, our performance obligations vary by contract and consist of the following:
At MLMC, each MMBtu delivered during the production period is considered a separate performance obligation. Revenue is recognized at the point in time that control of each MMBtu of lignite transfers to the customer. Fluctuations in revenue from period to period generally result from changes in customer demand.
In the Contract Mining segment, the management service to oversee the operation of the equipment and delivery of aggregates or other minerals is the performance obligation accounted for as a series. Performance momentarily creates an asset that the customer simultaneously receives and consumes; therefore, control is transferred to the customer over time. Consistent with the conclusion that the customer simultaneously receives and consumes the benefits provided, an input-based measure of progress is appropriate. As each month of service is completed, revenue is recognized for the amount of actual costs incurred, plus the management fee or fixed fee and the general and administrative fee (as applicable). Fluctuations in revenue from period to period result from changes in customer demand primarily due to increases and decreases in activity levels on individual contracts and variances in reimbursable costs. Revenue from equipment sales and part sales is recognized upon transfer of control to the customer.

The Minerals and Royalties segment enters into contracts which grant the right to explore, develop, produce and sell minerals controlled by us. These arrangements result in the transfer of mineral rights for a period of time; however, no rights to the actual land are granted other than access for purposes of exploration, development, production and sales. The mineral rights revert back to us at the expiration of the contract.

Under these contracts, granting exclusive right, title, and interest in and to minerals, if any, is the performance obligation. The performance obligation under these contracts represents a series of distinct goods or services whereby each day of access that is provided is distinct. The transaction price consists of a variable sales-based royalty and, in certain arrangements, a fixed component in the form of an up-front lease bonus payment. As the amount of consideration we will ultimately be entitled to is entirely susceptible to factors outside of our control, the entire amount of variable consideration is constrained at contract inception. We believe that the pricing provisions of royalty contracts are customary in the industry.

Mitigation Resources provides natural resource restoration and reclamation services that include stream and wetland mitigation solutions. For restoration and reclamation services, the service contracts are generally structured as an agreement under which Mitigation Resources is reimbursed for all costs incurred plus a fixed fee. The services provided represent the performance obligation and are accounted for as a series. Performance momentarily creates an asset that the customer simultaneously receives and consumes; therefore, control is transferred to the customer as work is completed. Consistent with the conclusion that the customer simultaneously receives and consumes the benefits provided, an input-based measure of progress is appropriate. As each month of service is completed, revenue is recognized for the amount of actual costs incurred, plus the fixed fee. Fluctuations in revenue from period to period result from increases and decreases in activity levels of individual contracts and variances in reimbursable costs.

Mitigation Resources also generates and sells stream and wetland mitigation credits (known as mitigation banking). In mitigation banking, each mitigation credit sale is considered a separate performance obligation. Mitigation banks are regulated
F-17
Table of Contents

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
NACCO INDUSTRIES, INC. AND SUBSIDIARIES
(Tabular Amounts in Thousands, Except Per Share, Percentage Data and Oil and Gas Disclosures)
and approved by the U.S. Army Corps of Engineers and other federal, state and local agencies. Mitigation credits are released in phases over the life of the mitigation bank. Revenue is recognized at the point in time that control of each mitigation credit transfers to the customer. Fluctuations in revenue from period to period generally result from changes in timing of mitigation credit releases and/or customer demand.

Significant Judgments: The contracts with our customers in the Utility Coal Mining and Contract Mining segments contain different types of variable consideration including, but not limited to, management fees that adjust based on volumes or MMBtu delivered. However, the terms of these variable payments relate specifically to our efforts to satisfy one or more, but not all, of the performance obligations (or to a specific outcome from satisfying the performance obligations) in the contract. Therefore, we allocate each variable payment (and subsequent changes to that payment) entirely to the specific performance obligation to which it relates. Management fees, as well as general and administrative fees, are also adjusted based on changes in specified indices (e.g., CPI) to compensate for general inflation changes. Index adjustments, if applicable, are effective prospectively.

In the Minerals and Royalties segment, we have the right to receive revenues from the sale of oil and natural gas through sales of the third-party lessees in which we own a mineral or royalty interest. Revenue is recognized at the point control of the product is transferred from the operator to the purchaser. Those purchasers remit payment to the operator and the operator, in turn, remits payment to us. Receivables from third-party lessees for which we did not receive actual production information, either due to timing delays or due to the unavailability of data at the time when revenues are recognized, are estimated using expected sales volumes and estimated prices. The difference between our estimates and the actual amounts received is recorded in the month that payment is received from the third-party lessee. We typically receive payment for oil and natural gas sales within 90 days of the month of delivery. For the years ended December 31, 2025 and 2024, differences between our estimates and the actual amounts received from operators were immaterial.

Cost Reimbursement: Certain contracts include reimbursement from customers of actual costs incurred for the purchase of supplies, equipment and services in accordance with contractual terms. Such reimbursable revenue is variable and subject to uncertainty, as the amounts received and timing thereof is highly dependent on factors outside of our control. Accordingly, reimbursable revenue is fully constrained and not recognized until the uncertainty is resolved, which typically occurs when the related costs are incurred on behalf of a customer. We are considered a principal in such transactions and record the associated revenue at the gross amount billed to the customer with the related costs recorded as an expense within cost of sales.

At the Thacker Pass lithium project, in addition to management fee income, the customer will reimburse Sawtooth for certain capital expenditures. Sawtooth will recognize revenue over the estimated useful life of the asset on a straight-line basis as the performance obligation is satisfied over time. In prior years, the customer received a $3.5 million advance from Sawtooth, which is included in the long-term contract asset. The customer will pay a $4.7 million success fee to Sawtooth if commercial mining milestones are met, at which time Sawtooth will recognize the revenue for the difference between the success fee and the amount advanced. If commercial mining milestones are not met, the customer will only repay the $3.5 million advance.
Prior Period Performance Obligations: As discussed above, we record royalty income in the month production is delivered to the purchaser. The expected sales volumes and prices for these properties are estimated and recorded in Other current assets in the Consolidated Balance Sheets. The difference between our estimates and the actual amounts received is recorded in the month that payment is received from the third-party lessee. During the years ended December 31, 2025 and 2024, royalty income recognized in the reporting period relating to production satisfied in prior periods was $1.5 million and immaterial, respectively.
Disaggregation of Revenue: In accordance with ASC 606-10-50, we disaggregate revenue from contracts with customers into major goods and service lines and timing of transfer of goods and services. We determined that disaggregating revenue into these categories achieves the disclosure objective of depicting how the nature, amount, timing, and uncertainty of revenue and cash flows are affected by economic factors. Our business consists of the Utility Coal Mining, Contract Mining and Minerals and Royalties segments as well as Unallocated Items. Revenue included in Unallocated Items is primarily related to Mitigation Resources. See Note 15 to the Consolidated Financial Statements for further discussion of segment reporting.

F-18
Table of Contents

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
NACCO INDUSTRIES, INC. AND SUBSIDIARIES
(Tabular Amounts in Thousands, Except Per Share, Percentage Data and Oil and Gas Disclosures)
The following table disaggregates revenue by major sources for the years ended December 31:
Major Goods/Service Lines20252024
Utility Coal Mining$88,188 $68,611 
Contract Mining140,013 119,600 
Minerals and Royalties37,630 34,579 
Unallocated Items
15,080 17,707 
Eliminations(3,713)(2,789)
Total revenues$277,198 $237,708 
Timing of Revenue Recognition
Transferred at a point in time
$92,331 $66,506 
Transferred over time
184,867 171,202 
Total revenues$277,198 $237,708 

Contract Balances
The opening and closing balances of our current and long-term contract assets and liabilities and receivables are as follows:
Contract balances
Trade accounts receivableContract asset
(current)		Contract asset
(long-term)		Contract liability (current)Contract liability (long-term)
Balance at January 1, 2025$49,706 $313 $3,500 $484 $5,119 
Balance at December 31, 202542,921 382 3,500 1,358 10,593 
Increase (decrease)$(6,785)$69 $— $874 $5,474 

We expect to recognize $1.4 million in 2026, $0.3 million in 2027, $1.2 million in 2028, $0.2 million in 2029 and 2030 and $8.7 million thereafter related to the contract liability remaining at December 31, 2025. The difference between the opening and closing balances of our contract balances results from the timing difference between our performance and the customer’s payment.

We have no contract assets recognized from the costs to obtain or fulfill a contract with a customer.

NOTE 4—Inventories

Inventories are summarized as follows:
 December 31
 20252024
Coal$24,585 $27,076 
Mining supplies73,858 67,532 
Total inventories$98,443 $94,608 

The weighted average method is used for inventory valuation. During the year ended December 31, 2025 and 2024, we recorded $7.0 million and $9.6 million of inventory impairment charges, respectively, in the line Cost of sales in the Consolidated Statements of Operations as mining costs exceeded net realizable value of coal inventory at MLMC.

Mining supplies inventory consists primarily of critical spare parts to support Contract Mining’s dragline operations and other general supplies used on day-to-day operations. Mining supplies inventory not expected to be utilized within the next 12 months is classified as long-term on the Consolidated Balance Sheet.

F-19
Table of Contents

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
NACCO INDUSTRIES, INC. AND SUBSIDIARIES
(Tabular Amounts in Thousands, Except Per Share, Percentage Data and Oil and Gas Disclosures)
NOTE 5—Property, Plant and Equipment, Net

Property, plant and equipment, net includes the following:
 December 31
 20252024
Coal lands and real estate$72,490 $70,766 
Mineral interests73,850 69,148 
Plant and equipment354,447 317,933 
Property, plant and equipment, at cost500,787 457,847 
Less allowances for depreciation, depletion and amortization
213,241 198,390 
 $287,546 $259,457 
Total depreciation, depletion and amortization expense on property, plant and equipment was $24.5 million and $24.1 million during 2025 and 2024, respectively.

NOTE 6—Intangible Assets

We have a coal supply agreement intangible asset which is subject to amortization based on units of production over the term of the lignite sales agreement which expires in 2032. The gross and net balances are set forth in the following table:
 Gross Carrying
Amount		Accumulated
Amortization and Impairment		Net
Balance
Balance at December 31, 2025   
Coal supply agreement$84,200 $(79,475)$4,725 
Balance at December 31, 2024   
Coal supply agreement$84,200 $(78,725)$5,475 
Amortization expense for intangible assets was $0.8 million and $0.5 million in 2025 and 2024, respectively.
NOTE 7—Asset Retirement Obligations

Our obligations associated with the retirement of long-lived assets are recognized at fair value at the time the legal obligations are incurred. Upon initial recognition of a liability, a corresponding amount is capitalized as part of the carrying value of the related long-lived asset within Property, Plant and Equipment, net in the Consolidated Balance Sheets. The asset is depreciated either by the straight-line method or the units-of-production method. The liability is accreted each period until the liability is settled, at which time the liability is removed. The depreciation of the asset and the accretion of the liability are both recorded in the line Cost of sales in the Consolidated Statements of Operations. If the liability is settled for an amount other than the recorded amount, a gain or loss is recognized.

Our asset retirement obligations are principally for costs to close our consolidated surface mines and reclaim the land as a result of our normal mining activities. Management’s estimate involves a high degree of subjectivity. In particular, the obligation’s fair value is determined using a discounted cash flow technique and is based upon mining permit requirements and various assumptions including credit adjusted risk-free-rates, estimates of disturbed acreage, life of the mine, estimated reclamation costs, the application of various environmental laws and regulations and assumptions regarding equipment productivity. We review our asset retirement obligations at each mine site at least annually and makes necessary adjustments for permit changes and for revisions of estimates of the timing and extent of reclamation activities and cost estimates.


F-20
Table of Contents

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
NACCO INDUSTRIES, INC. AND SUBSIDIARIES
(Tabular Amounts in Thousands, Except Per Share, Percentage Data and Oil and Gas Disclosures)
A reconciliation of our beginning and ending aggregate carrying amount of the asset retirement obligations are as follows:
 Utility Coal MiningUnallocated Items
NACCO Consolidated
Balance at January 1, 2024$33,044 $19,569 $52,613 
Liabilities settled during the period(6,115)(960)(7,075)
Accretion expense2,530 1,510 4,040 
Revision of estimated cash flows79 (130)(51)
Balance at December 31, 2024$29,538 $19,989 $49,527 
Liabilities settled during the period(5,491)(1,269)(6,760)
Accretion expense2,284 1,553 3,837 
Revision of estimated cash flows 2,246 (1,149)1,097 
Balance at December 31, 2025$28,577 $19,124 $47,701 

Bellaire's legacy liabilities include obligations for water treatment and other environmental remediation that arose as part of the normal course of closing these underground mining operations. Since Bellaire's properties are no longer active operations, no associated asset has been capitalized. Bellaire’s asset retirement obligation is included in the table above in the Unallocated Items column.

In a previous period, Bellaire established a $5.0 million Mine Water Treatment Trust, which is legally restricted for purposes of settling the Bellaire asset retirement obligation, to assure the long-term treatment of post-mining discharges. The fair value of Bellaire's Mine Water Treatment assets are $13.5 million and $12.3 million at December 31, 2025 and December 31, 2024, respectively, and is recognized as a component of Equity securities in the Consolidated Balance Sheets. See Note 9 for further discussion of the Mine Water Treatment Trust.

NOTE 8—Current and Long-Term Financing

Financing arrangements are obtained and maintained at the subsidiary level. NACCO has not guaranteed any borrowings of our subsidiaries. The following table summarizes our available and outstanding borrowings:
 December 31
 20252024
Total outstanding borrowings:  
Revolving credit agreement$75,000 $70,000 
Other debt25,895 29,514 
Total debt outstanding$100,895 $99,514 
Current portion of borrowings outstanding
$9,080 $4,179 
Long-term portion of borrowings outstanding91,815 95,335 
 $100,895 $99,514 
  
Total available borrowings, net of limitations, under revolving credit agreement$149,462 $169,102 
  
Unused revolving credit agreement$74,462 $99,102 
Weighted average stated interest rate on total borrowings6.1 %6.4 %
F-21
Table of Contents

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
NACCO INDUSTRIES, INC. AND SUBSIDIARIES
(Tabular Amounts in Thousands, Except Per Share, Percentage Data and Oil and Gas Disclosures)
Annual maturities of total debt, excluding leases, are as follows:
20269,051 
20273,685 
202877,925 
20291,696 
20301,154 
Thereafter7,327 
 $100,838 
Interest paid on total debt was $7.0 million and $5.3 million during 2025 and 2024, respectively. Interest capitalized was $1.5 million during 2025.
In September 2024, NACCO Natural Resources amended its secured revolving line of credit (Facility) to increase the revolving credit commitments to $200.0 million and extend the maturity to September 2028. Borrowings outstanding under the Facility were $75.0 million at December 31, 2025. At December 31, 2025, the excess availability under the Facility was $74.5 million, which reflects a reduction for outstanding letters of credit of $50.5 million.

The Facility has performance-based pricing, which sets interest rates based upon NACCO Natural Resources achieving various levels of debt to EBITDA ratios, as defined in the Facility. Borrowings bear interest at a floating rate plus a margin based on the level of debt to EBITDA ratio achieved. The applicable margins, effective December 31, 2025, for base rate and Term Secured Overnight Financing Rate loans were 1.50% and 2.50%, respectively. The Facility has a commitment fee which is based upon achieving various levels of net debt to EBITDA ratios. The commitment fee was 0.40% on the unused commitment at December 31, 2025. During the year ended December 31, 2025 and December 31, 2024, the average borrowing under the Facility was $57.3 million and $27.2 million, respectively, and the weighted-average annual interest rate, including the floating rate margin, was 7.21% and 8.83%, respectively.

The Facility contains restrictive covenants, which require, among other things, NACCO Natural Resources to maintain a maximum net debt to EBITDA ratio of 2.75 to 1.00 and an interest coverage ratio of not less than 4.00 to 1.00. The Facility provides the ability to make loans, dividends and advances to NACCO, with some restrictions based on maintaining a maximum debt to EBITDA ratio of 1.50 to 1.00, or if greater than 1.50 to 1.00, a Fixed Charge Coverage Ratio of 1.10 to 1.00. At December 31, 2025, NACCO Natural Resources was in compliance with all financial covenants in the Facility.

The obligations under the Facility are guaranteed by certain of NACCO Natural Resources' direct and indirect, existing and future domestic subsidiaries, and is secured by certain assets of NACCO Natural Resources and the guarantors, subject to customary exceptions and limitations.

We have a demand note payable to Coteau, one of the unconsolidated subsidiaries, which bears interest based on the applicable quarterly federal short-term interest rate as announced from time to time by the IRS. At December 31, 2025 and 2024, the balance of the note was $7.3 million and $7.7 million and the interest rate was 3.75% and 4.15%, respectively.

We have ten notes payable that are secured by twelve specified units of equipment, bear interest at a weighted average rate of 5.48%, and expire at various dates through 2030. One note includes a principal payment of $4.4 million at the end of the term on December 15, 2026. At December 31, 2025 and 2024, the outstanding balances of the notes payable were $18.5 million and $21.8 million, respectively.

F-22
Table of Contents

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
NACCO INDUSTRIES, INC. AND SUBSIDIARIES
(Tabular Amounts in Thousands, Except Per Share, Percentage Data and Oil and Gas Disclosures)
NOTE 9—Fair Value Disclosure

Recurring Fair Value Measurements: The following table presents our assets accounted for at fair value on a recurring basis:
Fair Value Measurements at Reporting Date Using
Quoted Prices inSignificant
Active Markets forSignificant OtherUnobservable
Identical AssetsObservable InputsInputs
DescriptionDecember 31, 2025(Level 1)(Level 2)(Level 3)
Assets:
Equity securities$17,696 $17,696 $— $— 
Prepaid profit sharing
14,579 14,579 — — 
$32,275 $32,275 $— $— 

Quoted Prices inSignificant
Active Markets forSignificant OtherUnobservable
Identical AssetsObservable InputsInputs
DescriptionDecember 31, 2024(Level 1)(Level 2)(Level 3)
Assets:
Equity securities$18,663 $18,663 $— $— 
$18,663 $18,663 $— $— 

Bellaire's Mine Water Treatment Trust invests in equity securities that are reported at fair value based upon quoted market prices in active markets for identical assets; therefore, they are classified as Level 1 within the fair value hierarchy. The fair value of the Mine Water Treatment Trust was $13.5 million and $12.3 million at December 31, 2025 and December 31, 2024, respectively, and is recognized as a component of Equity securities in the Consolidated Balance Sheets. We recognized gains of $1.4 million and $1.5 million in the years ended December 31, 2025 and 2024, respectively, related to the Mine Water Treatment Trust. See Note 7 for further discussion of Bellaire's Mine Water Treatment Trust.

In a previous period, we invested $2.0 million in equity securities of a public company with a diversified portfolio of royalty producing mineral interests. The investment is reported at fair value based upon quoted market prices in active markets for identical assets; therefore, it is classified as Level 1 within the fair value hierarchy. The fair value of this investment was $4.2 million and $6.3 million at December 31, 2025 and December 31, 2024, respectively, and is recognized as a component of Equity securities in the Consolidated Balance Sheets. We recognized a loss of $2.1 million and a gain of $0.3 million in the years ended December 31, 2025 and 2024, respectively, related to the investment in these equity securities.

The change in fair value of equity securities is reported on the line Loss (gain) on equity securities in the Other expense (income) section of the Consolidated Statements of Operations.

In 2025, excess funds from the terminated Combined Plan and the Falkirk Defined Benefit Plan were transferred to a separate investment account. These funds will be utilized for future profit sharing contributions to eligible 401(k) plan participants. The Prepaid profit sharing balance is reported at fair value based upon quoted market prices in active markets for identical assets; therefore, it is classified as Level 1 within the fair value hierarchy. See Note 1 for further discussion of the Prepaid profit sharing balance.

There were no transfers into or out of Levels 1, 2 or 3 during the years ended December 31, 2025 and 2024.

Other Fair Value Measurement Disclosures: The carrying amounts of cash and cash equivalents, accounts receivable and accounts payable approximate fair value due to the short-term maturities of these instruments. The fair values of revolving credit agreements and long-term debt, excluding finance leases, were determined using current rates offered for similar obligations taking into account subsidiary credit risk, which is Level 2 as defined in the fair value hierarchy. The fair value and the book value of revolving credit agreements and long-term debt, excluding finance leases, was $100.1 million and $100.8 million, respectively, at December 31, 2025 and $97.9 million and $99.4 million, respectively, at December 31, 2024.
F-23
Table of Contents

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
NACCO INDUSTRIES, INC. AND SUBSIDIARIES
(Tabular Amounts in Thousands, Except Per Share, Percentage Data and Oil and Gas Disclosures)
Financial instruments that potentially subject us to concentration of credit risk consist principally of accounts receivable. Under our mining contracts, we recognize revenue and a related receivable as coal or other aggregates are delivered or predevelopment services are provided. These mining contracts generally provide for settlements within 60 days. Our significant credit concentration is uncollateralized; however, historically minimal credit losses have been incurred. To further reduce credit risk associated with accounts receivable, we perform periodic credit evaluations of our customers, but do not generally require advance payments or collateral.

NOTE 10—Leases

We recognize right-of-use assets (ROU assets) and lease liabilities for operating leases of real estate, mining and other equipment that expire at various dates through 2036. The majority of our leases are operating leases. NACCO does not recognize leases with a term of 12 months or less on the balance sheet. Instead, we recognize the related lease expense on a straight-line basis over the lease term. We account for lease and non-lease components as a single lease component. Our lease agreements do not contain lease payments that depend on an index or a rate, as such, minimum lease payments do not include variable lease payments.

Leased assets and liabilities include the following at December 31:
DescriptionLocation20252024
Assets
   OperatingOperating lease right-of-use assets$9,595 $9,661 
   Finance
Property, plant and equipment, net (a)

52 79 
Liabilities
Current
   OperatingOther current liabilities$2,470 $1,973 
   FinanceCurrent maturities of long-term debt29 27 
Non-current
   OperatingOperating lease liabilities$7,950 $9,042 
   FinanceLong-term debt28 57 

(a) Finance leased assets are recorded net of accumulated amortization of less than $0.1 million as of December 31, 2025 and December 31, 2024.

The components of lease expense for the years ended December 31 are as follows:
DescriptionLocation20252024
Lease expense
Operating lease costSelling, general and administrative expenses$2,357 $2,191 
Finance lease cost:
   Amortization of leased assetsCost of sales28 28 
   Interest on lease liabilitiesInterest expense
6 8 
Variable lease expenseSelling, general and administrative expenses1,989 955 
Short-term lease expenseSelling, general and administrative expenses4,136 5,808 
Total lease expense$8,516 $8,990 

F-24
Table of Contents

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
NACCO INDUSTRIES, INC. AND SUBSIDIARIES
(Tabular Amounts in Thousands, Except Per Share, Percentage Data and Oil and Gas Disclosures)
Future minimum finance and operating lease payments were as follows at December 31, 2025:
 Finance LeasesOperating LeasesTotal
2026$33 $3,202 $3,235 
202721 2,529 2,550 
20289 1,821 1,830 
2029— 1,536 1,536 
2030— 1,383 1,383 
Subsequent to 2030
— 2,557 2,557 
Total minimum lease payments63 13,028 $13,091 
Amounts representing interest6 2,608 
Present value of net minimum lease payments$57 $10,420 

As most of our leases do not provide an implicit rate, we determine the incremental borrowing rate based on the information available at the lease commencement date in determining the present value of lease payments. We consider our credit rating and the current economic environment in determining this collateralized rate. The assumptions used in accounting for ASC 842 for the years ended December 31 are as follows:
20252024
Weighted average remaining lease term (years)
   Operating5.426.70
   Finance2.103.01
Weighted average discount rate
   Operating8.19 %8.26 %
   Finance8.99 %8.80 %
The following table details cash paid for amounts included in the measurement of lease liabilities for the years ended December 31:
20252024
Operating cash flows from operating leases$2,887 $2,509 
Operating cash flows from finance leases6 8 
Financing cash flows from finance leases27 25 
NOTE 11—Contingencies

Various legal and regulatory proceedings and claims have been or may be asserted against NACCO and certain subsidiaries relating to the conduct of their businesses. These proceedings and claims are incidental to the ordinary course of our business. Management believes that it has meritorious defenses and will vigorously defend us in these actions. Any costs that management estimates will be paid as a result of these claims are accrued when the liability is considered probable and the amount can be reasonably estimated. If a range of amounts can be reasonably estimated and no amount within the range is a better estimate than any other amount, then the minimum of the range is accrued. We do not accrue liabilities when the likelihood that the liability has been incurred is probable but the amount cannot be reasonably estimated or when the liability is believed to be only reasonably possible or remote. For contingencies where an unfavorable outcome is probable or reasonably possible and which are material, we disclose the nature of the contingency and, in some circumstances, an estimate of the possible loss. 

These matters are subject to inherent uncertainties, and unfavorable rulings could occur. If an unfavorable ruling were to occur, there exists the possibility of an adverse impact on our financial position, results of operations and cash flows of the period in which the ruling occurs, or in future periods.

F-25
Table of Contents

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
NACCO INDUSTRIES, INC. AND SUBSIDIARIES
(Tabular Amounts in Thousands, Except Per Share, Percentage Data and Oil and Gas Disclosures)
NOTE 12—Stockholders' Equity and Earnings Per Share

NACCO Industries, Inc. Class A common stock is traded on the New York Stock Exchange under the ticker symbol NC. Because of transfer restrictions on Class B common stock, no trading market has developed, or is expected to develop, for our Class B common stock. The Class B common stock is convertible into Class A common stock on a one-for-one basis at any time at the request of the holder. Our Class A common stock and Class B common stock have the same cash dividend rights per share. As the liquidation and dividend rights are identical, any distribution of earnings would be allocated to Class A and Class B stockholders on a proportionate basis, and accordingly the net income per share for each class of common stock is identical. The Class A common stock has one vote per share and the Class B common stock has ten votes per share. The total number of authorized shares of Class A common stock and Class B common stock at December 31, 2025 was 25,000,000 shares and 6,756,176 shares, respectively. Treasury shares of Class A common stock totaling 2,356,755 and 2,488,013 at December 31, 2025 and 2024, respectively, have been deducted from shares outstanding.

Stock Repurchase Program: On November 18, 2025, our Board of Directors approved a stock purchase program (2025 Stock Repurchase Program) providing for the purchase of up to $20.0 million of our outstanding Class A common stock through December 31, 2027. NACCO's previous repurchase program would have expired on December 31, 2025 but was terminated and replaced by the 2025 Stock Repurchase Program. During 2025, we repurchased 61,554 shares of Class A Common Stock for an aggregate purchase price of $2.5 million. During 2024, we repurchased 316,950 shares of Class A Common Stock for an aggregate purchase price of $9.9 million.

The timing and amount of any repurchases under the 2025 Stock Repurchase Program are determined at the discretion of our management based on a number of factors, including the availability of capital, other capital allocation alternatives, market conditions for our Class A common stock and other legal and contractual restrictions. The 2025 Stock Repurchase Program does not require us to acquire any specific number of shares and may be modified, suspended, extended or terminated by us without prior notice and may be executed through open market purchases, privately negotiated transactions or otherwise. All or part of the repurchases under the 2025 Stock Repurchase Program may be implemented under a Rule 10b5-1 trading plan, which would allow repurchases under pre-set terms at times when we might otherwise be restricted from doing so under applicable securities laws.
Stock Compensation: See Note 2 for a discussion of our restricted stock awards.

Earnings per Share: The weighted average number of shares of Class A common stock and Class B common stock outstanding used to calculate basic and diluted earnings per share were as follows:
 20252024
Basic weighted average shares outstanding7,423 7,363 
Dilutive effect of restricted stock awards58 48 
Diluted weighted average shares outstanding7,481 7,411 
Basic earnings per share
$2.37 $4.58 
Diluted earnings per share
$2.35 $4.55 

F-26
Table of Contents

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
NACCO INDUSTRIES, INC. AND SUBSIDIARIES
(Tabular Amounts in Thousands, Except Per Share, Percentage Data and Oil and Gas Disclosures)
NOTE 13—Income Taxes

We provide for income taxes and the related accounts under the asset and liability method. Deferred tax assets and liabilities are determined based on the difference between the financial statement and tax bases of assets and liabilities using enacted tax rates expected to be in effect during the year in which the basis differences reverse. Valuation allowances are established when management determines it is more likely than not that some portion, or all, of the deferred tax assets will not be realized.

The components of Income before income tax benefit and the Income tax benefit for the years ended December 31 are as follows:
 20252024
Income before income tax benefit  
Domestic$13,159 $33,637 
Foreign(15)9 
$13,144 $33,646 
Income tax benefit 
Current income tax provision (benefit): 
Federal$(5,392)$(2,520)
State907 906 
Foreign(3)2 
Total current(4,488)(1,612)
Deferred income tax provision (benefit):
Federal436 1,373 
State(378)144 
Total deferred58 1,517 
 $(4,430)$(95)

Cash paid for income taxes (net of refunds) were as follows:
 2025
U.S. Federal
$— 
U.S. State
615 
Total net income tax payments
$615 
We made income tax payments of $5.2 million and received income tax refunds of $1.0 million during 2024.
F-27
Table of Contents

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
NACCO INDUSTRIES, INC. AND SUBSIDIARIES
(Tabular Amounts in Thousands, Except Per Share, Percentage Data and Oil and Gas Disclosures)
The provision for income taxes differs from the amount computed by applying the statutory federal income tax rate to income before the provision for income taxes. A reconciliation of the federal statutory and effective income tax rate, applying ASU 2023-09 prospectively, for the year ended December 31 is as follows:
 2025
Amount
Percent
Income before income tax benefit
$13,144 
Statutory taxes
$2,760 21.0 %
State and local income taxes, net of federal income tax effect (a)
339 2.6 %
Tax credits:
     Research and development credit(604)(4.6)%
Nondeductible compensation
856 6.5 %
Nondeductible meals
137 1.0 %
Changes in unrecognized tax benefits
(57)(0.4)%
Other reconciling items:
    Percentage depletion
(5,398)(41.1)%
    Deferred tax adjustments
(2,429)(18.5)%
    Other, net
(34)(0.3)%
Income tax benefit at the effective income tax rate
$(4,430)(33.7)%
(a) During the year ended December 31, 2025, state taxes in Louisiana, North Dakota, Mississippi and Pennsylvania made up the majority of the tax effect in this category.

The reconciliation from the statutory federal income tax rate to our effective income tax rate, applying ASC 740 prior to the adoption of ASU 2023-09, is as follows:
 2024
Income before income tax benefit
$33,646 
Statutory taxes at 21.0%
$7,066 
State and local income taxes
556 
Non-deductible expenses927 
Percentage depletion(4,683)
R&D and other federal credits(796)
Settlements and uncertain tax positions(2,273)
Other, net(892)
Income tax benefit
$(95)
Effective income tax rate(0.3)%

We recorded an income tax benefit of $4.4 million for the year ended December 31, 2025 on income before income tax of $13.1 million, or (33.7)%, compared to an income tax benefit of $0.1 million on income before income tax of $33.6 million, or (0.3)%, for the year ended December 31, 2024. The years ended December 31, 2025 and 2024 included $1.9 million and $4.0 million of discrete tax benefits, primarily for deferred tax adjustments and the reversal of uncertain tax provisions, respectively. Excluding the respective $1.9 million and $4.0 million of discrete tax benefits, the effective income tax rate was (19.5)% and 11.5% in 2025 and 2024, respectively.

The change in the effective income tax rate for 2025 compared to 2024, excluding the impact of discrete items, is primarily due to an increase in losses at entities that do not benefit from percentage depletion. Losses generated by these entities generate tax deductions at the statutory rate. This shift in the mix of pre-tax income resulted in a benefit tax rate in 2025. In addition, the benefit from percentage depletion is not directly related to the amount of pre-tax income recorded in a period. Accordingly, in periods where income or loss before income tax is relatively small, the proportional effect of the benefit from percentage depletion on the effective tax rate may be significant. When income tax expense is recorded, the benefit from percentage depletion decreases the effective income tax rate, while the effect is to increase the effective income tax rate when a benefit for income taxes is recorded.
F-28
Table of Contents

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
NACCO INDUSTRIES, INC. AND SUBSIDIARIES
(Tabular Amounts in Thousands, Except Per Share, Percentage Data and Oil and Gas Disclosures)
A detailed summary of the total deferred tax assets and liabilities in our Consolidated Balance Sheets resulting from differences between the carrying amounts of assets and liabilities for financial reporting purposes and the amounts used for income tax purposes is as follows:
 December 31
 20252024
Deferred tax assets  
Lease liabilities$770 $1,252 
Tax carryforwards22,769 12,371 
Inventories3,278 6,029 
Accrued liabilities8,738 9,430 
Employee benefits3,471 3,630 
Land valuation adjustment6,467 6,489 
Partnership investment - development costs6,497 14,819 
Other8,769 7,866 
Total deferred tax assets60,759 61,886 
Less: Valuation allowance12,289 11,672 
 48,470 50,214 
Deferred tax liabilities 
Lease right-of-use assets719 1,209 
Depreciation and depletion28,217 23,731 
Accrued pension benefits5,533 10,633 
Total deferred tax liabilities34,469 35,573 
Net deferred asset
$14,001 $14,641 

The following table summarizes the tax carryforwards and associated carryforward periods and related valuation allowances where we have determined that realization is uncertain:
 December 31, 2025
 
Net deferred tax asset
Valuation allowance
Carryforwards expire during:
State net operating loss$19,327 $15,168 
2026-2045
Federal net operating loss
7,050 — Indefinite
Research credit
391 — 
2044-2045
Total
$26,768 $15,168 

 December 31, 2024
 
Net deferred tax asset
Valuation allowance
Carryforwards expire during:
State net operating loss$15,584 $14,610 
2025-2044

We have a valuation allowance for certain state and foreign deferred tax assets. Based upon the review of historical earnings and the relevant expiration of carryforwards, including utilization limitations in the various state taxing jurisdictions, we believe the valuation allowances are appropriate and do not expect to release valuation allowances within the next twelve months that would have a significant effect on our financial position or results of operations.

Since 2021, we have participated in a voluntary program with the IRS called Compliance Assurance Process (CAP). The objective of CAP is to contemporaneously work with the IRS to achieve federal tax compliance and resolve all or most issues prior to the filing of the tax return. In general, we operate in taxing jurisdictions that provide a statute of limitations period ranging from three to five years for the taxing authorities to review the applicable tax filings. Our tax returns are under routine examination by various taxing authorities. We have not been informed of any material assessment for which an accrual has not been previously provided and would vigorously contest any material assessment. Management believes any potential adjustment would not materially affect our financial condition or results of operations.
F-29
Table of Contents

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
NACCO INDUSTRIES, INC. AND SUBSIDIARIES
(Tabular Amounts in Thousands, Except Per Share, Percentage Data and Oil and Gas Disclosures)
The following is a reconciliation of our total gross unrecognized tax benefits, defined as the aggregate tax effect of differences between tax return positions and the benefits recognized in the financial statements for the years ended December 31, 2025 and 2024. Approximately $0.6 million of the gross unrecognized tax benefits as of December 31, 2025 and 2024 relate to permanent items that, if recognized, would impact the effective income tax rate. This amount differs from the gross unrecognized tax benefits presented in the table below due to (1) the deferred tax asset which would be available if the position were not sustained upon audit and (2) the decrease in U.S. federal income taxes which would occur upon the recognition of the state tax benefits included herein.
 20252024
Balance at January 1$752 $6,148 
Decreases based on lapse of applicable statute of limitations(61)(5,396)
Balance at December 31$691 $752 
We record interest and penalties on uncertain tax positions as a component of the income tax provision. We recognized a net benefit of less than $0.1 million in interest and penalties related to uncertain tax positions during 2025 and 2024. The total amount of interest and penalties accrued was less than $0.1 million and $0.2 million as of December 31, 2025 and 2024, respectively.
We expect the amount of unrecognized tax benefits will change within the next 12 months; however, the change is not expected to have a significant effect on our financial position, results of operations or cash flows.

NOTE 14—Retirement Benefit Plans

Defined Benefit Plans: During 2025, we terminated the Combined Plan and settled all future obligations by transferring the remaining benefit obligations to a third-party insurance company. The $8.3 million in excess funds from the Combined Plan will be utilized by the NACCO 401(k) plan, which is a qualified replacement plan. These funds will be used for future profit sharing contributions to eligible 401(k) plan participants. The current portion of $5.2 million is recorded on the line Prepaid profit sharing and the long-term portion of $3.1 million is recorded on the line Other non-current assets on the Consolidated Balance Sheets as of December 31, 2025. Although the Combined Plan was over funded, we recognized a non-cash pension settlement charge of $7.8 million on the Pension settlement charge line within the Consolidated Statements of Operations. The $7.8 million settlement charge accelerated the recognition of the net loss recorded in Accumulated other comprehensive loss that would have otherwise been recognized in subsequent periods.

As of December 31, 2025, we continue to maintain a Supplemental Retirement Benefit Plan (SERP) that provides benefits based on years of service and average compensation during certain periods. In a previous period, the SERP was amended to freeze all pension benefits. The SERP pays monthly benefits to participants directly out of corporate funds.

The assumptions used in accounting for the defined benefit plans were as follows for the years ended December 31:
 20252024
Weighted average discount rates for pension benefit obligation
4.87%
5.39% - 5.49%
Weighted average discount rates for net periodic benefit cost
5.39%
5.02% - 5.04%
Expected long-term rate of return on assets for net periodic benefit costN/A5.00%
Set forth below is detail of the net periodic pension expense for the defined benefit plans for the years ended December 31:
 20252024
Interest cost$1,189 $1,360 
Expected return on plan assets(1,107)(1,641)
Amortization of actuarial loss355 270 
Amortization of prior service cost58 58 
     Settlements7,804 — 
Net periodic pension expense
$8,299 $47 


F-30
Table of Contents

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
NACCO INDUSTRIES, INC. AND SUBSIDIARIES
(Tabular Amounts in Thousands, Except Per Share, Percentage Data and Oil and Gas Disclosures)
Set forth below is detail of other changes in plan assets and benefit obligations recognized in other comprehensive (income) loss for the years ended December 31:
 20252024
Current year actuarial (gain) loss
$(2,604)$960 
Amortization of actuarial loss(355)(270)
Amortization of prior service cost(58)(58)
     Settlements(7,804)— 
Total recognized in other comprehensive (income) loss
$(10,821)$632 
The following table sets forth the changes in the benefit obligation and the plan assets during the year and the funded status of the defined benefit plans at December 31:
 20252024
Change in benefit obligation  
Projected benefit obligation at beginning of year$26,680 $28,357 
Interest cost1,189 1,360 
Actuarial gain
(1,645)(427)
Benefits paid(2,519)(2,610)
Settlements(19,936)— 
Projected benefit obligation at end of year$3,769 $26,680 
Accumulated benefit obligation at end of year$3,769 $26,680 
Change in plan assets 
Fair value of plan assets at beginning of year$28,251 $30,128 
Actual return on plan assets2,066 258 
Employer contributions456 475 
Benefits paid(2,519)(2,610)
Settlements(19,936)— 
Plan asset transfer to qualified replacement plan
(8,318)— 
Fair value of plan assets at end of year
$— $28,251 
Funded status at end of year$(3,769)$1,571 
Amounts recognized in the balance sheets consist of: 
Non-current assets$— $5,624 
Current liabilities(510)(515)
Non-current liabilities(3,259)(3,538)
 $(3,769)$1,571 
Components of accumulated other comprehensive loss consist of:
Actuarial loss$1,307 $12,072 
Prior service cost470 528 
Deferred taxes(409)(2,869)
 $1,368 $9,731 
Future SERP payments are expected to be $0.5 million per year through 2027, $0.4 million in 2028 through 2030 and $1.5 million in the five years thereafter.
Postretirement Health Care: We maintain health care plans which provide benefits to grandfathered eligible retired employees. All of our health care plans have a cap on our share of the costs. The health care plans have network provided benefits which result in cost savings for us. These plans have no assets. Plan benefits are funded at the time they are due to participants.

F-31
Table of Contents

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
NACCO INDUSTRIES, INC. AND SUBSIDIARIES
(Tabular Amounts in Thousands, Except Per Share, Percentage Data and Oil and Gas Disclosures)
The assumptions used in accounting for the postretirement health care plans are set forth below for the years ended December 31:
 20252024
Weighted average discount rates for benefit obligation4.63 %5.26 %
Weighted average discount rates for net periodic benefit cost5.26 %4.98 %
Health care cost trend rate assumed for next year
6.50% - 7.50%
6.50%
Rate to which the cost trend rate is assumed to decline (ultimate trend rate)
4.75%
4.75%
Year that the rate reaches the ultimate trend rate
2033 - 2037
2033
Set forth below is detail of the net periodic benefit expense for the postretirement health care plans for the years ended December 31:
 20252024
Service cost$8 $8 
Interest cost70 75 
Amortization of actuarial loss92 75 
Amortization of prior service credit— (6)
Net periodic benefit expense$170 $152 
Set forth below is detail of other changes in benefit obligations recognized in other comprehensive loss (income) for the years ended December 31:
 20252024
Current year actuarial loss (gain)
$159 $(49)
Amortization of actuarial loss(92)(75)
Amortization of prior service credit— 6 
Total recognized in other comprehensive loss (income)
$67 $(118)
The following sets forth the changes in benefit obligations during the year and the funded status of the postretirement health care plans at December 31:
 20252024
Change in benefit obligation  
Benefit obligation at beginning of year$1,418 $1,579 
Service cost8 8 
Interest cost70 75 
Actuarial loss (gain)
159 (49)
Benefits paid(159)(195)
Benefit obligation at end of year$1,496 $1,418 
Amounts recognized in the balance sheets consist of: 
Current liabilities$(197)$(169)
Noncurrent liabilities(1,299)(1,249)
 $(1,496)$(1,418)
Components of accumulated other comprehensive loss consist of: 
Actuarial loss$483 $416 
Deferred taxes(110)(95)
 $373 $321 
Future postretirement health care benefit payments are expected to be approximately $0.2 million per year through 2030 and $0.6 million in the five years thereafter.

F-32
Table of Contents

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
NACCO INDUSTRIES, INC. AND SUBSIDIARIES
(Tabular Amounts in Thousands, Except Per Share, Percentage Data and Oil and Gas Disclosures)
Defined Contribution Plans: We maintain a defined contribution (401(k)) plan for substantially all employees and provide employer matching contributions based on plan provisions. The plan also provides for a minimum employer contribution. Our matching contributions for these plans were $3.9 million and $3.6 million in 2025 and 2024, respectively.

NOTE 15—Business Segments

Our operating segments are: (i) Utility Coal Mining, (ii) Contract Mining and (iii) Minerals and Royalties. We determine our reportable segments by first identifying our operating segments, and then by assessing whether any components of these segments constitute a business for which discrete financial information is available and where segment management regularly reviews the operating results of that component. Our President and Chief Executive Officer, who is the Chief Operating Decision Maker (CODM), utilizes Operating profit (loss) to evaluate segment performance and allocate resources. Our CODM considers actual, budgeted and forecasted Operating profit (loss) from operations on a monthly basis for evaluating the performance of each segment and making decisions about allocating capital and other resources to each segment.

All financial statement line items below operating profit (other income including interest expense and interest income, the provision (benefit) for income taxes and net income) are presented and discussed within this Form 10-K on a consolidated basis.

See Note 1 for additional discussion of our reportable segments. All current operations reside in the U.S. The accounting policies of the reportable segments are described in Note 2.

In both 2025 and 2024, three customers accounted for 10% or more of consolidated revenue. The following represents the revenue attributable to each of these entities as a percentage of consolidated revenue for those years:
Percentage of Consolidated Revenue
Segment20252024
Utility Coal Mining customer32 %29 %
Contract Mining customer25 %24 %
Contract Mining customer10 %11 %


















F-33
Table of Contents

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
NACCO INDUSTRIES, INC. AND SUBSIDIARIES
(Tabular Amounts in Thousands, Except Per Share, Percentage Data and Oil and Gas Disclosures)
The following tables provide segment financial information and a reconciliation of segment results to consolidated results for the years ended December 31:
 20252024
Revenues
Utility Coal Mining$88,188 $68,611 
Contract Mining140,013 119,600 
Minerals and Royalties37,630 34,579 
Unallocated Items15,080 17,707 
Eliminations(3,713)(2,789)
Total$277,198 $237,708 
Cost of sales
Utility Coal Mining$94,155 $79,375 
Contract Mining129,876 110,821 
Minerals and Royalties5,666 5,234 
Unallocated Items12,654 15,323 
Eliminations(3,626)(2,801)
Total$238,725 $207,952 
Earnings of unconsolidated operations
Utility Coal Mining$54,471 $51,821 
Contract Mining4,789 5,010 
Minerals and Royalties2,571 647 
Unallocated Items(8)(2)
Total$61,823 $57,476 
Operating expenses*
Utility Coal Mining$31,349 $30,358 
Contract Mining9,159 8,017 
Minerals and Royalties5,427 1,065 
Unallocated Items32,380 25,699 
Total$78,315 $65,139 
*Operating expenses consist of Selling, general and administrative expenses, Amortization of intangible assets and Gain on sale of assets.

F-34
Table of Contents

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
NACCO INDUSTRIES, INC. AND SUBSIDIARIES
(Tabular Amounts in Thousands, Except Per Share, Percentage Data and Oil and Gas Disclosures)
 20252024
Operating profit (loss)
Utility Coal Mining$17,155  $24,311 
Contract Mining5,767  5,772 
Minerals and Royalties29,108  28,927 
Unallocated Items(29,962)(23,317)
Eliminations(87)12 
Total$21,981  $35,705 
Expenditures for property, plant and equipment and acquisition of mineral interests
Utility Coal Mining$8,020 $8,292 
Contract Mining31,968 30,556 
Minerals and Royalties7,710 1,079 
Unallocated Items5,588 15,492 
Total$53,286 $55,419 
Depreciation, depletion and amortization
Utility Coal Mining$8,815 $9,476 
Contract Mining10,854 9,811 
Minerals and Royalties4,579 4,273 
Unallocated Items1,029 1,092 
Total$25,277 $24,652 
 Total assets
Utility Coal Mining$125,715 $125,301 
Contract Mining213,571 204,889 
Minerals and Royalties115,545 99,905 
Unallocated Items**
206,397 201,592 
Total$661,228 $631,687 
**Unallocated Items consist primarily of Cash and cash equivalents, assets of growth businesses, Deferred income taxes and Investments in unconsolidated subsidiaries.

NOTE 16—Unconsolidated Subsidiaries

Each of our wholly owned Unconsolidated Subsidiaries, within the Utility Coal Mining and Contract Mining segments, meet the definition of a VIE. The Unconsolidated Subsidiaries are capitalized primarily with debt financing provided by or supported by their respective customers, and generally without recourse to us. Although we own 100% of the equity and manage the daily operations of the Unconsolidated Subsidiaries, we have determined that the equity capital provided by us is not sufficient to adequately finance the ongoing activities or absorb any expected losses without additional support from the customers. The customers have a controlling financial interest and have the power to direct the activities that most significantly affect the economic performance of the entities. As a result, we are not the primary beneficiary and therefore do not consolidate these entities' financial positions or results of operations. See Note 1 for a discussion of these entities.

The Investment in the unconsolidated subsidiaries and related tax positions totaled $14.8 million and $14.1 million at December 31, 2025 and 2024, respectively. Our risk of loss relating to these entities is limited to our invested capital, which was $6.7 million and $5.5 million at December 31, 2025 and 2024, respectively.

NACCO Natural Resources is a party to certain guarantees related to Coyote Creek. Under certain circumstances of default or termination of Coyote Creek’s Lignite Sales Agreement (LSA), NACCO Natural Resources would be obligated to pay a make-
F-35
Table of Contents

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
NACCO INDUSTRIES, INC. AND SUBSIDIARIES
(Tabular Amounts in Thousands, Except Per Share, Percentage Data and Oil and Gas Disclosures)
whole amount to Coyote Creek’s third-party lenders. The make-whole amount is based on the excess, if any, of the discounted value of the remaining scheduled debt payments over the principal amount. In addition, in the event Coyote Creek’s LSA is terminated by Coyote Creek’s customers, NACCO Natural Resources is obligated to purchase Coyote Creek’s dragline and rolling stock for the then net book value of those assets. To date, no payments have been required from NACCO Natural Resources since the inception of these guarantees. We believe that the likelihood NACCO Natural Resources would be required to perform under the guarantees is remote, and no amounts related to these guarantees have been recorded.

Summarized financial information for the Unconsolidated Subsidiaries is as follows:
 20252024
Statement of Operations  
Revenue$567,841 $542,643 
Gross profit$71,953 $60,256 
Income before income taxes$59,260 $56,831 
Net income$52,801 $49,284 
Balance Sheet
Current assets$121,331 $145,655 
Non-current assets$842,471 $816,430 
Current liabilities$132,158 $158,591 
Non-current liabilities$824,898 $798,043 

Revenue includes all mine operating costs that are reimbursed by the customers of the Unconsolidated Subsidiaries as well as the compensation per ton of coal, heating unit (MMBtu) or ton of limestone delivered. Reimbursed costs have offsetting expenses and have no impact on income before income taxes. Income before income taxes represents the Earnings of the unconsolidated operations within the Utility Coal Mining and Contract Mining segments.
We received dividends of $51.5 million and $48.8 million from the Unconsolidated Subsidiaries in 2025 and 2024, respectively.

NOTE 17—Supplemental Oil and Gas Disclosures (Unaudited)

The Minerals and Royalties segment derives income primarily by leasing our royalty and mineral interests to third-party exploration and production companies, and, to a lesser extent, other mining companies, granting them the rights to explore, develop, mine, produce, market and sell gas, oil and coal in exchange for royalty payments based on the lessees' sales of those minerals. As an owner of royalty and mineral interests, our access to information concerning activity and operations of our royalty and mineral interests is limited. We do not have information that would be available to a company with working interests in oil and natural gas operations because detailed information is not generally available to owners of royalty and mineral interests. See Note 1, Note 2 and Note 15 for additional discussion of the Minerals and Royalties segment.

Capitalized Oil and Natural Gas Costs: Aggregate capitalized costs related to oil and gas royalty and mineral interests with applicable accumulated depreciation, depletion and amortization at December 31 are as follows:

20252024
Proved developed$17,532 $16,720 
Proved undeveloped56,318 52,428 
Proved reserves73,850 69,148 
Less: accumulated depreciation, depletion and amortization 9,865 6,061 
Net royalty interests in oil and natural gas properties$63,985 $63,087 

F-36
Table of Contents

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
NACCO INDUSTRIES, INC. AND SUBSIDIARIES
(Tabular Amounts in Thousands, Except Per Share, Percentage Data and Oil and Gas Disclosures)
Oil and Natural Gas Reserves: Total net proved reserves are defined as those natural gas and hydrocarbon liquid reserves to Company interests after deducting all royalties, overriding royalties, and reversionary interests owned by outside parties that become effective upon payout of specified monetary balances. Decline curve analysis was used to estimate the remaining reserves of pressure depletion reservoirs with enough historical production data to establish decline trends. Reservoirs under non-pressure depletion drive mechanisms and non-producing reserves were estimated by volumetric analysis, research of analogous reservoirs, or a combination of both. Reserves have been estimated using deterministic and probabilistic methods. All reserves estimates have been prepared using standard engineering practices generally accepted by the petroleum industry and conform to guidelines developed and adopted by the SEC.

The following table presents our estimated net proved oil and natural gas reserves as of December 31 based on the reserve report prepared by Haas & Cobb Petroleum Consultants, our independent petroleum engineering firm. All of our reserves are located in the United States.
Net reserves as of December 31, 2025
Oil (bbl) (1)
NGL (bbl) (1)
Residue gas (Mcf) (2)
Proved developed590,134 567,276 27,255,664 
Proved undeveloped83,559 17,528 251,964 
Total673,693 584,804 27,507,628 
Net reserves as of December 31, 2024
Oil (bbl) (1)
NGL (bbl) (1)
Residue gas (Mcf) (2)
Proved developed620,790 443,650 27,491,840 
Proved undeveloped74,400 30,280 135,830 
Total695,190 473,930 27,627,670 

(1) Bbl. One stock tank barrel, or 42 U.S. gallons liquid volume.
(2) Mcf. One thousand cubic feet of natural gas at the contractual pressure and temperature bases.

Estimated Proved Reserves: The following table summarizes changes in proved reserves during the year ended December 31, 2025:

Estimated Proved Reserves
Oil (bbl) (1)
NGL (bbl) (1)
Residue gas (Mcf) (2)
December 31, 2024695,190 473,930 27,627,670 
Purchases31,899 29,325 117,191 
Extensions and discoveries140,256 46,110 3,679,131 
Revisions of previous estimates (3)
(217,574)21,880 (5,460,266)
Production(32,077)(15,687)(1,843,911)
Other55,999 29,246 3,387,813 
December 31, 2025673,693 584,804 27,507,628 

Estimated Proved Undeveloped Reserves (PUDs): The following table summarizes changes in PUDs during the year ended December 31, 2025:

Estimated Proved Undeveloped Reserves
Oil (bbl) (1)
NGL (bbl) (1)
Residue gas (Mcf) (2)
December 31, 202474,400 30,280 135,830 
Extensions and discoveries54,481 7,547 172,125 
Revisions of previous estimates (3)
(45,322)(20,299)(55,991)
December 31, 202583,559 17,528 251,964 
F-37
Table of Contents

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
NACCO INDUSTRIES, INC. AND SUBSIDIARIES
(Tabular Amounts in Thousands, Except Per Share, Percentage Data and Oil and Gas Disclosures)
(1) Bbl. One stock tank barrel, or 42 U.S. gallons liquid volume.
(2) Mcf. One thousand cubic feet of natural gas at the contractual pressure and temperature bases.
(3) Revisions of previous estimates include technical revisions due to changes in commodity prices, historical and projected performance and other factors.

As an owner of mineral and royalty interests, we generally do not have evidence of approval of operators’ development plans. As a result, proved undeveloped reserve estimates are limited to those relatively few locations for which drilling permits have been publicly filed. As of December 31, 2025, PUD reserves consists of 126 wells in various stages of drilling or completions. As of December 31, 2025, approximately 2% of our total proved reserves were classified as PUDs.

Standardized Measure of Discounted Future Net Cash Flows: Future cash inflows represent expected revenues from production of period-end quantities of proved reserves based on the 12-month unweighted average of first-day-of-the-month commodity prices for the periods presented. Future cash inflows are computed by applying applicable prices relating to proved reserves to the year-end quantities of those reserves. Future production and costs are derived based on current costs assuming continuation of existing economic conditions. Federal income tax expenses are deducted from future production revenues in the calculation of the standardized measure using the statutory tax rate. We are subject to certain state-based taxes; however, these amounts are not material. The projections should not be viewed as realistic estimates of future cash flows, nor should the standardized measure be interpreted as representing current value to us. Material revisions to estimates of proved reserves may occur in the future; development and production of the reserves may not occur in the periods assumed; actual prices realized are expected to vary significantly from those used; and actual costs may vary.

The following table provides the future net cash flows relating to proved oil and gas reserves based on the standardized measure of discounted cash flows as of December 31, 2025:

Gross AmountsStatutory tax rateNet Amounts
Future cash inflows(3)
$118,744 
Future production costs5,842 
Future net cash flows before income tax expense112,902 21 %$89,193 
10% discount to reflect timing of cash flows(43,457)21 %(34,331)
Standardized measure of discounted cash flows$69,445 21 %$54,862 

The following table provides the future net cash flows relating to proved oil and gas reserves based on the standardized measure of discounted cash flows as of December 31, 2024:

Gross AmountsStatutory tax rateNet Amounts
Future cash inflows(3)
$119,534 
Future production costs33,308 
Future net cash flows before income tax expense86,226 21 %$68,119 
10% discount to reflect timing of cash flows(32,580)21 %(25,739)
Standardized measure of discounted cash flows$53,646 21 %$42,380 

F-38
Table of Contents

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
NACCO INDUSTRIES, INC. AND SUBSIDIARIES
(Tabular Amounts in Thousands, Except Per Share, Percentage Data and Oil and Gas Disclosures)
The following summarizes the principal sources of change in the standardized measure of discounted future net cash flows during 2025:
Gross amounts
20252024
January 1$53,646 $61,278 
Purchases1,528 522 
Extensions and discoveries13,539 18,426 
Revisions of previous estimates (3)(4)
22,696 10,172 
Production
(30,005)(30,885)
Conversions8,041 (5,867)
December 31$69,445 $53,646 
(3) Requirements for oil and gas reserve estimation and disclosure require that reserve estimates and future cash flows be based on the average market prices for sales of oil and gas on the first calendar day of each month during the year. The benchmark price for WTI crude oil sold at Cushing, OK during 2025 and 2024 was $65.34 and $75.48 per bbl, respectively. The benchmark price for natural gas delivered at Henry Hub during 2025 and 2024 was $3.39 and $2.13 per MMBTU, respectively. Actual future prices and costs are likely to be substantially different from historical prices and costs utilized in the computation of reported amounts. Any analysis or evaluation of the reported amounts should give specific recognition to the computational methods utilized and the limitations inherent therein.
(4) Revisions of previous estimates include technical revisions due to changes in commodity prices, historical and projected performance and other factors.
F-39
Table of Contents

SCHEDULE II—VALUATION AND QUALIFYING ACCOUNTS
NACCO INDUSTRIES, INC. AND SUBSIDIARIES
YEAR ENDED DECEMBER 31, 2025 AND 2024
  Additions  
DescriptionBalance at Beginning of PeriodCharged to
Costs and
Expenses		Charged to
Other Accounts
— Describe		Deductions
— Describe		Balance at
End of
Period (A)
(In thousands)
2025      
Reserves deducted from asset accounts:      
Deferred tax valuation allowances$11,672 $617 $— $— $12,289 
2024      
Reserves deducted from asset accounts:      
Deferred tax valuation allowances$11,783 $(111)$— $— $11,672 
(A)Balances which are not required to be presented and those which are immaterial have been omitted.
F-40

Exhibit 21

SUBSIDIARIES OF NACCO INDUSTRIES, INC.
The following is a list of active subsidiaries as of the date of the filing with the Securities and Exchange Commission of the Annual Report on Form 10‑K to which this is an Exhibit. Except as noted, all of these subsidiaries are wholly owned, directly or indirectly.
NameIncorporation
Bellaire CorporationOhio
C&H Mining Company, Inc.Alabama
Caddo Creek Redevelopment, LLCDelaware
Caddo Creek Resources Company, LLCNevada
Catapult Mineral Partners, LLCNevada
Centennial Natural Resources, LLCNevada
Coal Creek Solar I, LLC
Delaware
CoalRidge Properties, LLC
Nevada
The Coteau Properties CompanyOhio
Coyote Creek Mining Company, L.L.C.Nevada
Crossbow Energy Partners, LLCNevada
Demery Resources Company, L.L.C.Nevada
The Falkirk Mining CompanyOhio
GRENAC, LLCDelaware (50%)
HS Solar I, LLC
Delaware
HS Solar II, LLC
Delaware
HS Solar III, LLC
Delaware
HS Solar IV, LLC
Delaware
HS Solar V, LLC
Delaware
Liberty Fuels Company, L.L.C.Nevada
Marshall Mine LLCDelaware
Mississippi Lignite Mining CompanyTexas
Mitigate Alabama, LLCNevada
Mitigate Georgia, LLC
Nevada
Mitigate Florida, LLC
Nevada
Mitigate Pennsylvania, LLC
Nevada
Mitigate Tennessee, LLCNevada
Mitigate Texas, LLCNevada
Mitigation Resources of North America, LLCNevada
MitRes Services, LLCNevada
NACCO Energy Properties, LLCNevada
NACCO Natural Resources CorporationDelaware
NAM - AGL, LLCNevada
NAM - CEPP, LLC
Nevada
NAM - CMX, LLCNevada
NAM - Corkscrew, LLCNevada
NAM - CSA, LLCNevada
NAM - IND, LLCNevada
NAM - Little River, LLCNevada
NAM - MCA, LLCNevada
NAM - MDL, LLCNevada
NAM - Newberry, LLCNevada
NAM - PBA, LLCNevada
NAM - Perry, LLCNevada
NAM - QueenField, LLCNevada
NAM - Rosser, LLCNevada
NAM - SDI, LLCNevada
NAM - WFA, LLCNevada
NAM - WRQ, LLCNevada
NAM - 7D, LLCNevada
NoDak Energy Investments CorporationNevada
North American Coal Corporation India Private LimitedIndia
North American Coal, LLCNevada
North American Mining, LLCNevada
North American Coal Royalty CompanyDelaware
Otter Creek Mining Company, LLCNevada


NameIncorporation
Powhatan Development LLCDelaware (50%)
Red Hills Property Company, L.L.C.Mississippi
Reed Minerals, Inc.Alabama
ReGen HS Solar, LLC
Delaware
ReGen Resources, LLCDelaware
ReGen SR Solar, LLC
Delaware
RRP I, LLCDelaware
RRP II, LLC
Delaware
RRP III, LLC
Delaware
The Sabine Mining CompanyNevada
Sawtooth Mining, LLCNevada
SR Solar I, LLC
Delaware
SR Solar II, LLC
Delaware
SR Solar III, LLC
Delaware
SR Solar IV, LLC
Delaware
SR Solar V, LLC
Delaware
SR Solar VI, LLC
Delaware
SR Solar VII, LLC
Delaware
Strata Equipment Solutions, LLC
Nevada
Texas Mitigate Solutions, LLCDelaware (20%)
Trident Technology Services Group, LLCNevada
Trifecta Red Hills I, LLCDelaware
Trifecta Renewable Solutions, LLCDelaware
TRU Global Energy Services, LLCDelaware
TRU Energy Services, LLCNevada
White Creeks Ranch, LLC
Nevada
Yockanookany Mitigation Resources, LLCNevada


Exhibit 23.1

Consent of Independent Registered Public Accounting Firm

We consent to the incorporation by reference in the following Registration Statements:
(1)Registration Statement (Form S-8 No. 333-277013) pertaining to the Amended and Restated Executive Long-Term Incentive Compensation Plan,
(2)Registration Statement (Form S-8 No. 333-256443) pertaining to the Amended and Restated Executive Long-Term Incentive Compensation Plan,
(3)Registration Statement (Form S-8 No. 333-256445) pertaining to the Amended and Restated Non-Employee Directors’ Equity Compensation Plan
(4)Registration Statement (Form S-8 No. 333-231316) pertaining to the Amended and Restated Executive Long-Term Incentive Compensation Plan,
(5)Registration Statement (Form S-8 No. 333-231315) pertaining to the Amended and Restated Non-Employee Directors’ Equity Compensation Plan,
(6)Registration Statement (Form S-8 No. 333-139268) pertaining to the NACCO Industries, Inc. Executive Long-Term Incentive Compensation Plan,
(7)Registration Statement (Form S-8 No. 333-166944) pertaining to the NACCO Industries, Inc. Executive Long-Term Incentive Compensation Plan,
(8)Registration Statement (Form S-8 No. 333-183242) pertaining to the NACCO Industries, Inc. Supplemental Executive Long-Term Incentive Compensation Plan,
(9)Registration Statement (Form S-8 No. 333-217862) pertaining to the NACCO Industries, Inc. Executive Long-Term Incentive Compensation Plan,
(10)Registration Statement (Form S-8 No. 333-217900) pertaining to NACCO Industries, Inc. Non-Employee Directors’ Equity Compensation Plan (Amended and Restated Effective May 9, 2017),
(11)Registration Statement (Form S-8 No. 333-277013) pertaining to NACCO Industries, Inc. Executive Long-Term Incentive Compensation Plan (Amended and Restated Effective March 3, 2023), and
(12)Registration Statement (Form S-8 No. 333-289346) pertaining to NACCO Industries, Inc. Non-Employee Directors’ Equity Compensation Plan (Amended and Restated Effective May 14, 2025);

of our reports dated March 4, 2026, with respect to the consolidated financial statements and schedules of NACCO Industries, Inc. and Subsidiaries and the effectiveness of internal control over financial reporting of NACCO Industries, Inc. and Subsidiaries included in this Annual Report (Form 10-K) of NACCO Industries, Inc. for the year ended December 31, 2025.

/s/ Ernst & Young LLP
Cleveland, Ohio
March 4, 2026



Exhibit 23.2

Consent of Jefferson King

I consent to the incorporation by reference in the following Registration Statements:
(1)Registration Statement (Form S-8 No. 333-277013) pertaining to the Amended and Restated Executive Long-Term Incentive Compensation Plan,
(2)Registration Statement (Form S-8 No. 333-256443) pertaining to the Amended and Restated Executive Long-Term Incentive Compensation Plan,
(3)Registration Statement (Form S-8 No. 333-256445) pertaining to the Amended and Restated Non-Employee Directors’ Equity Compensation Plan
(4)Registration Statement (Form S-8 No. 333-231316) pertaining to the Amended and Restated Executive Long-Term Incentive Compensation Plan,
(5)Registration Statement (Form S-8 No. 333-231315) pertaining to the Amended and Restated Non-Employee Directors’ Equity Compensation Plan,
(6)Registration Statement (Form S-8 No. 333-139268) pertaining to the NACCO Industries, Inc. Executive Long-Term Incentive Compensation Plan,
(7)Registration Statement (Form S-8 No. 333-166944) pertaining to the NACCO Industries, Inc. Executive Long-Term Incentive Compensation Plan,
(8)Registration Statement (Form S-8 No. 333-183242) pertaining to the NACCO Industries, Inc. Supplemental Executive Long-Term Incentive Compensation Plan,
(9)Registration Statement (Form S-8 No. 333-217862) pertaining to the NACCO Industries, Inc. Executive Long-Term Incentive Compensation Plan,
(10)Registration Statement (Form S-8 No. 333-217900) pertaining to NACCO Industries, Inc. Non-Employee Directors’ Equity Compensation Plan (Amended and Restated Effective May 9, 2017),
(11)Registration Statement (Form S-8 No. 333-277013) pertaining to NACCO Industries, Inc. Executive Long-Term Incentive Compensation Plan (Amended and Restated Effective March 3, 2023), and
(12)Registration Statement (Form S-8 No. 333-289346) pertaining to NACCO Industries, Inc. Non-Employee Directors’ Equity Compensation Plan (Amended and Restated Effective May 14, 2025);

of the references to my name, the use of the SEC S-K 1300 Technical Report Summary, Mississippi Lignite Mining Company – Red Hills Mine, Ackerman, Mississippi (the “Technical Report”) and the information derived from the Technical Report, including any quotation from or summarization of the Technical Report, which are included in the Annual Report on Form 10-K.
/s/ Jefferson King
March 4, 2026



Exhibit 23.3

Consent of Benson Chow

I consent to the incorporation by reference in the following Registration Statements:
(1)Registration Statement (Form S-8 No. 333-277013) pertaining to the Amended and Restated Executive Long-Term Incentive Compensation Plan,
(2)Registration Statement (Form S-8 No. 333-256443) pertaining to the Amended and Restated Executive Long-Term Incentive Compensation Plan,
(3)Registration Statement (Form S-8 No. 333-256445) pertaining to the Amended and Restated Non-Employee Directors’ Equity Compensation Plan
(4)Registration Statement (Form S-8 No. 333-231316) pertaining to the Amended and Restated Executive Long-Term Incentive Compensation Plan,
(5)Registration Statement (Form S-8 No. 333-231315) pertaining to the Amended and Restated Non-Employee Directors’ Equity Compensation Plan,
(6)Registration Statement (Form S-8 No. 333-139268) pertaining to the NACCO Industries, Inc. Executive Long-Term Incentive Compensation Plan,
(7)Registration Statement (Form S-8 No. 333-166944) pertaining to the NACCO Industries, Inc. Executive Long-Term Incentive Compensation Plan,
(8)Registration Statement (Form S-8 No. 333-183242) pertaining to the NACCO Industries, Inc. Supplemental Executive Long-Term Incentive Compensation Plan,
(9)Registration Statement (Form S-8 No. 333-217862) pertaining to the NACCO Industries, Inc. Executive Long-Term Incentive Compensation Plan,
(10)Registration Statement (Form S-8 No. 333-217900) pertaining to NACCO Industries, Inc. Non-Employee Directors’ Equity Compensation Plan (Amended and Restated Effective May 9, 2017),
(11)Registration Statement (Form S-8 No. 333-277013) pertaining to NACCO Industries, Inc. Executive Long-Term Incentive Compensation Plan (Amended and Restated Effective March 3, 2023), and
(12)Registration Statement (Form S-8 No. 333-289346) pertaining to NACCO Industries, Inc. Non-Employee Directors’ Equity Compensation Plan (Amended and Restated Effective May 14, 2025);


of the references to my name, the use of the SEC S-K 1300 Technical Report Summary, Mississippi Lignite Mining Company – Red Hills Mine, Ackerman, Mississippi (the “Technical Report”) and the information derived from the Technical Report, including any quotation from or summarization of the Technical Report, which are included in the Annual Report on Form 10-K.
/s/ Benson Chow
March 4, 2026



Exhibit 23.4

Consent of Haas & Cobb Petroleum Consultants

We consent to the incorporation by reference in the following Registration Statements:
(1)Registration Statement (Form S-8 No. 333-277013) pertaining to the Amended and Restated Executive Long-Term Incentive Compensation Plan,
(2)Registration Statement (Form S-8 No. 333-256443) pertaining to the Amended and Restated Executive Long-Term Incentive Compensation Plan,
(3)Registration Statement (Form S-8 No. 333-256445) pertaining to the Amended and Restated Non-Employee Directors’ Equity Compensation Plan
(4)Registration Statement (Form S-8 No. 333-231316) pertaining to the Amended and Restated Executive Long-Term Incentive Compensation Plan,
(5)Registration Statement (Form S-8 No. 333-231315) pertaining to the Amended and Restated Non-Employee Directors’ Equity Compensation Plan,
(6)Registration Statement (Form S-8 No. 333-139268) pertaining to the NACCO Industries, Inc. Executive Long-Term Incentive Compensation Plan,
(7)Registration Statement (Form S-8 No. 333-166944) pertaining to the NACCO Industries, Inc. Executive Long-Term Incentive Compensation Plan,
(8)Registration Statement (Form S-8 No. 333-183242) pertaining to the NACCO Industries, Inc. Supplemental Executive Long-Term Incentive Compensation Plan,
(9)Registration Statement (Form S-8 No. 333-217862) pertaining to the NACCO Industries, Inc. Executive Long-Term Incentive Compensation Plan,
(10)Registration Statement (Form S-8 No. 333-217900) pertaining to NACCO Industries, Inc. Non-Employee Directors’ Equity Compensation Plan (Amended and Restated Effective May 9, 2017),
(11)Registration Statement (Form S-8 No. 333-277013) pertaining to NACCO Industries, Inc. Executive Long-Term Incentive Compensation Plan (Amended and Restated Effective March 3, 2023), and
(12)Registration Statement (Form S-8 No. 333-289346) pertaining to NACCO Industries, Inc. Non-Employee Directors’ Equity Compensation Plan (Amended and Restated Effective May 14, 2025);


of the references to our name, the use of the Reserve Report of Catapult Mineral Partners (“Reserve Report”) and the information derived from the Reserve Report, including any quotation from or summarization of the Reserve Report, which are included in the Annual Report on Form 10-K.
/s/ Haas & Cobb Petroleum Consultants
March 4, 2026



Exhibit 24.1
POWER OF ATTORNEY

KNOW ALL MEN BY THESE PRESENTS, that the undersigned director of NACCO Industries, Inc. hereby appoints Elizabeth I. Loveman as the true and lawful attorney or attorney-in-fact, with full power of substitution and revocation, for the undersigned and in the name, place and stead of the undersigned, to sign on behalf of the undersigned as director of NACCO Industries, Inc., a Delaware corporation, an Annual Report pursuant to Section 13 of the Securities Exchange Act of 1934 on Form 10-K for the fiscal year ended December 31, 2025 and to sign any and all amendments to such Annual Report, and to file the same, with all exhibits thereto, and other documents in connection therewith, with the Securities and Exchange Commission, granting to said attorney or attorney-in-fact full power and authority to do so and perform each and every act and thing requisite and necessary to be done in and about the premises, as fully to all intents and purposes as the undersigned might or could do in person, hereby ratifying and confirming all that said attorney or attorney-in-fact substitute or substitutes may lawfully do or cause to be done by virtue hereof.
/s/ John S. Dalrymple February 19, 2026
John S. Dalrymple Date



Exhibit 24.2
POWER OF ATTORNEY

KNOW ALL MEN BY THESE PRESENTS, that the undersigned director of NACCO Industries, Inc. hereby appoints Elizabeth I. Loveman as the true and lawful attorney or attorney-in-fact, with full power of substitution and revocation, for the undersigned and in the name, place and stead of the undersigned, to sign on behalf of the undersigned as director of NACCO Industries, Inc., a Delaware corporation, an Annual Report pursuant to Section 13 of the Securities Exchange Act of 1934 on Form 10-K for the fiscal year ended December 31, 2025 and to sign any and all amendments to such Annual Report, and to file the same, with all exhibits thereto, and other documents in connection therewith, with the Securities and Exchange Commission, granting to said attorney or attorney-in-fact full power and authority to do so and perform each and every act and thing requisite and necessary to be done in and about the premises, as fully to all intents and purposes as the undersigned might or could do in person, hereby ratifying and confirming all that said attorney or attorney-in-fact substitute or substitutes may lawfully do or cause to be done by virtue hereof.
/s/ John P. Jumper February 19, 2026
John P. Jumper Date



Exhibit 24.3
POWER OF ATTORNEY

KNOW ALL MEN BY THESE PRESENTS, that the undersigned director of NACCO Industries, Inc. hereby appoints Elizabeth I. Loveman as the true and lawful attorney or attorney-in-fact, with full power of substitution and revocation, for the undersigned and in the name, place and stead of the undersigned, to sign on behalf of the undersigned as director of NACCO Industries, Inc., a Delaware corporation, an Annual Report pursuant to Section 13 of the Securities Exchange Act of 1934 on Form 10-K for the fiscal year ended December 31, 2025 and to sign any and all amendments to such Annual Report, and to file the same, with all exhibits thereto, and other documents in connection therewith, with the Securities and Exchange Commission, granting to said attorney or attorney-in-fact full power and authority to do so and perform each and every act and thing requisite and necessary to be done in and about the premises, as fully to all intents and purposes as the undersigned might or could do in person, hereby ratifying and confirming all that said attorney or attorney-in-fact substitute or substitutes may lawfully do or cause to be done by virtue hereof.
/s/ Dennis W. LaBarre February 19, 2026
Dennis W. LaBarre Date



Exhibit 24.4
POWER OF ATTORNEY

KNOW ALL MEN BY THESE PRESENTS, that the undersigned director of NACCO Industries, Inc. hereby appoints Elizabeth I. Loveman as the true and lawful attorney or attorney-in-fact, with full power of substitution and revocation, for the undersigned and in the name, place and stead of the undersigned, to sign on behalf of the undersigned as director of NACCO Industries, Inc., a Delaware corporation, an Annual Report pursuant to Section 13 of the Securities Exchange Act of 1934 on Form 10-K for the fiscal year ended December 31, 2025 and to sign any and all amendments to such Annual Report, and to file the same, with all exhibits thereto, and other documents in connection therewith, with the Securities and Exchange Commission, granting to said attorney or attorney-in-fact full power and authority to do so and perform each and every act and thing requisite and necessary to be done in and about the premises, as fully to all intents and purposes as the undersigned might or could do in person, hereby ratifying and confirming all that said attorney or attorney-in-fact substitute or substitutes may lawfully do or cause to be done by virtue hereof.
/s/ W. Paul McDonald February 19, 2026
W. Paul McDonald Date


Exhibit 24.5
POWER OF ATTORNEY

KNOW ALL MEN BY THESE PRESENTS, that the undersigned director of NACCO Industries, Inc. hereby appoints Elizabeth I. Loveman as the true and lawful attorney or attorney-in-fact, with full power of substitution and revocation, for the undersigned and in the name, place and stead of the undersigned, to sign on behalf of the undersigned as director of NACCO Industries, Inc., a Delaware corporation, an Annual Report pursuant to Section 13 of the Securities Exchange Act of 1934 on Form 10-K for the fiscal year ended December 31, 2025 and to sign any and all amendments to such Annual Report, and to file the same, with all exhibits thereto, and other documents in connection therewith, with the Securities and Exchange Commission, granting to said attorney or attorney-in-fact full power and authority to do so and perform each and every act and thing requisite and necessary to be done in and about the premises, as fully to all intents and purposes as the undersigned might or could do in person, hereby ratifying and confirming all that said attorney or attorney-in-fact substitute or substitutes may lawfully do or cause to be done by virtue hereof.
/s/ Michael S. Miller February 19, 2026
Michael S. Miller Date



Exhibit 24.6
POWER OF ATTORNEY

KNOW ALL MEN BY THESE PRESENTS, that the undersigned director of NACCO Industries, Inc. hereby appoints Elizabeth I. Loveman as the true and lawful attorney or attorney-in-fact, with full power of substitution and revocation, for the undersigned and in the name, place and stead of the undersigned, to sign on behalf of the undersigned as director of NACCO Industries, Inc., a Delaware corporation, an Annual Report pursuant to Section 13 of the Securities Exchange Act of 1934 on Form 10-K for the fiscal year ended December 31, 2025 and to sign any and all amendments to such Annual Report, and to file the same, with all exhibits thereto, and other documents in connection therewith, with the Securities and Exchange Commission, granting to said attorney or attorney-in-fact full power and authority to do so and perform each and every act and thing requisite and necessary to be done in and about the premises, as fully to all intents and purposes as the undersigned might or could do in person, hereby ratifying and confirming all that said attorney or attorney-in-fact substitute or substitutes may lawfully do or cause to be done by virtue hereof.
/s/ Alfred M. Rankin, Jr. February 19, 2026
Alfred M. Rankin, Jr. Date



Exhibit 24.7
POWER OF ATTORNEY

KNOW ALL MEN BY THESE PRESENTS, that the undersigned director of NACCO Industries, Inc. hereby appoints Elizabeth I. Loveman as the true and lawful attorney or attorney-in-fact, with full power of substitution and revocation, for the undersigned and in the name, place and stead of the undersigned, to sign on behalf of the undersigned as director of NACCO Industries, Inc., a Delaware corporation, an Annual Report pursuant to Section 13 of the Securities Exchange Act of 1934 on Form 10-K for the fiscal year ended December 31, 2025 and to sign any and all amendments to such Annual Report, and to file the same, with all exhibits thereto, and other documents in connection therewith, with the Securities and Exchange Commission, granting to said attorney or attorney-in-fact full power and authority to do so and perform each and every act and thing requisite and necessary to be done in and about the premises, as fully to all intents and purposes as the undersigned might or could do in person, hereby ratifying and confirming all that said attorney or attorney-in-fact substitute or substitutes may lawfully do or cause to be done by virtue hereof.
/s/ Matthew M. Rankin February 19, 2026
Matthew M. Rankin Date



Exhibit 24.8
POWER OF ATTORNEY

KNOW ALL MEN BY THESE PRESENTS, that the undersigned director of NACCO Industries, Inc. hereby appoints Elizabeth I. Loveman as the true and lawful attorney or attorney-in-fact, with full power of substitution and revocation, for the undersigned and in the name, place and stead of the undersigned, to sign on behalf of the undersigned as director of NACCO Industries, Inc., a Delaware corporation, an Annual Report pursuant to Section 13 of the Securities Exchange Act of 1934 on Form 10-K for the fiscal year ended December 31, 2025 and to sign any and all amendments to such Annual Report, and to file the same, with all exhibits thereto, and other documents in connection therewith, with the Securities and Exchange Commission, granting to said attorney or attorney-in-fact full power and authority to do so and perform each and every act and thing requisite and necessary to be done in and about the premises, as fully to all intents and purposes as the undersigned might or could do in person, hereby ratifying and confirming all that said attorney or attorney-in-fact substitute or substitutes may lawfully do or cause to be done by virtue hereof.
/s/ Valerie Gentile Sachs February 19, 2026
Valerie Gentile Sachs Date



Exhibit 24.9
POWER OF ATTORNEY

KNOW ALL MEN BY THESE PRESENTS, that the undersigned director of NACCO Industries, Inc. hereby appoints Elizabeth I. Loveman as the true and lawful attorney or attorney-in-fact, with full power of substitution and revocation, for the undersigned and in the name, place and stead of the undersigned, to sign on behalf of the undersigned as director of NACCO Industries, Inc., a Delaware corporation, an Annual Report pursuant to Section 13 of the Securities Exchange Act of 1934 on Form 10-K for the fiscal year ended December 31, 2025 and to sign any and all amendments to such Annual Report, and to file the same, with all exhibits thereto, and other documents in connection therewith, with the Securities and Exchange Commission, granting to said attorney or attorney-in-fact full power and authority to do so and perform each and every act and thing requisite and necessary to be done in and about the premises, as fully to all intents and purposes as the undersigned might or could do in person, hereby ratifying and confirming all that said attorney or attorney-in-fact substitute or substitutes may lawfully do or cause to be done by virtue hereof.
/s/ Robert S. Shapard February 19, 2026
Robert S. Shapard Date



Exhibit 24.10
POWER OF ATTORNEY

KNOW ALL MEN BY THESE PRESENTS, that the undersigned director of NACCO Industries, Inc. hereby appoints Elizabeth I. Loveman as the true and lawful attorney or attorney-in-fact, with full power of substitution and revocation, for the undersigned and in the name, place and stead of the undersigned, to sign on behalf of the undersigned as director of NACCO Industries, Inc., a Delaware corporation, an Annual Report pursuant to Section 13 of the Securities Exchange Act of 1934 on Form 10-K for the fiscal year ended December 31, 2025 and to sign any and all amendments to such Annual Report, and to file the same, with all exhibits thereto, and other documents in connection therewith, with the Securities and Exchange Commission, granting to said attorney or attorney-in-fact full power and authority to do so and perform each and every act and thing requisite and necessary to be done in and about the premises, as fully to all intents and purposes as the undersigned might or could do in person, hereby ratifying and confirming all that said attorney or attorney-in-fact substitute or substitutes may lawfully do or cause to be done by virtue hereof.
/s/ Britton T. Taplin February 19, 2026
Britton T. Taplin Date



Exhibit 31(i)(1)
Certifications
I, J.C. Butler, Jr., certify that:
1.I have reviewed this annual report on Form 10-K of NACCO Industries, Inc.;
2.Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;
3.Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;
4.The registrant’s other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:
a.Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
b.Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;
c.Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and
d.Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and
5.The registrant’s other certifying officer(s) and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):
a.All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and
b.Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.
Date:March 4, 2026/s/ J.C. Butler, Jr.
J.C. Butler, Jr.
President and Chief Executive Officer
(principal executive officer)



Exhibit 31(i)(2)
Certifications
I, Elizabeth I. Loveman, certify that:
1.I have reviewed this annual report on Form 10-K of NACCO Industries, Inc.;
2.Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;
3.Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;
4.The registrant’s other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:
a.Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
b.Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;
c.Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and
d.Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and
5.The registrant’s other certifying officer(s) and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):
a.All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and
b.Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.
Date:March 4, 2026/s/ Elizabeth I. Loveman
Elizabeth I. Loveman
Senior Vice President and Controller
(principal financial officer)



Exhibit 32
CERTIFICATION PURSUANT TO 18 U.S.C. SECTION 1350, AS ADOPTED PURSUANT TO SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002
In connection with the Annual Report of NACCO Industries, Inc. (the “Company”) on Form 10-K for the year ended December 31, 2025, as filed with the Securities and Exchange Commission on the date hereof (the “Report”), each of the undersigned officers of the Company certifies, pursuant to 18 U.S.C. § 1350, as adopted pursuant to § 906 of the Sarbanes-Oxley Act of 2002, that, to such officer's knowledge:
(1)The Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934; and
(2)The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company as of the dates and for the periods expressed in the Report.
Date:March 4, 2026/s/ J.C. Butler, Jr.
J.C. Butler, Jr.
President and Chief Executive Officer
(principal executive officer)
Date:March 4, 2026/s/ Elizabeth I. Loveman
Elizabeth I. Loveman
Senior Vice President and Controller
(principal financial officer)



Exhibit 95
MINE SAFETY DISCLOSURES

Under the Dodd-Frank Wall Street Reform and Consumer Protection Act, each operator of a coal or other mine is required to include certain mine safety results in its periodic reports filed with the Securities and Exchange Commission. The operation of our mines are subject to regulation by the Federal Mine Safety and Health Administration (MSHA) under the Federal Mine Safety and Health Act of 1977 (the Mine Act). MSHA inspects our mines on a regular basis and issues various citations and orders when it believes a violation has occurred under the Mine Act. The Company has presented information below regarding certain mining safety and health matters for our mining operations for the year ended December 31, 2025. In evaluating this information, consideration should be given to factors such as: (i) the number of citations and orders will vary depending on the size of the mine, (ii) the number of citations issued will vary from inspector to inspector and from mine to mine, and (iii) citations and orders can be contested and appealed, and in that process, are often reduced in severity and amount, and are sometimes vacated.

During the year ended December 31, 2025, neither the Company's current mining operations nor our closed mines: (i) were assessed any Mine Act section 104(b) orders for alleged failure to totally abate the subject matter of a Mine Act section 104(a) citation within the period specified in the citation; (ii) were assessed any Mine Act section 110(b)(2) penalties for failure to correct the subject matter of a Mine Act section 104(a) citation within the specified time period, which failure was deemed flagrant (i.e., reckless or repeated failure to make reasonable efforts to eliminate a known violation that substantially and proximately caused, or reasonably could have been expected to cause, death or serious bodily injury); (iii) received any Mine Act section 107(a) imminent danger orders to immediately remove miners; or (iv) received any MSHA written notices under Mine Act section 104(e) of a pattern of violation of mandatory health or safety standards or of the potential to have such a pattern. For the year ended December 31, 2025, we experienced two mining-related fatalities at the Mid Coast Aggregates Quarry. MSHA was properly notified and the event is currently under investigation by MSHA.




The following table sets forth the total number of specific citations and orders, the total dollar value of the proposed civil penalty assessments that were issued by MSHA, the total number of legal actions initiated and resolved before the Federal Mine Safety and Health Review Commission (FMSHRC) during the year ended December 31, 2025, and the total number of legal actions pending before the FMSHRC at December 31, 2025, pursuant to the Mine Act, by individual location:
Name of Mine or Quarry (1)
Mine Act Section 104 Significant & Substantial Citations (2)
Mine Act Section 104(d) CitationsTotal Dollar Value of Proposed MSHA Assessment
Number of Legal Actions Initiated before the FMSHRC for the year ended at December 31, 2025
Number of Legal Actions Resolved before the FMSHRC for the year ended at December 31, 2025
Number of Legal Actions Pending before the FMSHRC at December 31, 2025(3)
Coteau (Freedom Mine)— — $2,701 — — — 
Falkirk (Falkirk Mine)— — 2,180 — — — 
Sabine (South Hallsville No. 1 Mine)— — 726 — — — 
Demery (Five Forks Mine)— — 912 — — — 
Caddo Creek (Marshall Mine)— — — — — — 
Coyote Creek (Coyote Creek Mine)— — 1,762 — — — 
MLMC (Red Hills Mine)— — — — — — 
North American Mining Operations:— — — — — — 
Alico Quarry— — — — — — 
Center Hill Quarry— — — — — — 
FEC Quarry— — 765 — — — 
Inglis Quarry— — — — — — 
Krome Quarry— — — — — — 
SCL Quarry— — 642 — — — 
St. Catherine Quarry— — 549 — — — 
Seven Diamonds Quarry— — — — — — 
Central State Aggregates Quarry— — — — — — 
Little River Quarry— — 245 — — — 
Mid Coast Aggregates Quarry— — — — — — 
Newberry Quarry— — 177 — — — 
Palm Beach Aggregates Quarry— — — — — — 
Perry Quarry— — — — — — 
SDI Aggregates Quarry— — — — — — 
West Florida Aggregates Quarry— — — — — — 
Titan Corkscrew Quarry— — — — — — 
White Rock Quarry - North1 — 4,264 — — — 
Ash Grove— — 793 — — 1 
Fort Myers Quarry— — — — — — 
Sawtooth— — — — — — 
Total1 — $15,716 — — 1 

(1)     Bellaire's and Centennial's closed mines are not included in the table above and did not receive any of the indicated citations.
(2)     Mine Act section 104(a) significant and substantial citations are for alleged violations of a mining safety standard or regulation where there exists a reasonable likelihood that the hazard contributed to or will result in an injury or illness of a reasonably serious nature.
(3)     The pending legal actions are contests of citations received and contests of proposed penalties.

haascobblogo.jpg




APPRAISAL OF CERTAIN OIL AND NATURAL GAS INTERESTS




LOCATED IN
Alabama, Louisiana, New Mexico, Ohio, Pennsylvania, Texas, Utah, and Wyoming


OWNED BY
Catapult Mineral Partners, LLC
A NACCO Industries, Inc. Company

AS OF
January 1, 2026

PREPARED FOR
Catapult Mineral Partners, LLC
A NACCO Industries, Inc. Company

image_4a.jpg


haascobblogo.jpg

12770 Coit Road, Suite 907 • Dallas, Texas 75251
(972) 385-0354 • [email protected]
HAASANDCOBB.COM

February 18, 2026
Mr. Brian Larson
Catapult Mineral Partners, LLC A NACCO Company
5340 Legacy Drive, Suite 300
Plano, TX 75024


Mr. Larson:


As requested, Haas and Cobb Petroleum Consultants (hereinafter referred to as “Haas & Cobb”) has prepared an estimate of certain hydrocarbon Reserves owned by “Catapult Mineral Partners, LLC” (hereinafter referred to as “Catapult”) , a wholly owned subsidiary of NACCO Industries, Inc. (“NACCO”). The properties contained in this evaluation are located in Alabama, Louisiana, New Mexico, Ohio, Pennsylvania, Texas, Utah, and Wyoming.
Haas & Cobb has completed this report in accordance with the definitions of set forth in Rule 4-10(a) of Regulation S-X of the U.S. Securities and Exchange Commission (“SEC”). With the exception of the exclusion of future income taxes, this evaluation conforms to the FASB Accounting Standards Codification Topic 932, Extractive Industries - Oil and Gas. This report was prepared for Catapult’s inclusion as an exhibit in their filing with the SEC, and it is our understanding that it contains 100 percent of their Proved Reserves. It is Haas & Cobb’s opinion that the assumptions, data, methods, and procedures used in the preparation of this report are suitable for use in SEC filings.
Production data was generally available through October 31, 2025. As of January 1, 2026 Catapult’s net Reserves, future net income (“FNI”), and net present worth discounted at 10 percent per annum (“NPV”) have been estimated to be as follows:
TABLE 1
image_2a.jpgAs of 01/01/2026
image_3a.jpg
    Net Reserves            Sales Volumes    
Oil & Condensate
Wet Gas

NGL
Residue Gas

FNI
NPV
Disc. @ 10%
Reserve Class/Cat
(bbl)
(Mcf)
(bbl)
(Mcf)
($)
($)
Proved Producing
485,739
30,177,578
524,901
26,367,452
97,897,504
59,223,360
Proved Non-Producing
104,395
1,219,796
42,375
888,212
9,261,473
6,492,076
Proved Undeveloped
83,559
308,581
17,528
251,964
5,743,438
3,729,770
Proved Developed Shut In
-
-
-
-
-
-
Total Proved
673,693
31,705,955
584,804
27,507,628
112,902,415
69,445,206
* Totals in Table 1 may not exactly match values in the attached cash flow summaries and tabular summaries due to computer rounding.
FNI is after deducting estimated operating and future development costs, severance, and ad valorem taxes, but before Federal income taxes. Total net Proved Reserves are defined as those natural gas and hydrocarbon liquid Reserves to Catapult interests after deducting all royalties, overriding royalties, and reversionary interests owned by outside parties that become effective upon payout of specified monetary balances. All Reserves estimates have been prepared using standard engineering practices generally accepted by the petroleum industry and conform to

image_4a.jpg


guidelines developed and adopted by the SEC. All hydrocarbon liquid Reserves are expressed in United States barrels (“bbl”) of 42 gallons. Natural gas Reserves are expressed in thousand standard cubic feet (“Mcf”) at the contractual pressure and temperature bases and include shrinkage adjustment related to field and plant losses.
RESERVES ESTIMATE CLASSIFICATION
The estimates contained in this report have been prepared using standard engineering methods and practices generally accepted by the petroleum industry. The appropriate depth and thoroughness were used to estimate Reserves in conformance with SEC regulations. For more information regarding Reserves classification definitions see Appendix A. A complete discussion of the Reserves classification definitions can be found on the United States Securities and Exchange Commission website (www.sec.gov).


The maximum remaining Reserves life assigned to wells included in this report is 50 years. This report does not include any gas sales imbalances. All volumes are related to commercial production.


The SEC requires a development plan be in place for these assets. As Catapult is a mineral and royalty company, there is some uncertainty in the timing of future completions and development. Haas & Cobb has used professional judgment in forecasting such timing. For the purposes of this report, completed, non-producing and drilled, and uncompleted wells have been classified as Proved Non-Producing, and locations with an active permit have been classified as Proved Undeveloped. All Proved Undeveloped locations are developed within 5 years.
METHODOLOGY AND DISCUSSION
The Reserves estimates contained in this report have been prepared using standard engineering practices generally accepted by the petroleum industry. Decline curve analysis was used to estimate the remaining Reserves of pressure depletion reservoirs with enough historical production data to establish decline trends. Reservoirs under non-pressure depletion drive mechanisms and non-producing Reserves were estimated by volumetric analysis, research of analogous reservoirs, or a combination of both. Reserves in this report have been estimated using deterministic and probabilistic methods. The appropriate methodology was used, as deemed necessary, to estimate Reserves in conformance with SEC regulations.
COMMODITY PRICES
Pursuant to SEC guidelines, the cash flow projections in this report utilize the unweighted 12-month arithmetic average of the first-day-of month benchmark prices for January 2025 through December 2025. The benchmark price for natural gas is the NYMEX Natural Gas Henry Hub settlement price for each respective month and the benchmark price for hydrocarbon liquids is the price received for West Texas Intermediate (“WTI”) crude oil at the Cushing, OK sales point.


The benchmark price for WTI crude oil sold at Cushing, OK during this time period is $65.34 per bbl. For crude oil, the benchmark price is held constant throughout the life of the wells and is adjusted for crude quality, marketing fees, BS&W, purchaser bonuses, transportation, and basis differentials, resulting in a weighted average received price of $63.48 per bbl. For natural gas liquids (“NGL”), the WTI crude oil price was held constant throughout the life of the wells and is adjusted for BTU content, plant processing fees, transportation, and basis differentials, resulting in a weighted average net price of $19.59 per bbl.


The benchmark price for natural gas delivered at Henry Hub during this time period is $3.39 per MMBTU. The Henry Hub price was held constant throughout the life of the wells and is adjusted for BTU content, marketing costs, transportation, and basis differentials, resulting in a weighted average received price of $2.35 per Mcf.


Catapult Mineral Partners, LLC    Page | 2
image_6.jpg


Summary level revenue accounting data for the period of January 1, 2025 through October 31, 2025 was generally used in this evaluation.


OPERATING EXPENSES & CAPITAL COSTS
As Catapult is primarily a mineral and royalty company, it is not burdened by material operating expenses and capital costs. Although minimal, Asset Retirement Obligations (“ARO”) have been included in this evaluation for the working interest properties. The lease operating costs used in this evaluation have been included to truncate the commercial life of the property and were estimated based on knowledge of analogous wells producing under similar conditions. The lease operating expenses in this report represent field level operating costs.

Operating expenses and capital costs were not escalated in this evaluation.
DISCLAIMERS
The Proved Reserves presented in this report are estimates only and should not be construed as being exact quantities. They may or may not be actually recovered; and, if recovered, the revenues therefrom and the actual costs related thereto could be more or less than the estimated amounts. Because of governmental policies and uncertainties of supply and demand, the product prices and the costs incurred in recovering these Reserves may vary from the price and cost assumptions in this report. Because these estimates are based on existing governmental regulations, changes could affect the ability to recover these Reserves. In any case, quantities of Reserves may increase or decrease as a result of future operations.


It should be understood that the financial information supplied by Catapult for 2025 has not yet been audited and has been accepted as represented.


Reserves estimates for individual properties included in this report are only valid when considered within the context of the overall report and should not be considered independently. The future net income and net present value estimates contained in this report do not represent an estimate of fair market value.


All information pertaining to the operating expenses, prices, and the interests of Catapult in the properties appraised has been accepted as represented. It was not considered necessary to make a field examination of the appraised properties. Data used in performing this appraisal were obtained from Catapult, public sources, and our own files. Supporting work papers pertinent to the appraisal are retained in our files and are available to you or designated parties at your convenience.


It was beyond the scope of this Haas & Cobb report to evaluate the potential environmental liability costs from the operation and abandonment of these properties. In addition, no evaluation was made to determine the degree of operator compliance with current environmental rules, regulations, and reporting requirements. Therefore, no estimate of the potential economic liability, if any, from environmental concerns is included in the forecasts presented herein.


Nothing contained in this report is intended to create or confer, or shall be construed as having created or conferred, any rights in any third party, and all claims, rights, remedies, and obligations of Haas & Cobb or Catapult, as the


Catapult Mineral Partners, LLC    Page | 3
image_6.jpg


case may be, in connection with this report shall accrue or apply solely to Haas & Cobb or Catapult. For all purposes of this paragraph, the term “third party” means any party other than Catapult or Haas & Cobb, including without limitation Catapult’s owners, prospective investors, lenders or prospective lenders, partners or prospective partners, and vendors or other service providers. Without the express written consent of Haas & Cobb, only Catapult is entitled to rely on this report and any information, conclusions, and/or opinions contained herein.


Haas & Cobb is independent with respect to Catapult as provided in the Standards Pertaining to the Estimating and Auditing of Oil and Gas Reserves Information promulgated by the SPE.


The technical persons primarily responsible for conducting this Report meets the requirements regarding qualifications, independence, objectivity, and confidentiality, as defined by the SPE Standards. Franklin Stagg, a Licensed Professional Engineer in the State of Texas, has been practicing consulting petroleum engineering at Haas & Cobb since 2016 and has over 10 years of industry experience.
GENERAL INFORMATION
Attached are summary tables of economic analysis of predicted future performance. Other tables identify the properties appraised with summary Reserves and the economic factors applicable to each. A list of tables is included.


We appreciate this opportunity to have been of service and hope that this report will fulfill your requirements.






[Remainder of page intentionally left blank. Signature page follows.]






















Catapult Mineral Partners, LLC    Page | 4
image_6.jpg


Respectfully submitted,


Haas & Cobb Petroleum Consultants F-26129


haascobbsignaturea.jpg


































Catapult Mineral Partners, LLC    Page | 5
image_6.jpg




Appendix

Appendix A
Definitions of Oil and Gas Reserves - Securities and Exchange Commission






The list of definitions below were compiled by Haas & Cobb. They represent selected definitions from the Securities and Exchange Commission’s Rule 4-10 document. This document was amended on January 14, 2009, and the definitions below reflect the changes resulting from the amendment. Comprehensive versions of Rule 4-10 and the amendments to Rule 4-10 can be obtained online at http://www.gpoaccess.gov/ .

(a)Definitions. The following definitions apply to the terms listed below as they are used in this section:

(1)Developed oil and gas reserves. Developed oil and gas reserves are reserves of any category that can be expected to be recovered:
(i)Through existing wells with existing equipment and operating methods or in which the cost of the required equipment is relatively minor compared to the cost of a new well; and
(ii)Through installed extraction equipment and infrastructure operational at the time of the reserves estimate if the extraction is by means not involving a well.
(2)Possible reserves. Possible reserves are those additional reserves that are less certain to be recovered than probable reserves.
(i)When deterministic methods are used, the total quantities ultimately recovered from a project have a low probability of exceeding proved plus probable plus possible reserves. When probabilistic methods are used, there should be at least a 10% probability that the total quantities ultimately recovered will equal or exceed the proved plus probable plus possible reserves estimates.
(ii)Possible reserves may be assigned to areas of a reservoir adjacent to probable reserves where data control and interpretations of available data are progressively less certain. Frequently, this will be in areas where geoscience and engineering data are unable to define clearly the area and vertical limits of commercial production from the reservoir by a defined project.
(iii)Possible reserves also include incremental quantities associated with a greater percentage recovery of the hydrocarbons in place than the recovery quantities assumed for probable reserves.
(iv)The proved plus probable and proved plus probable plus possible reserves estimates must be based on reasonable alternative technical and commercial interpretations within the reservoir or subject project that are clearly documented, including comparisons to results in successful similar projects.
(v)Possible reserves may be assigned where geoscience and engineering data identify directly adjacent portions of a reservoir within the same accumulation that may be separated from proved areas by faults with displacement less than formation thickness or other geological discontinuities and that have not been penetrated by a wellbore, and the registrant believes that such adjacent portions are in communication with the known (proved) reservoir. Possible reserves may be assigned to areas that are structurally higher or lower than the proved area if these areas are in communication with the proved reservoir.
(vi)Pursuant to paragraph (a)(22)(iii) of this section, where direct observation has defined a highest known oil (HKO) elevation and the potential exists for an associated gas cap, proved oil reserves should be assigned in the structurally higher portions of the reservoir above the HKO only if the higher contact can be established with reasonable certainty through reliable technology. Portions of the reservoir that do not meet this reasonable certainty criterion may be assigned as probable and possible oil or gas based on reservoir fluid properties and pressure gradient interpretations.
(3)Probable reserves. Probable reserves are those additional reserves that are less certain to be recovered than proved reserves but which, together with proved reserves, are as likely as not to be recovered.
(i)When deterministic methods are used, it is as likely as not that actual remaining quantities recovered will exceed the sum of estimated proved plus probable reserves. When probabilistic methods are used, there should be at least a 50% probability that the actual quantities recovered will equal or exceed the proved plus probable reserves estimates.
(ii)Probable reserves may be assigned to areas of a reservoir adjacent to proved reserves where data control or interpretations of available data are less certain, even if the interpreted reservoir continuity of structure or productivity does not meet the reasonable certainty criterion. Probable reserves may be assigned to areas that are structurally higher than the proved area if these areas are in communication with the proved reservoir.






Appendix A
Definitions of Oil and Gas Reserves - Securities and Exchange Commission





(iii)Probable reserves estimates also include potential incremental quantities associated with a greater percentage recovery of the hydrocarbons in place than assumed for proved reserves.
(iv)See also guidelines in paragraphs (a)(17)(iv) and (a)(17)(vi) of this section.
(4)Proved oil and gas reserves. Proved oil and gas reserves are those quantities of oil and gas, which, by analysis of geoscience and engineering data, can be estimated with reasonable certainty to be economically producible—from a given date forward, from known reservoirs, and under existing economic conditions, operating methods, and government regulations—prior to the time at which contracts providing the right to operate expire, unless evidence indicates that renewal is reasonably certain, regardless of whether deterministic or probabilistic methods are used for the estimation. The project to extract the hydrocarbons must have commenced or the operator must be reasonably certain that it will commence the project within a reasonable time.
(i)The area of the reservoir considered as proved includes:
(A)The area identified by drilling and limited by fluid contacts, if any, and
(B)Adjacent undrilled portions of the reservoir that can, with reasonable certainty, be judged to be continuous with it and to contain economically producible oil or gas on the basis of available geoscience and engineering data.
(ii)In the absence of data on fluid contacts, proved quantities in a reservoir are limited by the lowest known hydrocarbons (LKH) as seen in a well penetration unless geoscience, engineering, or performance data and reliable technology establishes a lower contact with reasonable certainty.
(iii)Where direct observation from well penetrations has defined a highest known oil(HKO) elevation and the potential exists for an associated gas cap, proved oil reserves may be assigned in the structurally higher portions of the reservoir only if geoscience, engineering, or performance data and reliable technology establish the higher contact with reasonable certainty.
(iv)Reserves which can be produced economically through application of improved recovery techniques (including, but not limited to, fluid injection) are included in the proved classification when:
(A)Successful testing by a pilot project in an area of the reservoir with properties no more favorable than in the reservoir as a whole, the operation of an installed program in the reservoir or an analogous reservoir, or other evidence using reliable technology establishes the reasonable certainty of the engineering analysis on which the project or program was based; and
(B)The project has been approved for development by all necessary parties and entities, including governmental entities.
(v)Existing economic conditions include prices and costs at which economic producibility from a reservoir is to be determined. The price shall be the average price during the 12-month period prior to the ending date of the period covered by the report, determined as an unweighted arithmetic average of the first-day-of-the-month price for each month within such period, unless prices are defined by contractual arrangements, excluding escalations based upon future conditions.
(5)Reasonable certainty. If deterministic methods are used, reasonable certainty means a high degree of confidence that the quantities will be recovered. If probabilistic methods are used, there should be at least a 90% probability that the quantities actually recovered will equal or exceed the estimate. A high degree of confidence exists if the quantity is much more likely to be achieved than not, and, as changes due to increased availability of geoscience (geological, geophysical, and geochemical), engineering, and economic data are made to estimated ultimate recovery (EUR) with time, reasonably certain EUR is much more likely to increase or remain constant than to decrease.

(6)Reliable technology. Reliable technology is a grouping of one or more technologies (including computational methods) that has been field tested and has been demonstrated to provide reasonably certain results with consistency and repeatability in the formation being evaluated or in an analogous formation.










Appendix A
Definitions of Oil and Gas Reserves - Securities and Exchange Commission





(7)Reserves. Reserves are estimated remaining quantities of oil and gas and related substances anticipated to be economically producible, as of a given date, by application of development projects to known accumulations. In addition, there must exist, or there must be a reasonable expectation that there will exist, the legal right to produce or a revenue interest in the production, installed means of delivering oil and gas or related substances to market, and all permits and financing required to implement the project.

Note to paragraph (a)(26): Reserves should not be assigned to adjacent reservoirs isolated by major, potentially sealing, faults until those reservoirs are penetrated and evaluated as economically producible. Reserves should not be assigned to areas that are clearly separated from a known accumulation by a non-productive reservoir ( i.e. , absence of reservoir, structurally low reservoir, or negative test results). Such areas may contain prospective resources ( i.e. , potentially recoverable resources from undiscovered accumulations).

(8)Undeveloped oil and gas reserves. Undeveloped oil and gas reserves are reserves of any category that are expected to be recovered from new wells on undrilled acreage, or from existing wells where a relatively major expenditure is required for recompletion.
(i)Reserves on undrilled acreage shall be limited to those directly offsetting development spacing areas that are reasonably certain of production when drilled, unless evidence using reliable technology exists that establishes reasonable certainty of economic producibility at greater distances.
(ii)Undrilled locations can be classified as having undeveloped reserves only if a development plan has been adopted indicating that they are scheduled to be drilled within five years, unless the specific circumstances, justify a longer time.
(iii)Under no circumstances shall estimates for undeveloped reserves be attributable to any acreage for which an application of fluid injection or other improved recovery technique is contemplated, unless such techniques have been proved effective by actual projects in the same reservoir or an analogous reservoir, as defined in paragraph (a)(2) of this section, or by other evidence using reliable technology establishing reasonable certainty.


LIST OF ECONOMIC TABLES

Table No.

Summary Economic Analysis Cash Flow
Total Proved    2
Proved Developed Producing    3
Proved Developed Non-Producing    4
Proved Undeveloped    5
Proved Developed Shut-In    6
Tabular Summary of Economic Analysis
All Reserves Categories    7
Gross Ultimate Reserves, Cumulative Production and Basic Economic Data
All Reserves Categories    8




Cash Flow Summaries

TABLE 2


    
GRAND TOTAL                                                DBS    : NEW
SETTINGS : 01/2026
SCENARIO : HC                                        
R E S E R V E S    A N D    E C O N O M I C S
AS OF DATE: 01/2026
HAAS PETROLEUM ENGINEERING SERVICES, INC.

--END--MO-YEAR
-------
GROSS OIL PRODUCTION
---MBBLS---
GROSS GAS PRODUCTION
---MMCF---
NET OIL RESERVES
---MBBLS--
NET WET GAS RESERVES
----MMCF---
NET NGL RESERVES
---MBBLS--
NET RES GAS RESERVES
----MMCF---
NET OIL SALES
-----M$----
NET GAS SALES
-----M$----
NET NGL SALES
-----M$---
TOTAL NET SALES
-----M$----
12-2026
61984.684
432787.616
121.944
6725.770
69.284
5671.520
7744.214
14645.310
1367.505
23757.048
12-2027
55391.048
340853.728
97.894
4126.994
59.953
3500.494
6212.130
8650.854
1180.668
16043.650
12-2028
34039.212
249851.040
62.053
2877.118
48.229
2472.421
3939.290
5906.630
947.170
10793.075
12-2029
25100.724
197688.320
46.940
2215.775
40.526
1919.202
2979.988
4488.992
794.494
8263.470
12-2030
20061.488
163820.672
37.970
1793.566
34.965
1562.460
2410.500
3598.388
684.744
6693.634
12-2031
16717.500
139674.400
31.881
1499.014
30.698
1311.532
2023.867
2984.888
600.715
5609.477
12-2032
14312.338
121476.064
27.434
1281.703
27.296
1125.141
1741.538
2536.990
533.844
4812.370
12-2033
12490.822
107214.824
24.036
1113.879
24.467
980.452
1525.805
2194.128
478.246
4198.178
12-2034
11058.894
95752.856
21.337
980.707
22.084
865.159
1354.404
1924.048
431.457
3709.909
12-2035
9901.532
86315.088
19.128
873.112
20.108
771.759
1214.125
1707.062
392.745
3313.928
12-2036
8945.930
78428.192
17.304
783.405
18.419
693.774
1098.324
1526.900
359.699
2984.923
12-2037
8137.813
71744.104
15.739
707.631
16.952
627.462
999.025
1375.668
330.988
2705.680
12-2038
7442.444
66017.376
14.394
644.849
15.671
572.510
913.599
1250.850
305.949
2470.399
12-2039
6826.708
61041.640
13.209
590.108
14.537
524.638
838.409
1142.184
283.782
2264.376
12-2040
6273.210
56663.740
12.140
543.143
13.522
483.382
770.569
1049.498
263.944
2084.010
12-2041
5770.362
52760.016
11.172
500.551
12.608
445.725
709.083
965.791
246.057
1920.933
12-2042
5311.078
49230.552
10.280
461.530
11.765
411.052
652.485
889.323
229.547
1771.352
12-2043
4888.776
46036.500
9.482
428.403
11.022
381.772
601.769
824.419
215.046
1641.232
12-2044
4496.857
43077.264
8.742
398.232
10.334
355.094
554.786
765.441
201.611
1521.835
12-2045
4137.942
40349.284
8.046
371.485
9.677
331.421
510.517
713.449
188.764
1412.728
S TOT
323289.376
2500783.360
611.125
28916.976
512.117
25006.970
38794.424
59140.812
10036.975
107972.200
AFTER
32366.022
334485.760
62.568
2788.982
72.688
2500.658
3970.187
5381.126
1421.252
10772.567
TOTAL
355655.392
2835269.120
673.693
31705.958
584.805
27507.628
42764.612
64521.936
11458.228
118744.768
'--END--MO-YEAR
-------
NO. OF
WELLS
------
NET OIL
PRICE
-$/BBL-
NET NGL
PRICE
-$/BBL-
 NET GAS
PRICE
-$/MCF-
AD VAL
TAX
---M$--
SEVERANCE
TAX
----M$---
OPERATING
EXPENSE
----M$----
EQUITY
INVESTMENT
----M$----
FUTURE NET
CASHFLOW
----M$----
CUMULATIVE
CASHFLOW
----M$----
CUM. DISC
CASHFLOW
----M$----
12-2026
2241.1
63.51
19.74
2.58
252.01
817.61
11.49
0.000
22675.970
22675.970
21666.354
12-2027
2345.2
63.46
19.69
2.47
204.80
579.45
9.02
0.000
15250.263
37926.232
34942.344
12-2028
2337.7
63.48
19.64
2.39
137.58
383.13
9.98
0.000
10262.374
48188.608
43051.584
12-2029
2322.2
63.48
19.60
2.34
106.68
291.58
8.16
0.000
7857.052
56045.660
48692.396
12-2030
2309.2
63.48
19.58
2.30
87.66
235.63
7.05
0.000
6363.293
62408.952
52844.164
12-2031
2291.6
63.48
19.57
2.28
74.41
197.33
6.28
0.000
5331.441
67740.392
56005.772
12-2032
2275.0
63.48
19.56
2.25
64.54
169.32
5.64
0.000
4572.718
72313.112
58470.548
12-2033
2258.1
63.48
19.55
2.24
56.79
147.78
5.22
0.000
3988.392
76301.504
60424.724
12-2034
2237.7
63.48
19.54
2.22
50.51
130.67
4.92
0.000
3523.813
79825.320
61994.148
12-2035
2221.2
63.48
19.53
2.21
45.46
116.83
4.48
0.000
3146.856
82972.176
63268.176
12-2036
2208.4
63.47
19.53
2.20
41.26
105.37
4.08
0.000
2833.757
85805.936
64311.096
12-2037
2191.2
63.47
19.53
2.19
37.64
95.65
3.68
0.000
2568.705
88374.640
65170.472
12-2038
2176.3
63.47
19.52
2.18
34.53
87.41
3.55
0.000
2344.903
90719.544
65883.628
12-2039
2164.5
63.47
19.52
2.18
31.80
80.17
3.44
0.000
2148.971
92868.512
66477.756
12-2040
2149.2
63.47
19.52
2.17
29.34
73.79
3.34
0.000
1977.531
94846.040
66974.772
12-2041
2131.5
63.47
19.52
2.17
27.11
68.05
3.24
0.000
1822.534
96668.576
67391.200
12-2042
2112.1
63.47
19.51
2.16
25.04
62.78
3.16
0.000
1680.371
98348.944
67740.224
12-2043
2095.3
63.46
19.51
2.16
23.21
58.16
3.09
0.000
1556.778
99905.720
68034.184
12-2044
2071.6
63.46
19.51
2.16
21.51
53.89
3.01
0.000
1443.423
101349.144
68281.952
12-2045
2049.2
63.45
19.51
2.15
19.91
49.93
2.95
0.000
1339.927
102689.072
68491.048
S TOT
201.7
63.48
19.60
2.36
1371.79
3804.52
105.78
0.000
102689.072
102689.072
68491.048
AFTER
201.7
63.45
19.55
2.15
155.42
385.61
15.09
0.000
10213.327
112902.408
69445.200
TOTAL
201.7
63.48
19.59
2.35
1527.22
4190.13
120.87
0.000
112902.400
112902.408
69445.200
OIL
GAS
P.W. %
P.W., M$
GROSS WELLS
image_10.jpg
2222.0
image_10.jpg
528.0
LIFE, YRS.
50.00
2.00
image_12.jpg
99052.984
GROSS ULT., MB & MMF
859789.056
6512929.792
DISCOUNT %
10.00
5.00
84555.992
GROSS CUM., MB & MMF
504133.632
3677660.672
UNDISCOUNTED
PAYOUT, YRS.
0.00
8.00
74554.224
GROSS RES., MB & MMF
355655.4562835269.376
DISCOUNTED PAYOUT, YRS.
0.00
10.00
69445.280
NET RES., MB & MMF    
673.69327507.63
UNDISCOUNTED NET/INVEST.
0.00
12.00
65201.804
NET REVENUE, M$
42764.608
64521.944
DISCOUNTED NET/INVEST.
0.00
15.00
60016.712
INITIAL PRICE, $
63.728
1.994
RATE-OF-RETURN, PCT.
80.00
25.00
48657.812
INITIAL N.I., PCT.
0.096
1.887
INITIAL W.I., PCT.
0.000
40.00
39356.516
60.00
32458.386
80.00
28231.190







TABLE 3


RSV_CAT = 01PDP    DBS    : NEW
SETTINGS : 01/2026
SCENARIO : HC

R E S E R V E S    A N D    E C O N O M I C S
AS OF DATE: 01/2026
HAAS PETROLEUM ENGINEERING SERVICES, INC.

--END-- GROSS OIL    GROSS GAS    NET OIL NET WET GAS    NET NGL NET RES GAS    NET    NET    NET    TOTAL
MO-YEAR
-------
PRODUCTION
---MBBLS---
PRODUCTION
---MMCF---
RESERVES
---MBBLS--
RESERVES
----MMCF---
RESERVES
---MBBLS--
RESERVES
----MMCF---
OIL SALES
-----M$----
GAS SALES
-----M$----
NGL SALES
-----M$---
NET SALES
-----M$----
12-2026
44077.084
386951.104
77.639
6361.138
63.411
5407.266
4933.876
13857.402
1250.563
20041.862
12-2027
29523.416
261026.512
54.444
3780.090
50.578
3245.717
3458.230
7933.210
994.014
12385.450
12-2028
22410.756
200838.272
42.221
2719.071
42.233
2354.692
2681.249
5593.409
828.352
9102.997
12-2029
18038.028
163469.600
34.438
2116.731
36.139
1844.810
2186.702
4297.524
707.822
7192.046
12-2030
15054.244
137544.768
28.991
1722.539
31.515
1508.822
1840.663
3463.403
616.728
5920.797
12-2031
12875.073
118398.256
24.954
1444.204
27.865
1269.980
1584.300
2882.033
544.938
5011.277
12-2032
11215.616
103642.856
21.842
1237.400
24.899
1091.456
1386.653
2454.672
486.714
4328.036
12-2033
9909.950
91896.688
19.376
1076.901
22.395
952.272
1230.033
2125.972
437.544
3793.546
12-2034
8854.684
82351.152
17.360
949.108
20.263
841.033
1102.035
1866.196
395.715
3363.946
12-2035
7983.578
74420.872
15.672
845.618
18.487
750.733
994.856
1657.012
360.941
3012.805
12-2036
7252.346
67749.768
14.258
759.137
16.960
675.191
905.054
1482.943
331.093
2719.091
12-2037
6624.519
62066.124
13.023
685.961
15.627
610.849
826.666
1336.589
305.029
2468.282
12-2038
6077.030
57176.436
11.948
625.311
14.459
557.517
758.389
1215.753
282.215
2256.358
12-2039
5584.847
52910.860
10.989
572.349
13.422
510.998
697.498
1110.395
261.942
2069.836
12-2040
5137.322
49142.680
10.111
526.889
12.490
470.888
641.826
1020.495
243.734
1906.054
12-2041
4727.602
45768.632
9.310
485.585
11.648
434.213
590.929
939.164
227.266
1757.361
12-2042
4352.242
42706.828
8.568
447.681
10.868
400.392
543.831
864.745
212.006
1620.580
12-2043
4006.755
39931.324
7.907
415.534
10.183
371.860
501.813
801.631
198.623
1502.065
12-2044
3685.401
37352.432
7.293
386.239
9.546
345.851
462.827
744.241
186.205
1393.270
12-2045
3391.402
34975.148
6.712
360.285
8.937
322.785
425.914
693.682
174.295
1293.890
S TOT
230781.904
2110320.000
437.056
27517.768
461.926
23967.328
27753.342
56340.472
9045.738
93139.536
AFTER
24551.848
264778.208
48.682
2659.810
62.975
2400.124
3088.664
5163.428
1231.351
9483.443
TOTAL
255333.760
2375098.112
485.739
30177.578
524.901
26367.452
30842.006
61503.900
10277.089
102622.976
'--END--MO-YEAR
-------
NO. OF
WELLS
------
NET OIL
PRICE
-$/BBL-
NET NGL
PRICE
-$/BBL-
 NET GAS
PRICE
-$/MCF-
AD VAL
TAX
---M$--
SEVERANCE
TAX
----M$---
OPERATING
EXPENSE
----M$----
EQUITY
INVESTMENT
----M$----
FUTURE NET
CASHFLOW
----M$----
CUMULATIVE
CASHFLOW
----M$----
CUM. DISC
CASHFLOW
----M$----
12-2026
2174.6
63.55
19.72
2.56
181.77
655.43
11.49
0.000
19193.196
19193.196
18396.554
12-2027
2160.2
63.52
19.65
2.44
129.28
409.22
9.02
0.000
11837.816
31031.012
28690.520
12-2028
2142.7
63.51
19.61
2.38
101.43
301.86
9.98
0.000
8689.713
39720.724
35554.688
12-2029
2127.2
63.50
19.59
2.33
83.30
239.08
8.16
0.000
6861.498
46582.224
40479.964
12-2030
2114.2
63.49
19.57
2.30
70.57
197.29
7.05
0.000
5645.876
52228.100
44163.308
12-2031
2096.6
63.49
19.56
2.27
61.06
167.39
6.28
0.000
4776.532
57004.632
46995.676
12-2032
2080.0
63.48
19.55
2.25
53.66
144.91
5.64
0.000
4123.682
61128.316
49218.320
12-2033
2063.1
63.48
19.54
2.23
47.64
127.27
5.22
0.000
3613.416
64741.732
50988.720
12-2034
2042.7
63.48
19.53
2.22
42.66
113.05
4.92
0.000
3203.324
67945.056
52415.372
12-2035
2026.2
63.48
19.52
2.21
38.60
101.44
4.48
0.000
2867.992
70813.048
53576.480
12-2036
2013.4
63.48
19.52
2.20
35.18
91.73
4.08
0.000
2587.642
73400.688
54528.808
12-2037
1996.2
63.48
19.52
2.19
32.19
83.44
3.68
0.000
2348.967
75749.656
55314.660
12-2038
1981.3
63.48
19.52
2.18
29.61
76.37
3.55
0.000
2146.826
77896.480
55967.568
12-2039
1969.5
63.48
19.52
2.17
27.31
70.11
3.44
0.000
1968.974
79865.456
56511.932
12-2040
1954.2
63.48
19.51
2.17
25.23
64.57
3.34
0.000
1812.906
81678.360
56967.572
12-2041
1936.5
63.47
19.51
2.16
23.32
59.56
3.24
0.000
1671.238
83349.600
57349.432
12-2042
1917.1
63.47
19.51
2.16
21.55
54.94
3.16
0.000
1540.934
84890.536
57669.488
12-2043
1900.3
63.47
19.51
2.16
19.98
50.91
3.09
0.000
1428.090
86318.624
57939.148
12-2044
1876.6
63.46
19.51
2.15
18.52
47.18
3.01
0.000
1324.554
87643.176
58166.512
12-2045
1854.2
63.45
19.50
2.15
17.16
43.72
2.95
0.000
1230.065
88873.240
58358.460
S TOT
69.8
63.50
19.58
2.35
1060.03
3099.46
105.78
0.000
88873.240
88873.240
58358.460
AFTER
69.8
63.45
19.55
2.15
124.94
316.05
15.09
0.000
9024.247
97897.504
59223.360
TOTAL
69.8
63.50
19.58
2.33
1184.97
3415.51
120.87
0.000
97897.488
97897.504
59223.360
OIL
GAS
P.W. %
P.W., M$
GROSS WELLS
image_10.jpg
1821.0
image_10.jpg
528.0
LIFE, YRS.
50.00
2.00
image_12.jpg
85571.904
GROSS ULT., MB & MMF
759467.392
6052758.528
DISCOUNT %
10.00
5.00
72651.256
GROSS CUM., MB & MMF
504133.632
3677660.672
UNDISCOUNTED
PAYOUT, YRS.
0.00
8.00
63753.420
GROSS RES., MB & MMF
255333.7762375097.856
DISCOUNTED PAYOUT, YRS.
0.00
10.00
59223.436
NET RES.,    MB & MMF    485.739    26367.452
UNDISCOUNTED NET/INVEST.
0.00
12.00
55472.872
NET REVENUE, M$
30842.004
61503.896
DISCOUNTED NET/INVEST.
0.00
15.00
50909.468
INITIAL PRICE, $
63.986
2.083
RATE-OF-RETURN, PCT.
80.00
25.00
41014.716
INITIAL N.I., PCT.
0.096
1.887
INITIAL W.I., PCT.
0.000
40.00
33053.420
60.00
27252.926
80.00
23747.394







TABLE 4



RSV_CAT = 02PNP    DBS    : NEW
SETTINGS : 01/2026
SCENARIO : HC


R E S E R V E S    A N D    E C O N O M I C S
AS OF DATE: 01/2026
HAAS PETROLEUM ENGINEERING SERVICES, INC.

--END-- GROSS OIL    GROSS GAS    NET OIL NET WET GAS    NET NGL NET RES GAS    NET    NET    NET    TOTAL
MO-YEAR
-------
PRODUCTION
---MBBLS---
PRODUCTION
---MMCF---
RESERVES
---MBBLS--
RESERVES
----MMCF---
RESERVES
---MBBLS--
RESERVES
----MMCF---
OIL SALES
-----M$----
GAS SALES
-----M$----
NGL SALES
-----M$---
NET SALES
-----M$----
12-2026
11253.265
33867.724
30.260
341.256
4.539
244.943
1935.942
739.208
90.287
2765.436
12-2027
6587.382
32888.620
21.486
292.494
5.788
210.924
1375.569
615.337
114.556
2105.462
12-2028
3293.518
20220.642
10.283
124.997
3.988
90.934
659.010
247.697
78.568
985.275
12-2029
2147.936
14807.823
6.595
75.507
3.027
55.231
422.838
143.325
59.474
625.638
12-2030
1569.929
11693.552
4.763
52.797
2.428
38.762
305.465
97.022
47.612
450.098
12-2031
1224.740
9648.519
3.679
39.987
2.019
29.437
235.989
71.624
39.537
347.151
12-2032
996.940
8198.164
2.969
31.854
1.723
23.499
190.458
55.875
33.697
280.030
12-2033
836.228
7115.216
2.471
26.276
1.498
19.417
158.531
45.288
29.285
233.104
12-2034
717.269
6275.890
2.104
22.235
1.323
16.454
135.029
37.753
25.840
198.622
12-2035
625.965
5606.621
1.824
19.188
1.182
14.216
117.083
32.155
23.081
172.319
12-2036
553.867
5060.812
1.605
16.816
1.067
12.471
102.980
27.857
20.823
151.660
12-2037
495.570
4607.474
1.428
14.923
0.971
11.077
91.638
24.469
18.944
135.050
12-2038
447.459
4225.176
1.283
13.380
0.890
9.940
82.339
21.738
17.357
121.434
12-2039
407.065
3898.622
1.162
12.102
0.821
8.997
74.591
19.498
16.001
110.090
12-2040
372.452
3616.591
1.060
11.028
0.761
8.203
68.035
17.632
14.829
100.496
12-2041
342.142
3370.180
0.972
10.113
0.709
7.527
62.393
16.056
13.807
92.256
12-2042
314.692
3150.751
0.894
9.324
0.663
6.944
57.365
14.710
12.903
84.978
12-2043
289.505
2952.325
0.822
8.634
0.621
6.433
52.772
13.545
12.093
78.410
12-2044
266.344
2770.517
0.756
8.022
0.583
5.980
48.550
12.523
11.353
72.427
12-2045
245.037
2601.876
0.696
7.472
0.548
5.573
44.666
11.616
10.668
66.951
S TOT
32987.302
186577.088
97.110
1138.406
35.151
826.962
6221.244
2264.925
690.717
9176.886
AFTER
2575.237
33694.188
7.285
81.390
7.225
61.250
467.828
113.531
140.619
721.978
TOTAL
35562.540
220271.280
104.395
1219.796
42.375
888.212
6689.072
2378.456
831.336
9898.864
'--END--MO-YEAR
-------
NO. OF
WELLS
------
NET OIL
PRICE
-$/BBL-
NET NGL
PRICE
-$/BBL-
 NET GAS
PRICE
-$/MCF-
AD VAL
TAX
---M$--
SEVERANCE
TAX
----M$---
OPERATING
EXPENSE
----M$----
EQUITY
INVESTMENT
----M$----
FUTURE NET
CASHFLOW
----M$----
CUMULATIVE
CASHFLOW
----M$----
CUM. DISC
CASHFLOW
----M$----
12-2026
43.5
63.98
19.89
3.02
48.06
117.45
0.00
0.000
2599.929
2599.929
2451.129
12-2027
69.0
64.02
19.79
2.92
36.05
91.34
0.00
0.000
1978.074
4578.003
4179.906
12-2028
69.0
64.09
19.70
2.72
18.16
44.71
0.00
0.000
922.406
5500.410
4910.140
12-2029
69.0
64.12
19.65
2.60
11.98
29.10
0.00
0.000
584.551
6084.960
5330.282
12-2030
69.0
64.14
19.61
2.50
8.82
21.28
0.00
0.000
419.994
6504.954
5604.519
12-2031
69.0
64.15
19.58
2.43
6.91
16.61
0.00
0.000
323.628
6828.582
5796.541
12-2032
69.0
64.16
19.56
2.38
5.64
13.52
0.00
0.000
260.867
7089.448
5937.212
12-2033
69.0
64.16
19.54
2.33
4.74
11.34
0.00
0.000
217.026
7306.474
6043.582
12-2034
69.0
64.17
19.53
2.29
4.07
9.72
0.00
0.000
184.834
7491.308
6125.924
12-2035
69.0
64.17
19.52
2.26
3.55
8.47
0.00
0.000
160.292
7651.599
6190.832
12-2036
69.0
64.18
19.51
2.23
3.14
7.49
0.00
0.000
141.026
7792.625
6242.743
12-2037
69.0
64.18
19.50
2.21
2.81
6.70
0.00
0.000
125.542
7918.167
6284.750
12-2038
69.0
64.18
19.49
2.19
2.54
6.04
0.00
0.000
112.854
8031.020
6319.076
12-2039
69.0
64.18
19.49
2.17
2.31
5.49
0.00
0.000
102.286
8133.306
6347.357
12-2040
69.0
64.19
19.48
2.15
2.12
5.03
0.00
0.000
93.352
8226.658
6370.820
12-2041
69.0
64.19
19.47
2.13
1.95
4.63
0.00
0.000
85.680
8312.339
6390.398
12-2042
69.0
64.19
19.47
2.12
1.80
4.27
0.00
0.000
78.906
8391.245
6406.788
12-2043
69.0
64.19
19.47
2.11
1.66
3.95
0.00
0.000
72.796
8464.041
6420.534
12-2044
69.0
64.19
19.47
2.09
1.54
3.66
0.00
0.000
67.230
8531.271
6432.074
12-2045
69.0
64.19
19.47
2.08
1.42
3.39
0.00
0.000
62.138
8593.409
6441.771
S TOT
50.4
64.06
19.65
2.74
169.29
414.19
0.00
0.000
8593.409
8593.409
6441.771
AFTER
50.4
64.22
19.46
1.85
15.88
38.03
0.00
0.000
668.065
9261.473
6492.076
TOTAL
50.4
64.07
19.62
2.68
185.17
452.22
0.00
0.000
9261.474
9261.473
6492.076
OIL
GAS
P.W. %
P.W., M$
GROSS WELLS
69.0
image_10.jpg
0.0
LIFE, YRS.
50.00
2.00
8385.739
GROSS ULT., MB & MMF

35562.532
220271.248
DISCOUNT %
10.00
5.00
7474.058
GROSS CUM., MB & MMF
0.000
0.000
UNDISCOUNTED PAYOUT, YRS.
0.00
8.00
6831.050
GROSS RES., MB & MMF
35562.532
220271.248
DISCOUNTED PAYOUT, YRS.
0.00
10.00
6492.072
NET RES., MB & MMF
104.395
888.212
UNDISCOUNTED NET/INVEST.
0.00
12.00
6202.448
NET REVENUE, M$
6689.070
2378.456
DISCOUNTED NET/INVEST.
0.00
15.00
5835.736
INITIAL PRICE, $
63.991
1.822
RATE-OF-RETURN, PCT.
80.00
25.00
4965.382
INITIAL N.I., PCT.
0.269
0.948
INITIAL W.I., PCT.
0.000
40.00
4159.668
60.00
3491.917
80.00
3048.170

TABLE 5
RSV_CAT = 03PUD    DBS    : NEW
SETTINGS : 01/2026
SCENARIO : HC


R E S E R V E S    A N D    E C O N O M I C S
AS OF DATE: 01/2026
HAAS PETROLEUM ENGINEERING SERVICES, INC.

--END-- GROSS OIL    GROSS GAS    NET OIL NET WET GAS    NET NGL NET RES GAS    NET    NET    NET    TOTAL
MO-YEAR
-------
PRODUCTION
---MBBLS---
PRODUCTION
---MMCF---
RESERVES
---MBBLS--
RESERVES
----MMCF---
RESERVES
---MBBLS--
RESERVES
----MMCF---
OIL SALES
-----M$----
GAS SALES
-----M$----
NGL SALES
-----M$---
NET SALES
-----M$----
12-2026
6654.337
11968.797
14.046
23.376
1.335
19.312
874.396
48.700
26.655
949.751
12-2027
19280.250
46938.580
21.964
54.409
3.587
43.852
1378.332
102.307
72.098
1552.738
12-2028
8334.940
28792.120
9.549
33.050
2.007
26.794
599.030
65.524
40.250
704.803
12-2029
4914.760
19410.892
5.908
23.537
1.360
19.161
370.446
48.142
27.197
445.786
12-2030
3437.315
14582.360
4.217
18.230
1.022
14.876
264.372
37.963
20.404
322.738
12-2031
2617.686
11627.630
3.248
14.823
0.814
12.115
203.578
31.231
16.240
251.049
12-2032
2099.782
9635.045
2.623
12.449
0.674
10.186
164.427
26.444
13.433
204.304
12-2033
1744.644
8202.919
2.190
10.702
0.574
8.764
137.242
22.868
11.417
171.527
12-2034
1486.941
7125.817
1.872
9.364
0.498
7.672
117.340
20.099
9.902
147.342
12-2035
1291.989
6287.589
1.631
8.307
0.439
6.810
102.186
17.894
8.724
128.804
12-2036
1139.716
5617.617
1.441
7.452
0.392
6.112
90.289
16.099
7.783
114.172
12-2037
1017.724
5070.504
1.288
6.748
0.353
5.536
80.721
14.611
7.015
102.347
12-2038
917.956
4615.764
1.163
6.158
0.321
5.053
72.871
13.359
6.377
92.607
12-2039
834.796
4232.160
1.058
5.657
0.294
4.643
66.320
12.292
5.839
84.451
12-2040
763.436
3904.468
0.969
5.226
0.271
4.291
60.708
11.372
5.380
77.460
12-2041
700.617
3621.203
0.890
4.852
0.251
3.985
55.762
10.571
4.984
71.317
12-2042
644.144
3372.971
0.819
4.525
0.234
3.716
51.290
9.868
4.637
65.795
12-2043
592.516
3152.852
0.753
4.234
0.218
3.478
47.184
9.244
4.330
60.757
12-2044
545.112
2954.318
0.693
3.971
0.204
3.263
43.409
8.677
4.053
56.139
12-2045
501.503
2772.262
0.637
3.728
0.192
3.064
39.936
8.151
3.801
51.888
S TOT
59520.164
203885.856
76.958
260.798
15.040
212.682
4819.840
535.415
300.520
5655.775
AFTER
5238.940
36013.308
6.601
47.783
2.488
39.282
413.695
104.166
49.284
567.144
TOTAL
64759.104
239899.168
83.559
308.581
17.528
251.964
5233.534
639.581
349.804
6222.920

'--END--MO-YEAR
-------
NO. OF
WELLS
------
NET OIL
PRICE
-$/BBL-
NET NGL
PRICE
-$/BBL-
 NET GAS
PRICE
-$/MCF-
AD VAL
TAX
---M$--
SEVERANCE
TAX
----M$---
OPERATING
EXPENSE
----M$----
EQUITY
INVESTMENT
----M$----
FUTURE NET
CASHFLOW
----M$----
CUMULATIVE
CASHFLOW
----M$----
CUM. DISC
CASHFLOW
----M$----
12-2026
23.0
62.25
19.97
2.52
22.18
44.73
0.00
0.000
882.846
882.846
818.671
12-2027
116.0
62.75
20.10
2.33
39.47
78.90
0.00
0.000
1434.373
2317.219
2071.919
12-2028
126.0
62.73
20.05
2.45
17.98
36.57
0.00
0.000
650.254
2967.473
2586.754
12-2029
126.0
62.71
20.00
2.51
11.40
23.39
0.00
0.000
411.003
3378.476
2882.148
12-2030
126.0
62.69
19.97
2.55
8.26
17.05
0.00
0.000
297.423
3675.899
3076.339
12-2031
126.0
62.68
19.94
2.58
6.43
13.33
0.00
0.000
231.282
3907.180
3213.558
12-2032
126.0
62.68
19.92
2.60
5.24
10.89
0.00
0.000
188.170
4095.350
3315.020
12-2033
126.0
62.67
19.91
2.61
4.40
9.17
0.00
0.000
157.950
4253.300
3392.430
12-2034
126.0
62.67
19.89
2.62
3.79
7.90
0.00
0.000
135.656
4388.956
3452.860
12-2035
126.0
62.67
19.88
2.63
3.31
6.92
0.00
0.000
118.572
4507.528
3500.872
12-2036
126.0
62.66
19.87
2.63
2.94
6.15
0.00
0.000
105.089
4612.618
3539.552
12-2037
126.0
62.66
19.87
2.64
2.63
5.52
0.00
0.000
94.196
4706.814
3571.068
12-2038
126.0
62.66
19.86
2.64
2.39
5.00
0.00
0.000
85.223
4792.037
3596.989
12-2039
126.0
62.66
19.85
2.65
2.18
4.56
0.00
0.000
77.711
4869.748
3618.474
12-2040
126.0
62.66
19.85
2.65
2.00
4.19
0.00
0.000
71.273
4941.021
3636.388
12-2041
126.0
62.66
19.84
2.65
1.84
3.86
0.00
0.000
65.616
5006.637
3651.380
12-2042
126.0
62.66
19.84
2.66
1.70
3.57
0.00
0.000
60.531
5067.168
3663.953
12-2043
126.0
62.66
19.83
2.66
1.57
3.30
0.00
0.000
55.892
5123.061
3674.507
12-2044
126.0
62.66
19.83
2.66
1.45
3.05
0.00
0.000
51.639
5174.700
3683.372
12-2045
126.0
62.66
19.83
2.66
1.34
2.83
0.00
0.000
47.725
5222.426
3690.820
S TOT
81.5
62.63
19.98
2.52
142.47
290.88
0.00
0.000
5222.426
5222.426
3690.820
AFTER
81.5
62.67
19.81
2.65
14.60
31.53
0.00
0.000
521.014
5743.438
3729.770
TOTAL
81.5
62.63
19.96
2.54
157.07
322.41
0.00
0.000
5743.440
5743.438
3729.770
OIL
GAS
P.W. %
P.W., M$
GROSS WELLS
126.0
image_10.jpg
0.0
LIFE, YRS.
50.00
2.00
5095.342
GROSS ULT., MB & MMF

64759.108
239899.136
DISCOUNT %
10.00
5.00
4430.684
GROSS CUM., MB & MMF
0.000
0.000
UNDISCOUNTED PAYOUT, YRS.
0.00
8.00
3969.753
GROSS RES., MB & MMF
64759.108
239899.136
DISCOUNTED PAYOUT, YRS.
0.00
10.00
3729.769
NET RES., MB & MMF
83.559
251.964
UNDISCOUNTED NET/INVEST.
0.00
12.00
3526.484
NET REVENUE, M$
5233.534
639.581
DISCOUNTED NET/INVEST.
0.00
15.00
3271.508
INITIAL PRICE, $
63.231
1.427
RATE-OF-RETURN, PCT.
80.00
25.00
2677.715
INITIAL N.I., PCT.
0.211
0.214
INITIAL W.I., PCT.
0.000
40.00
2143.428
60.00
1713.544
80.00
1435.626






TABLE 6
RSV_CAT = 04PDSI    DBS    : NEW
SETTINGS : 01/2026 SCENARIO : HC


R E S E R V E S    A N D    E C O N O M I C S
AS OF DATE: 01/2026
HAAS PETROLEUM ENGINEERING SERVICES, INC.

--END-- GROSS OIL    GROSS GAS    NET OIL NET WET GAS    NET NGL NET RES GAS    NET    NET    NET    TOTAL
MO-YEAR
-------
PRODUCTION
---MBBLS---
PRODUCTION
---MMCF---
RESERVES
---MBBLS--
RESERVES
----MMCF---
RESERVES
---MBBLS--
RESERVES
----MMCF---
OIL SALES
-----M$----
GAS SALES
-----M$----
NGL SALES
-----M$---
NET SALES
-----M$----
12-2026
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
12-2027
12-2028
12-2029
12-2030
12-2031
12-2032
12-2033
12-2034
12-2035
12-2036
12-2037
12-2038
12-2039
12-2040
12-2041
12-2042
12-2043
12-2044
12-2045
S TOT
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
AFTER
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
TOTAL
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000

'--END--MO-YEAR
-------
NO. OF
WELLS
------
NET OIL
PRICE
-$/BBL-
NET NGL
PRICE
-$/BBL-
 NET GAS
PRICE
-$/MCF-
AD VAL
TAX
---M$--
SEVERANCE
TAX
----M$---
OPERATING
EXPENSE
----M$----
EQUITY
INVESTMENT
----M$----
FUTURE NET
CASHFLOW
----M$----
CUMULATIVE
CASHFLOW
----M$----
CUM. DISC
CASHFLOW
----M$----
12-2026
0.0
0.00
0.00
0.00
0.00
0.00
0.00
0.000
0.000
0.000
0.000
12-2027
12-2028
12-2029
12-2030
12-2031
12-2032
12-2033
12-2034
12-2035
12-2036
12-2037
12-2038
12-2039
12-2040
12-2041
12-2042
12-2043
12-2044
12-2045
S TOT
0.0
0.00
0.00
0.00
0.00
0.00
0.00
0.000
0.000
0.000
0.000
AFTER
0.0
0.00
0.00
0.00
0.00
0.00
0.00
0.000
0.000
0.000
0.000
TOTAL
0.0
0.00
0.00
0.00
0.00
0.00
0.00
0.000
0.000
0.000
0.000
OIL
GAS
P.W. %
P.W., M$
GROSS WELLS
206.0
0.0
LIFE, YRS.    0.00
2.00
0.000
GROSS ULT., MB & MMF
0.000
0.000
DISCOUNT %    10.00
5.00
0.000
GROSS CUM., MB & MMF
0.000
0.000
UNDISCOUNTED PAYOUT, YRS.    0.00
8.00
0.000
GROSS RES., MB & MMF
0.000
0.000
DISCOUNTED PAYOUT, YRS.    0.00
10.00
0.000
NET RES., MB & MMF
0.000
0.000
UNDISCOUNTED NET/INVEST.    0.00
12.00
0.000
NET REVENUE, M$
0.000
0.000
DISCOUNTED NET/INVEST.    0.00
15.00
0.000
INITIAL PRICE, $
0.000
0.000
RATE-OF-RETURN, PCT.    0.00
25.00
0.000
INITIAL N.I., PCT.
0.000
0.000
INITIAL W.I., PCT.    0.000
40.00
0.000
60.00
0.000
80.00
0.000










Tabular Summaries

     TABULAR ONELINER - Table 7
NET OIL
NET GAS
NET NGL
NET TOTAL
NET GAS
NET NGL REVENUE
REVENUE
REVENUE
REVENUE    
EXPENSE &
INVEST    
NON-DISC DISC CF (M$)- LIFE
WELL_NAME
RSV_CAT
NET OIL (MBBLS)
(MMCF)
(MBBLS)
(M$)
(M$)
(M$)
(M$)
TAX (M$)
(M$)
CF (M$)
PV10
(YRS)
21202 VECTOR 19 A 1
01PDP
0.008
0.071
0.012
0.501
0.152
0.209
0.86
0.07
0.00
0.79
0.68
3.42
44 MAGNUM 9-4 H 1LS
01PDP
0.190
1.066
0.133
12.286
1.515
2.787
16.59
1.28
0.00
15.31
8.81
29.75
44 MAGNUM 9-4 H 1WA
01PDP
0.233
1.233
0.154
15.083
1.752
3.223
20.06
1.54
0.00
18.52
10.91
29.75
44 MAGNUM 9-4 H 1WB
01PDP
0.168
0.222
0.028
10.919
0.315
0.579
11.81
0.85
0.00
10.96
6.07
29.75
44 MAGNUM 9-4 H 2WA
01PDP
0.249
1.945
0.243
16.166
2.763
5.083
24.01
1.90
0.00
22.11
10.94
46.58
44 MAGNUM 9-4 H 2WB
01PDP
0.149
2.286
0.286
9.628
3.248
5.975
18.85
1.58
0.00
17.27
9.01
37.42
44 MAGNUM 9-4 H 3WA
01PDP
0.348
1.986
0.248
22.568
2.821
5.190
30.58
2.36
0.00
28.22
16.64
29.75
ABIGAIL 218-219 UNIT 1H
01PDP
0.015
0.130
0.018
0.937
0.088
0.404
1.43
0.11
0.00
1.32
0.68
37.58
ABLE ARC HR 5H
01PDP
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
16.75
ACKERLY BROWN 9 1
01PDP
0.014
0.011
0.002
0.896
0.015
0.036
0.95
0.07
0.00
0.88
0.59
16.33
ADAMCHIK 4
01PDP
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
ADAMCHIK 5
01PDP
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
ADAMCHIK 7
01PDP
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
ADAMEK UNIT 2H
01PDP
0.225
1.997
0.439
14.352
5.917
9.403
29.67
2.51
0.00
27.17
15.10
26.33
ADAMS EAST H 23-26 4208H
01PDP
0.005
0.005
0.001
0.340
0.005
0.014
0.36
0.03
0.00
0.33
0.24
11.58
ADAMS EAST H 23-26 4408H
01PDP
0.068
0.318
0.059
4.340
0.338
0.967
5.65
0.43
0.00
5.21
2.91
29.83
ADAMS WEST A 23-26 4301H
01PDP
0.088
0.350
0.065
5.603
0.372
1.063
7.04
0.53
0.00
6.51
3.50
29.83
ADAMS WEST B 23-26 4202H
01PDP
0.004
0.001
0.000
0.285
0.001
0.003
0.29
0.02
0.00
0.27
0.20
10.08
ADAMS WEST B 23-26 4402H
01PDP
0.026
0.059
0.011
1.691
0.062
0.178
1.93
0.14
0.00
1.79
0.98
31.25
ADAMS WEST D 23-26 4304H
01PDP
0.010
0.728
0.135
0.665
0.774
2.210
3.65
0.34
0.00
3.31
1.74
29.83
ADAMS WEST E 23-26 4205H
01PDP
0.009
0.008
0.001
0.581
0.008
0.023
0.61
0.04
0.00
0.57
0.36
17.08
ADAMS WEST E 23-26 4405H
01PDP
0.043
0.330
0.061
2.735
0.351
1.002
4.09
0.32
0.00
3.76
2.12
29.83
ADAMS WEST G 23-26 4307H
01PDP
0.027
0.637
0.118
1.693
0.677
1.935
4.30
0.37
0.00
3.93
2.24
29.83
ADMIRAL 4-48 47 1H
01PDP
0.095
0.488
0.054
6.134
0.781
1.281
8.20
0.63
0.00
7.57
3.82
29.75
AGGIE THE BULLDOG 39-46 A 1LS
01PDP
0.353
0.039
0.006
22.816
0.054
0.129
23.00
1.61
0.00
21.39
11.77
24.92
AGGIE THE BULLDOG 39-46 A 1MS
01PDP
0.021
0.197
0.032
1.366
0.274
0.657
2.30
0.19
0.00
2.11
1.85
3.92
AGGIE THE BULLDOG 39-46 A 1WA
01PDP
0.837
3.877
0.639
54.134
5.386
12.930
72.45
5.58
0.00
66.87
37.72
29.75
AGGIE THE BULLDOG 39-46 A 1WB
01PDP
1.178
7.633
1.258
76.166
10.603
25.454
112.22
8.86
0.00
103.36
57.11
29.75
AGGIE THE BULLDOG 39-46 B 2DN
01PDP
0.108
0.091
0.015
7.013
0.126
0.303
7.44
0.53
0.00
6.91
5.37
9.42
AGGIE THE BULLDOG 39-46 B 2WA
01PDP
0.424
12.693
2.093
27.400
17.633
42.330
87.36
7.80
0.00
79.57
48.46
29.75
AGGIE THE BULLDOG 39-46 C 3LS
01PDP
0.000
0.057
0.009
0.025
0.080
0.192
0.30
0.03
0.00
0.27
0.26
0.92
AGGIE THE BULLDOG 39-46 C 3WB
01PDP
0.228
6.105
1.007
14.719
8.481
20.360
43.56
3.86
0.00
39.70
25.29
28.92
AGGIE THE BULLDOG 39-46 C 4WA
01PDP
0.104
0.383
0.063
6.754
0.531
1.276
8.56
0.65
0.00
7.91
6.23
9.75
AGGIE THE BULLDOG 39-46 D 5LS
01PDP
0.107
0.050
0.008
6.904
0.069
0.167
7.14
0.51
0.00
6.63
4.51
12.50
AGGIE THE BULLDOG 39-46 D 5WB
01PDP
0.645
12.145
2.002
41.693
16.871
40.501
99.07
8.54
0.00
90.52
57.35
29.75
AGGIE THE BULLDOG 39-46 D 6JD
01PDP
0.134
1.103
0.182
8.634
1.532
3.678
13.85
1.11
0.00
12.73
8.78
16.17
AGGIE THE BULLDOG 39-46 D 6WA
01PDP
0.370
1.433
0.236
23.916
1.991
4.780
30.69
2.34
0.00
28.35
15.39
28.08
AGGIE THE BULLDOG 39-46 E 6DN
01PDP
3.305
16.630
2.742
213.720
23.101
55.458
292.28
22.64
0.00
269.64
147.38
29.67
AGGIE THE BULLDOG 39-46 E 7LS
01PDP
0.648
2.437
0.402
41.908
3.385
8.127
53.42
4.06
0.00
49.36
26.69
30.83
AGGIE THE BULLDOG 39-46 E 7MS
01PDP
0.021
1.650
0.272
1.380
2.293
5.504
9.18
0.86
0.00
8.31
5.48
14.67
AGGIE THE BULLDOG 39-46 E 7WA
01PDP
0.557
0.066
0.011
36.023
0.091
0.219
36.33
2.55
0.00
33.79
19.35
28.00
AGGIE THE BULLDOG 39-46 E 7WB
01PDP
0.000
0.012
0.002
0.014
0.017
0.040
0.07
0.01
0.00
0.06
0.06
0.25
ALEX & PAULINE TAMSULA 1
01PDP
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
ALEX TAMSULA 3
01PDP
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
ALEX TAMSULA 4
01PDP
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
ALLMAN 24 1H
01PDP
0.238
10.532
1.174
15.359
16.841
27.616
59.82
5.44
0.00
54.38
29.62
29.83
ALLRED UNIT B 08-05 5AH
01PDP
0.073
2.641
0.330
4.743
3.752
6.903
15.40
1.38
0.00
14.02
7.25
29.75
ALLRED UNIT B 08-05 5BH
01PDP
0.010
0.303
0.038
0.634
0.430
0.792
1.86
0.16
0.00
1.69
0.92
29.67
ALLRED UNIT B 08-05 5MH
01PDP
0.018
0.019
0.002
1.167
0.026
0.048
1.24
0.09
0.00
1.15
0.71
21.92
ALLRED UNIT B 08-05 5SH
01PDP
0.018
0.014
0.002
1.165
0.020
0.036
1.22
0.09
0.00
1.13
0.70
21.75
ALLRED UNIT B 08-05 6AH
01PDP
0.061
0.071
0.009
3.939
0.101
0.185
4.23
0.30
0.00
3.92
2.28
29.75
ALLRED UNIT B 08-05 6MH
01PDP
0.015
0.011
0.001
0.946
0.015
0.028
0.99
0.07
0.00
0.92
0.61
18.25
ALLRED UNIT B 08-05 6SH
01PDP
0.014
0.023
0.003
0.933
0.032
0.059
1.02
0.07
0.00
0.95
0.63
18.75
ALLRED UNIT B 08-05 7AH
01PDP
0.020
1.312
0.164
1.298
1.864
3.430
6.59
0.61
0.00
5.98
3.12
29.75
ALLRED UNIT B 08-05 7BH
01PDP
0.012
0.027
0.003
0.778
0.038
0.070
0.89
0.06
0.00
0.82
0.53
18.50
ALLRED UNIT B 08-05 8AH
01PDP
0.038
0.390
0.049
2.470
0.554
1.018
4.04
0.33
0.00
3.72
2.01
29.75
ALLRED UNIT B 08-05 8SH
01PDP
0.027
0.895
0.112
1.780
1.272
2.340
5.39
0.48
0.00
4.91
2.59
29.75
ALPHA 210488 1A
01PDP
0.000
0.338
0.000
0.000
0.980
0.000
0.98
0.01
0.00
0.97
0.61
23.42

     TABULAR ONELINER - Table 7
NET OIL
NET GAS
NET NGL
NET TOTAL
NET GAS
NET NGLREVENUE
REVENUE
REVENUE
REVENUE    
EXPENSE &
INVEST    
NON-DISCDISC CF (M$)-LIFE
WELL_NAME
RSV_CAT
NET OIL (MBBLS)
(MMCF)
(MBBLS)
(M$)
(M$)
(M$)
(M$)
TAX (M$)
(M$)
CF (M$)
PV10
(YRS)
ALPHA 210488 2B
01PDP
0.000
0.376
0.000
0.000
1.092
0.000
1.09
0.02
0.00
1.08
0.65
27.42
ALPHA 210488 3C
01PDP
0.000
0.647
0.000
0.000
1.878
0.000
1.88
0.03
0.00
1.85
1.05
29.75
AMAZON 3304-02H
01PDP
0.017
0.011
0.000
1.078
0.028
0.003
1.11
0.14
0.00
0.97
0.60
25.75
AMAZON 3304-03H
01PDP
0.043
0.056
0.001
2.697
0.139
0.014
2.85
0.35
0.00
2.50
1.38
37.92
AMAZON 3304-05H
01PDP
0.027
0.607
0.006
1.700
1.511
0.149
3.36
0.40
0.00
2.96
1.58
40.83
AMAZON 3304-4H
01PDP
0.021
0.509
0.005
1.340
1.268
0.125
2.73
0.33
0.00
2.41
1.24
40.00
AMBER NE WEL JF 3H
01PDP
0.000
4.773
0.000
0.000
9.290
0.000
9.29
0.17
0.00
9.12
4.52
29.75
AMBER NW WEL JF 1H
01PDP
0.000
5.942
0.000
0.000
11.564
0.000
11.56
0.21
0.00
11.35
6.52
29.75
AMPHITHEATER A1 4LA
01PDP
0.000
0.000
0.000
0.013
0.000
0.003
0.02
0.01
0.00
0.00
0.00
0.08
AMPHITHEATER A3 15UA
01PDP
0.130
0.140
0.042
8.328
0.094
0.954
9.38
3.11
0.00
6.12
5.15
10.42
AMPHITHEATER A4 2LA
01PDP
0.031
0.059
0.018
1.966
0.040
0.403
2.41
1.13
0.00
1.13
1.00
6.17
ANN COLE TRUST 1
01PDP
0.342
0.765
0.126
22.117
1.063
2.551
25.73
1.90
0.00
23.83
12.70
24.25
ANNABEL 1
01PDP
0.026
0.000
0.000
1.665
0.000
0.000
1.67
0.12
0.00
1.55
1.43
1.67
ARCH BENGE B10 1504MH
01PDP
0.088
0.122
0.025
5.755
0.173
0.455
6.38
0.46
0.00
5.92
3.47
29.75
ARCH BENGE B9 1502MH
01PDP
0.083
0.114
0.023
5.441
0.161
0.426
6.03
0.44
0.00
5.59
3.36
29.75
ARCHIE E WYN JF 6H
01PDP
0.000
82.303
0.000
0.000
160.178
0.000
160.18
2.91
0.00
157.27
91.57
29.75
ARCHIE E WYN JF 8H
01PDP
0.000
67.277
0.000
0.000
130.934
0.000
130.93
2.38
0.00
128.55
75.52
29.67
ARENA A1 1LA
01PDP
0.002
0.003
0.000
0.137
0.002
0.010
0.15
0.07
0.00
0.06
0.06
5.17
ARENA A2 9UA
01PDP
0.005
0.006
0.001
0.339
0.004
0.018
0.36
0.03
0.00
0.33
0.17
49.50
ARENA A3 2LA
01PDP
0.004
0.006
0.001
0.242
0.004
0.019
0.27
0.02
0.00
0.25
0.14
29.67
ARENA A4 3LA
01PDP
0.013
0.010
0.001
0.806
0.007
0.032
0.84
0.06
0.00
0.78
0.37
50.00
ARENA A5 10UA
01PDP
0.005
0.004
0.001
0.329
0.003
0.014
0.35
0.02
0.00
0.32
0.19
29.75
ARLINGTON 33-40 C UNIT 4H
01PDP
0.024
0.067
0.008
1.543
0.095
0.176
1.81
0.13
0.00
1.68
0.93
29.67
ARLINGTON 33-40 D UNIT 5H
01PDP
0.034
0.171
0.021
2.211
0.243
0.447
2.90
0.22
0.00
2.68
1.48
29.75
ARON 41-32 1AH
01PDP
0.235
0.328
0.041
15.220
0.466
0.857
16.54
1.19
0.00
15.35
9.78
20.25
ARON 41-32 2SH
01PDP
0.264
1.948
0.244
17.089
2.768
5.092
24.95
1.96
0.00
22.98
13.33
26.75
ARON 41-32 3AH
01PDP
0.398
1.072
0.134
25.766
1.523
2.803
30.09
2.22
0.00
27.87
15.74
28.67
ARON 41-32 3SH
01PDP
0.423
0.004
0.000
27.444
0.005
0.010
27.46
1.92
0.00
25.54
14.46
27.42
ATHENA N SMF JF 3H
01PDP
0.000
236.574
0.000
0.000
460.418
0.000
460.42
8.37
0.00
452.05
236.20
29.75
ATHENA NE SMF JF 5H
01PDP
0.000
309.476
0.000
0.000
602.300
0.000
602.30
10.95
0.00
591.35
309.97
29.75
ATHENA NE SMF JF 7H
01PDP
0.000
424.728
0.000
0.000
826.601
0.000
826.60
15.02
0.00
811.58
433.16
29.75
ATHENA NW SMF JF 1H
01PDP
0.000
247.680
0.000
0.000
482.033
0.000
482.03
8.76
0.00
473.27
250.77
29.75
ATOMIC 55-1-18-6 A 12HR
01PDP
0.022
0.168
0.031
1.390
0.242
0.655
2.29
0.19
0.00
2.10
1.40
29.83
ATOMIC 55-1-18-6 B 13H
01PDP
0.034
0.172
0.032
2.146
0.248
0.672
3.07
0.24
0.00
2.83
1.78
29.83
ATOMIC 55-1-18-6 C 14H
01PDP
0.043
0.200
0.037
2.703
0.288
0.781
3.77
0.29
0.00
3.48
2.19
29.83
ATOMIC 55-1-18-6 D 15H
01PDP
0.029
0.219
0.041
1.807
0.316
0.856
2.98
0.24
0.00
2.74
1.76
29.83
AUSTIN 5H
01PDP
0.000
33.710
0.000
0.000
78.285
0.000
78.28
0.00
0.00
78.28
39.57
29.75
AUSTIN 6H
01PDP
0.000
36.955
0.000
0.000
85.818
0.000
85.82
0.00
0.00
85.82
42.57
29.75
AUSTIN 7H
01PDP
0.000
29.170
0.000
0.000
67.741
0.000
67.74
0.00
0.00
67.74
36.82
29.75
AUSTIN 8H
01PDP
0.000
32.487
0.000
0.000
75.445
0.000
75.44
0.00
0.00
75.44
39.11
29.75
B AND B 1H
01PDP
0.063
0.533
0.099
3.949
0.767
2.078
6.79
0.55
0.00
6.24
3.25
29.75
B AND B 2H
01PDP
0.070
0.747
0.138
4.396
1.075
2.914
8.38
0.70
0.00
7.69
4.09
29.75
B AND B 6H
01PDP
0.046
0.408
0.076
2.889
0.587
1.590
5.07
0.42
0.00
4.65
2.63
29.17
B AND B STATE 4H
01PDP
0.053
0.356
0.066
3.359
0.512
1.389
5.26
0.42
0.00
4.84
2.59
29.75
B AND B STATE A 5H
01PDP
0.059
0.751
0.139
3.699
1.080
2.929
7.71
0.65
0.00
7.06
3.90
29.67
B AND B STATE B 7H
01PDP
0.032
1.302
0.241
2.012
1.873
5.077
8.96
0.82
0.00
8.14
4.66
29.75
BADFISH 31-43 A 1JM
01PDP
0.239
0.706
0.116
15.447
0.981
2.356
18.78
1.41
0.00
17.38
9.76
29.83
BADFISH 31-43 A 4LS
01PDP
0.032
0.219
0.036
2.048
0.304
0.729
3.08
0.24
0.00
2.84
1.66
29.83
BADFISH 31-43 B 9LS
01PDP
0.084
0.380
0.063
5.402
0.528
1.267
7.20
0.55
0.00
6.64
3.82
29.83
BADFISH 31-43 E 5WA
01PDP
0.087
0.587
0.097
5.603
0.816
1.958
8.38
0.66
0.00
7.71
4.52
29.83
BADFISH 31-43 E 7WB
01PDP
0.071
0.023
0.004
4.624
0.032
0.078
4.73
0.33
0.00
4.40
2.66
29.83
BADFISH 31-43 F 6WA
01PDP
0.033
1.484
0.245
2.110
2.061
4.948
9.12
0.84
0.00
8.28
4.37
29.83
BADFISH 31-43 F 8WB
01PDP
0.061
0.004
0.001
3.927
0.005
0.012
3.94
0.28
0.00
3.67
2.20
29.83
BADFISH 31-43 J 10WA
01PDP
0.064
1.825
0.301
4.147
2.535
6.086
12.77
1.14
0.00
11.63
6.14
29.83
BADFISH 31-43 J 11WB
01PDP
0.099
0.011
0.002
6.394
0.015
0.036
6.45
0.45
0.00
5.99
3.25
42.92
BADFISH 31-43 L 12MS
01PDP
0.082
0.319
0.053
5.315
0.443
1.063
6.82
0.52
0.00
6.30
3.78
29.83
BADFISH 31-43 M 13JM
01PDP
0.181
0.563
0.093
11.709
0.782
1.878
14.37
1.08
0.00
13.29
7.88
29.83
BADFISH 31-43 M 3LS
01PDP
0.037
0.339
0.056
2.392
0.471
1.132
4.00
0.32
0.00
3.67
2.09
29.83



     TABULAR ONELINER - Table 7
NET OIL
NET GAS
NET NGL
NET TOTAL
NET GAS
NET NGLREVENUE
REVENUE
REVENUE
REVENUE    
EXPENSE &
INVEST    
NON-DISCDISC CF (M$)-LIFE
WELL_NAME
RSV_CAT
NET OIL (MBBLS)
(MMCF)
(MBBLS)
(M$)
(M$)
(M$)
(M$)
TAX (M$)
(M$)
CF (M$)
PV10
(YRS)
BALLPARK 4H
01PDP
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
26.83
BARCLAYS B UNIT 3AH
01PDP
0.824
3.011
0.872
53.428
4.278
18.241
75.95
5.94
0.00
70.01
38.98
29.75
BARCLAYS B UNIT 4AH
01PDP
1.626
10.254
2.971
105.362
14.567
62.111
182.04
14.88
0.00
167.16
93.00
29.75
BARCLAYS UNIT 1AH
01PDP
0.839
5.835
1.690
54.378
8.290
35.346
98.01
8.08
0.00
89.93
45.08
38.67
BARCLAYS UNIT 2AH
01PDP
0.417
2.456
0.712
27.012
3.490
14.878
45.38
3.69
0.00
41.69
24.01
25.00
BARNES, D. E. ESTATE 2
01PDP
0.002
0.002
0.000
0.149
0.001
0.005
0.15
0.01
0.00
0.14
0.08
22.58
BARNES, D. E. ESTATE 3H
01PDP
0.021
0.024
0.003
1.368
0.016
0.073
1.46
0.10
0.00
1.35
0.74
29.75
BARNES, D. E. ESTATE 4H
01PDP
0.054
0.038
0.005
3.474
0.025
0.117
3.62
0.26
0.00
3.36
1.73
41.42
BARR 10-8 B UNIT A 5H
01PDP
0.033
0.047
0.006
2.171
0.067
0.124
2.36
0.17
0.00
2.19
1.25
29.75
BARR 10-8 B UNIT L 5H
01PDP
0.047
0.036
0.005
3.037
0.052
0.095
3.18
0.23
0.00
2.96
1.68
29.75
BARSTOW 155 1
01PDP
0.000
0.000
0.000
0.017
0.000
0.000
0.02
0.00
0.00
0.02
0.01
18.25
BARSTOW 155 2
01PDP
0.001
0.001
0.000
0.037
0.001
0.003
0.04
0.00
0.00
0.04
0.02
31.17
BARSTOW 155 3
01PDP
0.000
0.000
0.000
0.012
0.000
0.001
0.01
0.00
0.00
0.01
0.01
7.08
BARSTOW 155 4
01PDP
0.000
0.000
0.000
0.022
0.000
0.001
0.02
0.00
0.00
0.02
0.01
27.58
BARSTOW -18- 1
01PDP
0.000
0.000
0.000
0.009
0.000
0.001
0.01
0.00
0.00
0.01
0.00
29.83
BARSTOW -18- 2
01PDP
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
4.83
BARSTOW -18- 3
01PDP
0.000
0.000
0.000
0.016
0.000
0.001
0.02
0.00
0.00
0.02
0.01
29.83
BARSTOW -18- 4
01PDP
0.000
0.000
0.000
0.000
0.000
0.001
0.00
0.00
0.00
0.00
0.00
7.25
BARSTOW -18- 5
01PDP
0.000
0.000
0.000
0.008
0.000
0.001
0.01
0.00
0.00
0.01
0.00
24.83
BARSTOW -18- 6
01PDP
0.000
0.001
0.000
0.021
0.001
0.004
0.03
0.00
0.00
0.02
0.01
29.42
BARSTOW 18 7
01PDP
0.000
0.000
0.000
0.028
0.000
0.001
0.03
0.00
0.00
0.03
0.01
29.50
BARSTOW -19- 8
01PDP
0.000
0.000
0.000
0.002
0.000
0.000
0.00
0.00
0.00
0.00
0.00
16.25
BARSTOW -19- 9
01PDP
0.000
0.000
0.000
0.006
0.000
0.001
0.01
0.00
0.00
0.01
0.00
28.92
BARSTOW -23- 1
01PDP
0.000
0.000
0.000
0.008
0.000
0.000
0.01
0.00
0.00
0.01
0.00
24.00
BARSTOW -23- 10
01PDP
0.000
0.001
0.000
0.022
0.000
0.002
0.02
0.00
0.00
0.02
0.01
33.67
BARSTOW -23- 2
01PDP
0.000
0.001
0.000
0.008
0.000
0.002
0.01
0.00
0.00
0.01
0.00
29.83
BARSTOW -23- 3
01PDP
0.000
0.000
0.000
0.005
0.000
0.001
0.01
0.00
0.00
0.01
0.00
21.17
BARSTOW -23- 4
01PDP
0.000
0.001
0.000
0.014
0.001
0.002
0.02
0.00
0.00
0.02
0.01
29.83
BARSTOW -23- 5
01PDP
0.000
0.001
0.000
0.006
0.000
0.002
0.01
0.00
0.00
0.01
0.00
21.75
BARSTOW -23- 6A
01PDP
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
1.75
BARSTOW -23- 7
01PDP
0.000
0.000
0.000
0.002
0.000
0.001
0.00
0.00
0.00
0.00
0.00
14.33
BARSTOW -23- 8
01PDP
0.000
0.001
0.000
0.005
0.000
0.002
0.01
0.00
0.00
0.01
0.00
21.08
BARSTOW -23- 9
01PDP
0.000
0.000
0.000
0.008
0.000
0.001
0.01
0.00
0.00
0.01
0.01
25.25
BARSTOW 27 1
01PDP
0.000
0.001
0.000
0.009
0.000
0.002
0.01
0.00
0.00
0.01
0.01
25.75
BARSTOW 27 2
01PDP
0.000
0.000
0.000
0.014
0.000
0.000
0.01
0.00
0.00
0.01
0.01
24.92
BARSTOW 27 3
01PDP
0.000
0.000
0.000
0.013
0.000
0.001
0.01
0.00
0.00
0.01
0.01
24.75
BARSTOW 27 4
01PDP
0.000
0.000
0.000
0.007
0.000
0.001
0.01
0.00
0.00
0.01
0.00
21.08
BARSTOW 27 5
01PDP
0.000
0.000
0.000
0.001
0.000
0.000
0.00
0.00
0.00
0.00
0.00
2.50
BARSTOW 27 6
01PDP
0.000
0.001
0.000
0.007
0.001
0.003
0.01
0.00
0.00
0.01
0.01
25.83
BARSTOW 27 7
01PDP
0.000
0.001
0.000
0.012
0.000
0.002
0.01
0.00
0.00
0.01
0.01
26.92
BARSTOW 27 8
01PDP
0.000
0.001
0.000
0.019
0.001
0.003
0.02
0.00
0.00
0.02
0.01
29.08
BARSTOW 33 UA 1BS
01PDP
0.001
0.004
0.000
0.033
0.002
0.011
0.05
0.00
0.00
0.04
0.03
15.08
BARSTOW 33 UB 2BS
01PDP
0.002
0.011
0.001
0.127
0.007
0.034
0.17
0.01
0.00
0.16
0.10
31.17
BARSTOW 33-34 1H
01PDP
0.000
0.000
0.000
0.014
0.000
0.001
0.01
0.00
0.00
0.01
0.01
34.67
BARSTOW 33-35 1H
01PDP
0.000
0.000
0.000
0.006
0.000
0.000
0.01
0.00
0.00
0.01
0.00
29.83
BARSTOW 33-35 2H
01PDP
0.000
0.000
0.000
0.007
0.000
0.001
0.01
0.00
0.00
0.01
0.00
32.58
BARSTOW 33-35 3H
01PDP
0.000
0.001
0.000
0.015
0.001
0.003
0.02
0.00
0.00
0.02
0.01
40.58
BARSTOW A 3652H
01PDP
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
50.00
BATES S CRC JF 5H
01PDP
0.000
38.141
0.000
0.000
74.230
0.000
74.23
1.35
0.00
72.88
43.03
17.50
BATES S CRC JF 7H
01PDP
0.000
380.926
0.000
0.000
741.355
0.000
741.35
13.48
0.00
727.88
468.30
41.50
BAYES '16' 1
01PDP
0.001
0.000
0.000
0.074
0.000
0.000
0.07
0.01
0.00
0.07
0.06
4.83
BAYES '4' 1
01PDP
0.002
0.001
0.000
0.099
0.001
0.002
0.10
0.01
0.00
0.09
0.08
6.25
BAYES '4' 3
01PDP
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
BAYES '4A' 2
01PDP
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
BAYES '4A' 3
01PDP
0.001
0.010
0.002
0.068
0.014
0.033
0.11
0.01
0.00
0.10
0.09
6.00
BAYES '4A' 4
01PDP
0.000
0.001
0.000
0.019
0.001
0.003
0.02
0.00
0.00
0.02
0.02
1.75
BBC 4-20C5
01PDP
0.015
0.057
0.004
0.723
0.120
0.108
0.95
0.04
0.00
0.91
0.54
19.00
BEVILACQUA 1
01PDP
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00



     TABULAR ONELINER - Table 7
NET OIL
NET GAS
NET NGL
NET TOTAL
NET GAS
NET NGLREVENUE
REVENUE
REVENUE
REVENUE    
EXPENSE &
INVEST    
NON-DISCDISC CF (M$)-LIFE
WELL_NAME
RSV_CAT
NET OIL (MBBLS)
(MMCF)
(MBBLS)
(M$)
(M$)
(M$)
(M$)
TAX (M$)
(M$)
CF (M$)
PV10
(YRS)
BIG EL 45-04 1AH
01PDP
0.182
3.011
0.376
11.805
4.278
7.870
23.95
2.02
0.00
21.94
12.69
29.75
BIG EL 45-04 1SH
01PDP
0.124
0.002
0.000
8.040
0.003
0.005
8.05
0.56
0.00
7.49
5.05
20.00
BIG EL 45-04 B 2MS
01PDP
0.445
4.380
0.548
28.867
6.223
11.448
46.54
3.75
0.00
42.79
24.00
29.67
BIG EL 45-04 C 3SA
01PDP
0.636
2.217
0.277
41.247
3.150
5.795
50.19
3.76
0.00
46.43
26.46
29.75
BIG EL 45-04 C 3SS
01PDP
0.089
2.158
0.270
5.789
3.065
5.639
14.49
1.26
0.00
13.24
7.24
29.75
BIG EL 45-04 D 4MS
01PDP
0.246
0.274
0.034
15.931
0.389
0.715
17.04
1.22
0.00
15.81
9.36
29.75
BIG EL 45-04 D 4SA
01PDP
0.996
9.394
1.174
64.578
13.346
24.552
102.48
8.23
0.00
94.25
51.65
29.75
BIG EL 45-04 D 4SS
01PDP
0.101
0.283
0.035
6.575
0.402
0.739
7.71
0.57
0.00
7.14
4.57
21.58
BIG JAY 10-15 A 1JD
01PDP
0.000
0.006
0.001
0.001
0.009
0.021
0.03
0.00
0.00
0.03
0.03
1.75
BIG JAY 10-15 A 1LS
01PDP
0.014
0.015
0.003
0.937
0.021
0.051
1.01
0.07
0.00
0.94
0.58
21.83
BIG JAY 10-15 A 1MS
01PDP
0.008
0.009
0.001
0.492
0.012
0.029
0.53
0.04
0.00
0.49
0.34
14.67
BIG JAY 10-15 A 1WA
01PDP
0.043
1.338
0.221
2.767
1.858
4.461
9.09
0.81
0.00
8.27
4.69
29.75
BIG JAY 10-15 A 1WD
01PDP
0.103
0.167
0.058
6.634
0.232
1.175
8.04
0.60
0.00
7.44
4.58
29.75
BIG JAY 10-15 B 2DN
01PDP
0.003
0.037
0.006
0.211
0.052
0.125
0.39
0.03
0.00
0.36
0.26
11.83
BIG JAY 10-15 B 2LS
01PDP
0.017
0.058
0.009
1.081
0.080
0.192
1.35
0.10
0.00
1.25
0.79
24.25
BIG JAY 10-15 B 2WB
01PDP
0.019
1.382
0.228
1.258
1.920
4.609
7.79
0.73
0.00
7.06
4.08
29.67
BIG JAY 10-15 B 3JC
01PDP
0.025
0.055
0.009
1.624
0.076
0.182
1.88
0.14
0.00
1.74
1.00
29.50
BIG JAY 10-15 C 4LS
01PDP
0.012
0.432
0.071
0.762
0.600
1.439
2.80
0.25
0.00
2.55
1.37
29.75
BIG JAY 10-15 C 4WA
01PDP
0.001
1.574
0.260
0.094
2.187
5.250
7.53
0.74
0.00
6.80
3.48
29.75
BIG JAY 10-15 D 5JC
01PDP
0.027
1.638
0.270
1.717
2.275
5.461
9.45
0.88
0.00
8.57
4.59
29.75
BIG JAY 10-15 D 6DN
01PDP
0.015
0.022
0.004
0.981
0.031
0.074
1.09
0.08
0.00
1.01
0.65
21.25
BIG JAY 10-15 D 6LS
01PDP
0.000
0.018
0.003
0.002
0.025
0.061
0.09
0.01
0.00
0.08
0.07
4.08
BIG JAY 10-15 D 6WB
01PDP
0.000
0.028
0.005
0.000
0.038
0.092
0.13
0.01
0.00
0.12
0.10
5.33
BIG JAY 10-15 E 7JD
01PDP
0.021
0.083
0.014
1.333
0.116
0.277
1.73
0.13
0.00
1.59
0.87
29.75
BIG JAY 10-15 E 7LS
01PDP
0.013
0.063
0.010
0.825
0.088
0.211
1.12
0.09
0.00
1.04
0.64
23.17
BIG JAY 10-15 E 7MS
01PDP
0.004
1.107
0.182
0.234
1.537
3.691
5.46
0.53
0.00
4.93
2.70
29.75
BIG JAY 10-15 E 7WA
01PDP
0.018
0.054
0.009
1.157
0.075
0.181
1.41
0.11
0.00
1.31
0.77
26.50
BIG JAY 10-15 E 7WD
01PDP
0.126
0.398
0.138
8.174
0.553
2.795
11.52
0.90
0.00
10.62
6.39
29.75
BIG JAY 10-15 F 4MS
01PDP
0.007
0.054
0.009
0.459
0.075
0.181
0.72
0.06
0.00
0.66
0.43
18.50
BIGHORN 33E 2HJ
01PDP
0.071
0.244
0.030
4.611
0.346
0.637
5.59
0.42
0.00
5.18
2.62
44.50
BIGHORN 33G 3HJ
01PDP
0.053
0.390
0.049
3.417
0.554
1.020
4.99
0.39
0.00
4.60
2.56
29.83
BIGHORN HORIZONTAL UNIT 1HJ
01PDP
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
BILLINGSLEY '12' 1
01PDP
0.002
0.000
0.000
0.123
0.001
0.000
0.12
0.01
0.00
0.11
0.10
5.50
BILLY BOBS STATE A 3472H
01PDP
0.000
0.002
0.000
0.028
0.001
0.006
0.04
0.00
0.00
0.03
0.02
29.83
BIZZELL-IRVIN 15L UNIT 116H
01PDP
0.053
2.118
0.433
3.433
3.007
7.927
14.37
1.31
0.00
13.05
7.74
29.83
BIZZELL-IRVIN 15L UNIT 13H
01PDP
0.216
1.665
0.341
14.092
2.363
6.230
22.69
1.83
0.00
20.86
12.06
29.83
BIZZELL-IRVIN 15L UNIT 18H
01PDP
0.128
1.836
0.376
8.355
2.607
6.872
17.83
1.51
0.00
16.32
8.94
29.83
BIZZELL-IRVIN 15U UNIT 113H
01PDP
0.534
2.094
0.428
34.879
2.973
7.836
45.69
3.50
0.00
42.19
24.74
29.83
BIZZELL-IRVIN 15U UNIT 114H
01PDP
0.295
0.221
0.045
19.272
0.313
0.825
20.41
1.46
0.00
18.95
10.92
29.83
BIZZELL-IRVIN 15U UNIT 115H
01PDP
0.040
1.313
0.268
2.611
1.863
4.912
9.39
0.85
0.00
8.54
4.71
29.83
BIZZELL-IRVIN 15U UNIT 117H
01PDP
0.600
1.997
0.408
39.170
2.835
7.473
49.48
3.75
0.00
45.73
26.91
29.83
BIZZELL-IRVIN 15U UNIT 118H
01PDP
0.292
0.205
0.042
19.075
0.291
0.766
20.13
1.44
0.00
18.70
10.95
29.83
BIZZELL-IRVIN 15U UNIT 14H
01PDP
0.088
0.390
0.080
5.729
0.554
1.460
7.74
0.60
0.00
7.14
4.24
28.00
BIZZELL-IRVIN 15U UNIT 15H
01PDP
0.619
1.118
0.229
40.434
1.588
4.185
46.21
3.39
0.00
42.82
25.59
29.83
BIZZELL-IRVIN 15U UNIT 16H
01PDP
0.233
0.246
0.050
15.208
0.349
0.920
16.48
1.19
0.00
15.29
9.23
29.83
BIZZELL-IRVIN 15U UNIT 17H
01PDP
0.017
0.415
0.085
1.087
0.588
1.551
3.23
0.29
0.00
2.94
1.89
18.17
BLESSED W RCH BL 3H
01PDP
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
14.33
BLUEBELL 16-24-23-C5-9H
01PDP
0.003
0.258
0.017
0.157
0.543
0.486
1.19
0.04
0.00
1.15
0.63
29.83
BLUEBELL 24/23-25/26-C5-1H
01PDP
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
BOBCAT 55-1-16-21 E 12H
01PDP
0.008
0.026
0.005
0.526
0.037
0.101
0.66
0.05
0.00
0.61
0.36
29.83
BOBCAT 55-1-16-21 F 13H
01PDP
0.009
0.039
0.007
0.568
0.057
0.153
0.78
0.06
0.00
0.72
0.42
29.83
BOBCAT 55-1-16-21 G 14H
01PDP
0.020
0.060
0.011
1.233
0.087
0.235
1.55
0.12
0.00
1.44
0.85
37.00
BOBCAT 55-1-16-21 H 15H
01PDP
0.021
0.066
0.012
1.293
0.095
0.258
1.65
0.12
0.00
1.52
0.80
50.00
BOBCAT 55-1-16-21 I 21H
01PDP
0.008
0.062
0.012
0.485
0.090
0.244
0.82
0.07
0.00
0.75
0.41
47.67
BOBCAT 55-1-16-21 J 22H
01PDP
0.007
0.076
0.014
0.445
0.109
0.295
0.85
0.07
0.00
0.78
0.42
29.83
BOBCAT 55-1-28 UNIT 1H
01PDP
0.011
0.046
0.009
0.694
0.067
0.181
0.94
0.07
0.00
0.87
0.44
29.83
BOENING UNIT 1H
01PDP
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
BOENING UNIT 2H
01PDP
0.198
2.382
0.524
12.595
7.057
11.215
30.87
2.67
0.00
28.19
16.44
25.92



     TABULAR ONELINER - Table 7
NET OIL
NET GAS
NET NGL
NET TOTAL
NET GAS
NET NGLREVENUE
REVENUE
REVENUE
REVENUE    
EXPENSE &
INVEST    
NON-DISCDISC CF (M$)-LIFE
WELL_NAME
RSV_CAT
NET OIL (MBBLS)
(MMCF)
(MBBLS)
(M$)
(M$)
(M$)
(M$)
TAX (M$)
(M$)
CF (M$)
PV10
(YRS)
BOENING UNIT 3H
01PDP
0.706
5.153
1.134
44.965
15.268
24.264
84.50
7.02
0.00
77.48
41.11
29.83
BOENING UNIT 4H
01PDP
0.342
1.876
0.413
21.794
5.557
8.832
36.18
2.93
0.00
33.25
19.00
28.50
BOENING UNIT 6L
01PDP
0.359
2.250
0.495
22.871
6.667
10.596
40.13
3.29
0.00
36.84
20.01
29.92
BOENING UNIT 6U
01PDP
0.841
5.306
1.167
53.544
15.720
24.983
94.25
7.73
0.00
86.51
48.72
29.92
BOLT 15-33H
01PDP
0.033
0.059
0.001
2.094
0.146
0.014
2.25
0.28
0.00
1.98
1.05
29.75
BOLT 406-0904H
01PDP
0.236
0.968
0.010
14.777
2.414
0.238
17.43
2.12
0.00
15.31
9.16
22.50
BOLT 407-0904H
01PDP
0.301
0.822
0.008
18.863
2.048
0.202
21.11
2.57
0.00
18.54
10.56
25.17
BONACCI 1
01PDP
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
BONACCI 2
01PDP
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
BOND 223A
01PDP
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
BOREAS 79 1H
01PDP
0.014
0.001
0.000
0.907
0.001
0.002
0.91
0.06
0.00
0.85
0.47
28.00
BORUM E SMF JF 4H
01PDP
0.000
85.504
0.000
0.000
166.408
0.000
166.41
3.02
0.00
163.38
89.28
29.75
BORUM E SMF JF 6H
01PDP
0.000
68.872
0.000
0.000
134.037
0.000
134.04
2.44
0.00
131.60
73.34
29.75
BORUM W SMF JF 2H
01PDP
0.000
4.308
0.000
0.000
8.384
0.000
8.38
0.15
0.00
8.23
4.61
29.75
BOW TIE 41-44 1AH
01PDP
0.022
0.049
0.006
1.427
0.070
0.128
1.62
0.12
0.00
1.51
0.83
29.75
BOW TIE 41-44 1BH
01PDP
0.028
0.042
0.005
1.809
0.059
0.109
1.98
0.14
0.00
1.83
1.12
27.92
BOW TIE 41-44 2AH
01PDP
0.022
0.069
0.009
1.419
0.098
0.180
1.70
0.13
0.00
1.57
0.94
27.42
BOW TIE 41-44 2SH
01PDP
0.010
0.020
0.003
0.675
0.029
0.053
0.76
0.06
0.00
0.70
0.42
20.08
BOW TIE 41-44 3AH
01PDP
0.027
0.125
0.016
1.730
0.177
0.326
2.23
0.17
0.00
2.06
1.16
29.75
BOW TIE 41-44 3SH
01PDP
0.019
0.116
0.015
1.261
0.165
0.303
1.73
0.13
0.00
1.60
0.85
32.50
BOW TIE E 7MS
01PDP
0.329
1.040
0.130
21.341
1.477
2.717
25.54
1.90
0.00
23.63
15.75
29.75
BOW TIE F 8MS
01PDP
0.132
0.724
0.091
8.530
1.029
1.893
11.45
0.88
0.00
10.57
7.06
27.42
BOX NAIL 2LM
01PDP
0.008
0.052
0.009
0.488
0.072
0.174
0.73
0.06
0.00
0.68
0.37
29.83
BOX NAIL 3LL
01PDP
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
BOX NAIL E 1LM
01PDP
0.005
0.023
0.004
0.296
0.032
0.078
0.41
0.03
0.00
0.38
0.20
31.67
BOX UNIT 42-55 1AH
01PDP
2.348
14.648
1.831
152.194
20.809
38.283
211.29
16.43
0.00
194.86
47.34
50.00
BOX UNIT 42-55 1SH
01PDP
0.336
0.979
0.122
21.751
1.390
2.558
25.70
1.91
0.00
23.79
13.64
29.75
BOX UNIT 42-55 2AH
01PDP
0.746
1.336
0.167
48.336
1.899
3.493
53.73
3.91
0.00
49.82
26.00
47.33
BOX UNIT 42-55 2SH
01PDP
0.649
0.873
0.109
42.069
1.240
2.281
45.59
3.28
0.00
42.31
24.25
29.75
BOX UNIT 42-55 3LS
01PDP
0.756
0.059
0.007
48.971
0.084
0.155
49.21
3.44
0.00
45.77
26.54
29.75
BOX UNIT 42-55 4WA
01PDP
0.366
2.276
0.284
23.694
3.233
5.948
32.88
2.56
0.00
30.32
17.60
29.75
BOYD, FANNIE 5
01PDP
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
BOYD, FANNIE 8
01PDP
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
BRACERO 226-34 UNIT 1H
01PDP
0.086
0.786
0.107
5.482
0.531
2.441
8.45
0.67
0.00
7.78
4.39
29.83
BRAMBLETT 34-216 1H
01PDP
0.049
0.185
0.025
3.149
0.125
0.575
3.85
0.29
0.00
3.56
1.90
26.75
BRAUN B S1 2008LH
01PDP
0.015
0.030
0.006
0.974
0.043
0.112
1.13
0.08
0.00
1.05
0.55
48.67
BRAUN B S10 2014JH
01PDP
0.013
0.047
0.010
0.827
0.067
0.177
1.07
0.08
0.00
0.99
0.58
29.75
BRAUN B S11 2004LH
01PDP
0.021
0.040
0.008
1.364
0.056
0.149
1.57
0.12
0.00
1.45
0.85
29.67
BRAUN B S12 2004MH
01PDP
0.004
0.013
0.003
0.272
0.019
0.049
0.34
0.03
0.00
0.31
0.21
18.33
BRAUN B S13 2003LH
01PDP
0.040
0.056
0.011
2.630
0.080
0.210
2.92
0.21
0.00
2.71
1.47
46.50
BRAUN B S14 2003MH
01PDP
0.012
0.092
0.019
0.810
0.130
0.344
1.28
0.10
0.00
1.18
0.70
29.75
BRAUN B S2 2008MH
01PDP
0.016
0.032
0.007
1.026
0.046
0.121
1.19
0.09
0.00
1.10
0.61
45.25
BRAUN B S3 2007LH
01PDP
0.007
0.014
0.003
0.458
0.020
0.052
0.53
0.04
0.00
0.49
0.28
39.83
BRAUN B S4 2007MH
01PDP
0.007
0.026
0.005
0.470
0.037
0.097
0.60
0.05
0.00
0.56
0.31
41.50
BRAUN B S5 2016JH
01PDP
0.012
0.056
0.012
0.751
0.080
0.211
1.04
0.08
0.00
0.96
0.54
29.75
BRAUN B S6 2006LH
01PDP
0.007
0.027
0.006
0.464
0.039
0.103
0.61
0.05
0.00
0.56
0.30
43.75
BRAUN B S7 2006MH
01PDP
0.009
0.043
0.009
0.578
0.061
0.160
0.80
0.06
0.00
0.74
0.41
39.17
BRAUN B S8 2005LH
01PDP
0.006
0.013
0.003
0.411
0.019
0.050
0.48
0.04
0.00
0.44
0.24
37.50
BRAUN B S9 2005MH
01PDP
0.024
0.082
0.017
1.571
0.116
0.306
1.99
0.15
0.00
1.84
1.10
29.75
BRAUN B W1 2001MH
01PDP
0.060
0.128
0.026
3.904
0.181
0.478
4.56
0.34
0.00
4.23
2.28
29.75
BRAUN B W3 2001LH
01PDP
0.047
0.096
0.020
3.049
0.136
0.358
3.54
0.26
0.00
3.28
1.71
46.50
BRAUN C W10 2106LH
01PDP
0.033
0.105
0.022
2.162
0.149
0.394
2.71
0.20
0.00
2.50
1.40
29.75
BRAUN C W11 2106BH
01PDP
0.010
0.158
0.032
0.656
0.225
0.592
1.47
0.13
0.00
1.35
0.73
29.67
BRAUN C W5 2108LH
01PDP
0.061
0.149
0.030
3.997
0.212
0.558
4.77
0.35
0.00
4.41
2.47
29.75
BRAUN C W6 2108BH
01PDP
0.010
0.163
0.033
0.681
0.232
0.611
1.52
0.13
0.00
1.39
0.78
29.75
BRAUN C W7 2107MH
01PDP
0.020
0.029
0.006
1.312
0.041
0.107
1.46
0.11
0.00
1.35
0.66
35.00
BRAUN C W8 2107LH
01PDP
0.024
0.061
0.012
1.554
0.087
0.228
1.87
0.14
0.00
1.73
0.98
29.75
BRAUN C W9 2106MH
01PDP
0.015
0.048
0.010
1.011
0.069
0.181
1.26
0.10
0.00
1.17
0.63
35.17



     TABULAR ONELINER - Table 7
NET OIL
NET GAS
NET NGL
NET TOTAL
NET GAS
NET NGLREVENUE
REVENUE
REVENUE
REVENUE    
EXPENSE &
INVEST    
NON-DISCDISC CF (M$)-LIFE
WELL_NAME
RSV_CAT
NET OIL (MBBLS)
(MMCF)
(MBBLS)
(M$)
(M$)
(M$)
(M$)
TAX (M$)
(M$)
CF (M$)
PV10
(YRS)
BROKEN ARROW 55-54-1-12 H 1WA
01PDP
0.193
0.519
0.065
12.489
0.738
1.358
14.58
1.08
0.00
13.51
8.62
29.75
BROKEN ARROW 55-54-1-12 H 1WB
01PDP
0.108
0.202
0.025
7.017
0.287
0.529
7.83
0.57
0.00
7.26
4.82
29.75
BROKEN ARROW 55-54-1-12 H 2WA
01PDP
0.146
0.913
0.114
9.474
1.298
2.387
13.16
1.02
0.00
12.14
7.63
29.75
BROKEN ARROW 55-54-1-12 H 2WB
01PDP
0.111
0.038
0.005
7.208
0.054
0.099
7.36
0.52
0.00
6.84
4.71
27.92
BROKEN ARROW 55-54-1-12 H 3LS
01PDP
0.037
0.035
0.004
2.406
0.049
0.091
2.55
0.18
0.00
2.36
1.60
19.00
BROKEN ARROW 55-54-1-12 H 4W
01PDP
0.116
0.115
0.014
7.508
0.164
0.302
7.97
0.57
0.00
7.40
3.15
43.83
BROOKE 184-185 UNIT 132H
01PDP
0.109
0.851
0.116
6.974
0.575
2.643
10.19
0.80
0.00
9.39
5.30
29.75
BROOKE 184-185 UNIT 221H
01PDP
0.127
0.724
0.099
8.143
0.489
2.249
10.88
0.84
0.00
10.04
5.73
29.75
BROOKE 184-185 UNIT 232H
01PDP
0.088
0.738
0.100
5.667
0.499
2.294
8.46
0.67
0.00
7.79
4.50
29.75
BROOKE 184-185 UNIT 233H
01PDP
0.069
0.849
0.116
4.436
0.574
2.637
7.65
0.62
0.00
7.02
4.01
29.75
BROOKE 184-185 UNIT 2H
01PDP
0.084
1.166
0.159
5.359
0.788
3.622
9.77
0.81
0.00
8.96
4.83
29.67
BROOKE 184-185 UNIT 331H
01PDP
0.069
1.230
0.167
4.447
0.832
3.821
9.10
0.77
0.00
8.33
4.81
29.75
BROOKS 1
01PDP
0.198
0.315
0.052
12.777
0.437
1.049
14.26
1.04
0.00
13.22
7.33
20.00
BROWN, A. D. 2
01PDP
0.010
0.000
0.000
0.645
0.000
0.000
0.65
0.05
0.00
0.60
0.44
7.58
BRUT 40-33 1AH
01PDP
1.343
6.317
0.790
87.024
8.974
16.510
112.51
8.58
0.00
103.93
57.48
29.75
BRUT A 1MS
01PDP
0.506
1.682
0.210
32.785
2.389
4.396
39.57
2.96
0.00
36.61
23.30
26.58
BRUT B 2LS
01PDP
0.999
5.317
0.665
64.775
7.554
13.897
86.23
6.63
0.00
79.60
49.66
29.75
BRUT C 3A
01PDP
1.750
5.244
0.656
113.446
7.450
13.706
134.60
10.00
0.00
124.60
72.73
29.75
BRUT D 5A
01PDP
1.320
3.191
0.399
85.520
4.534
8.341
98.40
7.24
0.00
91.16
52.65
29.67
BRUT E 6LS
01PDP
0.927
10.858
1.357
60.063
15.425
28.378
103.86
8.49
0.00
95.37
53.78
29.75
BUCHANAN 3111 2
01PDP
0.033
0.001
0.000
2.154
0.002
0.003
2.16
0.15
0.00
2.01
1.04
24.75
BUCKEYE 55-1-28 UNIT 1H
01PDP
0.005
0.020
0.004
0.338
0.028
0.076
0.44
0.03
0.00
0.41
0.21
29.83
BUELL 10-11-5 10H
01PDP
0.000
411.343
35.650
0.000
520.884
669.912
1,190.80
16.66
0.00
1,174.14
608.04
29.75
BUELL 10-11-5 1H
01PDP
0.005
33.510
2.904
0.286
42.433
54.574
97.29
1.36
0.00
95.93
47.26
29.75
BUELL 10-11-5 206H
01PDP
0.003
341.875
29.629
0.146
432.916
556.776
989.84
13.85
0.00
975.99
509.09
29.75
BUELL 10-11-5 210H
01PDP
0.000
411.344
35.650
0.000
520.885
669.913
1,190.80
16.66
0.00
1,174.14
611.13
29.75
BUELL 10-11-5 2H
01PDP
0.011
23.538
2.040
0.639
29.806
38.333
68.78
0.96
0.00
67.82
37.10
23.33
BUELL 10-11-5 3H
01PDP
0.005
27.486
2.382
0.281
34.805
44.763
79.85
1.12
0.00
78.73
40.03
29.33
BUELL 10-11-5 4H
01PDP
0.011
33.715
2.922
0.607
42.693
54.908
98.21
1.37
0.00
96.84
51.71
29.75
BUELL 10-11-5 6H
01PDP
0.000
184.521
15.992
0.000
233.659
300.511
534.17
7.47
0.00
526.70
279.49
29.75
BURKHOLDER 'A' UNIT 1
01PDP
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
BUSH-NUNN 13A 1H
01PDP
0.319
0.932
0.173
20.362
0.991
2.830
24.18
1.80
0.00
22.39
14.17
29.83
BUSH-NUNN 13B 2H
01PDP
0.359
2.204
0.409
22.923
2.343
6.692
31.96
2.49
0.00
29.47
15.85
50.00
BUSH-NUNN 13C 3H
01PDP
0.105
1.697
0.315
6.708
1.804
5.153
13.67
1.15
0.00
12.51
7.43
29.83
BUSH-NUNN 13D 4H
01PDP
0.258
1.815
0.337
16.501
1.929
5.510
23.94
1.88
0.00
22.06
13.66
29.83
BUSH-NUNN 13E 5H
01PDP
0.111
0.555
0.103
7.075
0.590
1.685
9.35
0.72
0.00
8.63
5.47
29.83
BUSH-NUNN 13F 6H
01PDP
0.411
2.045
0.727
26.260
2.174
11.893
40.33
3.21
0.00
37.11
22.44
29.83
BUTCHEE '21' 1
01PDP
0.089
0.085
0.014
5.780
0.118
0.283
6.18
0.44
0.00
5.74
3.74
12.00
BUTCHEE '21' 2
01PDP
0.201
0.225
0.037
13.020
0.313
0.751
14.08
1.01
0.00
13.07
7.46
18.92
BUTCHEE '21' 3
01PDP
0.005
0.010
0.002
0.296
0.014
0.034
0.34
0.03
0.00
0.32
0.31
0.92
BUTCHEE '21' 4
01PDP
0.228
0.120
0.020
14.734
0.167
0.401
15.30
1.08
0.00
14.22
7.99
19.83
BUTCHEE '21' 5
01PDP
0.021
0.035
0.006
1.336
0.048
0.115
1.50
0.11
0.00
1.39
1.22
3.25
BUTCHEE '21' 6
01PDP
0.470
0.100
0.017
30.376
0.139
0.334
30.85
2.17
0.00
28.68
15.00
26.92
BUTCHEE '21' 7
01PDP
0.282
0.084
0.014
18.256
0.117
0.280
18.65
1.31
0.00
17.34
7.65
29.75
BUTCHEE '21' 8
01PDP
0.208
0.184
0.030
13.454
0.255
0.613
14.32
1.03
0.00
13.30
7.50
19.33
BUTCHER BUTTE 27-144EWH-23
01PDP
0.044
0.040
0.003
2.191
0.084
0.076
2.35
0.12
0.00
2.23
1.31
21.75
BUTTERBUMPS 39-46 A 2DN
01PDP
0.001
0.001
0.000
0.082
0.001
0.006
0.09
0.01
0.00
0.08
0.04
50.00
BUZZARD NORTH 6972 A 1H
01PDP
0.221
1.125
0.125
14.249
1.798
2.949
19.00
1.46
0.00
17.53
8.90
29.83
BUZZARD NORTH 6972 B 2H
01PDP
0.118
0.465
0.052
7.579
0.744
1.221
9.54
0.72
0.00
8.82
4.89
29.83
BUZZARD NORTH 6972 S 3H
01PDP
0.169
1.564
0.174
10.917
2.501
4.101
17.52
1.41
0.00
16.11
8.51
29.83
BUZZARD SOUTH 6972 A 3H
01PDP
0.188
1.611
0.180
12.094
2.576
4.224
18.89
1.51
0.00
17.38
9.77
29.83
BUZZARD SOUTH 6972 A 4H
01PDP
0.124
1.278
0.142
8.023
2.043
3.351
13.42
1.09
0.00
12.33
7.14
29.83
BUZZARD SOUTH 6972 B 1H
01PDP
0.153
1.055
0.118
9.878
1.687
2.766
14.33
1.13
0.00
13.20
7.03
29.83
BYRD 34-170 UNIT 3H
01PDP
0.008
0.030
0.004
0.487
0.020
0.093
0.60
0.05
0.00
0.55
0.29
28.67
BYRD 34-170 UNIT 4H
01PDP
0.007
0.046
0.006
0.434
0.031
0.143
0.61
0.05
0.00
0.56
0.33
24.92
CAIRO 10-4-59 H 1W
01PDP
0.022
0.013
0.004
1.404
0.019
0.080
1.50
0.11
0.00
1.40
0.84
29.75
CALIFORNIA CHROME UNIT 2H
01PDP
0.141
1.376
0.187
9.065
0.930
4.275
14.27
1.14
0.00
13.13
6.84
47.42
CALIFORNIA CHROME UNIT 5003HR
01PDP
0.151
1.097
0.149
9.679
0.742
3.409
13.83
1.08
0.00
12.75
6.59
34.00



     TABULAR ONELINER - Table 7
NET OIL
NET GAS
NET NGL
NET TOTAL
NET GAS
NET NGLREVENUE
REVENUE
REVENUE
REVENUE    
EXPENSE &
INVEST    
NON-DISCDISC CF (M$)-LIFE
WELL_NAME
RSV_CAT
NET OIL (MBBLS)
(MMCF)
(MBBLS)
(M$)
(M$)
(M$)
(M$)
TAX (M$)
(M$)
CF (M$)
PV10
(YRS)
CALVERLEY-LANE 30G 7H
01PDP
0.735
5.687
0.942
47.822
12.186
16.765
76.77
6.18
0.00
70.59
41.31
29.83
CALVERLEY-LANE 30H 8H
01PDP
0.404
6.203
1.028
26.277
13.293
18.287
57.86
4.93
0.00
52.92
29.02
37.08
CALVERLEY-LANE 30I 9H
01PDP
0.891
4.630
0.767
57.995
9.921
13.649
81.56
6.36
0.00
75.20
40.51
47.67
CALVERLEY-LANE 30J 10H
01PDP
0.428
9.600
1.591
27.869
20.571
28.301
76.74
6.74
0.00
70.00
37.30
29.83
CALVERLEY-LANE 30K 11H
01PDP
0.673
2.876
0.477
43.791
6.163
8.479
58.43
4.50
0.00
53.94
30.20
29.83
CALVERLEY-LANE 30L 12H
01PDP
0.593
7.484
1.240
38.565
16.037
22.063
76.67
6.43
0.00
70.23
37.53
42.25
CARALYNE 24 1
01PDP
0.001
0.163
0.033
0.090
0.231
0.610
0.93
0.09
0.00
0.84
0.55
13.75
CARELESS WHISPER I 19-15 5SH
01PDP
0.226
0.353
0.044
14.632
0.501
0.923
16.06
1.16
0.00
14.89
9.15
29.75
CARELESS WHISPER J 19-15 5AH
01PDP
0.159
0.589
0.074
10.310
0.837
1.540
12.69
0.95
0.00
11.73
7.04
29.67
CARELESS WHISPER K 19-15 6SH
01PDP
0.166
0.422
0.053
10.756
0.600
1.104
12.46
0.92
0.00
11.54
6.63
29.75
CARELESS WHISPER L 19-15 6AH
01PDP
0.073
0.406
0.051
4.711
0.577
1.061
6.35
0.49
0.00
5.86
3.53
29.75
CASPER A1 8LA
01PDP
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
CASPER A2 15UA
01PDP
0.008
0.003
0.000
0.544
0.002
0.008
0.55
0.04
0.00
0.51
0.31
23.75
CASPER A3 7LA
01PDP
0.004
0.003
0.000
0.243
0.002
0.008
0.25
0.02
0.00
0.23
0.15
17.08
CASSIDY UNIT 26-23 1H
01PDP
0.631
0.558
0.001
39.001
2.018
0.027
41.05
2.92
0.00
38.12
22.27
27.33
CASSIDY UNIT 26-23 5AH
01PDP
1.137
3.203
0.007
70.255
11.582
0.158
81.99
6.06
0.00
75.94
40.15
29.67
CASSIDY UNIT 26-23 7AH
01PDP
2.446
5.630
0.013
151.086
20.356
0.277
171.72
12.58
0.00
159.14
87.98
29.75
CATES 24 1
01PDP
0.062
0.001
0.000
4.029
0.002
0.003
4.03
0.28
0.00
3.75
2.20
16.75
CENA WYN JF 2H
01PDP
0.000
480.202
0.000
0.000
934.564
0.000
934.56
16.99
0.00
917.58
504.42
29.75
CENA WYN JF 4H
01PDP
0.000
202.678
0.000
0.000
394.450
0.000
394.45
7.17
0.00
387.28
230.79
29.75
CHALUPA 34-153 UNIT 1H
01PDP
0.740
1.663
0.226
47.423
1.124
5.166
53.71
3.93
0.00
49.78
26.70
29.83
CHALUPA 34-153 UNIT 2H
01PDP
0.642
0.933
0.127
41.148
0.631
2.899
44.68
3.22
0.00
41.46
23.34
29.83
CHAMBERS FED W-39138 1-25
01PDP
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
CHAPARRAL UNIT A1 15SH
01PDP
0.063
0.105
0.013
4.084
0.149
0.274
4.51
0.33
0.00
4.18
2.51
28.58
CHAPARRAL UNIT A1 21H
01PDP
0.077
0.157
0.020
4.965
0.224
0.412
5.60
0.41
0.00
5.19
3.10
29.75
CHAPARRAL UNIT A1 8AH
01PDP
0.122
0.128
0.016
7.911
0.183
0.336
8.43
0.60
0.00
7.83
4.47
29.75
CHAPARRAL UNIT A2 7AH
01PDP
0.030
0.066
0.000
1.857
0.239
0.003
2.10
0.15
0.00
1.95
1.30
19.25
CHAPARRAL UNIT A3 14SH
01PDP
0.095
0.115
0.000
5.860
0.415
0.006
6.28
0.45
0.00
5.83
3.44
29.75
CHAPARRAL UNIT A3 20H
01PDP
0.162
1.067
0.002
10.009
3.858
0.053
13.92
1.08
0.00
12.84
7.35
29.75
CHAPARRAL UNIT A4 6AH
01PDP
0.123
1.001
0.002
7.613
3.619
0.049
11.28
0.89
0.00
10.39
5.85
29.75
CHAPARRAL UNIT A5 13SH
01PDP
0.050
0.253
0.065
3.254
0.256
1.618
5.13
0.41
0.00
4.72
2.69
29.75
CHAPARRAL UNIT A5 19H
01PDP
0.091
0.055
0.014
5.976
0.055
0.350
6.38
0.46
0.00
5.92
3.35
29.75
CHAPARRAL UNIT A5 5AH
01PDP
0.187
1.032
0.266
12.231
1.043
6.595
19.87
1.60
0.00
18.26
10.39
29.75
CHARLIE 210468 7A
01PDP
0.000
8.850
0.000
0.000
25.702
0.000
25.70
0.36
0.00
25.34
13.24
29.67
CHARLIE 210468 8B
01PDP
0.000
7.740
0.000
0.000
22.479
0.000
22.48
0.31
0.00
22.17
11.37
29.75
CHARLIE 210469 10B
01PDP
0.000
98.335
0.000
0.000
285.588
0.000
285.59
3.99
0.00
281.60
142.97
29.75
CHARLIE 210469 9A
01PDP
0.000
92.776
0.000
0.000
269.443
0.000
269.44
3.76
0.00
265.68
137.17
29.75
CHARLIE 210472 4A
01PDP
0.000
48.454
0.000
0.000
140.722
0.000
140.72
1.96
0.00
138.76
75.32
29.75
CHARLIE 210472 5B
01PDP
0.000
47.765
0.000
0.000
138.719
0.000
138.72
1.94
0.00
136.78
75.77
29.75
CHARLIE 210472 6C
01PDP
0.000
26.774
0.000
0.000
77.757
0.000
77.76
1.09
0.00
76.67
46.90
23.42
CHAROLAIS 28 21 B2NC STATE COM 001H
01PDP
0.127
0.145
0.001
7.667
0.273
0.016
7.96
0.94
0.00
7.02
4.05
29.67
CHAROLAIS 28 21 W1MD STATE COM 001H
01PDP
0.078
0.113
0.001
4.736
0.213
0.013
4.96
0.58
0.00
4.38
2.42
29.75
CHAROLAIS 33 21 B1GB STATE COM 001H
01PDP
1.303
2.900
0.018
78.835
5.451
0.323
84.61
9.98
0.00
74.63
44.00
29.75
CHAROLAIS 33 21 B1HA STATE COM
01PDP
1.512
2.895
0.018
91.483
5.443
0.322
97.25
11.46
0.00
85.79
51.90
29.75
CHEER UNIT 1H
01PDP
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
28.75
CHEER UNIT 2H
01PDP
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
29.25
CHEST THUMPER 1-5 UNIT 1 112
01PDP
0.045
0.212
0.035
2.920
0.295
0.708
3.92
0.30
0.00
3.62
2.17
29.83
CHEST THUMPER 1-5 UNIT 1 122
01PDP
0.091
0.454
0.075
5.867
0.631
1.515
8.01
0.62
0.00
7.39
4.57
29.83
CHEST THUMPER 1-5 UNIT 1 123
01PDP
0.055
0.098
0.016
3.573
0.136
0.326
4.04
0.29
0.00
3.74
2.24
29.83
CHEST THUMPER 1-5 UNIT 1 125
01PDP
0.047
0.116
0.019
3.072
0.162
0.388
3.62
0.27
0.00
3.35
2.10
29.83
CHEST THUMPER 1-5 UNIT 1 126
01PDP
0.072
0.143
0.024
4.634
0.199
0.477
5.31
0.39
0.00
4.92
2.94
29.83
CHEST THUMPER 1-5 UNIT 1 132
01PDP
0.096
0.455
0.075
6.204
0.631
1.516
8.35
0.64
0.00
7.71
4.76
29.83
CHEST THUMPER 1-5 UNIT 1 133
01PDP
0.029
0.051
0.008
1.858
0.071
0.171
2.10
0.15
0.00
1.95
1.16
29.83
CHEST THUMPER 1-5 UNIT 1 135
01PDP
0.036
0.097
0.016
2.306
0.134
0.322
2.76
0.21
0.00
2.56
1.67
29.83
CHEST THUMPER 1-5 UNIT 1 136
01PDP
0.061
0.110
0.018
3.972
0.153
0.368
4.49
0.33
0.00
4.16
2.49
29.83
CHEST THUMPER 1-5 UNIT 1 142
01PDP
0.100
0.656
0.108
6.440
0.911
2.187
9.54
0.75
0.00
8.78
5.26
29.83
CHEST THUMPER 1-5 UNIT 1 143R
01PDP
0.036
0.072
0.012
2.330
0.100
0.240
2.67
0.20
0.00
2.47
1.48
29.83
CHEST THUMPER 1-5 UNIT 1A 221
01PDP
0.023
0.103
0.017
1.472
0.143
0.344
1.96
0.15
0.00
1.81
1.09
29.83



     TABULAR ONELINER - Table 7
NET OIL
NET GAS
NET NGL
NET TOTAL
NET GAS
NET NGLREVENUE
REVENUE
REVENUE
REVENUE    
EXPENSE &
INVEST    
NON-DISCDISC CF (M$)-LIFE
WELL_NAME
RSV_CAT
NET OIL (MBBLS)
(MMCF)
(MBBLS)
(M$)
(M$)
(M$)
(M$)
TAX (M$)
(M$)
CF (M$)
PV10
(YRS)
CHEST THUMPER 1-5 UNIT 1A 231
01PDP
0.025
0.179
0.029
1.615
0.248
0.595
2.46
0.20
0.00
2.26
1.33
29.83
CHEST THUMPER 1-5 UNIT 1A 241
01PDP
0.069
0.099
0.016
4.483
0.137
0.329
4.95
0.36
0.00
4.59
2.83
29.83
CHEST THUMPER 1-5 UNIT 1B 211
01PDP
0.104
0.276
0.045
6.708
0.383
0.919
8.01
0.60
0.00
7.41
4.54
29.83
CHEST THUMPER 1-5 UNIT 1B 224
01PDP
0.014
0.318
0.052
0.937
0.441
1.059
2.44
0.21
0.00
2.22
1.48
29.83
CHEST THUMPER 1-5 UNIT 1B 234
01PDP
0.038
0.127
0.021
2.445
0.176
0.422
3.04
0.23
0.00
2.81
1.72
29.83
CHEVRON UNIT 03-38 1H
01PDP
0.048
0.002
0.000
3.115
0.003
0.005
3.12
0.22
0.00
2.90
1.46
43.33
CHEVRON UNIT 03-38 2AH
01PDP
0.015
0.146
0.018
0.941
0.208
0.382
1.53
0.12
0.00
1.41
0.94
24.75
CHEVRON UNIT 03-38 2SH
01PDP
0.038
0.047
0.006
2.457
0.066
0.122
2.64
0.19
0.00
2.45
1.40
29.75
CHEVRON UNIT 03-38 3AH
01PDP
0.054
0.282
0.035
3.498
0.401
0.738
4.64
0.36
0.00
4.28
2.83
29.75
CHEVRON UNIT 03-38 3MH
01PDP
0.048
0.372
0.047
3.088
0.529
0.973
4.59
0.36
0.00
4.23
2.57
29.75
CHEVRON UNIT 03-38 3SH
01PDP
0.054
0.315
0.039
3.498
0.448
0.824
4.77
0.37
0.00
4.40
2.81
29.75
CHEVRON UNIT 03-38 4AH
01PDP
0.078
0.430
0.054
5.072
0.611
1.123
6.81
0.52
0.00
6.28
4.17
29.83
CHEVRON UNIT 03-38 4MH
01PDP
0.033
0.170
0.021
2.134
0.241
0.444
2.82
0.22
0.00
2.60
1.63
29.75
CHEVRON UNIT 03-56 4SH
01PDP
0.036
0.099
0.012
2.354
0.140
0.258
2.75
0.20
0.00
2.55
1.76
29.33
CHEVRON UNIT 03-56 5AH
01PDP
0.081
0.305
0.038
5.266
0.433
0.798
6.50
0.49
0.00
6.01
3.88
29.75
CHEVRON UNIT 03-56 5MH
01PDP
0.048
0.093
0.012
3.115
0.132
0.243
3.49
0.25
0.00
3.24
2.04
29.75
CHEVRON UNIT 03-56 5SH
01PDP
0.058
0.108
0.013
3.732
0.153
0.282
4.17
0.30
0.00
3.86
2.51
29.75
CHEVRON UNIT 03-56 6AH
01PDP
0.042
0.517
0.065
2.727
0.735
1.352
4.81
0.40
0.00
4.42
2.86
29.75
CHINOOK 55-1-7 UNIT 1H
01PDP
0.024
0.086
0.016
1.494
0.124
0.335
1.95
0.15
0.00
1.80
0.97
29.83
CHRIESMAN 2
01PDP
0.002
0.007
0.001
0.133
0.008
0.022
0.16
0.01
0.00
0.15
0.13
3.58
CHRIESMAN 3
01PDP
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
CHUMCHAL UNIT 4H
01PDP
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
CHUMCHAL UNIT 6L
01PDP
0.475
1.969
0.433
30.249
5.833
9.271
45.35
3.59
0.00
41.76
22.15
33.17
CHUMCHAL UNIT 7L
01PDP
0.380
1.029
0.226
24.211
3.049
4.846
32.11
2.47
0.00
29.64
17.54
26.33
CHUMCHAL-GERDES 1H
01PDP
0.538
2.462
0.542
34.269
7.295
11.593
53.16
4.25
0.00
48.91
35.73
26.83
CHURRO 34-157/158 UNIT 1H
01PDP
0.047
0.040
0.006
2.992
0.027
0.126
3.14
0.22
0.00
2.92
1.65
29.83
CLARICE STARLING SUNDOWN B 4521LS
01PDP
1.328
9.819
1.227
86.090
13.949
25.663
125.70
9.90
0.00
115.80
61.61
29.75
CLARICE STARLING SUNDOWN D 4542WA
01PDP
0.720
3.638
0.455
46.659
5.168
9.508
61.33
4.70
0.00
56.64
32.42
29.67
CLAWSON 1
01PDP
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
CLAWSON 3
01PDP
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
CLAWSON 5
01PDP
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
CLAWSON 7
01PDP
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
CLEMENTS ALLOCATION A 26-35 4HA
01PDP
0.022
0.046
0.000
1.389
0.168
0.002
1.56
0.11
0.00
1.45
0.72
44.83
COLE 36-37 A UNIT A 2H
01PDP
0.002
0.000
0.000
0.116
0.000
0.001
0.12
0.01
0.00
0.11
0.07
15.17
COLE 36-37 B UNIT A 7H
01PDP
0.012
0.018
0.005
0.760
0.026
0.110
0.90
0.07
0.00
0.83
0.50
29.75
COLE 36-37 B UNIT L 7H
01PDP
0.008
0.006
0.002
0.546
0.008
0.036
0.59
0.04
0.00
0.55
0.32
32.50
COLLINS WYN JF 2H
01PDP
0.000
188.803
0.000
0.000
367.446
0.000
367.45
6.68
0.00
360.77
203.27
29.75
COLLINS WYN JF 4H
01PDP
0.000
181.660
0.000
0.000
353.545
0.000
353.55
6.43
0.00
347.12
197.17
29.75
COLLINS WYN JF 6H
01PDP
0.000
206.294
0.000
0.000
401.488
0.000
401.49
7.30
0.00
394.19
226.68
29.42
COLUMBINE 34-167 1H
01PDP
0.001
0.001
0.000
0.089
0.001
0.003
0.09
0.01
0.00
0.09
0.05
25.75
COLUMBINE 34-167 2H
01PDP
0.002
0.009
0.001
0.158
0.006
0.028
0.19
0.01
0.00
0.18
0.09
29.67
COLUMBINE 34-167 3H
01PDP
0.002
0.002
0.000
0.143
0.001
0.007
0.15
0.01
0.00
0.14
0.08
29.75
COLUMBINE 34-167 4H
01PDP
0.000
0.000
0.000
0.013
0.000
0.001
0.01
0.00
0.00
0.01
0.01
8.00
COMANCHE 1H
01PDP
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
2.92
CONNER 15-10 (ALLOC-A) 1NA
01PDP
1.788
13.250
1.656
115.853
18.824
34.631
169.31
13.34
0.00
155.97
89.79
29.75
CONNER 15-10 (ALLOC-B) 2NB
01PDP
1.856
3.836
0.480
120.276
5.450
10.026
135.75
9.92
0.00
125.83
70.85
29.67
CONNER 15-10 (ALLOC-B) 2NS
01PDP
0.447
1.367
0.171
28.987
1.943
3.574
34.50
2.57
0.00
31.94
19.62
23.17
CONNER 15-10 (ALLOC-C) 3NA
01PDP
1.730
11.523
1.440
112.119
16.370
30.116
158.60
12.39
0.00
146.21
81.00
29.75
CONNER 15-10 (ALLOC-D) 4NB
01PDP
2.059
21.036
2.629
133.443
29.885
54.979
218.31
17.65
0.00
200.66
107.36
29.75
CONNER 15-10 (ALLOC-D) 4NS
01PDP
0.831
10.191
1.274
53.839
14.478
26.635
94.95
7.79
0.00
87.16
45.21
29.75
CONNER 15-3 (ALLOC-E) 5NA
01PDP
1.605
6.747
0.843
104.001
9.585
17.634
131.22
9.94
0.00
121.28
61.88
50.00
CONNER 15-3 (ALLOC-F) 6NB
01PDP
1.417
10.852
1.357
91.818
15.417
28.363
135.60
10.71
0.00
124.89
68.34
29.75
CONNER 15-3 (ALLOC-F) 6NS
01PDP
0.482
4.413
0.552
31.207
6.270
11.535
49.01
3.93
0.00
45.08
24.85
29.67
CONNER 15-3 (ALLOC-G) 7NA
01PDP
1.138
7.698
0.962
73.730
10.936
20.118
104.78
8.20
0.00
96.59
55.11
29.75
CONNER 15-3 (ALLOC-H) 8NB
01PDP
1.779
11.265
1.408
115.288
16.004
29.442
160.73
12.51
0.00
148.22
83.32
29.75
CONNER 15-3 (ALLOC-H) 8NS
01PDP
0.753
6.771
0.846
48.814
9.619
17.697
76.13
6.09
0.00
70.04
38.31
29.75
CONRAD 70-82 A UNIT A 3H
01PDP
0.006
0.002
0.000
0.378
0.006
0.010
0.39
0.03
0.00
0.37
0.28
12.75
CONRAD 70-82 A UNIT L 2H
01PDP
0.008
0.001
0.000
0.499
0.005
0.009
0.51
0.04
0.00
0.48
0.38
11.08



     TABULAR ONELINER - Table 7
NET OIL
NET GAS
NET NGL
NET TOTAL
NET GAS
NET NGLREVENUE
REVENUE
REVENUE
REVENUE    
EXPENSE &
INVEST    
NON-DISCDISC CF (M$)-LIFE
WELL_NAME
RSV_CAT
NET OIL (MBBLS)
(MMCF)
(MBBLS)
(M$)
(M$)
(M$)
(M$)
TAX (M$)
(M$)
CF (M$)
PV10
(YRS)
CONSTANTAN 34-174 (N) 1H
01PDP
0.001
0.005
0.001
0.059
0.004
0.017
0.08
0.01
0.00
0.07
0.04
29.83
CONWAY 210089 7B
01PDP
0.000
0.086
0.000
0.000
0.250
0.000
0.25
0.00
0.00
0.25
0.14
37.25
CONWAY 210089 8A
01PDP
0.000
0.075
0.000
0.000
0.219
0.000
0.22
0.00
0.00
0.22
0.14
31.58
COOK '21' 1
01PDP
0.027
0.018
0.003
1.751
0.025
0.059
1.83
0.13
0.00
1.70
1.38
4.92
COOK '21' 2
01PDP
0.197
0.155
0.026
12.754
0.215
0.516
13.49
0.96
0.00
12.52
6.01
24.42
COOK '21' 3
01PDP
0.063
0.066
0.011
4.065
0.092
0.221
4.38
0.31
0.00
4.06
2.99
8.50
COOK '21' 4
01PDP
0.068
0.015
0.002
4.371
0.020
0.049
4.44
0.31
0.00
4.13
3.06
8.42
COOK '21' 5
01PDP
0.286
0.100
0.017
18.527
0.139
0.335
19.00
1.34
0.00
17.66
7.63
29.83
COOK '21' 6
01PDP
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
COOK '21' 7
01PDP
0.071
0.020
0.003
4.611
0.028
0.066
4.70
0.33
0.00
4.37
3.20
8.83
COOK '21' 8
01PDP
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
COOK S RCH BL 4H
01PDP
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
50.00
COOKIE 55-2728-23S
01PDP
0.291
0.111
0.007
14.395
0.233
0.208
14.84
0.76
0.00
14.08
8.16
29.75
COOKIE 57-2728-23K
01PDP
0.264
0.086
0.006
13.030
0.181
0.162
13.37
0.69
0.00
12.69
7.17
29.75
COOKIE 58-2728-23R
01PDP
0.460
0.311
0.020
22.755
0.653
0.585
23.99
1.22
0.00
22.78
12.93
29.75
COOKIE 78-2728-23G
01PDP
0.301
0.116
0.008
14.879
0.244
0.219
15.34
0.79
0.00
14.56
8.28
29.75
COPPER CREEK A8 44H
01PDP
0.042
0.270
0.069
2.721
0.272
1.723
4.72
0.39
0.00
4.33
2.43
29.75
COPPER CREEK A9 12SH
01PDP
0.085
0.215
0.055
5.557
0.217
1.372
7.15
0.54
0.00
6.60
3.91
29.75
CORNELL 226-34 1H
01PDP
0.163
1.172
0.160
10.450
0.792
3.641
14.88
1.16
0.00
13.72
7.06
29.83
COURAGE 53-2827-23P
01PDP
0.298
0.082
0.005
14.722
0.172
0.154
15.05
0.77
0.00
14.27
7.23
48.33
COURAGE 63-2827-23K
01PDP
0.368
0.333
0.022
18.203
0.700
0.626
19.53
0.98
0.00
18.55
10.40
29.75
COURAGE 67-2827-23M
01PDP
0.494
0.402
0.026
24.403
0.845
0.757
26.00
1.31
0.00
24.69
12.05
50.00
COURAGE 75-2827-23O
01PDP
0.328
0.192
0.013
16.189
0.403
0.361
16.95
0.86
0.00
16.09
9.21
29.75
COWDEN 'E' 2
01PDP
0.009
0.032
0.014
0.560
0.046
0.252
0.86
0.07
0.00
0.79
0.53
14.17
COWDEN 'F' 2402
01PDP
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
COWDEN 'F' 2403
01PDP
0.006
0.002
0.000
0.364
0.002
0.006
0.37
0.03
0.00
0.35
0.24
9.83
COWDEN 'F' 2404
01PDP
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
COWDEN 'F' 2405
01PDP
0.004
0.002
0.000
0.230
0.002
0.007
0.24
0.02
0.00
0.22
0.18
6.08
COWLEY C 3H
01PDP
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
COWLEY D 4H
01PDP
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
CRAZY CAMEL 1
01PDP
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
CRAZY CAMEL 2
01PDP
0.004
0.006
0.001
0.232
0.004
0.017
0.25
0.02
0.00
0.23
0.20
3.50
CRAZY CAMEL 5
01PDP
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
CRAZY CAMEL 6
01PDP
0.023
0.023
0.003
1.468
0.016
0.072
1.56
0.11
0.00
1.44
0.99
12.50
CRAZY CAMEL 7
01PDP
0.068
0.026
0.004
4.332
0.017
0.080
4.43
0.31
0.00
4.12
2.40
22.83
CRAZY CAT 41-32 1SH
01PDP
0.106
0.215
0.027
6.852
0.306
0.563
7.72
0.56
0.00
7.16
4.44
15.75
CRAZY CAT 41-32 2AH
01PDP
0.124
0.161
0.020
8.006
0.229
0.421
8.66
0.62
0.00
8.03
4.89
16.83
CRAZY CAT 41-32 3SH
01PDP
0.072
0.023
0.003
4.658
0.032
0.060
4.75
0.33
0.00
4.42
3.06
11.08
CRAZY CAT 41-32 4AH
01PDP
0.003
0.001
0.000
0.184
0.001
0.002
0.19
0.01
0.00
0.17
0.17
0.83
CROSS CREEK A 5H-20
01PDP
0.000
246.911
0.000
0.000
480.535
0.000
480.54
8.73
0.00
471.80
254.68
31.08
CROSS CREEK A S CRC JF 4H
01PDP
0.000
556.119
0.000
0.000
1,082.314
0.000
1,082.31
19.67
0.00
1,062.64
692.63
50.00
CROSS CREEK A SE CRC JF 6H
01PDP
0.000
546.578
0.000
0.000
1,063.744
0.000
1,063.74
19.33
0.00
1,044.41
680.75
50.00
CROSS CREEK A SW CRC JF 2H
01PDP
0.000
392.886
0.000
0.000
764.631
0.000
764.63
13.90
0.00
750.73
489.33
50.00
CROSS V RANCH 34-170 UNIT 1H
01PDP
0.077
0.020
0.003
4.925
0.013
0.061
5.00
0.35
0.00
4.65
2.27
44.92
CROWIE E RCH BL 3H
01PDP
0.000
8.977
0.000
0.000
26.072
0.000
26.07
0.36
0.00
25.71
14.04
29.75
CROWIE RCH BL 1H
01PDP
0.000
8.719
0.000
0.000
25.323
0.000
25.32
0.35
0.00
24.97
12.78
29.75
CUATRO HIJOS FEE 003H
01PDP
0.095
0.002
0.000
5.761
0.003
0.000
5.76
0.68
0.00
5.09
3.37
21.92
CUATRO HIJOS FEE 004H
01PDP
0.109
0.104
0.001
6.602
0.195
0.012
6.81
0.80
0.00
6.01
3.06
29.58
CUATRO HIJOS FEE 008H
01PDP
0.004
0.013
0.000
0.256
0.024
0.001
0.28
0.03
0.00
0.25
0.21
3.83
CV RB SU58;SJ MONDELLO ETAL 18 001
01PDP
0.000
0.198
0.000
0.000
0.645
0.000
0.64
0.02
0.00
0.62
0.59
1.25
CV RB SUV;SHELBY INTERESTS 31 001
01PDP
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
CV RB SUW;LESHE 36 001
01PDP
0.000
2.914
0.000
0.000
6.243
0.000
6.24
0.31
0.00
5.94
5.42
2.08
CV RB SUW;NAC 36 001-ALT
01PDP
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
DANIEL D & EDNA MILLER 1
01PDP
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
DANIELLE 183 UNIT 1H
01PDP
0.016
0.086
0.012
1.010
0.058
0.267
1.33
0.10
0.00
1.23
0.67
37.50
DANIELLE 183 UNIT 221H
01PDP
0.012
0.117
0.016
0.773
0.079
0.365
1.22
0.10
0.00
1.12
0.75
29.83
DANIELLE 183 UNIT 2H
01PDP
0.022
0.174
0.024
1.395
0.118
0.541
2.05
0.16
0.00
1.89
0.96
29.75
DARWIN '22' 1
01PDP
0.056
0.088
0.015
3.617
0.122
0.293
4.03
0.29
0.00
3.74
2.33
16.08



     TABULAR ONELINER - Table 7
NET OIL
NET GAS
NET NGL
NET TOTAL
NET GAS
NET NGLREVENUE
REVENUE
REVENUE
REVENUE    
EXPENSE &
INVEST    
NON-DISCDISC CF (M$)-LIFE
WELL_NAME
RSV_CAT
NET OIL (MBBLS)
(MMCF)
(MBBLS)
(M$)
(M$)
(M$)
(M$)
TAX (M$)
(M$)
CF (M$)
PV10
(YRS)
DARWIN '22' 2
01PDP
0.033
0.031
0.005
2.152
0.043
0.104
2.30
0.16
0.00
2.13
1.49
10.92
DAVID 1
01PDP
0.115
0.012
0.003
7.512
0.012
0.076
7.60
0.53
0.00
7.07
3.31
29.83
DAVID L BONACCI 0031
01PDP
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
DAVIS 1
01PDP
0.587
2.117
0.265
38.016
3.008
5.533
46.56
3.49
0.00
43.06
19.28
28.00
DAVIS 201-200-199 UNIT 1H
01PDP
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
DAVIS 36-5 (ALLOC-E) 5SA
01PDP
0.029
0.155
0.019
1.883
0.220
0.405
2.51
0.19
0.00
2.32
1.12
48.25
DAVIS 36-5 (ALLOC-F) 6SB
01PDP
0.042
0.403
0.050
2.709
0.572
1.053
4.33
0.35
0.00
3.99
2.30
29.75
DAVIS 36-5 (ALLOC-F) 6SS
01PDP
0.014
0.022
0.003
0.921
0.031
0.057
1.01
0.07
0.00
0.94
0.59
23.75
DAVIS 36-5 (ALLOC-G) 7SA
01PDP
0.036
0.085
0.011
2.302
0.121
0.223
2.65
0.19
0.00
2.45
1.31
41.50
DAVIS 36-5 (ALLOC-H) 8SB
01PDP
0.030
0.647
0.081
1.963
0.919
1.691
4.57
0.39
0.00
4.18
2.48
29.75
DAVIS 36-5 (ALLOC-H) 8SS
01PDP
0.020
0.006
0.001
1.290
0.008
0.015
1.31
0.09
0.00
1.22
0.76
27.42
DEMANGONE 1
01PDP
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
DICKSON CRC JF 1H
01PDP
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
DICKSON CRC JF 3H
01PDP
0.000
215.162
0.000
0.000
418.746
0.000
418.75
7.61
0.00
411.13
291.47
20.83
DILLES BOTTOM 210744 3B
01PDP
0.000
0.007
0.000
0.000
0.021
0.000
0.02
0.00
0.00
0.02
0.01
19.83
DIRE WOLF 30 3BS A 1H
01PDP
0.028
0.062
0.009
1.788
0.042
0.194
2.02
0.15
0.00
1.88
1.06
38.67
DIRE WOLF 50 WA A 1H
01PDP
0.076
0.125
0.017
4.857
0.084
0.387
5.33
0.39
0.00
4.94
2.98
29.75
DIRE WOLF 60 WB A 1H
01PDP
0.038
0.095
0.013
2.440
0.064
0.294
2.80
0.21
0.00
2.59
1.65
29.75
DIRE WOLF 70 WC A 1H
01PDP
0.033
0.072
0.010
2.117
0.048
0.223
2.39
0.17
0.00
2.21
1.22
40.00
DIRE WOLF B 5A
01PDP
0.034
0.026
0.004
2.197
0.018
0.082
2.30
0.16
0.00
2.13
1.47
29.75
DIRE WOLF C 6TB
01PDP
0.035
0.030
0.004
2.247
0.020
0.094
2.36
0.17
0.00
2.19
1.39
29.75
DIRE WOLF D 7B
01PDP
0.086
0.602
0.082
5.506
0.407
1.870
7.78
0.61
0.00
7.18
4.54
29.75
DIRE WOLF UNIT 1 0402BH
01PDP
0.153
8.865
1.461
9.915
12.314
29.562
51.79
4.80
0.00
46.99
25.92
29.75
DIRE WOLF UNIT 1 0404BH
01PDP
0.409
1.432
0.236
26.456
1.990
4.777
33.22
2.51
0.00
30.71
18.01
29.83
DIRE WOLF UNIT 1 0411AH
01PDP
0.094
0.677
0.112
6.062
0.941
2.259
9.26
0.74
0.00
8.53
5.76
21.50
DIRE WOLF UNIT 1 0413AH
01PDP
0.001
0.774
0.128
0.050
1.075
2.580
3.70
0.36
0.00
3.34
2.43
9.67
DIRE WOLF UNIT 1 0414AH
01PDP
0.227
0.450
0.074
14.648
0.625
1.499
16.77
1.23
0.00
15.54
8.85
29.83
DIRE WOLF UNIT 1 0422SH
01PDP
0.856
0.914
0.151
55.358
1.270
3.049
59.68
4.29
0.00
55.39
30.55
29.75
DIRE WOLF UNIT 1 0424SH
01PDP
0.304
0.751
0.124
19.678
1.043
2.503
23.22
1.72
0.00
21.50
12.93
29.83
DIRE WOLF UNIT 1 0433SH
01PDP
0.239
1.641
0.271
15.474
2.280
5.473
23.23
1.84
0.00
21.39
12.37
29.83
DIRE WOLF UNIT 1 0471JH
01PDP
0.752
3.855
0.636
48.646
5.355
12.855
66.86
5.18
0.00
61.67
36.29
29.75
DIRE WOLF UNIT 1 0474JH
01PDP
0.174
8.346
1.376
11.247
11.593
27.831
50.67
4.65
0.00
46.02
25.22
29.83
DIRE WOLF UNIT 2 0406BH
01PDP
0.084
0.236
0.039
5.438
0.328
0.788
6.55
0.49
0.00
6.06
3.83
29.42
DIRE WOLF UNIT 2 0407BH
01PDP
0.462
2.806
0.463
29.879
3.897
9.356
43.13
3.39
0.00
39.74
20.96
50.00
DIRE WOLF UNIT 2 0415AH
01PDP
0.070
0.173
0.029
4.518
0.241
0.578
5.34
0.40
0.00
4.94
3.16
26.92
DIRE WOLF UNIT 2 0416AH
01PDP
0.084
3.026
0.499
5.456
4.204
10.091
19.75
1.78
0.00
17.97
10.20
29.83
DIRE WOLF UNIT 2 0417AH
01PDP
0.052
0.116
0.019
3.363
0.162
0.388
3.91
0.29
0.00
3.62
2.37
23.33
DIRE WOLF UNIT 2 0426SH
01PDP
0.331
4.164
0.686
21.375
5.784
13.885
41.04
3.42
0.00
37.62
21.71
29.83
DIRE WOLF UNIT 2 0427SH
01PDP
0.088
2.800
0.462
5.718
3.889
9.337
18.94
1.70
0.00
17.25
9.58
29.83
DIRE WOLF UNIT 2 0428SH
01PDP
0.101
0.156
0.026
6.540
0.217
0.521
7.28
0.53
0.00
6.75
4.33
29.83
DIRE WOLF UNIT 2 0435SH
01PDP
0.129
0.426
0.070
8.348
0.592
1.421
10.36
0.78
0.00
9.58
5.73
29.83
DIRE WOLF UNIT 2 0437SH
01PDP
0.054
1.520
0.251
3.522
2.111
5.067
10.70
0.95
0.00
9.75
5.55
29.83
DOBBY 43D 1HF
01PDP
0.043
0.446
0.056
2.809
0.634
1.166
4.61
0.37
0.00
4.24
2.43
29.83
DOLORES WOLF 41-44 A UNIT A 3H
01PDP
0.094
0.181
0.053
6.109
0.258
1.099
7.47
0.56
0.00
6.91
4.44
29.75
DOLORES WOLF 41-44 A UNIT L 3H
01PDP
0.070
0.161
0.047
4.526
0.229
0.978
5.73
0.43
0.00
5.30
3.40
29.75
DONALDSON 4-54 1H
01PDP
0.002
0.145
0.016
0.134
0.232
0.381
0.75
0.07
0.00
0.68
0.37
27.92
DONALDSON 4-54 U 34H
01PDP
0.009
0.232
0.026
0.595
0.371
0.609
1.58
0.14
0.00
1.44
0.75
29.83
DOYEN NE WEL JF 3H
01PDP
0.000
71.595
0.000
0.000
139.338
0.000
139.34
2.53
0.00
136.81
71.85
29.75
DOYEN NW WEL JF 1H
01PDP
0.000
1.816
0.000
0.000
3.535
0.000
3.53
0.06
0.00
3.47
1.83
29.67
DRAINAGE 34-136 1H
01PDP
0.000
0.001
0.000
0.018
0.001
0.003
0.02
0.00
0.00
0.02
0.02
2.00
DRAINAGE 34-136 2H
01PDP
0.010
0.013
0.002
0.610
0.009
0.040
0.66
0.05
0.00
0.61
0.37
20.33
DRAINAGE 34-136 3H
01PDP
0.006
0.004
0.001
0.411
0.003
0.013
0.43
0.03
0.00
0.40
0.24
17.33
DRAINAGE 34-136 4H
01PDP
0.007
0.004
0.001
0.461
0.003
0.013
0.48
0.03
0.00
0.44
0.29
16.25
DRAINAGE A3 6LA
01PDP
0.029
0.036
0.005
1.867
0.024
0.111
2.00
0.14
0.00
1.86
1.15
29.75
DRIVER-LANE 30A 1H
01PDP
0.576
3.276
0.543
37.459
7.019
9.656
54.13
4.25
0.00
49.88
28.85
29.83
DRIVER-LANE 30B 2H
01PDP
0.337
2.179
0.361
21.945
4.668
6.422
33.04
2.62
0.00
30.41
18.11
29.83
DRIVER-LANE 30C 3H
01PDP
0.490
4.655
0.771
31.913
9.974
13.721
55.61
4.55
0.00
51.05
27.68
29.83
DRIVER-LANE 30D 4H
01PDP
0.441
2.805
0.465
28.703
6.011
8.270
42.98
3.41
0.00
39.58
22.36
29.83



     TABULAR ONELINER - Table 7
NET OIL
NET GAS
NET NGL
NET TOTAL
NET GAS
NET NGLREVENUE
REVENUE
REVENUE
REVENUE    
EXPENSE &
INVEST    
NON-DISCDISC CF (M$)-LIFE
WELL_NAME
RSV_CAT
NET OIL (MBBLS)
(MMCF)
(MBBLS)
(M$)
(M$)
(M$)
(M$)
TAX (M$)
(M$)
CF (M$)
PV10
(YRS)
DRIVER-LANE 30E 5H
01PDP
0.609
3.765
0.624
39.654
8.068
11.100
58.82
4.65
0.00
54.17
30.57
29.83
DRIVER-LANE 30F 6H
01PDP
0.403
6.032
1.000
26.195
12.925
17.781
56.90
4.84
0.00
52.06
27.96
29.83
DUCHESNE LAND 4-10C5
01PDP
0.033
0.096
0.006
1.629
0.202
0.181
2.01
0.10
0.00
1.92
1.01
24.33
DUNLAP 023-3
01PDP
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
DUNLAP 024-4
01PDP
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
DUNN 65-77 A UNIT A 3H
01PDP
0.161
0.279
0.023
9.928
0.557
0.473
10.96
0.79
0.00
10.16
6.29
50.00
DYER 33 A
01PDP
0.075
0.402
0.066
4.828
0.559
1.342
6.73
0.52
0.00
6.20
4.44
8.92
DYER 3301
01PDP
0.338
0.714
0.118
21.830
0.992
2.381
25.20
1.86
0.00
23.35
14.14
18.92
DYER 3302
01PDP
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
DYER 3303
01PDP
0.060
0.351
0.058
3.893
0.487
1.169
5.55
0.43
0.00
5.12
3.87
7.42
DYER 33B
01PDP
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
DYER 33D
01PDP
0.034
0.056
0.009
2.175
0.077
0.186
2.44
0.18
0.00
2.26
1.93
3.83
DYER 33F
01PDP
0.012
0.121
0.020
0.753
0.168
0.404
1.33
0.11
0.00
1.22
1.10
2.33
DYER 33H
01PDP
0.035
0.169
0.028
2.286
0.235
0.564
3.08
0.24
0.00
2.85
2.43
4.08
EASON UNIT 1
01PDP
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
EAST ACKERLY DEAN UNIT 99
01PDP
0.000
0.000
0.000
0.019
0.000
0.001
0.02
0.00
0.00
0.02
0.01
7.67
EILAND 1806A-33 1H
01PDP
0.050
0.063
0.009
3.196
0.043
0.196
3.43
0.25
0.00
3.19
1.75
29.83
EILAND 1806B-33 1H
01PDP
0.053
0.092
0.013
3.395
0.062
0.286
3.74
0.27
0.00
3.47
2.04
29.83
EILAND 1806B-33 62H
01PDP
0.038
0.091
0.012
2.426
0.061
0.282
2.77
0.20
0.00
2.57
1.52
29.83
EILAND 1806C-33 1H
01PDP
0.040
0.078
0.011
2.575
0.053
0.244
2.87
0.21
0.00
2.66
1.43
29.83
EILAND 1806C-33 81H
01PDP
0.046
0.055
0.008
2.968
0.037
0.171
3.18
0.23
0.00
2.95
1.65
29.83
EILAND 1806C-33 82H
01PDP
0.055
0.065
0.009
3.550
0.044
0.202
3.80
0.27
0.00
3.52
1.96
29.83
EILAND 1806C-33 83H
01PDP
0.027
0.057
0.008
1.727
0.039
0.178
1.94
0.14
0.00
1.80
1.02
29.83
EILAND 6047A-34 41H
01PDP
0.167
0.384
0.052
10.686
0.260
1.192
12.14
0.89
0.00
11.25
6.01
29.83
EL KABONG UNIT 48-17-8 301H
01PDP
0.043
0.063
0.008
2.788
0.050
0.177
3.01
0.22
0.00
2.80
1.60
29.75
EL KABONG UNIT 48-17-8 302H
01PDP
0.040
0.044
0.006
2.545
0.035
0.124
2.70
0.19
0.00
2.51
1.43
29.75
EL KABONG UNIT 48-17-8 303H
01PDP
0.020
0.010
0.001
1.273
0.008
0.029
1.31
0.09
0.00
1.22
0.73
29.75
EL KABONG UNIT 48-17-8 701H
01PDP
0.023
0.064
0.008
1.458
0.051
0.178
1.69
0.12
0.00
1.56
0.85
29.75
EL KABONG UNIT 48-17-8 702H
01PDP
0.021
0.216
0.028
1.344
0.172
0.602
2.12
0.17
0.00
1.95
1.04
29.75
EL KABONG UNIT 48-17-8 703H
01PDP
0.025
0.032
0.004
1.572
0.026
0.089
1.69
0.12
0.00
1.57
0.86
29.75
EL KABONG UNIT 48-17-8 704H
01PDP
0.069
0.019
0.002
4.407
0.015
0.053
4.47
0.31
0.00
4.16
2.27
29.75
EL KABONG UNIT 48-17-8 705H
01PDP
0.036
0.068
0.009
2.337
0.055
0.191
2.58
0.19
0.00
2.39
1.30
39.25
EL KABONG UNIT 48-17-8 801H
01PDP
0.017
0.026
0.003
1.067
0.021
0.073
1.16
0.08
0.00
1.08
0.58
29.75
EL PASO 4-29B5
01PDP
0.024
0.019
0.001
1.207
0.040
0.035
1.28
0.06
0.00
1.22
0.64
21.33
ELIAS 16-9 D 143
01PDP
0.030
0.097
0.016
1.955
0.134
0.323
2.41
0.18
0.00
2.23
1.43
29.83
ELIAS 16-9 UNIT 1 111
01PDP
0.015
0.171
0.028
0.963
0.238
0.571
1.77
0.15
0.00
1.63
1.00
29.83
ELIAS 16-9 UNIT 1 122
01PDP
0.075
0.693
0.114
4.857
0.963
2.311
8.13
0.66
0.00
7.47
4.46
29.83
ELIAS 16-9 UNIT 1 124
01PDP
0.013
0.013
0.002
0.827
0.018
0.044
0.89
0.06
0.00
0.83
0.54
28.00
ELIAS 16-9 UNIT 1 132
01PDP
0.043
0.101
0.017
2.759
0.141
0.338
3.24
0.24
0.00
3.00
1.96
29.83
ELIAS 16-9 UNIT 1 141
01PDP
0.013
0.069
0.011
0.868
0.096
0.231
1.20
0.09
0.00
1.10
0.71
29.83
ELIAS 16-9 UNIT 1 221
01PDP
0.010
0.150
0.025
0.643
0.209
0.502
1.35
0.11
0.00
1.24
0.77
29.83
ELIAS 16-9 UNIT 1 223
01PDP
0.012
0.097
0.016
0.771
0.135
0.324
1.23
0.10
0.00
1.13
0.71
29.83
ELIAS 16-9 UNIT 1 231
01PDP
0.020
0.169
0.028
1.296
0.235
0.563
2.09
0.17
0.00
1.92
1.21
29.83
ELIAS 16-9 UNIT 1 233
01PDP
0.010
0.131
0.022
0.654
0.182
0.437
1.27
0.11
0.00
1.17
0.73
29.83
ELIAS 16-9 UNIT 1 242
01PDP
0.023
0.175
0.029
1.473
0.244
0.585
2.30
0.18
0.00
2.12
1.28
29.83
ELIAS 16-9 UNIT 2 151
01PDP
0.030
0.022
0.004
1.936
0.030
0.072
2.04
0.15
0.00
1.89
1.25
29.83
ELIAS 16-9 UNIT 2 161
01PDP
0.010
0.030
0.005
0.678
0.042
0.101
0.82
0.06
0.00
0.76
0.51
26.83
ELIAS 16-9 UNIT 2 163
01PDP
0.012
0.050
0.008
0.759
0.069
0.166
0.99
0.08
0.00
0.92
0.60
29.67
ELIAS 16-9 UNIT 2 172
01PDP
0.043
0.143
0.050
2.786
0.199
1.004
3.99
0.31
0.00
3.68
2.30
29.83
ELIAS 16-9 UNIT 2 173
01PDP
0.009
0.038
0.006
0.606
0.052
0.125
0.78
0.06
0.00
0.72
0.49
26.17
ELIAS 16-9 UNIT 2 252
01PDP
0.016
0.045
0.007
1.017
0.063
0.152
1.23
0.09
0.00
1.14
0.75
29.83
ELIAS 16-9 UNIT 2 262
01PDP
0.002
0.005
0.001
0.114
0.007
0.016
0.14
0.01
0.00
0.13
0.11
6.42
ELIAS 16-9 UNIT 2 271
01PDP
0.009
0.054
0.009
0.594
0.076
0.181
0.85
0.07
0.00
0.78
0.52
27.33
ELIAS 16-9 UNIT 2 281
01PDP
0.023
0.134
0.022
1.466
0.186
0.445
2.10
0.16
0.00
1.93
1.27
29.83
ELIAS 16-9 UNIT 2 282
01PDP
0.012
0.054
0.009
0.778
0.075
0.180
1.03
0.08
0.00
0.95
0.63
29.75
ELKHEAD 4144 A 2H
01PDP
0.099
1.448
0.161
6.366
2.315
3.796
12.48
1.04
0.00
11.43
5.81
29.83
ELKHEAD 4144 A 5H
01PDP
0.068
1.107
0.123
4.410
1.769
2.901
9.08
0.77
0.00
8.31
4.38
29.83
ELKHEAD 4144 A 7H
01PDP
0.075
1.367
0.152
4.852
2.186
3.584
10.62
0.91
0.00
9.72
5.08
29.83



     TABULAR ONELINER - Table 7
NET OIL
NET GAS
NET NGL
NET TOTAL
NET GAS
NET NGLREVENUE
REVENUE
REVENUE
REVENUE    
EXPENSE &
INVEST    
NON-DISCDISC CF (M$)-LIFE
WELL_NAME
RSV_CAT
NET OIL (MBBLS)
(MMCF)
(MBBLS)
(M$)
(M$)
(M$)
(M$)
TAX (M$)
(M$)
CF (M$)
PV10
(YRS)
ELKHEAD 4144 B 1H
01PDP
0.075
0.569
0.063
4.818
0.910
1.492
7.22
0.57
0.00
6.65
3.58
29.83
ELKHEAD 4144 B 6H
01PDP
0.047
0.580
0.065
3.041
0.928
1.522
5.49
0.45
0.00
5.04
2.75
29.83
ELKHEAD 4144 B 8H
01PDP
0.039
0.444
0.050
2.546
0.710
1.165
4.42
0.36
0.00
4.06
2.20
39.75
ELKHEAD 4144 C 4H
01PDP
0.057
0.542
0.060
3.643
0.867
1.422
5.93
0.48
0.00
5.45
3.03
29.83
ELKHEAD 4144 S 3H
01PDP
0.053
0.295
0.033
3.416
0.471
0.773
4.66
0.36
0.00
4.30
2.20
41.75
ELUSIVE JAZZ 167-168 2HA
01PDP
0.014
0.027
0.004
0.897
0.018
0.083
1.00
0.07
0.00
0.92
0.51
29.83
ELY GAS UNIT NO. 2 1
01PDP
0.000
0.799
0.000
0.000
1.794
0.000
1.79
0.18
0.00
1.62
1.24
6.42
EMMA 218-219 UNIT 1H
01PDP
0.027
0.282
0.038
1.751
0.191
0.876
2.82
0.23
0.00
2.59
1.36
29.75
EP ENERGY 8-13-14-C5-1H
01PDP
0.041
0.135
0.009
2.042
0.284
0.254
2.58
0.12
0.00
2.46
1.98
9.67
EP ENERGY 8-13-14-C5-2H
01PDP
0.086
0.446
0.029
4.261
0.937
0.839
6.04
0.27
0.00
5.77
3.67
22.00
EP ENERGY 8-24-23-C5-2H
01PDP
0.010
0.038
0.002
0.495
0.079
0.071
0.65
0.03
0.00
0.62
0.34
27.00
EP ENERGY 8-24-23-C5-3H
01PDP
0.004
0.006
0.000
0.211
0.013
0.012
0.24
0.01
0.00
0.22
0.17
11.25
EPLEY, J. C. 9
01PDP
0.026
0.001
0.000
1.664
0.001
0.002
1.67
0.12
0.00
1.55
0.85
21.50
EXTREME 210716 3A
01PDP
0.000
5.169
0.000
0.000
10.061
0.000
10.06
0.18
0.00
9.88
5.63
29.67
EXTREME 210716 4B
01PDP
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
FAIREY UNIT 1H
01PDP
0.264
0.000
0.000
15.985
0.000
0.000
15.98
1.12
0.00
14.87
9.03
15.75
FEARLESS 136-137 A 8WB
01PDP
0.827
0.268
0.044
53.485
0.372
0.892
54.75
3.86
0.00
50.89
23.89
50.00
FED W-18346 2-11
01PDP
0.007
0.678
0.007
0.439
1.690
0.167
2.29
0.27
0.00
2.02
0.85
28.33
FED W-18346 3-33
01PDP
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
FEDERAL W-7037 30-11
01PDP
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
FERGUSON 6
01PDP
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
FIELDS UNIT 1H
01PDP
0.293
1.011
0.222
18.624
2.994
4.758
26.38
2.06
0.00
24.32
14.08
18.92
FIELDS UNIT 2H
01PDP
0.171
0.804
0.177
10.900
2.382
3.786
17.07
1.37
0.00
15.70
9.64
15.08
FIELDS UNIT 3H
01PDP
0.043
0.194
0.043
2.760
0.574
0.912
4.25
0.34
0.00
3.91
3.27
4.67
FIELDS UNIT 4H
01PDP
0.095
1.369
0.301
6.054
4.056
6.446
16.56
1.45
0.00
15.10
9.68
13.92
FIRE EYES 47-38 1NA
01PDP
0.227
1.539
0.192
14.740
2.187
4.023
20.95
1.64
0.00
19.31
10.88
29.67
FIRE EYES 47-38 1NS
01PDP
0.077
0.864
0.108
4.982
1.227
2.257
8.47
0.69
0.00
7.78
4.36
29.75
FIRE EYES 47-38 3NA
01PDP
0.172
1.176
0.147
11.129
1.671
3.074
15.87
1.24
0.00
14.63
7.65
50.00
FIRE EYES 47-38 3NS
01PDP
0.087
0.047
0.006
5.613
0.066
0.122
5.80
0.41
0.00
5.39
3.17
29.75
FIRE EYES 47-38 4AH
01PDP
0.050
0.114
0.014
3.226
0.162
0.299
3.69
0.27
0.00
3.42
1.95
29.75
FIRE EYES 47-38 4NS
01PDP
0.202
0.080
0.010
13.112
0.114
0.209
13.43
0.95
0.00
12.49
7.12
29.75
FIRE FROG 57-32 A 1WA
01PDP
0.095
0.272
0.037
6.059
0.184
0.845
7.09
0.52
0.00
6.56
3.73
29.83
FIRE FROG 57-32 B 2BS
01PDP
0.201
0.644
0.088
12.890
0.435
1.999
15.32
1.14
0.00
14.18
7.17
50.00
FIRE FROG 57-32 C 3WA
01PDP
0.101
0.170
0.023
6.488
0.115
0.529
7.13
0.52
0.00
6.62
3.76
29.83
FIRE FROG 57-32 D 4BS
01PDP
0.187
0.619
0.084
11.963
0.419
1.924
14.31
1.07
0.00
13.24
6.93
50.00
FIRESTORM 54-1-12-13-24 AL1 H 1LS
01PDP
0.034
0.062
0.008
2.194
0.088
0.162
2.44
0.18
0.00
2.27
1.33
29.75
FIRESTORM 54-1-12-13-24 AL2 H 1WA
01PDP
0.032
0.078
0.010
2.094
0.111
0.205
2.41
0.18
0.00
2.23
1.34
29.75
FIRESTORM 54-1-12-13-24 AL3 H 2WB
01PDP
0.039
0.166
0.021
2.508
0.236
0.434
3.18
0.24
0.00
2.94
1.52
45.17
FIRESTORM 54-1-12-13-24 AL4 H 2WA
01PDP
0.024
0.023
0.003
1.577
0.032
0.059
1.67
0.12
0.00
1.55
0.91
29.75
FIRESTORM 54-1-12-13-24 AL5 H 2LS
01PDP
0.046
0.089
0.011
2.971
0.126
0.232
3.33
0.24
0.00
3.09
1.92
29.75
FIRESTORM 54-1-12-13-24 AL6 H 3WB
01PDP
0.041
0.160
0.020
2.631
0.228
0.419
3.28
0.25
0.00
3.03
1.87
29.75
FISHERMAN -A- 1
01PDP
0.076
0.000
0.000
4.941
0.000
0.000
4.94
0.35
0.00
4.60
2.64
17.58
FISHERMAN-BRISTOW 23A 1H
01PDP
0.764
1.657
0.273
49.388
2.301
5.525
57.21
4.22
0.00
53.00
30.38
29.83
FISHERMAN-BRISTOW 23B 2H
01PDP
0.582
0.800
0.132
37.615
1.111
2.666
41.39
3.00
0.00
38.39
21.26
40.50
FISHERMAN-BRISTOW 23C 3H
01PDP
0.746
1.663
0.274
48.248
2.311
5.547
56.11
4.14
0.00
51.96
27.86
43.92
FISHERMAN-BRISTOW 23D 4H
01PDP
0.984
2.011
0.331
63.623
2.793
6.705
73.12
5.38
0.00
67.74
36.21
46.83
FLAMING STAR 02-11 1SA
01PDP
0.152
2.549
0.319
9.822
3.621
6.662
20.11
1.70
0.00
18.41
10.75
29.75
FLAMING STAR 02-11 1SS
01PDP
0.020
0.066
0.008
1.293
0.094
0.174
1.56
0.12
0.00
1.44
1.16
8.08
FLAMING STAR 02-11 2SS
01PDP
0.039
1.143
0.143
2.517
1.623
2.987
7.13
0.63
0.00
6.50
3.88
26.83
FLAMING STAR 02-11 3SA
01PDP
0.047
0.573
0.072
3.069
0.815
1.499
5.38
0.44
0.00
4.94
3.18
21.83
FLAMING STAR 02-11 4AH
01PDP
0.201
0.570
0.071
13.017
0.809
1.488
15.31
1.13
0.00
14.18
8.51
29.75
FLAMING STAR 02-11 4SH
01PDP
0.136
1.553
0.194
8.816
2.206
4.059
15.08
1.23
0.00
13.85
8.11
29.75
FLASH WEST A 29-20 4201H
01PDP
0.061
0.215
0.027
3.963
0.306
0.562
4.83
0.36
0.00
4.47
2.84
29.92
FLASH WEST B 29-20 4102H
01PDP
0.036
0.094
0.012
2.358
0.133
0.245
2.74
0.20
0.00
2.53
1.66
29.83
FLASH WEST D 29-20 4204H
01PDP
0.053
0.324
0.041
3.410
0.460
0.847
4.72
0.37
0.00
4.35
2.73
29.92
FLASH WEST F 29-20 4106H
01PDP
0.061
0.166
0.021
3.954
0.236
0.434
4.62
0.34
0.00
4.28
2.73
29.92
FLASH WEST G 29-20 4207H
01PDP
0.078
0.186
0.023
5.082
0.265
0.487
5.83
0.43
0.00
5.40
3.44
29.92
FLEMING 13 10H
01PDP
0.111
6.828
0.761
7.166
10.917
17.903
35.99
3.33
0.00
32.66
16.18
29.83



     TABULAR ONELINER - Table 7
NET OIL
NET GAS
NET NGL
NET TOTAL
NET GAS
NET NGLREVENUE
REVENUE
REVENUE
REVENUE    
EXPENSE &
INVEST    
NON-DISCDISC CF (M$)-LIFE
WELL_NAME
RSV_CAT
NET OIL (MBBLS)
(MMCF)
(MBBLS)
(M$)
(M$)
(M$)
(M$)
TAX (M$)
(M$)
CF (M$)
PV10
(YRS)
FLOTILLA A 211H
01PDP
0.720
3.492
0.475
46.159
2.361
10.849
59.37
4.52
0.00
54.85
34.41
50.00
FLOTILLA B 221H
01PDP
0.740
3.590
0.489
47.454
2.427
11.154
61.03
4.65
0.00
56.39
35.37
50.00
FLOTILLA C 131H
01PDP
0.749
3.631
0.494
47.991
2.455
11.280
61.73
4.70
0.00
57.03
35.77
50.00
FLOTILLA D 215H
01PDP
0.730
3.541
0.482
46.797
2.394
10.999
60.19
4.58
0.00
55.61
34.88
50.00
FLOTILLA E 212H
01PDP
0.634
4.142
0.564
40.635
2.801
12.868
56.30
4.38
0.00
51.93
31.53
50.00
FLOTILLA F 132H
01PDP
0.686
3.329
0.453
43.997
2.251
10.341
56.59
4.31
0.00
52.28
32.80
50.00
FLOTILLA G 222H
01PDP
0.691
3.354
0.457
44.332
2.268
10.420
57.02
4.34
0.00
52.68
33.05
50.00
FLOTILLA H 217H
01PDP
0.694
3.367
0.458
44.506
2.277
10.461
57.24
4.36
0.00
52.89
33.18
50.00
FORT KNOX 11-2 H 1LS
01PDP
0.045
0.309
0.039
2.908
0.439
0.808
4.15
0.33
0.00
3.83
2.13
29.75
FORT KNOX 11-2 H 1WA
01PDP
0.075
0.331
0.041
4.839
0.471
0.866
6.18
0.47
0.00
5.71
2.93
41.58
FORT KNOX 11-2 H 1WB
01PDP
0.058
0.323
0.040
3.770
0.459
0.845
5.07
0.39
0.00
4.68
2.79
29.75
FORT KNOX 11-2 H 2WA
01PDP
0.036
0.271
0.034
2.346
0.386
0.709
3.44
0.27
0.00
3.17
1.80
29.75
FORT KNOX 11-2 H 2WB
01PDP
0.029
0.583
0.073
1.908
0.828
1.523
4.26
0.36
0.00
3.89
2.04
29.75
FORT KNOX 11-2 R 2LS
01PDP
0.023
0.209
0.026
1.468
0.298
0.547
2.31
0.19
0.00
2.13
1.27
26.25
FORT KNOX 11-2-58EX H 3WA
01PDP
0.041
0.147
0.018
2.679
0.209
0.384
3.27
0.25
0.00
3.03
1.81
29.50
FORT KNOX 11-2-58X H 3WB
01PDP
0.047
0.308
0.038
3.062
0.437
0.805
4.30
0.34
0.00
3.97
2.40
29.75
FRED HALL UNIT 2
01PDP
0.016
0.187
0.038
1.021
0.266
0.700
1.99
0.17
0.00
1.82
1.29
11.17
FRED HALL UNIT 3
01PDP
0.027
0.000
0.000
1.742
0.000
0.000
1.74
0.12
0.00
1.62
1.17
10.25
FRYAR 18 2
01PDP
0.137
0.063
0.008
8.875
0.090
0.166
9.13
0.65
0.00
8.49
5.03
14.83
FRYING PAN A 22202 175-176 01H
01PDP
0.014
0.024
0.003
0.884
0.016
0.073
0.97
0.20
0.00
0.78
0.45
29.83
FRYING PAN B 22202 175-176 02H
01PDP
0.007
0.009
0.001
0.456
0.006
0.029
0.49
0.15
0.00
0.34
0.20
29.58
FULLER 1
01PDP
0.144
0.000
0.000
9.303
0.000
0.000
9.30
0.65
0.00
8.65
4.87
19.25
FUNKY BOSS B 8251H
01PDP
0.000
0.001
0.000
0.017
0.001
0.004
0.02
0.00
0.00
0.02
0.01
29.83
FUNKY BOSS C 8270H
01PDP
0.000
0.001
0.000
0.018
0.001
0.004
0.02
0.00
0.00
0.02
0.01
49.25
GADDIE 1-31 UNIT 1H
01PDP
0.092
0.343
0.047
5.926
0.232
1.065
7.22
0.54
0.00
6.68
3.96
29.83
GADDIE 1-31 UNIT 2H
01PDP
0.041
0.386
0.053
2.653
0.261
1.199
4.11
0.33
0.00
3.78
2.06
29.83
GADDIE 1-31 UNIT 3H
01PDP
0.025
0.171
0.023
1.613
0.116
0.532
2.26
0.18
0.00
2.08
1.18
26.92
GASTON 1
01PDP
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
GASTON 4
01PDP
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
GELETKA 1
01PDP
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
GEORGE T STAGG 5-2 UNIT 1H
01PDP
0.001
0.962
0.107
0.034
1.538
2.522
4.09
0.40
0.00
3.69
2.49
15.67
GEORGIA 39 1
01PDP
0.071
0.236
0.039
4.588
0.328
0.786
5.70
0.43
0.00
5.27
3.18
23.33
GERDES UNIT 1H
01PDP
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
GERDES UNIT 2H
01PDP
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
GERDES UNIT 3H
01PDP
0.385
1.005
0.221
24.543
2.977
4.731
32.25
2.47
0.00
29.78
16.32
23.17
GERDES UNIT 4H
01PDP
0.067
1.269
0.279
4.297
3.760
5.976
14.03
1.26
0.00
12.78
7.46
16.25
GERDES UNIT 5H
01PDP
0.113
0.714
0.157
7.176
2.115
3.361
12.65
1.04
0.00
11.61
7.31
14.00
GERDES UNIT 6H
01PDP
0.016
0.645
0.142
1.030
1.911
3.037
5.98
0.56
0.00
5.42
4.08
7.75
GERDES-LANGHOFF 1L
01PDP
0.074
0.118
0.026
4.724
0.348
0.554
5.63
0.42
0.00
5.21
3.82
8.75
GERDES-RATHKAMP 1L
01PDP
1.162
2.977
0.655
73.960
8.820
14.017
96.80
7.41
0.00
89.39
47.70
29.50
GILLESPIE UNIT 1H
01PDP
0.280
0.045
0.007
16.974
0.127
0.113
17.21
1.21
0.00
16.01
10.69
12.42
GINGER 22-27 1AH
01PDP
0.162
1.984
0.248
10.509
2.818
5.185
18.51
1.52
0.00
16.99
9.04
29.75
GINGER 22-27 1MS
01PDP
0.116
0.004
0.001
7.507
0.006
0.011
7.52
0.53
0.00
7.00
3.86
29.75
GINGER 22-27 2AH
01PDP
0.233
0.242
0.030
15.105
0.344
0.633
16.08
1.15
0.00
14.93
7.83
29.75
GINGER 22-27 2SH
01PDP
0.077
1.122
0.140
5.015
1.594
2.933
9.54
0.79
0.00
8.75
4.60
29.75
GIZA 10-4-59 H 4W
01PDP
0.017
0.024
0.002
1.041
0.047
0.040
1.13
0.08
0.00
1.05
0.65
29.67
GLASS RANCH 19 1
01PDP
0.001
0.001
0.000
0.064
0.002
0.004
0.07
0.01
0.00
0.06
0.04
15.50
GLASS RANCH 19 2HA
01PDP
0.002
0.005
0.001
0.106
0.007
0.018
0.13
0.01
0.00
0.12
0.07
21.75
GLASS -Y- 1
01PDP
0.003
0.001
0.000
0.182
0.001
0.007
0.19
0.01
0.00
0.18
0.08
29.00
GOERGEN 9-13-14-C5-3H
01PDP
0.099
0.538
0.035
4.891
1.130
1.012
7.03
0.31
0.00
6.72
3.80
27.17
GOERGEN 9-13-14-C5-4H
01PDP
0.125
0.872
0.057
6.167
1.831
1.639
9.64
0.42
0.00
9.22
5.13
29.67
GOLD LION 39-46 A 2DN
01PDP
0.003
0.001
0.000
0.219
0.001
0.009
0.23
0.02
0.00
0.21
0.11
50.00
GOLD LION 39-46 B 6DN
01PDP
0.001
0.001
0.000
0.070
0.001
0.009
0.08
0.01
0.00
0.07
0.04
33.08
GOLINSKI 4-24B5
01PDP
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
GORDON SE CRC JF 4H
01PDP
0.000
141.970
0.000
0.000
276.301
0.000
276.30
5.02
0.00
271.28
173.73
25.33
GORDON SE CRC JF 6H
01PDP
0.000
177.081
0.000
0.000
344.634
0.000
344.63
6.26
0.00
338.37
206.04
29.08
GORDON SW CRC JF 2H
01PDP
0.000
117.352
0.000
0.000
228.390
0.000
228.39
4.15
0.00
224.24
149.04
21.17
GR CENTRAL 50-64 A UNIT A 1H
01PDP
0.146
0.084
0.024
8.994
0.304
0.513
9.81
0.71
0.00
9.10
5.28
29.75



     TABULAR ONELINER - Table 7
NET OIL
NET GAS
NET NGL
NET TOTAL
NET GAS
NET NGLREVENUE
REVENUE
REVENUE
REVENUE    
EXPENSE &
INVEST    
NON-DISCDISC CF (M$)-LIFE
WELL_NAME
RSV_CAT
NET OIL (MBBLS)
(MMCF)
(MBBLS)
(M$)
(M$)
(M$)
(M$)
TAX (M$)
(M$)
CF (M$)
PV10
(YRS)
GR CENTRAL 50-64 A UNIT A 2H
01PDP
0.148
0.344
0.097
9.125
1.244
2.101
12.47
0.97
0.00
11.51
6.91
29.75
GR CENTRAL 50-64 A UNIT A 3H
01PDP
0.225
0.214
0.060
13.882
0.774
1.307
15.96
1.17
0.00
14.79
8.56
29.75
GR CENTRAL 50-64 B UNIT A 5H
01PDP
0.444
0.405
0.114
27.404
1.463
2.470
31.34
2.30
0.00
29.04
17.40
29.75
GR CENTRAL 50-64 B UNIT A 6H
01PDP
0.352
0.845
0.238
21.720
3.054
5.157
29.93
2.32
0.00
27.61
16.14
29.75
GR CENTRAL 50-64 B UNIT A 7H
01PDP
0.423
0.515
0.145
26.111
1.864
3.147
31.12
2.32
0.00
28.81
17.09
29.75
GR WEST 49-62 A UNIT A 1H
01PDP
0.761
4.029
1.135
47.022
14.567
24.598
86.19
7.13
0.00
79.06
40.49
50.00
GR WEST 49-62 A UNIT A 2H
01PDP
0.495
0.613
0.173
30.581
2.215
3.740
36.54
2.72
0.00
33.82
20.08
29.75
GR WEST 49-62 A UNIT A 3H
01PDP
0.921
0.380
0.107
56.896
1.374
2.321
60.59
4.34
0.00
56.25
30.24
29.75
GR WEST 49-62 B UNIT A 5H
01PDP
0.076
0.148
0.042
4.684
0.536
0.904
6.12
0.47
0.00
5.66
3.29
29.75
GR WEST 49-62 B UNIT A 6H
01PDP
0.064
0.154
0.043
3.972
0.558
0.942
5.47
0.42
0.00
5.05
2.95
29.75
GR WEST 49-62 B UNIT A 7H
01PDP
0.020
0.042
0.012
1.262
0.152
0.256
1.67
0.13
0.00
1.54
0.94
24.92
GR WEST 49-62 B UNIT L 5H
01PDP
0.052
0.037
0.011
3.218
0.135
0.228
3.58
0.26
0.00
3.32
1.94
29.75
GR WEST 49-62 B UNIT L 6H
01PDP
0.049
0.033
0.009
3.040
0.118
0.199
3.36
0.24
0.00
3.11
1.90
29.75
GRAFF 1
01PDP
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
GRANT 18A 4HK
01PDP
0.059
0.169
0.021
3.831
0.240
0.442
4.51
0.33
0.00
4.18
2.34
30.42
GRANT 18B 5HJ
01PDP
0.208
1.118
0.140
13.463
1.588
2.921
17.97
1.38
0.00
16.59
9.45
29.83
GRANT 18B 6HK
01PDP
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
GRANTHAM WEST 50-48 UNIT 1DN
01PDP
0.659
1.265
0.209
42.607
1.757
4.218
48.58
3.56
0.00
45.02
27.51
29.83
GRANTHAM WEST 50-48 UNIT 1LS
01PDP
0.130
0.255
0.042
8.400
0.354
0.851
9.60
0.70
0.00
8.90
5.64
27.50
GRANTHAM WEST 50-48 UNIT 1MS
01PDP
0.208
0.108
0.018
13.438
0.151
0.362
13.95
0.99
0.00
12.96
8.27
29.83
GRANTHAM WEST 50-48 UNIT 1WA
01PDP
0.230
0.892
0.147
14.885
1.239
2.975
19.10
1.45
0.00
17.65
11.02
29.83
GRANTHAM WEST 50-48 UNIT 1WB
01PDP
0.174
0.859
0.142
11.255
1.193
2.864
15.31
1.18
0.00
14.13
8.83
29.83
GRANTHAM WEST 50-48 UNIT 2DN
01PDP
0.410
0.929
0.153
26.531
1.290
3.098
30.92
2.28
0.00
28.64
17.89
29.83
GRANTHAM WEST 50-48 UNIT 2JM
01PDP
0.159
1.090
0.180
10.269
1.514
3.635
15.42
1.22
0.00
14.20
9.03
29.83
GRANTHAM WEST 50-48 UNIT 3DN
01PDP
0.015
1.121
0.185
0.977
1.558
3.739
6.27
0.59
0.00
5.69
3.61
24.92
GRANTHAM WEST 50-48 UNIT 3LS
01PDP
0.012
0.199
0.033
0.804
0.276
0.664
1.74
0.15
0.00
1.60
1.34
7.50
GRANTHAM WEST 50-48 UNIT 3MS
01PDP
0.054
0.514
0.085
3.502
0.714
1.714
5.93
0.48
0.00
5.45
3.42
23.75
GRANTHAM WEST 50-48 UNIT 3WA
01PDP
0.010
1.454
0.240
0.627
2.020
4.849
7.50
0.72
0.00
6.78
4.13
28.17
GRANTHAM WEST 50-48 UNIT 3WB
01PDP
0.037
0.425
0.070
2.422
0.591
1.419
4.43
0.37
0.00
4.07
2.80
18.50
GRAYSTONE UNIT 39-26 4AH
01PDP
0.023
0.173
0.022
1.470
0.245
0.451
2.17
0.17
0.00
2.00
1.21
29.75
GRAYSTONE UNIT 39-26 4SH
01PDP
0.006
0.034
0.004
0.385
0.048
0.088
0.52
0.04
0.00
0.48
0.31
29.75
GRAYSTONE UNIT 39-26 5AH
01PDP
0.010
0.064
0.008
0.646
0.091
0.168
0.91
0.07
0.00
0.83
0.53
29.75
GRAYSTONE UNIT 39-26 5SH
01PDP
0.006
0.041
0.005
0.366
0.058
0.107
0.53
0.04
0.00
0.49
0.32
29.75
GRAYSTONE UNIT 39-26 6AH
01PDP
0.009
0.044
0.006
0.574
0.063
0.115
0.75
0.06
0.00
0.69
0.45
29.75
GRAYSTONE UNIT 39-26 6SH
01PDP
0.024
0.013
0.002
1.583
0.018
0.034
1.64
0.12
0.00
1.52
0.97
29.75
GREEN CREIGHTON 0401WA
01PDP
0.004
0.009
0.003
0.253
0.013
0.057
0.32
0.02
0.00
0.30
0.16
30.33
GREEN CREIGHTON 0429 1WA
01PDP
0.002
0.002
0.001
0.153
0.003
0.013
0.17
0.01
0.00
0.16
0.09
22.08
GREER SIKES 42-41 E 251
01PDP
0.041
0.503
0.093
2.621
0.535
1.528
4.68
0.39
0.00
4.30
2.60
29.83
GREER SIKES 42-41 F 261
01PDP
0.117
2.297
0.427
7.490
2.442
6.974
16.91
1.45
0.00
15.46
8.28
29.83
GREER SIKES 42-41 F 262
01PDP
0.047
0.522
0.097
2.980
0.555
1.585
5.12
0.42
0.00
4.70
2.62
29.83
GREER SIKES 42-41 G 271
01PDP
0.043
2.086
0.387
2.725
2.217
6.332
11.27
1.03
0.00
10.24
5.63
29.83
GREER SIKES 42-41 G 272
01PDP
0.047
0.795
0.148
2.974
0.845
2.415
6.23
0.53
0.00
5.71
3.20
29.83
GREER SIKES 42-41 H 281
01PDP
0.028
0.431
0.080
1.786
0.458
1.307
3.55
0.30
0.00
3.25
1.91
29.83
GRIFFIN RANCH UNIT 23-31 1AH
01PDP
0.119
1.460
0.182
7.705
2.074
3.815
13.59
1.12
0.00
12.48
7.15
29.75
GRIFFIN RANCH UNIT 23-31 1SH
01PDP
0.000
0.012
0.001
0.002
0.017
0.031
0.05
0.00
0.00
0.05
0.04
1.67
GRIFFIN RANCH UNIT 23-31 2AH
01PDP
0.125
0.074
0.009
8.100
0.106
0.194
8.40
0.60
0.00
7.80
4.49
29.75
GRIFFIN RANCH UNIT 23-31 2SH
01PDP
0.059
0.054
0.007
3.808
0.077
0.142
4.03
0.29
0.00
3.74
2.18
29.75
GRIFFIN RANCH UNIT 23-31 3AH
01PDP
0.170
1.640
0.205
11.038
2.329
4.285
17.65
1.42
0.00
16.23
9.07
29.75
GRIFFIN RANCH UNIT 23-31 3SH
01PDP
0.032
0.021
0.003
2.043
0.031
0.056
2.13
0.15
0.00
1.98
1.26
23.83
GRISWOLD S WYN JF 4H
01PDP
0.000
119.179
0.000
0.000
231.944
0.000
231.94
4.22
0.00
227.73
129.29
29.75
GRISWOLD SW WYN JF 2H
01PDP
0.000
27.976
0.000
0.000
54.446
0.000
54.45
0.99
0.00
53.46
30.96
29.75
GRISWOLD WYN JF 6H
01PDP
0.000
138.469
0.000
0.000
269.487
0.000
269.49
4.90
0.00
264.59
147.58
29.75
GRISWOLD WYN JF 8H
01PDP
0.000
104.832
0.000
0.000
204.023
0.000
204.02
3.71
0.00
200.32
122.77
24.83
GRIZZLY BEAR 7780 2U A 2H
01PDP
0.024
0.138
0.015
1.515
0.221
0.362
2.10
0.16
0.00
1.93
1.06
25.92
GRIZZLY BEAR 7780 3U A 3H
01PDP
0.019
0.259
0.029
1.225
0.414
0.679
2.32
0.19
0.00
2.12
1.17
29.83
GRIZZLY BEAR 7780 4U A 4H
01PDP
0.050
0.691
0.077
3.221
1.105
1.812
6.14
0.51
0.00
5.63
2.82
33.42
GRIZZLY BEAR 7780 5U A 5H
01PDP
0.027
0.314
0.035
1.769
0.503
0.824
3.10
0.25
0.00
2.84
1.60
29.83
GRIZZLY BEAR 7780 6U A 6H
01PDP
0.120
0.535
0.060
7.707
0.855
1.403
9.97
0.76
0.00
9.21
5.04
29.83


     TABULAR ONELINER - Table 7
NET OIL
NET GAS
NET NGL
NET TOTAL
NET GAS
NET NGLREVENUE
REVENUE
REVENUE
REVENUE    
EXPENSE &
INVEST    
NON-DISCDISC CF (M$)-LIFE
WELL_NAME
RSV_CAT
NET OIL (MBBLS)
(MMCF)
(MBBLS)
(M$)
(M$)
(M$)
(M$)
TAX (M$)
(M$)
CF (M$)
PV10
(YRS)
GRIZZLY SOUTH 7673 A 1H
01PDP
0.107
0.334
0.037
6.876
0.535
0.877
8.29
0.62
0.00
7.67
4.30
29.83
GRIZZLY SOUTH 7673 A 3H
01PDP
0.104
0.474
0.053
6.684
0.758
1.243
8.68
0.66
0.00
8.02
4.50
29.83
GRIZZLY SOUTH 7673 A 5H
01PDP
0.071
0.277
0.031
4.597
0.442
0.725
5.76
0.44
0.00
5.33
3.39
23.50
GRIZZLY SOUTH 7673 A 8H
01PDP
0.062
0.102
0.011
3.973
0.163
0.267
4.40
0.32
0.00
4.08
2.51
22.33
GRIZZLY SOUTH 7673 B 2H
01PDP
0.135
0.295
0.033
8.679
0.472
0.773
9.92
0.73
0.00
9.20
5.10
29.83
GRIZZLY SOUTH 7673 B 4H
01PDP
0.131
0.822
0.092
8.467
1.314
2.155
11.94
0.93
0.00
11.00
6.03
29.83
GRIZZLY SOUTH 7673 B 6H
01PDP
0.215
1.543
0.172
13.844
2.467
4.046
20.36
1.61
0.00
18.75
10.45
29.83
GRIZZLY WEST 77 1H
01PDP
0.061
0.533
0.059
3.952
0.852
1.396
6.20
0.50
0.00
5.70
3.08
30.25
GRIZZLY WEST 77 A 3H
01PDP
0.032
0.007
0.001
2.054
0.011
0.019
2.08
0.15
0.00
1.94
1.19
21.67
GRIZZLY WEST 77 C 2H
01PDP
0.038
0.156
0.017
2.438
0.249
0.408
3.10
0.23
0.00
2.86
1.50
28.92
GUARDIAN A 12-22 6SH
01PDP
0.052
0.292
0.037
3.341
0.416
0.764
4.52
0.35
0.00
4.17
2.19
43.42
GUARDIAN UNIT 12-22 4AH
01PDP
0.085
0.896
0.112
5.485
1.273
2.343
9.10
0.74
0.00
8.36
4.91
29.75
GUARDIAN UNIT 12-22 4SH
01PDP
0.066
0.423
0.053
4.248
0.601
1.106
5.96
0.46
0.00
5.49
3.14
29.75
GUARDIAN UNIT 12-22 5AH
01PDP
0.135
1.801
0.225
8.745
2.559
4.708
16.01
1.32
0.00
14.69
8.08
29.75
GUARDIAN UNIT 12-22 5SH
01PDP
0.228
0.190
0.024
14.786
0.269
0.496
15.55
1.11
0.00
14.44
8.19
29.75
GUARDIAN UNIT 12-22 6AH
01PDP
0.166
0.215
0.027
10.752
0.305
0.561
11.62
0.84
0.00
10.78
6.18
29.75
GUITAR 11
01PDP
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
GUITAR 13 1
01PDP
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
GUNNER C 3LS
01PDP
0.005
0.017
0.002
0.332
0.024
0.045
0.40
0.03
0.00
0.37
0.22
29.75
GUNNER C 4A
01PDP
0.002
0.013
0.002
0.100
0.019
0.035
0.15
0.01
0.00
0.14
0.08
29.75
GUNNER D 5MS
01PDP
0.010
0.035
0.004
0.647
0.049
0.091
0.79
0.06
0.00
0.73
0.40
29.75
GUNNER D 6LS
01PDP
0.002
0.007
0.001
0.141
0.011
0.019
0.17
0.01
0.00
0.16
0.09
29.75
GUNSLINGER UNIT L 4H
01PDP
0.049
0.130
0.016
3.180
0.185
0.340
3.71
0.27
0.00
3.43
2.00
29.83
GUNSMOKE 1-40 A 1JM
01PDP
0.447
1.623
0.268
28.920
2.254
5.412
36.59
2.77
0.00
33.81
17.72
48.08
GUNSMOKE 1-40 B 2LS
01PDP
0.268
1.058
0.174
17.306
1.470
3.528
22.30
1.70
0.00
20.60
10.47
43.00
GUNSMOKE 1-40 C 3WA
01PDP
0.285
1.667
0.275
18.414
2.316
5.560
26.29
2.06
0.00
24.23
12.89
29.83
GUNSMOKE 1-40 D 4LB
01PDP
0.230
2.004
0.330
14.889
2.784
6.683
24.36
1.97
0.00
22.39
11.45
46.50
GUNSMOKE 40-1 F 6LS
01PDP
0.170
1.068
0.176
11.020
1.483
3.561
16.06
1.26
0.00
14.80
8.49
29.83
GUNSMOKE 40-1 G 7WA
01PDP
0.134
1.362
0.225
8.669
1.892
4.543
15.10
1.24
0.00
13.87
8.25
29.83
GUNSMOKE 40-1 H 8WB
01PDP
0.222
1.308
0.216
14.371
1.817
4.362
20.55
1.61
0.00
18.94
9.75
40.58
GUNSMOKE 40-1 J 10WA
01PDP
0.105
1.256
0.207
6.768
1.745
4.189
12.70
1.05
0.00
11.65
7.12
29.83
GUNSMOKE 40-1 K 11WB
01PDP
0.126
1.566
0.258
8.166
2.175
5.222
15.56
1.30
0.00
14.27
8.21
29.83
GUNSMOKE 40-1 L R009LS
01PDP
0.243
1.211
0.200
15.689
1.683
4.040
21.41
1.66
0.00
19.75
11.64
29.83
GUTHRIE 14-30 B UNIT A 5H
01PDP
0.002
0.022
0.006
0.114
0.031
0.133
0.28
0.02
0.00
0.26
0.13
45.33
GUTHRIE 14-30 B UNIT A 6H
01PDP
0.003
0.022
0.006
0.182
0.031
0.134
0.35
0.03
0.00
0.32
0.21
29.75
GUTHRIE 14-30 B UNIT A 7H
01PDP
0.004
0.017
0.005
0.276
0.025
0.105
0.41
0.03
0.00
0.37
0.19
50.00
GUTHRIE 14-30 B UNIT L 5H
01PDP
0.002
0.034
0.010
0.119
0.048
0.206
0.37
0.03
0.00
0.34
0.16
50.00
GUTHRIE 14-30 B UNIT L 6H
01PDP
0.000
0.020
0.006
0.030
0.029
0.123
0.18
0.02
0.00
0.16
0.09
29.75
GUTHRIE 14-30 B UNIT L 7H
01PDP
0.003
0.004
0.001
0.176
0.006
0.026
0.21
0.02
0.00
0.19
0.12
36.33
GUTHRIE-BUFORD 27 UNIT 1H
01PDP
0.348
25.373
7.351
22.577
36.046
153.692
212.32
20.20
0.00
192.12
97.79
28.00
GUY COWDEN UNIT 1 2502BH
01PDP
0.107
0.586
0.120
7.008
0.832
2.194
10.03
0.79
0.00
9.25
5.58
29.83
GUY COWDEN UNIT 1 2504BH
01PDP
0.186
1.209
0.247
12.136
1.716
4.523
18.37
1.46
0.00
16.91
9.99
29.83
GUY COWDEN UNIT 1 2514AH
01PDP
0.203
0.617
0.126
13.245
0.876
2.310
16.43
1.24
0.00
15.19
8.94
29.83
GUY COWDEN UNIT 1 2571JH
01PDP
0.139
0.253
0.052
9.065
0.360
0.948
10.37
0.76
0.00
9.61
5.68
29.83
GUY COWDEN UNIT 1 2573JH
01PDP
0.184
0.361
0.074
12.002
0.513
1.352
13.87
1.02
0.00
12.85
7.51
29.83
GUY COWDEN UNIT 1 2575JH
01PDP
0.209
0.319
0.065
13.672
0.454
1.196
15.32
1.12
0.00
14.20
8.61
29.83
GUY COWDEN UNIT 2 2505BH
01PDP
0.010
0.121
0.025
0.634
0.172
0.454
1.26
0.11
0.00
1.15
0.70
23.58
GUY COWDEN UNIT 2 2506BH
01PDP
0.021
0.485
0.099
1.378
0.689
1.817
3.88
0.34
0.00
3.54
1.97
29.83
GUY COWDEN UNIT 2 2507BH
01PDP
0.015
0.004
0.001
0.951
0.005
0.013
0.97
0.07
0.00
0.90
0.51
22.75
GUY COWDEN UNIT 2 2508BH
01PDP
0.048
0.693
0.142
3.159
0.983
2.593
6.73
0.57
0.00
6.16
3.27
29.83
GUY COWDEN UNIT 2 2515AH
01PDP
0.086
0.542
0.111
5.611
0.769
2.027
8.41
0.67
0.00
7.74
4.06
29.83
GUY COWDEN UNIT 2 2516AH
01PDP
0.030
0.362
0.074
1.956
0.514
1.354
3.82
0.32
0.00
3.50
1.97
29.83
GUY COWDEN UNIT 2 2517AH
01PDP
0.019
0.397
0.081
1.211
0.563
1.485
3.26
0.29
0.00
2.97
1.70
24.33
GUY COWDEN UNIT 2 2518AH
01PDP
0.045
0.331
0.068
2.940
0.470
1.238
4.65
0.37
0.00
4.27
2.47
29.83
HA RA SU77;LEE 25-36 HC 001-ALT
01PDP
0.000
8.722
0.000
0.000
18.684
0.000
18.68
0.92
0.00
17.77
11.21
20.92
HA RA SU98;ONEAL 8&17-14-16 HC 001-ALT
01PDP
0.000
4.028
0.000
0.000
10.028
0.000
10.03
0.42
0.00
9.60
5.96
29.75
HA RA SU98;ONEAL 8&17-14-16 HC 002-ALT
01PDP
0.000
6.094
0.000
0.000
15.172
0.000
15.17
0.64
0.00
14.53
9.03
29.75
HA RA SU98;PACE 8-14-16 H 001
01PDP
0.000
0.174
0.000
0.000
0.434
0.000
0.43
0.02
0.00
0.42
0.32
6.92



     TABULAR ONELINER - Table 7
NET OIL
NET GAS
NET NGL
NET TOTAL
NET GAS
NET NGLREVENUE
REVENUE
REVENUE
REVENUE    
EXPENSE &
INVEST    
NON-DISCDISC CF (M$)-LIFE
WELL_NAME
RSV_CAT
NET OIL (MBBLS)
(MMCF)
(MBBLS)
(M$)
(M$)
(M$)
(M$)
TAX (M$)
(M$)
CF (M$)
PV10
(YRS)
HA RA SUA;GOLSON 36-25 HC 001-ALT
01PDP
0.000
4.991
0.000
0.000
16.253
0.000
16.25
0.53
0.00
15.73
13.42
4.25
HA RA SUA;GOLSON 36-25 HC 002-ALT
01PDP
0.000
5.208
0.000
0.000
16.960
0.000
16.96
0.55
0.00
16.41
13.86
4.50
HA RA SUA;WIGGINS 36-25 HC 001
01PDP
0.000
42.793
0.000
0.000
139.345
0.000
139.34
4.50
0.00
134.84
88.05
22.42
HA RA SUA;WIGGINS 36-25 HC 002-ALT
01PDP
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
HA RA SUB;LAWSON 31-30 HC 001-ALT
01PDP
0.000
10.011
0.000
0.000
32.597
0.000
32.60
1.05
0.00
31.54
20.45
25.17
HA RA SUB;LAWSON 31-30-19 HC 002-ALT
01PDP
0.000
4.839
0.000
0.000
15.758
0.000
15.76
0.51
0.00
15.25
9.83
21.25
HA RA SUD;RISN 17&20-11-10 HC 003-ALT
01PDP
0.000
534.401
0.000
0.000
1,706.439
0.000
1,706.44
56.22
0.00
1,650.22
1,294.11
43.42
HA RA SUD;RISN 17&20-11-10 HC 004-ALT
01PDP
0.000
579.006
0.000
0.000
1,848.871
0.000
1,848.87
60.91
0.00
1,787.96
1,402.13
43.42
HA RA SUD;RISN 17&20-11-10HC 001
01PDP
0.000
307.724
0.000
0.000
982.619
0.000
982.62
32.37
0.00
950.25
743.45
33.50
HA RA SUD;RISN 17&20-11-10HC 002-ALT
01PDP
0.000
309.952
0.000
0.000
989.731
0.000
989.73
32.61
0.00
957.12
751.14
31.33
HA RA SUL;L & L INV 18-19 HC 001-ALT
01PDP
0.000
0.494
0.000
0.000
1.609
0.000
1.61
0.05
0.00
1.56
1.17
11.75
HA RA SUL;L & L INV 18-19 HC 002-ALT
01PDP
0.000
1.619
0.000
0.000
5.271
0.000
5.27
0.17
0.00
5.10
3.37
22.33
HA RA SUL;ONEAL 9&16-14-16 HC 001-ALT
01PDP
0.000
3.255
0.000
0.000
8.104
0.000
8.10
0.34
0.00
7.76
5.67
29.75
HA RA SUL;ONEAL 9&16-14-16 HC 002-ALT
01PDP
0.000
2.524
0.000
0.000
6.283
0.000
6.28
0.27
0.00
6.02
4.40
29.75
HA RA SUL;ONEAL 9&16-14-16 HC 003-ALT
01PDP
0.000
3.403
0.000
0.000
8.472
0.000
8.47
0.36
0.00
8.11
5.89
29.75
HA RA SUL;ROBNSN 9&16-14-16HC 001-ALT
01PDP
0.000
2.985
0.000
0.000
7.432
0.000
7.43
0.31
0.00
7.12
5.23
29.75
HA RA SUL;SCHION 18-19 HC 001-ALT
01PDP
0.000
15.923
0.000
0.000
51.849
0.000
51.85
1.68
0.00
50.17
31.16
29.75
HA RA SUL;TALBERT 9-14-16 H 001
01PDP
0.000
0.550
0.000
0.000
1.369
0.000
1.37
0.06
0.00
1.31
0.77
18.83
HA RA SUS;MJR FAMLLC 21-39HC 002-ALT
01PDP
0.000
705.427
0.000
0.000
2,297.076
0.000
2,297.08
74.21
0.00
2,222.86
1,679.84
30.00
HA RA SUS;MJR FAMLLC21-28-33HC 001-ALT
01PDP
0.000
928.758
0.000
0.000
3,024.306
0.000
3,024.31
97.71
0.00
2,926.60
1,908.66
29.67
HA RA SUS;MJR FAMLLC21-28-33HC 002-ALT
01PDP
0.000
1,293.240
0.000
0.000
4,211.163
0.000
4,211.16
136.05
0.00
4,075.11
2,585.29
29.67
HA RA SUS;POOLE-DRAKE 21 H 001
01PDP
0.000
33.701
0.000
0.000
109.740
0.000
109.74
3.55
0.00
106.20
82.65
10.25
HA RA SUSS;JORDAN 16-21 HC 001-ALT
01PDP
0.000
0.141
0.000
0.000
0.450
0.000
0.45
0.01
0.00
0.43
0.28
15.58
HA RA SUTT;BSMC LA 21 HZ 001
01PDP
0.000
0.128
0.000
0.000
0.409
0.000
0.41
0.01
0.00
0.40
0.32
8.00
HA RA SUZ;GLOVER 20 001
01PDP
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
HA RA SUZ;GLOVER 20 002-ALT
01PDP
0.000
5.978
0.000
0.000
19.466
0.000
19.47
0.63
0.00
18.84
10.57
25.25
HA RA SUZ;GLOVER 20 003-ALT
01PDP
0.000
4.255
0.000
0.000
13.856
0.000
13.86
0.45
0.00
13.41
7.71
22.08
HA RA SUZ;JUNCACEAE 20 001-ALT
01PDP
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
HA RA SUZ;JUNCACEAE 20 002-ALT
01PDP
0.000
8.002
0.000
0.000
26.056
0.000
26.06
0.84
0.00
25.21
18.56
19.83
HA RA SUZ;JUNCACEAE 20 003-ALT
01PDP
0.000
0.936
0.000
0.000
3.047
0.000
3.05
0.10
0.00
2.95
2.29
7.42
HA RB SU69;NAC ROYALTY 33 H 001
01PDP
0.000
30.245
0.000
0.000
98.485
0.000
98.49
3.18
0.00
95.30
70.76
13.08
HA RB SU77;NAC ROYALTY 27-41HC 002-ALT
01PDP
0.000
167.253
0.000
0.000
544.625
0.000
544.62
17.60
0.00
527.03
414.15
24.67
HA RB SU77;WAHL 27 H 001
01PDP
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
HA RB SU90;BYU PIERRE29-12-10H 001-ALT
01PDP
0.000
32.195
0.000
0.000
104.835
0.000
104.84
3.39
0.00
101.45
68.70
20.83
HA RB SU90;BYU PIERRE29-12-10H 002-ALT
01PDP
0.000
8.043
0.000
0.000
26.192
0.000
26.19
0.85
0.00
25.35
19.61
9.33
HA RB SU90;NRG 29-12-10 H 001
01PDP
0.000
15.212
0.000
0.000
49.535
0.000
49.54
1.60
0.00
47.94
30.92
17.67
HA RB SU90;NRG 29-12-10 H 003-ALT
01PDP
0.000
40.010
0.000
0.000
130.283
0.000
130.28
4.21
0.00
126.07
81.22
26.00
HA RB SU90;NRG 29-12-10 H 004-ALT
01PDP
0.000
33.975
0.000
0.000
110.632
0.000
110.63
3.57
0.00
107.06
70.28
23.50
HA RB SU92;NAC ROYALTY 34 H 001
01PDP
0.000
2.715
0.000
0.000
8.842
0.000
8.84
0.29
0.00
8.56
8.13
1.33
HA RB SU92;NAC ROYALTY 34 H 002-ALT
01PDP
0.000
271.889
0.000
0.000
885.348
0.000
885.35
28.60
0.00
856.75
565.65
29.67
HA RB SU92;NAC ROYALTY 34 H 003-ALT
01PDP
0.000
312.015
0.000
0.000
1,016.010
0.000
1,016.01
32.82
0.00
983.19
651.01
29.67
HA RB SUII;ALBRTN 32&5-12-10HC 001-ALT
01PDP
0.000
14.795
0.000
0.000
48.178
0.000
48.18
1.56
0.00
46.62
35.80
17.67
HA RB SUII;ALBRTN 32&5-12-10HC 002-ALT
01PDP
0.000
112.269
0.000
0.000
365.580
0.000
365.58
11.81
0.00
353.77
231.86
29.75
HA RB SUII;ALBRTN 32&5-12-10HC 003-ALT
01PDP
0.000
114.445
0.000
0.000
372.666
0.000
372.67
12.04
0.00
360.63
249.26
29.75
HA RB SUII;ALBRTN 32&5-12-10HC 004-ALT
01PDP
0.000
115.292
0.000
0.000
375.423
0.000
375.42
12.13
0.00
363.29
261.60
29.75
HA RB SUII;ALBRTN 32&5-12-10HC 005-ALT
01PDP
0.000
80.518
0.000
0.000
262.191
0.000
262.19
8.47
0.00
253.72
183.18
29.75
HA RB SUII;YVES 32&5-12-10HC 001-ALT
01PDP
0.000
300.678
0.000
0.000
979.096
0.000
979.10
31.63
0.00
947.46
474.50
29.75
HA RB SUII;YVES 32&5-12-10HC 002-ALT
01PDP
0.000
68.113
0.000
0.000
221.795
0.000
221.80
7.17
0.00
214.63
159.21
29.75
HA RB SUII;YVES 32&5-12-10HC 003-ALT
01PDP
0.000
64.896
0.000
0.000
211.320
0.000
211.32
6.83
0.00
204.49
151.20
29.75
HA RB SUKK;BAYOU5&8&17-11-10HC 001-ALT
01PDP
0.000
281.494
0.000
0.000
898.863
0.000
898.86
29.61
0.00
869.25
705.71
34.00
HA RB SUKK;BAYOU5&8&17-11-10HC 002-ALT
01PDP
0.000
266.142
0.000
0.000
849.838
0.000
849.84
28.00
0.00
821.84
655.87
34.75
HA RB SUZZ;BIER 15&10-11-10 HC 001-ALT
01PDP
0.000
0.563
0.000
0.000
1.798
0.000
1.80
0.06
0.00
1.74
1.11
23.08
HALL 18 1
01PDP
0.006
0.000
0.000
0.402
0.000
0.000
0.40
0.03
0.00
0.37
0.27
8.92
HALL 18 2
01PDP
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
HALL 18 3
01PDP
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
HALL 18 4
01PDP
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
HALL TRUST 38 1
01PDP
0.017
0.104
0.017
1.070
0.144
0.346
1.56
0.12
0.00
1.44
1.07
8.50
HALL TRUST 38 2
01PDP
0.024
0.045
0.007
1.576
0.063
0.150
1.79
0.13
0.00
1.66
1.31
7.58



     TABULAR ONELINER - Table 7
NET OIL
NET GAS
NET NGL
NET TOTAL
NET GAS
NET NGLREVENUE
REVENUE
REVENUE
REVENUE    
EXPENSE &
INVEST    
NON-DISCDISC CF (M$)-LIFE
WELL_NAME
RSV_CAT
NET OIL (MBBLS)
(MMCF)
(MBBLS)
(M$)
(M$)
(M$)
(M$)
TAX (M$)
(M$)
CF (M$)
PV10
(YRS)
HALL-PORTER 621-596 UNIT 1 112
01PDP
0.006
0.009
0.002
0.389
0.013
0.035
0.44
0.03
0.00
0.40
0.34
5.33
HALL-PORTER 621-596 UNIT 1 122
01PDP
0.011
0.067
0.014
0.734
0.096
0.252
1.08
0.09
0.00
1.00
0.81
8.00
HALL-PORTER 621-596 UNIT 1 132
01PDP
0.078
0.474
0.097
5.118
0.673
1.773
7.56
0.60
0.00
6.97
4.57
27.92
HALL-PORTER 621-596 UNIT 1 142
01PDP
0.086
0.250
0.051
5.620
0.355
0.935
6.91
0.52
0.00
6.39
4.57
23.67
HALL-PORTER 621-596 UNIT 1 211
01PDP
0.223
0.061
0.013
14.590
0.087
0.230
14.91
1.05
0.00
13.86
7.91
29.83
HALL-PORTER 621-596 UNIT 1 221
01PDP
0.215
2.702
0.553
14.031
3.836
10.113
27.98
2.35
0.00
25.63
14.65
29.83
HALL-PORTER 621-596 UNIT 1 224
01PDP
0.011
0.294
0.060
0.726
0.417
1.099
2.24
0.20
0.00
2.04
1.60
11.83
HALL-PORTER 621-596 UNIT 1 231R
01PDP
0.370
2.124
0.434
24.169
3.015
7.949
35.13
2.76
0.00
32.37
18.06
29.83
HALL-PORTER 621-596 UNIT 1 233
01PDP
0.031
0.232
0.048
2.019
0.330
0.869
3.22
0.26
0.00
2.96
2.15
16.67
HALL-PORTER 621-596 UNIT 1 241
01PDP
0.150
0.699
0.143
9.809
0.992
2.615
13.42
1.04
0.00
12.38
7.56
29.83
HARA SUS;MJR FAMLLC 21-39HC 001-ALT
01PDP
0.000
629.568
0.000
0.000
2,050.055
0.000
2,050.06
66.23
0.00
1,983.83
1,490.99
30.00
HARGROVE, BETTY 1
01PDP
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
HARPER-BAYES 16 1
01PDP
0.016
0.051
0.008
1.048
0.071
0.171
1.29
0.10
0.00
1.19
0.64
29.67
HARTLEY 210476 3B
01PDP
0.000
206.022
0.000
0.000
598.333
0.000
598.33
8.35
0.00
589.98
364.29
50.00
HARTLEY 211832 2A
01PDP
0.000
230.290
0.000
0.000
668.812
0.000
668.81
9.34
0.00
659.47
407.20
50.00
HAWKS 55-1-28 UNIT 1H
01PDP
0.008
0.022
0.004
0.491
0.032
0.085
0.61
0.05
0.00
0.56
0.30
29.83
HAWKS 55-1-33-28 A 13H
01PDP
0.013
0.064
0.012
0.833
0.093
0.251
1.18
0.09
0.00
1.08
0.73
29.75
HAWKS 55-1-33-28 B 14H
01PDP
0.048
0.110
0.020
3.026
0.159
0.431
3.62
0.27
0.00
3.35
1.94
50.00
HAWKS 55-1-33-28 C 21HA
01PDP
0.029
0.196
0.036
1.842
0.283
0.766
2.89
0.23
0.00
2.66
1.54
50.00
HAWKS 55-1-33-28 D 15HA
01PDP
0.489
1.129
0.209
30.837
1.625
4.405
36.87
2.75
0.00
34.12
19.59
50.00
HAWKS 55-1-33-28 F 16H
01PDP
0.042
0.096
0.018
2.624
0.138
0.375
3.14
0.23
0.00
2.90
1.67
50.00
HEMLOCK 0409-03H
01PDP
0.005
0.305
0.003
0.287
0.761
0.075
1.12
0.13
0.00
0.99
0.58
29.50
HEMLOCK 0409-04H
01PDP
0.008
0.387
0.004
0.524
0.964
0.095
1.58
0.19
0.00
1.40
0.79
29.42
HEMLOCK 0409-14H
01PDP
0.011
0.264
0.003
0.667
0.659
0.065
1.39
0.17
0.00
1.22
0.70
34.08
HEMLOCK 0409-15H
01PDP
0.010
0.566
0.006
0.625
1.412
0.139
2.18
0.26
0.00
1.92
1.05
29.42
HEMLOCK 0409-16H
01PDP
0.027
0.512
0.005
1.698
1.275
0.126
3.10
0.37
0.00
2.73
1.54
29.42
HENDERSHOT 210471 1A
01PDP
0.000
1.382
0.000
0.000
4.014
0.000
4.01
0.06
0.00
3.96
2.32
29.75
HENDERSHOT 210471 2B
01PDP
0.000
1.796
0.000
0.000
5.217
0.000
5.22
0.07
0.00
5.14
2.78
29.75
HENDERSHOT 210501 6A-M
01PDP
3.309
93.034
0.000
182.996
270.190
0.000
453.19
5.09
0.00
448.10
269.53
29.75
HENDERSHOT 211824 5A-M
01PDP
3.015
89.705
0.000
166.756
260.525
0.000
427.28
4.84
0.00
422.44
254.87
29.75
HEREFORD 29 20 STATE COM 404H
01PDP
1.148
0.618
0.116
69.461
1.163
2.106
72.73
8.56
0.00
64.17
41.52
29.75
HEREFORD 29 20 W1NC STATE COM 001H
01PDP
1.014
0.554
0.003
61.362
1.042
0.062
62.47
7.34
0.00
55.13
30.43
29.75
HIGGINBOTHAM UNIT A 30-18 2AH
01PDP
0.166
1.165
0.003
10.272
4.212
0.057
14.54
1.14
0.00
13.41
7.00
29.75
HIGGINBOTHAM UNIT A 30-18 3AH
01PDP
0.177
0.615
0.001
10.944
2.223
0.030
13.20
0.99
0.00
12.21
6.68
29.75
HIGGINBOTHAM UNIT A 30-18 4AH
01PDP
0.102
0.365
0.001
6.289
1.320
0.018
7.63
0.57
0.00
7.06
3.81
29.75
HIGGINBOTHAM UNIT B 30-19 1H
01PDP
0.127
0.411
0.001
7.860
1.484
0.020
9.36
0.70
0.00
8.67
4.33
29.75
HIGGINBOTHAM UNIT B 30-19 7AH
01PDP
0.139
0.618
0.001
8.616
2.235
0.030
10.88
0.82
0.00
10.06
5.26
29.75
HIGGINBOTHAM UNIT C 30-18 5AH
01PDP
0.158
0.564
0.001
9.791
2.041
0.028
11.86
0.89
0.00
10.97
5.77
29.75
HIGGINBOTHAM UNIT C 30-18 6AH
01PDP
0.109
0.477
0.001
6.705
1.725
0.023
8.45
0.64
0.00
7.81
4.13
29.75
HOCHSTETLER 7-11-5 5H
01PDP
0.012
83.177
7.209
0.709
105.327
135.462
241.50
3.37
0.00
238.12
124.50
29.67
HOERMANN UNIT 1H
01PDP
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
HOERMANN UNIT 2H
01PDP
0.075
0.421
0.093
4.783
1.248
1.983
8.01
0.65
0.00
7.36
5.80
9.00
HOERMANN UNIT 3H
01PDP
0.686
1.603
0.353
43.649
4.751
7.550
55.95
4.26
0.00
51.69
27.47
29.92
HOERMANN UNIT 4H
01PDP
0.684
1.260
0.277
43.576
3.734
5.935
53.24
3.99
0.00
49.25
24.07
34.08
HOERMANN-KOLM 1H
01PDP
0.006
0.006
0.001
0.352
0.016
0.026
0.40
0.03
0.00
0.37
0.31
5.00
HOERMANN-KOLM 201H
01PDP
0.053
0.138
0.030
3.367
0.410
0.652
4.43
0.34
0.00
4.09
2.63
18.50
HOERMANN-KOLM A 2H
01PDP
0.138
0.393
0.087
8.763
1.165
1.852
11.78
0.91
0.00
10.87
7.71
29.92
HOERMANN-KOLM B 3H
01PDP
0.607
1.586
0.349
38.678
4.698
7.467
50.84
3.90
0.00
46.95
33.59
29.42
HOERMANN-LANGHOFF B 1H
01PDP
0.507
2.362
0.520
32.255
6.998
11.122
50.37
4.03
0.00
46.34
25.12
50.00
HOERMANN-LANGHOFF B 201H
01PDP
0.802
5.599
1.232
51.045
16.589
26.364
94.00
7.78
0.00
86.22
47.06
46.75
HOERMANN-LANGHOFF B A 2H
01PDP
0.192
1.220
0.268
12.250
3.616
5.747
21.61
1.77
0.00
19.84
11.60
29.42
HOFFERKAMP 1
01PDP
0.000
0.001
0.000
0.030
0.001
0.003
0.03
0.00
0.00
0.03
0.03
4.42
HONEY BEE A 20-29 4201H
01PDP
0.050
0.301
0.056
3.163
0.320
0.915
4.40
0.34
0.00
4.06
2.40
29.75
HONEY BEE C 20-29 4303H
01PDP
0.045
0.850
0.158
2.845
0.904
2.582
6.33
0.54
0.00
5.79
3.26
29.75
HONEY BEE E 20-29 4205H
01PDP
0.024
0.156
0.029
1.557
0.166
0.475
2.20
0.17
0.00
2.03
1.23
29.75
HONEY BEE E 20-29 4405H
01PDP
0.041
0.792
0.147
2.642
0.842
2.405
5.89
0.50
0.00
5.39
3.08
29.75
HONEY BEE G 20-29 4307H
01PDP
0.069
0.582
0.108
4.382
0.618
1.766
6.77
0.54
0.00
6.23
3.61
29.75
HONOR 41-2728-23R
01PDP
0.155
0.035
0.002
7.668
0.073
0.065
7.81
0.40
0.00
7.40
4.37
29.42



     TABULAR ONELINER - Table 7
NET OIL
NET GAS
NET NGL
NET TOTAL
NET GAS
NET NGLREVENUE
REVENUE
REVENUE
REVENUE    
EXPENSE &
INVEST    
NON-DISCDISC CF (M$)-LIFE
WELL_NAME
RSV_CAT
NET OIL (MBBLS)
(MMCF)
(MBBLS)
(M$)
(M$)
(M$)
(M$)
TAX (M$)
(M$)
CF (M$)
PV10
(YRS)
HONOR 51-2728-23O
01PDP
0.454
0.402
0.026
22.449
0.845
0.757
24.05
1.21
0.00
22.84
12.81
29.75
HONOR 71-2728-23G
01PDP
0.375
0.242
0.016
18.535
0.507
0.454
19.50
0.99
0.00
18.51
9.35
50.00
HORNSILVER 1H
01PDP
0.018
0.174
0.024
1.136
0.117
0.539
1.79
0.14
0.00
1.65
0.83
41.75
HORNSILVER 2H
01PDP
0.055
0.366
0.050
3.549
0.248
1.137
4.93
0.38
0.00
4.55
2.70
50.00
HOUSE '47' 1
01PDP
0.369
0.403
0.082
24.110
0.572
1.507
26.19
1.89
0.00
24.30
13.78
21.75
HUBBARD '18-B' 2
01PDP
0.006
0.012
0.002
0.380
0.025
0.034
0.44
0.03
0.00
0.41
0.31
6.25
HULING 7-19 B 221
01PDP
0.187
1.106
0.183
12.182
2.370
3.261
17.81
1.40
0.00
16.41
9.36
29.83
HULING 7-19 D 241
01PDP
0.175
0.566
0.094
11.356
1.212
1.667
14.23
1.08
0.00
13.16
7.63
29.83
HULING 'A' 18-7 ESL (ALLOC) 1HA
01PDP
0.038
0.176
0.029
2.465
0.376
0.518
3.36
0.26
0.00
3.10
1.86
29.83
HULING 'D' 18-7 ESL (ALLOC) 4HS
01PDP
0.010
0.033
0.006
0.674
0.071
0.098
0.84
0.06
0.00
0.78
0.50
20.00
HUTCHINS CHIODO 13-21-22-C5-2H
01PDP
0.032
0.996
0.065
1.583
2.093
1.873
5.55
0.19
0.00
5.36
2.88
29.83
HUTCHINS-CHIODO 12-21-22-C5-3H
01PDP
0.020
0.534
0.035
0.975
1.121
1.003
3.10
0.11
0.00
2.99
1.84
24.00
HYDEN UNIT 47-35 1H
01PDP
0.230
0.498
0.062
14.922
0.707
1.300
16.93
1.24
0.00
15.69
8.82
29.75
HYDEN UNIT 47-35 1SH
01PDP
0.194
0.259
0.032
12.565
0.368
0.678
13.61
0.98
0.00
12.63
7.70
29.75
HYDEN UNIT 47-35 2AH
01PDP
0.166
0.120
0.015
10.761
0.171
0.314
11.25
0.80
0.00
10.45
6.08
29.75
HYDEN UNIT 47-35 2SH
01PDP
0.218
0.781
0.098
14.096
1.110
2.042
17.25
1.29
0.00
15.95
9.34
29.75
HYDEN UNIT 47-35 3AH
01PDP
0.189
0.867
0.108
12.254
1.232
2.266
15.75
1.20
0.00
14.55
8.48
29.75
HYDRA 45-4 UNIT 1 112
01PDP
0.020
0.014
0.002
1.276
0.020
0.048
1.34
0.10
0.00
1.25
0.82
18.67
HYDRA 45-4 UNIT 1 122
01PDP
0.017
0.014
0.002
1.109
0.020
0.047
1.18
0.08
0.00
1.09
0.73
17.42
HYDRA 45-4 UNIT 1 124
01PDP
0.029
0.021
0.003
1.847
0.029
0.069
1.94
0.14
0.00
1.81
1.15
22.50
HYDRA 45-4 UNIT 1 132
01PDP
0.032
0.023
0.004
2.079
0.032
0.077
2.19
0.16
0.00
2.03
1.28
23.83
HYDRA 45-4 UNIT 1 142
01PDP
0.019
0.013
0.002
1.243
0.018
0.043
1.30
0.09
0.00
1.21
0.80
18.42
HYDRA 45-4 UNIT 1 211
01PDP
0.060
1.276
0.210
3.910
1.772
4.255
9.94
0.86
0.00
9.07
4.92
29.83
HYDRA 45-4 UNIT 1 221
01PDP
0.212
3.974
0.655
13.686
5.520
13.251
32.46
2.80
0.00
29.66
16.16
29.83
HYDRA 45-4 UNIT 1 223
01PDP
0.024
0.016
0.003
1.539
0.022
0.054
1.61
0.11
0.00
1.50
0.98
20.33
HYDRA 45-4 UNIT 1 231
01PDP
0.056
0.354
0.058
3.611
0.492
1.181
5.28
0.42
0.00
4.87
2.96
29.83
HYDRA 45-4 UNIT 1 241
01PDP
0.148
1.170
0.193
9.598
1.625
3.901
15.12
1.21
0.00
13.91
7.70
29.83
HYDRA 45-4 UNIT 2 151
01PDP
0.016
1.355
0.223
1.019
1.883
4.520
7.42
0.70
0.00
6.72
3.91
29.83
HYDRA 45-4 UNIT 2 161
01PDP
0.162
1.677
0.276
10.491
2.329
5.591
18.41
1.51
0.00
16.90
9.28
29.83
HYDRA 45-4 UNIT 2 164
01PDP
0.050
0.356
0.059
3.259
0.494
1.187
4.94
0.39
0.00
4.55
2.65
29.83
HYDRA 45-4 UNIT 2 171
01PDP
0.203
1.735
0.286
13.159
2.411
5.787
21.36
1.72
0.00
19.63
10.87
29.83
HYDRA 45-4 UNIT 2 173
01PDP
0.049
0.327
0.054
3.193
0.455
1.091
4.74
0.37
0.00
4.36
2.56
29.83
HYDRA 45-4 UNIT 2 181
01PDP
0.103
0.839
0.138
6.672
1.166
2.799
10.64
0.86
0.00
9.78
5.57
29.83
HYDRA 45-4 UNIT 2 262
01PDP
0.024
0.262
0.043
1.577
0.363
0.872
2.81
0.23
0.00
2.58
1.76
22.92
HYDRA 45-4 UNIT 2 263
01PDP
0.008
0.413
0.068
0.504
0.573
1.377
2.45
0.23
0.00
2.23
1.26
29.33
HYDRA 45-4 UNIT 2 272
01PDP
0.041
0.368
0.061
2.642
0.512
1.228
4.38
0.36
0.00
4.03
2.27
29.83
HYDRA 45-4 UNIT 2 274
01PDP
0.009
0.328
0.054
0.613
0.456
1.094
2.16
0.19
0.00
1.97
1.13
27.42
HYDRA 45-4 UNIT 2 282
01PDP
0.043
0.435
0.072
2.754
0.604
1.451
4.81
0.39
0.00
4.42
2.53
29.83
IORG 4-12B3
01PDP
0.103
0.032
0.002
5.067
0.068
0.061
5.20
0.27
0.00
4.93
2.61
24.33
JACKSON A 34-166-175 5201H
01PDP
0.000
0.000
0.000
0.005
0.000
0.000
0.01
0.00
0.00
0.00
0.00
29.83
JANAK UNIT 3H
01PDP
0.189
0.434
0.095
12.057
1.285
2.043
15.39
1.17
0.00
14.22
9.15
12.83
JANAK UNIT 4H
01PDP
0.355
1.787
0.393
22.582
5.294
8.414
36.29
2.92
0.00
33.37
19.85
15.75
JANAK UNIT 5H
01PDP
0.222
1.342
0.295
14.136
3.976
6.318
24.43
2.00
0.00
22.43
14.03
15.83
JANAK UNIT 7L
01PDP
0.226
3.804
0.837
14.419
11.271
17.913
43.60
3.87
0.00
39.73
25.41
19.17
JANAK-LOOS 6L
01PDP
0.517
2.414
0.531
32.890
7.152
11.366
51.41
4.11
0.00
47.29
27.07
26.25
JENKINS 2-12B3
01PDP
0.077
0.011
0.001
3.811
0.023
0.020
3.85
0.20
0.00
3.66
2.51
14.42
JERSEY 35-23-A 4401H
01PDP
0.005
0.010
0.002
0.319
0.021
0.029
0.37
0.03
0.00
0.34
0.17
46.58
JERSEY 35-23-B 4203H
01PDP
0.021
0.040
0.007
1.345
0.086
0.119
1.55
0.11
0.00
1.44
0.77
29.75
JERSEY 35-23-C 4305H
01PDP
0.016
0.098
0.016
1.023
0.210
0.289
1.52
0.12
0.00
1.40
0.78
29.75
JERSEY 35-23-H 2815H
01PDP
0.018
0.008
0.003
1.166
0.018
0.054
1.24
0.09
0.00
1.15
0.70
24.08
JERSEY 35-23-H 4215H
01PDP
0.012
0.009
0.001
0.774
0.018
0.025
0.82
0.06
0.00
0.76
0.40
41.00
JERSEY 35-23-H 4315H
01PDP
0.011
0.000
0.000
0.693
0.000
0.000
0.69
0.05
0.00
0.64
0.32
45.50
JH SELMAN ALLOCATION A 26-35 1HA
01PDP
0.020
0.040
0.000
1.215
0.143
0.002
1.36
0.10
0.00
1.26
0.69
39.08
JH SELMAN ALLOCATION B 26-35 5LS
01PDP
0.025
0.063
0.000
1.524
0.226
0.003
1.75
0.13
0.00
1.62
0.92
29.83
JMW NAIL 10 1
01PDP
0.002
0.011
0.002
0.139
0.015
0.036
0.19
0.01
0.00
0.18
0.11
15.83
JMW NAIL 10 2
01PDP
0.001
0.003
0.001
0.048
0.004
0.010
0.06
0.00
0.00
0.06
0.04
7.17
JMW NAIL 10A 3
01PDP
0.000
0.002
0.000
0.032
0.003
0.008
0.04
0.00
0.00
0.04
0.03
5.08
JMW NAIL 10A 4
01PDP
0.002
0.007
0.001
0.155
0.009
0.022
0.19
0.01
0.00
0.17
0.10
16.25



     TABULAR ONELINER - Table 7
NET OIL
NET GAS
NET NGL
NET TOTAL
NET GAS
NET NGLREVENUE
REVENUE
REVENUE
REVENUE    
EXPENSE &
INVEST    
NON-DISCDISC CF (M$)-LIFE
WELL_NAME
RSV_CAT
NET OIL (MBBLS)
(MMCF)
(MBBLS)
(M$)
(M$)
(M$)
(M$)
TAX (M$)
(M$)
CF (M$)
PV10
(YRS)
JOHN F FERGUSON 1
01PDP
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
JOHN F FERGUSON 2
01PDP
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
JOHN F. FERGUSON 3
01PDP
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
JOHN F. FERGUSON 4
01PDP
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
JOTUNN UNIT A 25-24 3AH
01PDP
0.228
0.949
0.002
14.060
3.432
0.047
17.54
1.32
0.00
16.22
8.31
29.75
JOTUNN UNIT A 25-24 4AH
01PDP
0.098
1.137
0.003
6.037
4.111
0.056
10.20
0.83
0.00
9.37
4.74
29.75
JOTUNN UNIT A 25-24 5AH
01PDP
0.091
0.971
0.002
5.624
3.509
0.048
9.18
0.74
0.00
8.44
4.48
29.67
JOTUNN UNIT B 25-13 6AH
01PDP
0.081
0.589
0.001
5.025
2.129
0.029
7.18
0.56
0.00
6.62
3.55
29.75
JOTUNN UNIT B 25-13 7AH
01PDP
0.205
0.714
0.002
12.643
2.582
0.035
15.26
1.14
0.00
14.12
7.48
29.75
JUDITH 67-5 A UNIT A 3H
01PDP
4.834
9.362
2.712
313.320
13.300
56.706
383.33
28.75
0.00
354.57
198.48
29.75
JUDY '16' 1
01PDP
0.007
0.000
0.000
0.438
0.000
0.000
0.44
0.03
0.00
0.41
0.28
15.42
JUR RA SUG;OLYMPIA MIN 30 H 001
01PDP
0.000
0.326
0.000
0.000
0.726
0.000
0.73
0.03
0.00
0.69
0.54
6.75
KAISER UNIT 1H
01PDP
0.071
0.595
0.131
4.494
1.763
2.801
9.06
0.76
0.00
8.30
5.63
10.83
KAISER UNIT 4H
01PDP
0.154
0.828
0.182
9.828
2.453
3.898
16.18
1.31
0.00
14.87
9.18
15.42
KAISER UNIT 5H
01PDP
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
KATHERINE F 6H
01PDP
0.042
0.035
0.009
2.754
0.035
0.222
3.01
0.22
0.00
2.79
1.82
50.00
KEELINE 2-13
01PDP
0.141
0.870
0.009
8.813
2.168
0.214
11.19
1.36
0.00
9.84
5.31
17.92
KEMPER '16' 1
01PDP
0.000
0.000
0.000
0.031
0.000
0.000
0.03
0.00
0.00
0.03
0.03
3.08
KEMPER '16' 2
01PDP
0.000
0.000
0.000
0.019
0.000
0.000
0.02
0.00
0.00
0.02
0.02
1.83
KEMPER '16A' 1
01PDP
0.000
0.002
0.000
0.003
0.003
0.006
0.01
0.00
0.00
0.01
0.01
1.17
KEMPER '16A' 3
01PDP
0.001
0.007
0.001
0.093
0.009
0.023
0.12
0.01
0.00
0.12
0.09
8.25
KENOSHA 4441 1H
01PDP
0.057
0.734
0.082
3.669
1.173
1.924
6.77
0.56
0.00
6.21
3.34
29.83
KENOSHA 4441 B 2H
01PDP
0.056
1.021
0.114
3.611
1.633
2.678
7.92
0.68
0.00
7.25
3.75
29.83
KENOSHA-KEYHOLE 4341 1U A 1H
01PDP
0.131
1.037
0.116
8.459
1.658
2.719
12.83
1.02
0.00
11.81
6.79
29.83
KENOSHA-KEYHOLE 4341 2U B 2H
01PDP
0.075
1.532
0.171
4.815
2.449
4.016
11.28
0.97
0.00
10.31
5.91
29.83
KENTEX-HARRISON 35A 1H
01PDP
0.963
2.298
0.379
62.285
3.192
7.663
73.14
5.42
0.00
67.73
36.67
29.83
KENTEX-HARRISON 35B 2H
01PDP
0.691
2.780
0.458
44.682
3.862
9.272
57.82
4.41
0.00
53.41
30.64
29.83
KENTEX-HARRISON 35C 3H
01PDP
0.973
2.262
0.373
62.915
3.142
7.542
73.60
5.44
0.00
68.16
35.92
29.83
KENTEX-HARRISON 35D 4H
01PDP
0.763
2.347
0.387
49.346
3.261
7.828
60.43
4.53
0.00
55.90
31.98
29.83
KEYHOLE 43 1H
01PDP
0.049
0.085
0.010
3.163
0.137
0.224
3.52
0.26
0.00
3.27
1.72
29.83
KILLER BEE I 8-44 4209H
01PDP
0.139
0.497
0.092
8.858
0.528
1.508
10.89
0.82
0.00
10.07
6.25
29.75
KILLER BEE J 8-44 4310H
01PDP
0.164
0.969
0.180
10.469
1.031
2.944
14.44
1.12
0.00
13.32
8.02
29.75
KILLER BEE K 8-44 4411HR
01PDP
0.105
0.814
0.151
6.688
0.865
2.470
10.02
0.79
0.00
9.23
5.35
29.75
KILLER BEE M 8-44 4213H
01PDP
0.088
0.633
0.118
5.635
0.673
1.923
8.23
0.65
0.00
7.58
4.69
29.75
KILLER BEE N 8-44 4314H
01PDP
0.142
0.913
0.170
9.067
0.971
2.772
12.81
1.00
0.00
11.81
7.07
29.75
KINGSLEY 10HK
01PDP
0.207
1.139
0.142
13.420
1.619
2.978
18.02
1.39
0.00
16.63
9.01
29.83
KINGSLEY 1HJ
01PDP
0.207
0.686
0.086
13.440
0.975
1.793
16.21
1.21
0.00
15.00
8.13
29.83
KINGSLEY 2HF
01PDP
0.357
2.243
0.280
23.123
3.187
5.862
32.17
2.50
0.00
29.67
17.09
29.83
KINGSLEY 3HK
01PDP
0.476
0.988
0.123
30.832
1.403
2.582
34.82
2.54
0.00
32.27
18.63
29.83
KINGSLEY 4HJ
01PDP
0.595
2.627
0.328
38.594
3.733
6.867
49.19
3.74
0.00
45.46
25.45
29.83
KINGSLEY 5HK
01PDP
0.934
11.645
1.456
60.507
16.544
30.436
107.49
8.84
0.00
98.65
52.34
29.83
KINGSLEY 6HF
01PDP
0.195
1.992
0.249
12.658
2.830
5.207
20.69
1.67
0.00
19.02
10.75
29.83
KINGSLEY 7HJ
01PDP
0.079
0.490
0.061
5.106
0.696
1.280
7.08
0.55
0.00
6.53
3.60
29.83
KINGSLEY 8HK
01PDP
0.129
0.650
0.081
8.340
0.923
1.699
10.96
0.84
0.00
10.12
5.61
29.83
KINGSLEY 9HJ
01PDP
0.165
0.398
0.050
10.695
0.565
1.040
12.30
0.90
0.00
11.40
5.99
41.33
KNIGHT 55-1-7-6 B 12HC
01PDP
0.008
0.056
0.022
0.528
0.081
0.461
1.07
0.09
0.00
0.98
0.61
29.83
KNIGHT 55-1-7-6 C 21HC
01PDP
0.011
0.098
0.038
0.688
0.142
0.808
1.64
0.14
0.00
1.50
0.91
29.75
KNIGHT 55-1-7-6 D 13HC
01PDP
0.017
0.061
0.024
1.042
0.088
0.500
1.63
0.13
0.00
1.50
0.95
29.83
KODIAK 7677 1U B 1H
01PDP
0.039
0.163
0.018
2.491
0.261
0.428
3.18
0.24
0.00
2.94
1.66
29.83
KODIAK 7677 3U A 3H
01PDP
0.106
0.390
0.043
6.837
0.623
1.022
8.48
0.64
0.00
7.84
4.25
29.83
KODIAK 7677 4U A 4H
01PDP
0.054
0.198
0.022
3.489
0.317
0.520
4.33
0.33
0.00
4.00
2.30
29.83
KOOS 1
01PDP
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
KOOS 2
01PDP
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
KRAKEN 10-3 E1 251
01PDP
0.014
1.578
0.197
0.885
2.241
4.123
7.25
0.69
0.00
6.56
3.36
29.83
KRAKEN 10-3 UNIT 2 153
01PDP
0.048
0.017
0.002
3.124
0.024
0.044
3.19
0.22
0.00
2.97
1.72
26.08
KRAKEN 10-3 UNIT 2 162
01PDP
0.077
0.022
0.003
5.007
0.032
0.058
5.10
0.36
0.00
4.74
2.60
29.83
KRAKEN 10-3 UNIT 2 171
01PDP
0.193
1.745
0.218
12.502
2.480
4.562
19.54
1.56
0.00
17.98
9.84
29.83
KRAKEN 10-3 UNIT 2 181
01PDP
0.498
1.427
0.235
32.215
1.983
4.759
38.96
2.91
0.00
36.05
20.06
29.83



     TABULAR ONELINER - Table 7
NET OIL
NET GAS
NET NGL
NET TOTAL
NET GAS
NET NGLREVENUE
REVENUE
REVENUE
REVENUE    
EXPENSE &
INVEST    
NON-DISCDISC CF (M$)-LIFE
WELL_NAME
RSV_CAT
NET OIL (MBBLS)
(MMCF)
(MBBLS)
(M$)
(M$)
(M$)
(M$)
TAX (M$)
(M$)
CF (M$)
PV10
(YRS)
KRAKEN 10-3 UNIT 2 183
01PDP
0.032
0.010
0.002
2.044
0.014
0.033
2.09
0.15
0.00
1.94
1.20
21.08
KRAKEN 10-3 UNIT 2 252
01PDP
0.078
1.324
0.165
5.086
1.880
3.459
10.43
0.88
0.00
9.55
5.50
29.83
KRAKEN 10-3 UNIT 2 261
01PDP
0.085
1.629
0.204
5.510
2.314
4.258
12.08
1.03
0.00
11.05
6.35
29.83
KRAKEN 10-3 UNIT 2 272
01PDP
0.056
0.024
0.003
3.626
0.034
0.062
3.72
0.26
0.00
3.46
1.98
28.00
KRAKEN 10-3 UNIT 2 273
01PDP
0.022
0.006
0.001
1.447
0.009
0.021
1.48
0.10
0.00
1.37
0.86
18.25
KRAKEN 10-3 UNIT 2 282
01PDP
0.084
0.030
0.005
5.405
0.042
0.100
5.55
0.39
0.00
5.16
2.82
29.83
KRONOS 61-7 E1 151
01PDP
1.070
4.009
0.661
69.218
5.570
13.371
88.16
6.69
0.00
81.47
49.37
29.83
KRONOS 61-7 E1 252
01PDP
0.110
0.874
0.144
7.107
1.214
2.913
11.23
0.90
0.00
10.33
6.10
28.75
KRONOS 61-7 UNIT 2 153
01PDP
0.729
8.070
1.331
47.147
11.211
26.913
85.27
7.03
0.00
78.24
45.38
29.83
KRONOS 61-7 UNIT 2 154
01PDP
0.010
0.023
0.004
0.660
0.033
0.078
0.77
0.06
0.00
0.71
0.64
3.00
KRONOS 61-7 UNIT 2 161
01PDP
1.448
5.788
0.954
93.640
8.040
19.301
120.98
9.22
0.00
111.76
60.08
50.00
KRONOS 61-7 UNIT 2 163
01PDP
0.482
0.562
0.093
31.179
0.781
1.874
33.83
2.44
0.00
31.39
19.06
29.83
KRONOS 61-7 UNIT 2 171
01PDP
1.982
3.001
0.495
128.206
4.168
10.007
142.38
10.35
0.00
132.03
79.70
29.83
KRONOS 61-7 UNIT 2 173
01PDP
0.537
0.775
0.128
34.716
1.076
2.584
38.38
2.78
0.00
35.59
21.59
29.83
KRONOS 61-7 UNIT 2 181
01PDP
1.392
4.472
0.737
90.051
6.213
14.915
111.18
8.36
0.00
102.82
60.28
29.83
KRONOS 61-7 UNIT 2 182
01PDP
0.070
0.101
0.017
4.539
0.140
0.336
5.02
0.36
0.00
4.65
3.29
12.58
KRONOS 61-7 UNIT 2 255
01PDP
0.372
1.514
0.250
24.064
2.103
5.049
31.22
2.38
0.00
28.83
17.46
29.83
KRONOS 61-7 UNIT 2 262
01PDP
0.367
1.152
0.190
23.725
1.601
3.842
29.17
2.19
0.00
26.98
16.35
29.83
KRONOS 61-7 UNIT 2 272
01PDP
0.806
1.674
0.276
52.101
2.326
5.584
60.01
4.42
0.00
55.60
31.57
29.83
KRONOS 61-7 UNIT 2 274
01PDP
0.521
2.972
0.490
33.697
4.129
9.912
47.74
3.73
0.00
44.01
25.52
29.83
KRONOS 61-7 UNIT 2 283
01PDP
0.566
1.449
0.239
36.591
2.013
4.832
43.44
3.23
0.00
40.21
23.89
29.83
KRUPA 210483 3A
01PDP
0.000
66.492
0.000
0.000
193.106
0.000
193.11
2.70
0.00
190.41
93.56
29.75
KRUPA 211259 2A
01PDP
0.000
19.637
0.000
0.000
57.031
0.000
57.03
0.80
0.00
56.23
28.87
29.75
KUBENKA UNIT 1H
01PDP
0.296
0.321
0.049
17.896
0.914
0.816
19.63
1.42
0.00
18.21
11.47
14.00
L E STARTZELL 2
01PDP
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
LAITALA UNIT B 21-24 4AH
01PDP
0.034
0.037
0.005
2.217
0.052
0.096
2.37
0.17
0.00
2.20
1.32
29.75
LAITALA UNIT B 21-24 4SH
01PDP
0.025
0.042
0.005
1.620
0.059
0.109
1.79
0.13
0.00
1.66
1.00
29.75
LAITALA UNIT B 21-24 5AH
01PDP
0.047
0.274
0.034
3.035
0.389
0.716
4.14
0.32
0.00
3.82
2.22
29.75
LAITALA UNIT B 21-24 5SH
01PDP
0.033
0.329
0.041
2.144
0.468
0.861
3.47
0.28
0.00
3.19
1.81
29.67
LAITALA UNIT B 21-24 6AH
01PDP
0.029
0.276
0.035
1.854
0.392
0.721
2.97
0.24
0.00
2.73
1.57
29.75
LAITALA UNIT B 21-24 6SH
01PDP
0.057
0.268
0.033
3.670
0.381
0.700
4.75
0.36
0.00
4.39
2.46
29.75
LAMAR 13-1-A 03LS
01PDP
0.288
0.214
0.035
18.634
0.297
0.713
19.64
1.40
0.00
18.24
9.45
50.00
LAMAR 13-1-B 03WA
01PDP
0.245
0.241
0.040
15.837
0.335
0.804
16.98
1.22
0.00
15.76
8.95
29.83
LAMAR 13-1-C 08WB
01PDP
0.213
0.655
0.108
13.747
0.910
2.184
16.84
1.26
0.00
15.58
8.66
29.83
LAMAR 13-1-D 10JM
01PDP
0.178
0.299
0.049
11.529
0.416
0.999
12.94
0.94
0.00
12.00
6.71
29.83
LAMAR 13-1-E 13WA
01PDP
0.120
0.529
0.087
7.773
0.735
1.764
10.27
0.79
0.00
9.48
5.33
29.83
LAMAR 13-1-F 17LS
01PDP
0.074
0.096
0.016
4.761
0.133
0.319
5.21
0.38
0.00
4.84
2.97
29.83
LAMAR 13-1-G 18WB
01PDP
0.162
0.547
0.090
10.471
0.760
1.825
13.06
0.99
0.00
12.07
6.39
47.17
LAMAR 13-1-H 22JM
01PDP
0.178
0.354
0.058
11.534
0.492
1.182
13.21
0.97
0.00
12.24
6.55
47.08
LAMAR 13-1-I 22WA
01PDP
0.098
0.418
0.069
6.354
0.581
1.394
8.33
0.64
0.00
7.69
4.26
42.58
LANDRY 23 1
01PDP
0.006
0.067
0.011
0.366
0.143
0.196
0.70
0.06
0.00
0.65
0.39
18.67
LANDRY 23 2
01PDP
0.000
0.004
0.001
0.009
0.008
0.010
0.03
0.00
0.00
0.02
0.02
1.50
LANDRY 23 3
01PDP
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
LANDRY UNIT 23 4
01PDP
0.004
0.085
0.014
0.280
0.182
0.251
0.71
0.06
0.00
0.65
0.37
19.08
LANGHOFF UNIT A 1H
01PDP
0.003
0.950
0.209
0.167
2.816
4.475
7.46
0.73
0.00
6.73
4.46
12.92
LANGHOFF UNIT A 2H
01PDP
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
LANGHOFF UNIT A 3H
01PDP
0.003
0.030
0.007
0.183
0.088
0.141
0.41
0.04
0.00
0.38
0.35
1.33
LANGHOFF UNIT A 4H
01PDP
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
LANGHOFF UNIT A 8L
01PDP
0.201
3.291
0.724
12.807
9.750
15.496
38.05
3.37
0.00
34.68
20.31
29.00
LANGHOFF UNIT A 9L
01PDP
0.092
2.866
0.631
5.835
8.492
13.496
27.82
2.57
0.00
25.26
15.33
25.00
LANGHOFF UNIT B 701
01PDP
0.022
0.174
0.038
1.417
0.516
0.821
2.75
0.23
0.00
2.52
1.45
29.67
LAURA WILDER 72-69 UNIT A 3H
01PDP
0.029
0.273
0.030
1.865
0.437
0.717
3.02
0.24
0.00
2.78
1.56
29.83
LAURA WILDER 72-69 UNIT B 4HL
01PDP
0.020
0.057
0.006
1.282
0.091
0.149
1.52
0.11
0.00
1.41
0.77
29.83
LEAVITT FED 1-9-4PH
01PDP
1.089
2.033
0.020
68.178
5.068
0.500
73.75
9.00
0.00
64.75
33.58
38.75
LEAVITT FED 1-9-4TH
01PDP
0.487
7.584
0.076
30.460
18.900
1.864
51.22
6.17
0.00
45.06
22.43
34.00
LEAVITT FED 2-9-4NH
01PDP
1.033
6.806
0.068
64.661
16.960
1.673
83.29
10.10
0.00
73.19
37.33
44.92
LEAVITT FED 2-9-4PH
01PDP
1.430
4.132
0.041
89.498
10.297
1.016
100.81
12.28
0.00
88.53
45.26
29.42
LEAVITT FED 2-9-4TH
01PDP
1.055
7.629
0.076
66.033
19.012
1.875
86.92
10.54
0.00
76.38
39.90
44.92



     TABULAR ONELINER - Table 7
NET OIL
NET GAS
NET NGL
NET TOTAL
NET GAS
NET NGLREVENUE
REVENUE
REVENUE
REVENUE    
EXPENSE &
INVEST    
NON-DISCDISC CF (M$)-LIFE
WELL_NAME
RSV_CAT
NET OIL (MBBLS)
(MMCF)
(MBBLS)
(M$)
(M$)
(M$)
(M$)
TAX (M$)
(M$)
CF (M$)
PV10
(YRS)
LEAVITT FED 4-9-4MH
01PDP
1.488
33.494
2.917
93.119
83.470
71.698
248.29
26.38
0.00
221.91
124.59
29.42
LEAVITT FED 4-9-4NH
01PDP
0.560
3.075
0.031
35.043
7.664
0.756
43.46
5.28
0.00
38.18
22.47
29.08
LEE 34-154 1H
01PDP
0.152
0.231
0.031
9.755
0.156
0.717
10.63
0.77
0.00
9.86
5.27
25.75
LEECH 32-41 UNIT A 1LS
01PDP
0.072
0.038
0.005
4.659
0.055
0.100
4.81
0.34
0.00
4.47
2.49
29.75
LEECH EAST 5SA
01PDP
0.121
0.112
0.014
7.832
0.159
0.292
8.28
0.59
0.00
7.69
5.38
24.50
LEECH EAST 7SB
01PDP
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
LEECH EAST 8SA
01PDP
0.215
0.359
0.045
13.908
0.511
0.939
15.36
1.11
0.00
14.24
8.63
29.75
LEECH WEST 2SB
01PDP
0.040
0.142
0.018
2.605
0.202
0.372
3.18
0.24
0.00
2.94
2.34
7.33
LEECH WEST 3SA
01PDP
1.771
3.035
0.379
114.766
4.311
7.931
127.01
9.22
0.00
117.79
67.90
29.75
LEECH WEST 4SB
01PDP
1.697
1.435
0.179
109.996
2.038
3.750
115.78
8.25
0.00
107.53
61.45
29.75
LEEDE UNIT 7 1H
01PDP
0.046
0.283
0.038
2.919
0.191
0.879
3.99
0.31
0.00
3.68
2.44
29.75
LEEDE UNIT 7 2H
01PDP
0.039
0.067
0.009
2.500
0.045
0.208
2.75
0.20
0.00
2.55
1.45
29.75
LEVELLAND 22-27 UNIT 2WA
01PDP
3.042
14.386
4.168
197.152
20.437
87.139
304.73
24.33
0.00
280.40
155.24
29.67
LEVELLAND 22-27 UNIT 3WA
01PDP
4.001
13.163
3.813
259.318
18.700
79.730
357.75
27.77
0.00
329.98
182.23
29.75
LEVIATHAN UNIT A 29-17 4AH
01PDP
0.150
0.351
0.001
9.240
1.268
0.017
10.53
0.77
0.00
9.75
5.19
29.75
LEVIATHAN UNIT A 29-17 5AH
01PDP
0.149
0.765
0.002
9.180
2.766
0.038
11.98
0.92
0.00
11.07
5.74
29.75
LEVIATHAN UNIT A 29-17 6AH
01PDP
0.100
0.580
0.001
6.163
2.096
0.029
8.29
0.64
0.00
7.65
3.91
29.67
LEVIATHAN UNIT B 29-20 7AH
01PDP
0.047
0.456
0.001
2.891
1.650
0.022
4.56
0.37
0.00
4.20
2.26
27.25
LEVIATHAN UNIT B 29-20 8SH
01PDP
0.060
0.775
0.002
3.691
2.801
0.038
6.53
0.54
0.00
5.99
3.06
29.75
LEVIATHAN UNIT B 29-20 9AH
01PDP
0.061
0.716
0.002
3.776
2.589
0.035
6.40
0.52
0.00
5.88
3.07
29.75
LGM A 1H
01PDP
1.117
3.958
0.871
71.116
11.728
18.639
101.48
7.95
0.00
93.54
61.50
29.50
LGM B 2H
01PDP
0.897
4.221
0.929
57.131
12.507
19.877
89.52
7.17
0.00
82.35
55.01
29.92
LGM C 201H
01PDP
0.950
6.258
1.377
60.462
18.542
29.468
108.47
8.93
0.00
99.54
62.47
29.42
LIMBER PINE A1 1LA
01PDP
0.001
0.001
0.000
0.048
0.001
0.010
0.06
0.03
0.00
0.02
0.02
2.67
LIMBER PINE A1 28SB
01PDP
0.000
0.000
0.000
0.001
0.000
0.000
0.00
0.00
0.00
0.00
0.00
1.50
LIMBER PINE A2 5LA
01PDP
0.001
0.000
0.000
0.037
0.000
0.001
0.04
0.00
0.00
0.04
0.02
27.17
LIMBER PINE A3 16H
01PDP
0.003
0.003
0.000
0.176
0.002
0.010
0.19
0.01
0.00
0.18
0.10
29.00
LIMBER PINE A3 9UA
01PDP
0.005
0.005
0.002
0.323
0.004
0.037
0.36
0.21
0.00
0.05
0.06
1.83
LIMBER PINE A4 2LA
01PDP
0.009
0.012
0.004
0.554
0.008
0.083
0.65
0.25
0.00
0.38
0.29
14.42
LIMBER PINE A5 3LA
01PDP
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
LIMBER PINE A6 10UA
01PDP
0.001
0.001
0.000
0.088
0.001
0.009
0.10
0.05
0.00
0.03
0.03
5.50
LIMBER PINE A7 11UA
01PDP
0.002
0.003
0.001
0.133
0.002
0.019
0.15
0.06
0.00
0.08
0.07
4.50
LION 1H
01PDP
0.009
0.187
0.017
0.601
0.089
0.227
0.92
0.07
0.00
0.84
0.62
9.33
LION 3H
01PDP
0.020
0.538
0.048
1.295
0.256
0.654
2.20
0.18
0.00
2.02
1.28
28.25
LISA MARIE 34-27 4AH
01PDP
0.001
0.002
0.000
0.086
0.003
0.006
0.10
0.01
0.00
0.09
0.05
21.92
LOBLOLLY A1 12UA
01PDP
0.006
0.006
0.001
0.411
0.004
0.018
0.43
0.03
0.00
0.40
0.23
33.08
LOBLOLLY A2 13UA
01PDP
0.008
0.008
0.001
0.508
0.006
0.026
0.54
0.04
0.00
0.50
0.30
29.58
LOBO 34-147 1H
01PDP
0.002
0.028
0.004
0.141
0.019
0.087
0.25
0.02
0.00
0.23
0.13
27.08
LOBO 34-147 2H
01PDP
0.006
0.020
0.003
0.372
0.014
0.063
0.45
0.03
0.00
0.42
0.19
40.67
LONE WOLF 12 1HB
01PDP
0.154
0.766
0.142
9.843
0.814
2.325
12.98
1.00
0.00
11.99
6.04
29.83
LONGLEAF A2 2LA
01PDP
0.018
0.007
0.001
1.128
0.005
0.023
1.16
0.08
0.00
1.07
0.64
29.75
LOOS UNIT 10H
01PDP
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
LOOS UNIT 11L
01PDP
0.857
2.395
0.527
54.581
7.097
11.278
72.96
5.62
0.00
67.34
36.38
29.42
LOOS UNIT 12L
01PDP
0.526
3.241
0.713
33.460
9.602
15.260
58.32
4.78
0.00
53.54
28.10
34.33
LOOS UNIT 2H
01PDP
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
LOOS UNIT 3H
01PDP
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
LOOS UNIT 8H
01PDP
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
LOOS UNIT 9H
01PDP
0.932
1.943
0.428
59.340
5.758
9.151
74.25
5.61
0.00
68.64
37.02
29.42
LOST KEYS 4345 1U B 1H
01PDP
0.022
0.142
0.016
1.429
0.226
0.371
2.03
0.16
0.00
1.87
1.10
29.83
LOST KEYS 4345 2U A 2H
01PDP
0.029
0.213
0.024
1.864
0.340
0.558
2.76
0.22
0.00
2.54
1.51
29.83
LOST KEYS 4345 3U A 3H
01PDP
0.018
0.129
0.014
1.180
0.206
0.338
1.72
0.14
0.00
1.59
1.00
29.83
LOST KEYS 4345 4U A 4H
01PDP
0.012
0.156
0.017
0.762
0.250
0.409
1.42
0.12
0.00
1.30
0.76
29.83
LOST KEYS 4345 5U B 5H
01PDP
0.009
0.141
0.016
0.595
0.225
0.369
1.19
0.10
0.00
1.09
0.61
29.83
LOST KEYS 4345 6U A 6H
01PDP
0.007
0.069
0.008
0.471
0.110
0.180
0.76
0.06
0.00
0.70
0.40
29.83
LOST SADDLE 45 1H
01PDP
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
20.58
LRT UNIT 2 ALLOCATION 2318AH
01PDP
0.042
0.095
0.019
2.761
0.134
0.355
3.25
0.24
0.00
3.01
1.58
29.83
LUKCIK 4
01PDP
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
LUKCIK 5
01PDP
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00



     TABULAR ONELINER - Table 7
NET OIL
NET GAS
NET NGL
NET TOTAL
NET GAS
NET NGLREVENUE
REVENUE
REVENUE
REVENUE    
EXPENSE &
INVEST    
NON-DISCDISC CF (M$)-LIFE
WELL_NAME
RSV_CAT
NET OIL (MBBLS)
(MMCF)
(MBBLS)
(M$)
(M$)
(M$)
(M$)
TAX (M$)
(M$)
CF (M$)
PV10
(YRS)
LULO 2531LP 4H
01PDP
0.254
0.323
0.040
16.491
0.458
0.843
17.79
1.28
0.00
16.51
10.15
29.83
LULO 2533LP 8H
01PDP
0.218
0.195
0.024
14.156
0.278
0.511
14.94
1.07
0.00
13.88
8.42
29.83
LULO 2543DP 6H
01PDP
0.289
1.250
0.156
18.741
1.775
3.266
23.78
1.80
0.00
21.98
12.66
29.83
LULO 2551AP 5H
01PDP
0.317
0.937
0.117
20.569
1.331
2.450
24.35
1.81
0.00
22.54
13.26
29.83
LULO 2553AP 9H
01PDP
0.154
0.662
0.083
9.995
0.941
1.731
12.67
0.96
0.00
11.71
7.07
29.83
LULO 3641DP 2H
01PDP
0.418
1.099
0.137
27.078
1.562
2.873
31.51
2.33
0.00
29.19
17.27
29.83
M BEARER
01PDP
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
MABEE 22A 1H
01PDP
0.002
0.005
0.001
0.104
0.008
0.020
0.13
0.01
0.00
0.12
0.06
39.08
MABEE-ELKIN W16B 2H
01PDP
0.001
0.002
0.000
0.053
0.003
0.009
0.07
0.00
0.00
0.06
0.03
38.50
MABEE-STIMSON 22B 2H
01PDP
0.007
0.024
0.005
0.432
0.035
0.091
0.56
0.04
0.00
0.52
0.27
38.58
MABEE-TREDAWAY W16A 1H
01PDP
0.667
2.943
0.602
43.569
4.178
11.014
58.76
4.53
0.00
54.23
29.66
29.83
MADELEINE FAYE 133-137 A 1LS
01PDP
0.253
0.711
0.117
16.354
0.987
2.369
19.71
1.47
0.00
18.24
12.20
29.83
MADELEINE FAYE 133-137 B 2JM
01PDP
0.900
1.079
0.178
58.172
1.500
3.600
63.27
4.56
0.00
58.71
39.76
29.83
MADELEINE FAYE 133-137 C 2LS
01PDP
0.292
0.810
0.134
18.904
1.125
2.701
22.73
1.70
0.00
21.03
13.91
29.83
MADELEINE FAYE 133-137 D 1WB
01PDP
0.360
0.993
0.164
23.263
1.380
3.313
27.96
2.09
0.00
25.87
17.11
29.83
MADELEINE FAYE 133-137 E 3LS
01PDP
0.229
0.646
0.107
14.841
0.898
2.155
17.89
1.34
0.00
16.56
11.44
29.83
MADELEINE FAYE 133-137 F 1MS
01PDP
0.445
0.838
0.138
28.788
1.164
2.795
32.75
2.40
0.00
30.35
21.22
29.75
MADELEINE FAYE 133-137 G 2WB
01PDP
0.379
1.345
0.222
24.537
1.869
4.486
30.89
2.34
0.00
28.55
19.80
45.25
MADELEINE FAYE 133-137 H 1US
01PDP
0.401
0.457
0.075
25.916
0.634
1.523
28.07
2.02
0.00
26.05
17.89
29.83
MADELEINE FAYE 133-137 I 2US
01PDP
0.191
0.362
0.060
12.364
0.503
1.208
14.08
1.03
0.00
13.04
9.12
29.83
MANGER UNIT 1H
01PDP
0.018
0.162
0.036
1.170
0.479
0.761
2.41
0.20
0.00
2.21
1.44
29.83
MARY GRACE 201-202 UNIT 1H
01PDP
0.031
0.245
0.033
2.004
0.165
0.760
2.93
0.23
0.00
2.70
1.36
42.25
MARY GRACE 201-202 UNIT 224HR
01PDP
0.042
0.208
0.062
2.684
0.141
1.419
4.24
0.34
0.00
3.90
2.49
29.75
MARY GRACE 201-202 UNIT 225H
01PDP
0.038
0.254
0.076
2.444
0.172
1.733
4.35
0.36
0.00
3.99
2.54
29.75
MARY GRACE 201-202 UNIT 226H
01PDP
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
50.00
MARY GRACE 201-202 UNIT 3H
01PDP
0.028
0.071
0.010
1.768
0.048
0.219
2.03
0.15
0.00
1.88
0.99
29.75
MARY SCHARBAUER B8 1501MH
01PDP
0.013
0.020
0.009
0.827
0.028
0.156
1.01
0.08
0.00
0.94
0.56
29.75
MARY SCHARBAUER B9 1502MH
01PDP
0.015
0.019
0.008
0.988
0.027
0.149
1.16
0.09
0.00
1.08
0.65
29.75
MARYRUTH-ANDERSON 47C 103H
01PDP
0.045
0.119
0.020
2.929
0.165
0.396
3.49
0.26
0.00
3.23
1.98
29.83
MARYRUTH-ANDERSON 47D 104H
01PDP
0.061
0.106
0.017
3.957
0.147
0.353
4.46
0.33
0.00
4.13
2.20
29.83
MARYRUTH-ANDERSON 47E 105H
01PDP
0.069
0.108
0.018
4.484
0.150
0.361
5.00
0.36
0.00
4.63
2.46
29.83
MARYRUTH-ANDERSON 47F 106H
01PDP
0.058
0.007
0.001
3.775
0.009
0.022
3.81
0.27
0.00
3.54
1.81
45.58
MATTIE 18-11-5 6H
01PDP
0.004
73.210
6.345
0.228
92.706
119.229
212.16
2.97
0.00
209.20
109.50
29.75
MATTIE 18-11-5 7H
01PDP
0.036
65.909
5.712
2.057
83.460
107.339
192.86
2.68
0.00
190.17
96.07
29.75
MATTIE 18-11-5 8H
01PDP
0.025
79.736
6.910
1.441
100.970
129.858
232.27
3.24
0.00
229.03
116.11
29.75
MCCALL, JACK O. ET AL 2
01PDP
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
MCCALL, JACK O. ET AL 3
01PDP
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
MCCALL, JACK O. ET AL 4
01PDP
0.096
0.000
0.000
6.170
0.000
0.000
6.17
0.43
0.00
5.74
2.39
32.83
MCCLANE 2
01PDP
0.036
0.035
0.006
2.314
0.049
0.117
2.48
0.18
0.00
2.30
1.55
11.83
MCCLANE 3
01PDP
0.099
0.105
0.017
6.424
0.146
0.350
6.92
0.50
0.00
6.42
3.88
19.00
MCDANIEL 'A' 1
01PDP
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
MCDANIEL 'A' 2
01PDP
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
MCDANIEL, LOIS 2
01PDP
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
MCINTIRE 1
01PDP
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
MCLINTOCK 15-27 B 2JM
01PDP
0.166
0.915
0.151
10.728
1.271
3.051
15.05
4.92
0.00
9.82
8.29
10.75
MCLINTOCK 15-27 C 3JM
01PDP
0.730
3.094
0.510
47.208
4.299
10.319
61.83
16.34
0.00
45.18
32.05
27.17
MCLINTOCK 15-27 G 7LS
01PDP
0.152
0.482
0.079
9.800
0.669
1.606
12.07
4.19
0.00
7.58
6.49
9.25
MCLINTOCK 15-27 H 20WB
01PDP
0.223
2.595
0.428
14.424
3.605
8.654
26.68
8.74
0.00
17.64
12.52
21.25
MCLINTOCK 15-27 H 8LS
01PDP
0.502
2.097
0.346
32.467
2.913
6.993
42.37
12.08
0.00
30.00
22.01
22.83
MCLINTOCK 15-27 L 12WA
01PDP
0.973
1.955
0.322
62.926
2.716
6.520
72.16
19.08
0.00
52.77
36.94
28.42
MCLINTOCK 15-27 L 18WB
01PDP
0.668
1.811
0.299
43.230
2.516
6.041
51.79
14.97
0.00
36.51
25.35
26.00
MCLINTOCK 15-27 L 23JM
01PDP
0.594
1.608
0.265
38.423
2.233
5.361
46.02
13.25
0.00
32.46
23.59
23.33
MCLINTOCK 15-27 L 6LS
01PDP
0.488
1.573
0.259
31.586
2.185
5.245
39.02
11.56
0.00
27.15
20.04
21.58
MCLINTOCK 15-27 M 13WA
01PDP
1.000
2.050
0.338
64.701
2.848
6.838
74.39
19.36
0.00
54.72
38.69
28.33
MCLINTOCK 15-27 N 14WA
01PDP
1.047
4.844
0.799
67.686
6.729
16.153
90.57
21.38
0.00
68.88
46.55
29.83
MCLINTOCK 15-27 S 19WB
01PDP
0.481
2.348
0.387
31.127
3.262
7.831
42.22
12.51
0.00
29.40
20.82
24.08
MEDUSA UNIT A 28-21 1AH
01PDP
0.126
1.266
0.003
7.762
4.579
0.062
12.40
1.00
0.00
11.41
5.78
29.75
MEDUSA UNIT A 28-21 2AH
01PDP
0.096
0.793
0.002
5.922
2.868
0.039
8.83
0.70
0.00
8.13
4.25
29.75



     TABULAR ONELINER - Table 7
NET OIL
NET GAS
NET NGL
NET TOTAL
NET GAS
NET NGLREVENUE
REVENUE
REVENUE
REVENUE    
EXPENSE &
INVEST    
NON-DISCDISC CF (M$)-LIFE
WELL_NAME
RSV_CAT
NET OIL (MBBLS)
(MMCF)
(MBBLS)
(M$)
(M$)
(M$)
(M$)
TAX (M$)
(M$)
CF (M$)
PV10
(YRS)
MEDUSA UNIT B 28-21 7AH
01PDP
0.165
0.995
0.002
10.193
3.597
0.049
13.84
1.07
0.00
12.77
6.83
29.75
MEDUSA UNIT B 28-21 8AH
01PDP
0.132
0.762
0.002
8.131
2.756
0.038
10.92
0.84
0.00
10.08
5.32
29.75
MEDUSA UNIT C 28-09 3AH
01PDP
0.140
0.208
0.000
8.675
0.753
0.010
9.44
0.68
0.00
8.76
4.86
29.75
MEDUSA UNIT C 28-09 6AH
01PDP
0.089
0.204
0.000
5.514
0.737
0.010
6.26
0.46
0.00
5.80
3.27
29.75
MEHAFFEY - BURNEM 1
01PDP
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
MELISSA 2
01PDP
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
MELISSA 'A' 1
01PDP
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
MEMPHIS FLASH 39-27 1LS
01PDP
0.006
0.020
0.002
0.376
0.028
0.051
0.46
0.03
0.00
0.42
0.24
29.75
MEMPHIS FLASH 39-27 2A
01PDP
0.002
0.014
0.002
0.140
0.019
0.036
0.20
0.02
0.00
0.18
0.10
29.75
MEMPHIS FLASH 39-27 4AH
01PDP
0.005
0.006
0.001
0.295
0.008
0.015
0.32
0.02
0.00
0.30
0.18
29.75
MERCHANT UNIT 6704A
01PDP
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
MIDDLETON 21 1
01PDP
0.013
0.098
0.012
0.852
0.139
0.256
1.25
0.10
0.00
1.15
0.86
7.58
MIKE SCOTT 19-30-H 4315H
01PDP
0.063
0.001
0.000
4.044
0.001
0.004
4.05
0.28
0.00
3.77
2.19
29.83
MIKE SCOTT 19-30-H 4415H
01PDP
0.016
0.329
0.061
1.022
0.349
0.998
2.37
0.20
0.00
2.17
1.24
29.83
MILES 3-12B5
01PDP
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
MILLER 4 2
01PDP
0.000
0.000
0.000
0.008
0.001
0.000
0.01
0.00
0.00
0.01
0.01
0.17
MILLER 4 3
01PDP
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
MILLETT 2-14C5
01PDP
0.276
0.243
0.016
13.660
0.511
0.457
14.63
0.74
0.00
13.89
6.15
29.83
MIMS 32H 3306BH
01PDP
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
MIMS 32H 3307BH
01PDP
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
MIMS 32H 3315AH
01PDP
0.000
0.009
0.002
0.000
0.013
0.031
0.04
0.00
0.00
0.04
0.04
0.33
MIMS 32H 3317AH
01PDP
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
MIMS 32H 3318AH
01PDP
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
MIMS 32H 3326SH
01PDP
0.172
0.368
0.061
11.125
0.512
1.228
12.86
0.95
0.00
11.92
7.11
25.17
MIMS 32H 3327SH
01PDP
0.308
0.763
0.126
19.890
1.059
2.543
23.49
1.74
0.00
21.75
12.13
29.83
MIMS 32H 3345SH
01PDP
0.201
0.424
0.070
12.974
0.589
1.415
14.98
1.10
0.00
13.88
7.79
28.00
MIMS 32H 3347SH
01PDP
0.110
0.795
0.131
7.144
1.105
2.652
10.90
0.87
0.00
10.03
5.81
24.75
MIMS 32H 3348SH
01PDP
0.383
0.426
0.070
24.793
0.592
1.422
26.81
1.93
0.00
24.88
13.89
29.83
MINGO S CRC JF 4H
01PDP
0.000
51.502
0.000
0.000
100.233
0.000
100.23
1.82
0.00
98.41
55.68
29.75
MINGO SE CRC JF 6H
01PDP
0.000
97.701
0.000
0.000
190.145
0.000
190.14
3.46
0.00
186.69
105.06
29.75
MINGO SW CRC JF 2H
01PDP
0.000
22.557
0.000
0.000
43.901
0.000
43.90
0.80
0.00
43.10
24.42
31.25
MINGO W CRC JF 8H
01PDP
0.000
58.098
0.000
0.000
113.071
0.000
113.07
2.06
0.00
111.02
66.21
25.00
MIPA NO SLEEP 8201 4H
01PDP
0.021
0.089
0.012
1.321
0.060
0.276
1.66
0.13
0.00
1.53
0.93
29.83
MIPA NO SLEEP 8202 2H
01PDP
0.025
0.144
0.020
1.574
0.097
0.446
2.12
0.16
0.00
1.95
1.12
29.83
MIPA NO SLEEP 8252 3H
01PDP
0.075
0.234
0.032
4.823
0.158
0.726
5.71
0.42
0.00
5.28
3.03
29.83
MIRANDA 202H
01PDP
0.391
2.170
0.333
23.636
6.174
5.511
35.32
2.80
0.00
32.52
23.49
38.67
MIRANDA A 1H
01PDP
0.322
1.786
0.274
19.459
5.082
4.536
29.08
2.30
0.00
26.77
19.35
38.42
MIRANDA B 201H
01PDP
0.252
1.399
0.214
15.248
3.979
3.552
22.78
1.80
0.00
20.98
15.18
37.50
MITCHELL 47-31 A UNIT A 2H
01PDP
0.172
0.263
0.033
11.126
0.374
0.688
12.19
0.88
0.00
11.31
6.56
29.75
MITCHELL 47-31 A UNIT L 2H
01PDP
0.165
0.126
0.016
10.696
0.179
0.330
11.21
0.80
0.00
10.41
5.22
50.00
MITCHELL 47-31 B UNIT A 7H
01PDP
1.358
0.571
0.071
88.039
0.811
1.493
90.34
6.38
0.00
83.97
48.26
29.75
MITCHELL 47-31 B UNIT L 6H
01PDP
0.112
0.187
0.023
7.240
0.265
0.488
7.99
0.58
0.00
7.41
4.20
29.75
MOLNOSKEY UNIT 1H
01PDP
0.046
0.638
0.098
2.791
1.815
1.620
6.23
0.53
0.00
5.69
4.79
4.17
MOLNOSKEY UNIT 2H
01PDP
0.089
0.001
0.000
5.412
0.002
0.002
5.42
0.38
0.00
5.04
4.13
5.33
MONROE 34-158 UNIT 1H
01PDP
0.001
0.002
0.000
0.082
0.001
0.007
0.09
0.01
0.00
0.08
0.07
6.75
MONROE 34-158 UNIT 2H
01PDP
0.000
0.000
0.000
0.023
0.000
0.001
0.02
0.00
0.00
0.02
0.02
2.50
MONROE 34-158 UNIT 3H
01PDP
0.000
0.002
0.000
0.001
0.001
0.005
0.01
0.00
0.00
0.01
0.01
0.83
MONROE 34-158 UNIT 4H
01PDP
0.004
0.007
0.001
0.244
0.004
0.020
0.27
0.02
0.00
0.25
0.16
14.67
MONSEN 1-21A3
01PDP
0.073
0.210
0.014
3.618
0.442
0.396
4.46
0.21
0.00
4.24
2.40
23.58
MOOSE HOLLOW 16-24-23-C5-8H
01PDP
0.003
0.044
0.003
0.137
0.093
0.084
0.31
0.01
0.00
0.30
0.24
10.00
MOOSE HOLLOW 9-24-23-C5-6H
01PDP
0.004
0.110
0.007
0.203
0.232
0.207
0.64
0.02
0.00
0.62
0.38
23.92
MOOSE HOLLOW 9-24-23-C5-7H
01PDP
0.006
0.247
0.016
0.304
0.519
0.464
1.29
0.04
0.00
1.24
0.70
29.83
MORAN 28SB
01PDP
0.009
0.038
0.005
0.545
0.026
0.118
0.69
0.05
0.00
0.64
0.34
27.75
MORAN 8LA
01PDP
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
29.75
MORAN A1 16H
01PDP
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
29.67
MORAN A1 1LA
01PDP
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
29.75
MORAN A1 9UA
01PDP
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
29.67
MORGAN-NEAL 39-26 2LS
01PDP
0.003
0.027
0.003
0.220
0.039
0.071
0.33
0.03
0.00
0.30
0.15
40.50



     TABULAR ONELINER - Table 7
NET OIL
NET GAS
NET NGL
NET TOTAL
NET GAS
NET NGLREVENUE
REVENUE
REVENUE
REVENUE    
EXPENSE &
INVEST    
NON-DISCDISC CF (M$)-LIFE
WELL_NAME
RSV_CAT
NET OIL (MBBLS)
(MMCF)
(MBBLS)
(M$)
(M$)
(M$)
(M$)
TAX (M$)
(M$)
CF (M$)
PV10
(YRS)
MORGAN-NEAL 39-26 3SH
01PDP
0.005
0.013
0.002
0.315
0.019
0.034
0.37
0.03
0.00
0.34
0.22
29.75
MORGAN-NEAL 39-26 3WA
01PDP
0.005
0.007
0.001
0.315
0.010
0.018
0.34
0.02
0.00
0.32
0.15
46.08
MORGAN-NEAL UNIT NO.2 39-26 1LS
01PDP
0.006
0.080
0.010
0.375
0.114
0.209
0.70
0.06
0.00
0.64
0.33
29.75
MORGAN-NEAL UNIT NO.2 39-26 1WA
01PDP
0.008
0.000
0.000
0.493
0.000
0.000
0.49
0.03
0.00
0.46
0.22
39.17
MORGAN-NEAL UNIT NO.2 39-26 2WA
01PDP
0.005
0.025
0.003
0.309
0.036
0.066
0.41
0.03
0.00
0.38
0.19
31.58
MORTAL STORM 12-13-24 H 1W
01PDP
0.057
0.200
0.025
3.699
0.284
0.522
4.50
0.34
0.00
4.17
2.15
42.33
MOTHMAN UNIT A 45-04 2AH
01PDP
0.398
0.808
0.002
24.570
2.920
0.040
27.53
2.01
0.00
25.52
13.58
29.67
MR. DYNAMITE A 3MS
01PDP
0.249
0.608
0.076
16.150
0.864
1.589
18.60
1.37
0.00
17.23
11.81
29.75
MR. DYNAMITE C 5MS
01PDP
0.134
0.054
0.007
8.676
0.077
0.141
8.89
0.63
0.00
8.27
5.44
26.67
MR. HOBBS 11-14 H 1W
01PDP
0.015
0.084
0.011
0.949
0.120
0.220
1.29
0.10
0.00
1.19
0.74
23.00
MR. HOBBS 11-14-23 H 1LS
01PDP
0.031
0.142
0.018
2.022
0.202
0.372
2.60
0.20
0.00
2.40
1.39
29.67
MR. HOBBS 11-14-23A H 2W
01PDP
0.024
0.121
0.015
1.560
0.171
0.315
2.05
0.16
0.00
1.89
1.03
29.42
MR. HOBBS 11-14-23B H 3W
01PDP
0.044
0.080
0.023
2.823
0.114
0.487
3.42
0.26
0.00
3.17
2.10
29.75
MR. PHILLIPS 11-02 A 1NA
01PDP
2.959
31.780
3.972
191.755
45.148
83.059
319.96
25.97
0.00
293.99
163.04
29.75
MR. PHILLIPS 11-02 A 1NS
01PDP
0.139
0.055
0.007
8.999
0.078
0.144
9.22
0.65
0.00
8.57
5.24
27.08
MR. PHILLIPS 11-02 B 2AH
01PDP
0.531
3.948
0.493
34.403
5.608
10.317
50.33
3.97
0.00
46.36
24.44
29.75
MR. PHILLIPS 11-02 B 2SH
01PDP
0.174
0.005
0.001
11.278
0.007
0.014
11.30
0.79
0.00
10.51
5.84
29.75
MR. PHILLIPS 11-02 D 4SA
01PDP
0.340
2.771
0.346
22.065
3.936
7.241
33.24
2.64
0.00
30.60
15.97
45.92
MR. PHILLIPS 11-2 1SH
01PDP
0.053
0.173
0.022
3.441
0.246
0.452
4.14
0.31
0.00
3.83
2.61
17.17
MUD HEN 57-31 A 1WA
01PDP
0.061
0.128
0.017
3.904
0.087
0.398
4.39
0.32
0.00
4.07
2.20
29.83
MUD HEN 57-31 B 2BS
01PDP
0.081
0.330
0.045
5.224
0.223
1.025
6.47
0.49
0.00
5.99
3.19
42.75
MUD HEN 57-31 C 3WA
01PDP
0.060
0.193
0.026
3.843
0.131
0.600
4.57
0.34
0.00
4.23
2.28
41.33
MUD HEN 57-31 D 4BS
01PDP
0.103
0.285
0.039
6.587
0.193
0.886
7.67
0.57
0.00
7.10
3.99
29.83
MULLINS 1-24-23-C5-6H
01PDP
0.030
0.134
0.009
1.490
0.281
0.252
2.02
0.09
0.00
1.93
1.00
39.83
MULSEN 24/23-13-14-C5-2H
01PDP
0.173
1.135
0.074
8.530
2.384
2.134
13.05
0.57
0.00
12.48
6.37
40.17
MURDOCK 2-34B5
01PDP
0.000
0.000
0.000
0.007
0.000
0.000
0.01
0.00
0.00
0.01
0.01
0.67
MURPH 69-2221-23R
01PDP
1.655
1.664
0.109
81.789
3.495
3.129
88.41
4.43
0.00
83.98
49.62
29.75
MUSGROVE MILLER 0904 2HM
01PDP
0.094
0.177
0.022
6.095
0.251
0.462
6.81
0.50
0.00
6.31
3.18
38.17
N A C R C 1-15 ACRES 1
01PDP
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
N A C R C 5-132
01PDP
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
NAC 4H-20
01PDP
0.000
170.396
0.000
0.000
331.624
0.000
331.62
6.03
0.00
325.60
174.08
29.75
NAC B WYN JF 1H
01PDP
0.000
46.370
0.000
0.000
90.245
0.000
90.25
1.64
0.00
88.60
64.56
10.92
NAC B WYN JF 3H
01PDP
0.000
70.098
0.000
0.000
136.425
0.000
136.42
2.48
0.00
133.94
87.21
15.83
NAC B WYN JF 5H
01PDP
0.000
256.623
0.000
0.000
499.437
0.000
499.44
9.08
0.00
490.36
271.85
30.42
NAC GAS UNIT B 3H-3
01PDP
0.000
131.261
0.000
0.000
255.458
0.000
255.46
4.64
0.00
250.81
120.53
29.67
NAC ROYALTY 27-41 HC 001
01PDP
0.000
172.427
0.000
0.000
561.473
0.000
561.47
18.14
0.00
543.33
409.18
28.25
NAIL -A- 1
01PDP
0.002
0.002
0.000
0.121
0.003
0.006
0.13
0.01
0.00
0.12
0.06
17.67
NAIL -C- 1
01PDP
0.000
0.001
0.000
0.011
0.001
0.003
0.01
0.00
0.00
0.01
0.01
5.08
NAIL -E- 2
01PDP
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
NAIL -E- 3
01PDP
0.001
0.001
0.000
0.049
0.001
0.002
0.05
0.00
0.00
0.05
0.04
6.50
NAIL 'J' 1
01PDP
0.001
0.003
0.000
0.073
0.004
0.008
0.08
0.01
0.00
0.08
0.03
25.33
NAIL -K- 1
01PDP
0.001
0.001
0.000
0.091
0.002
0.010
0.10
0.01
0.00
0.10
0.04
23.92
NAIL 'O' 1
01PDP
0.001
0.001
0.000
0.086
0.002
0.004
0.09
0.01
0.00
0.09
0.05
11.92
NAIL -P- 1
01PDP
0.000
0.000
0.000
0.006
0.000
0.001
0.01
0.00
0.00
0.01
0.01
1.92
NAIL RANCH 10 1
01PDP
0.001
0.007
0.001
0.079
0.010
0.024
0.11
0.01
0.00
0.11
0.07
10.58
NAIL RANCH 10 2
01PDP
0.001
0.001
0.000
0.042
0.001
0.003
0.05
0.00
0.00
0.04
0.03
5.67
NAIL RANCH 10 3
01PDP
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
NAIL RANCH 10 4
01PDP
0.001
0.003
0.001
0.062
0.005
0.011
0.08
0.01
0.00
0.07
0.06
7.58
NANCY 1H
01PDP
0.110
0.733
0.112
6.673
2.086
1.862
10.62
0.85
0.00
9.77
5.50
25.33
NE AXIS 2H
01PDP
0.054
1.660
0.147
3.459
0.788
2.016
6.26
0.52
0.00
5.75
3.05
37.25
NE NAIL 10 1
01PDP
0.003
0.011
0.002
0.171
0.015
0.037
0.22
0.02
0.00
0.21
0.13
16.75
NE NAIL 10 2
01PDP
0.003
0.013
0.002
0.209
0.018
0.044
0.27
0.02
0.00
0.25
0.15
18.25
NE NAIL 10 3
01PDP
0.001
0.002
0.000
0.047
0.003
0.008
0.06
0.00
0.00
0.05
0.04
6.75
NE NAIL 10 4
01PDP
0.000
0.003
0.000
0.026
0.004
0.009
0.04
0.00
0.00
0.04
0.03
4.92
NE NAIL 10 5
01PDP
0.001
0.004
0.001
0.090
0.006
0.013
0.11
0.01
0.00
0.10
0.07
11.08
NEIHART 2-2C5
01PDP
0.026
0.033
0.002
1.277
0.069
0.061
1.41
0.07
0.00
1.34
0.71
28.08
NESSIE UNIT A 34-46 1AH
01PDP
4.027
27.401
0.062
248.759
99.069
1.349
349.18
27.23
0.00
321.95
157.89
29.75
NESSIE UNIT A 34-46 2AH
01PDP
3.252
23.289
0.053
200.880
84.201
1.147
286.23
22.41
0.00
263.82
135.11
29.75


     TABULAR ONELINER - Table 7
NET OIL
NET GAS
NET NGL
NET TOTAL
NET GAS
NET NGLREVENUE
REVENUE
REVENUE
REVENUE    
EXPENSE &
INVEST    
NON-DISCDISC CF (M$)-LIFE
WELL_NAME
RSV_CAT
NET OIL (MBBLS)
(MMCF)
(MBBLS)
(M$)
(M$)
(M$)
(M$)
TAX (M$)
(M$)
CF (M$)
PV10
(YRS)
NESSIE UNIT A 34-46 3AH
01PDP
5.750
5.779
0.722
372.662
8.209
15.103
395.97
28.32
0.00
367.66
186.06
29.75
NESSIE UNIT A 34-46 3SH
01PDP
4.234
22.725
0.052
261.586
82.161
1.119
344.87
26.44
0.00
318.42
164.79
29.75
NESSIE UNIT B 34-46 7AH
01PDP
4.189
11.811
0.027
258.806
42.705
0.582
302.09
22.33
0.00
279.77
141.15
29.75
NESSIE UNIT B 34-46 8AH
01PDP
4.352
13.978
0.032
268.854
50.538
0.688
320.08
23.81
0.00
296.27
149.86
29.75
NEWTON 43A 1HE
01PDP
0.186
1.907
0.238
12.057
2.709
4.984
19.75
1.60
0.00
18.15
9.66
29.83
NEWTON 43A 2HK
01PDP
0.000
0.000
0.000
0.026
0.000
0.000
0.03
0.00
0.00
0.02
0.02
0.67
NEWTON 43B 3HJ
01PDP
0.003
0.164
0.021
0.221
0.234
0.430
0.88
0.08
0.00
0.80
0.50
19.83
NEWTON 43BK 4HE
01PDP
0.052
0.054
0.007
3.393
0.077
0.141
3.61
0.26
0.00
3.35
1.86
28.25
NEWTON 43BK 5HK
01PDP
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
NM HARRISON 16-11-5 10H
01PDP
0.005
15.672
1.358
0.313
19.846
25.524
45.68
0.64
0.00
45.05
23.15
29.75
NM HARRISON 16-11-5 6H
01PDP
0.014
15.925
1.380
0.822
20.166
25.936
46.92
0.65
0.00
46.27
24.23
29.75
NM HARRISON 16-11-5 8H
01PDP
0.003
22.444
1.945
0.167
28.421
36.553
65.14
0.91
0.00
64.23
31.79
29.75
NOELLE SW CRC JF 4H
01PDP
0.000
126.621
0.000
0.000
246.428
0.000
246.43
4.48
0.00
241.95
144.88
29.75
NOELLE SW CRC JF 6H
01PDP
0.000
125.498
0.000
0.000
244.244
0.000
244.24
4.44
0.00
239.80
143.55
29.75
NOELLE W CRC JF 2H
01PDP
0.000
154.654
0.000
0.000
300.986
0.000
300.99
5.47
0.00
295.52
176.07
29.75
NOLAN NE CRC JF 3H
01PDP
0.000
67.127
0.000
0.000
130.643
0.000
130.64
2.37
0.00
128.27
88.25
15.75
NOLAN NW CRC JF 1H
01PDP
0.000
508.256
0.000
0.000
989.164
0.000
989.16
17.98
0.00
971.18
558.20
29.75
NOLAN S CRC JF 2H
01PDP
0.000
156.504
0.000
0.000
304.587
0.000
304.59
5.54
0.00
299.05
178.15
26.58
NOLAN S CRC JF 4H
01PDP
0.000
172.655
0.000
0.000
336.019
0.000
336.02
6.11
0.00
329.91
190.71
28.75
NOLAN S CRC JF 6H
01PDP
0.000
207.010
0.000
0.000
402.881
0.000
402.88
7.32
0.00
395.56
228.94
29.75
NORRIS UNIT 32-H 3301BH
01PDP
0.053
0.061
0.010
3.458
0.085
0.205
3.75
0.27
0.00
3.48
2.26
14.33
NORRIS UNIT 32-H 3303BH
01PDP
0.060
0.078
0.013
3.869
0.108
0.260
4.24
0.31
0.00
3.93
2.56
14.92
NORRIS UNIT 32-H 3304BH
01PDP
0.121
1.584
0.261
7.802
2.200
5.282
15.28
1.28
0.00
14.01
7.74
29.33
NORRIS UNIT 32-H 3312AH
01PDP
0.040
0.057
0.009
2.580
0.079
0.191
2.85
0.21
0.00
2.64
1.79
12.08
NORRIS UNIT 32-H 3313AH
01PDP
0.063
2.406
0.397
4.077
3.342
8.022
15.44
1.40
0.00
14.04
7.72
28.42
NORRIS UNIT 32-H 3322SH
01PDP
0.064
0.290
0.048
4.116
0.403
0.967
5.49
0.42
0.00
5.06
3.13
17.58
NORRIS UNIT 32-H 3323SH
01PDP
0.029
0.811
0.134
1.892
1.127
2.704
5.72
0.51
0.00
5.21
3.18
18.50
NORRIS UNIT 32-H 3361DH
01PDP
0.141
0.051
0.008
9.102
0.071
0.169
9.34
0.66
0.00
8.68
4.95
23.25
NORRIS UNIT 32-H 3363DH
01PDP
0.203
0.817
0.135
13.144
1.135
2.726
17.01
1.30
0.00
15.71
8.38
29.83
NORRIS UNIT 32-H 3364DH
01PDP
0.132
0.060
0.010
8.533
0.084
0.201
8.82
0.62
0.00
8.19
4.56
23.17
NORRIS UNIT 32-H 3371JH
01PDP
0.252
1.681
0.277
16.276
2.335
5.606
24.22
1.92
0.00
22.30
12.21
29.83
NORRIS UNIT 32-H 3373JH
01PDP
0.065
0.069
0.011
4.212
0.096
0.231
4.54
0.33
0.00
4.21
2.72
15.50
NORRIS UNIT 32-H 3374JH
01PDP
0.061
0.054
0.009
3.958
0.075
0.180
4.21
0.30
0.00
3.91
2.55
14.92
NORRIS-MIMS ALLOCATION 3315AH
01PDP
0.134
3.556
0.586
8.651
4.940
11.858
25.45
2.25
0.00
23.20
12.60
29.83
NORRIS-MIMS ALLOCATION 3325SH
01PDP
0.102
0.811
0.134
6.589
1.127
2.705
10.42
0.84
0.00
9.58
5.75
23.67
NORTH AMERICAN COAL 1S
01PDP
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
NORTH AMERICAN COAL CORP 1
01PDP
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
NORTH AMERICAN COAL ROYALTY CO BUELL 8H
01PDP
0.000
118.567
10.276
0.000
150.141
193.097
343.24
4.80
0.00
338.44
166.79
29.75
NORTH MOON 16-36-35-B5-9H
01PDP
0.004
0.002
0.000
0.195
0.004
0.004
0.20
0.01
0.00
0.19
0.15
8.92
NUNN 1
01PDP
0.002
0.002
0.000
0.099
0.002
0.007
0.11
0.01
0.00
0.10
0.08
4.92
NUNN 2
01PDP
0.002
0.004
0.001
0.109
0.004
0.011
0.12
0.01
0.00
0.11
0.09
5.50
NUNN 5-44 1HB
01PDP
0.062
0.934
0.173
3.959
0.993
2.836
7.79
0.65
0.00
7.14
3.71
29.83
NUNN '5-44' 4303H
01PDP
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
NUNN '5-44' 4403H
01PDP
0.081
0.003
0.000
5.159
0.003
0.008
5.17
0.36
0.00
4.81
2.56
29.83
NUNN '5-44' 4803H
01PDP
0.085
2.025
0.376
5.444
2.152
6.148
13.75
1.19
0.00
12.55
6.33
29.83
NUNN 'A' 2
01PDP
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
NUNN 'A' 3
01PDP
0.012
0.000
0.000
0.765
0.000
0.000
0.77
0.05
0.00
0.71
0.42
13.92
NUNN -D- 3
01PDP
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
NUNN, J. F. 'B' 3
01PDP
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
OAK VALLEY 2 1
01PDP
0.103
0.052
0.013
6.731
0.053
0.334
7.12
0.51
0.00
6.61
4.07
21.25
OLDHAM 38-27 B UNIT A 7H
01PDP
0.002
0.015
0.002
0.097
0.022
0.040
0.16
0.01
0.00
0.15
0.10
14.50
OLDHAM 38-27 B UNIT A 8H
01PDP
0.003
0.019
0.002
0.165
0.027
0.050
0.24
0.02
0.00
0.22
0.17
12.17
OLDHAM 38-27 B UNIT L 7H
01PDP
0.003
0.015
0.002
0.224
0.022
0.040
0.29
0.02
0.00
0.26
0.18
17.83
OLDHAM 38-27 B UNIT L 8H
01PDP
0.019
0.034
0.004
1.218
0.048
0.088
1.35
0.10
0.00
1.25
0.71
23.08
OLDHAM TRUST EAST 1SH
01PDP
0.024
0.045
0.006
1.571
0.064
0.118
1.75
0.13
0.00
1.63
0.99
29.75
OLDHAM TRUST EAST 2AH
01PDP
0.021
0.040
0.005
1.362
0.057
0.105
1.52
0.11
0.00
1.41
0.87
29.75
OLDHAM TRUST EAST 3871WA
01PDP
0.046
0.121
0.015
2.989
0.172
0.316
3.48
0.26
0.00
3.22
1.67
29.75
OLDHAM TRUST EAST 3875LS
01PDP
0.028
0.240
0.030
1.833
0.341
0.627
2.80
0.22
0.00
2.58
1.35
29.75


     TABULAR ONELINER - Table 7
NET OIL
NET GAS
NET NGL
NET TOTAL
NET GAS
NET NGLREVENUE
REVENUE
REVENUE
REVENUE    
EXPENSE &
INVEST    
NON-DISCDISC CF (M$)-LIFE
WELL_NAME
RSV_CAT
NET OIL (MBBLS)
(MMCF)
(MBBLS)
(M$)
(M$)
(M$)
(M$)
TAX (M$)
(M$)
CF (M$)
PV10
(YRS)
OLDHAM TRUST EAST 3876WA
01PDP
0.014
0.103
0.013
0.918
0.146
0.268
1.33
0.10
0.00
1.23
0.65
29.75
OLDHAM TRUST EAST 3AH
01PDP
0.028
0.101
0.013
1.806
0.143
0.263
2.21
0.17
0.00
2.05
1.21
29.75
OLDHAM TRUST EAST 3SH
01PDP
0.028
0.081
0.010
1.826
0.115
0.211
2.15
0.16
0.00
1.99
1.17
29.75
OLDHAM TRUST EAST 4AH
01PDP
0.018
0.055
0.007
1.166
0.078
0.144
1.39
0.10
0.00
1.29
0.76
29.75
OLDHAM TRUST WEST 1SH
01PDP
0.024
0.026
0.003
1.537
0.037
0.068
1.64
0.12
0.00
1.52
0.89
29.75
OLDHAM TRUST WEST 2AH
01PDP
0.013
0.241
0.030
0.826
0.342
0.630
1.80
0.15
0.00
1.64
0.94
29.75
OLDHAM TRUST WEST 4051WA
01PDP
0.031
0.151
0.019
1.981
0.214
0.394
2.59
0.20
0.00
2.39
1.36
29.75
OLDHAM TRUST WEST 4058LS
01PDP
0.024
0.168
0.021
1.535
0.239
0.440
2.21
0.17
0.00
2.04
1.15
29.75
OLDHAM TRUST WEST 4AH
01PDP
0.042
0.386
0.048
2.740
0.548
1.008
4.30
0.34
0.00
3.95
2.30
29.75
OLDHAM TRUST WEST 4SH
01PDP
0.005
0.001
0.000
0.342
0.002
0.004
0.35
0.02
0.00
0.32
0.27
7.92
OLDHAM TRUST WEST 5AH
01PDP
0.134
0.453
0.057
8.697
0.644
1.184
10.52
0.79
0.00
9.74
5.56
29.75
OLDHAM TRUST WEST 5MH
01PDP
0.009
0.017
0.002
0.614
0.025
0.046
0.68
0.05
0.00
0.63
0.44
20.25
OLDHAM TRUST WEST 5SH
01PDP
0.000
0.005
0.001
0.031
0.008
0.014
0.05
0.00
0.00
0.05
0.05
2.67
OLDHAM TRUST WEST 6AH
01PDP
0.031
0.319
0.040
2.039
0.453
0.832
3.32
0.27
0.00
3.06
1.70
35.75
OLDHAM TRUST WEST LONG 25-56 3SH
01PDP
0.024
0.173
0.022
1.556
0.245
0.451
2.25
0.18
0.00
2.08
1.16
41.08
OLDHAM TRUST WEST UNIT 25-41 2SH
01PDP
0.021
0.191
0.024
1.338
0.271
0.499
2.11
0.17
0.00
1.94
1.11
29.75
OLDHAM TRUST WEST UNIT 25-41 3AH
01PDP
0.035
0.147
0.018
2.237
0.210
0.385
2.83
0.21
0.00
2.62
1.54
29.75
OLDHAM-GRAHAM 35A 1H
01PDP
0.085
0.741
0.152
5.537
1.052
2.774
9.36
0.76
0.00
8.60
4.70
29.83
OLDHAM-GRAHAM 35B 2H
01PDP
0.158
1.924
0.393
10.309
2.730
7.198
20.24
1.69
0.00
18.54
10.06
29.83
OLDHAM-GRAHAM 35C 3H
01PDP
0.105
1.831
0.374
6.830
2.599
6.850
16.28
1.40
0.00
14.87
8.30
29.83
OLDHAM-GRAHAM 35D 4H
01PDP
0.122
1.038
0.212
7.970
1.474
3.885
13.33
1.08
0.00
12.25
6.81
29.83
OLDHAM-GRAHAM 35E 5H
01PDP
0.209
0.739
0.151
13.663
1.050
2.767
17.48
1.33
0.00
16.15
8.82
35.67
OLDHAM-GRAHAM 35F 6H
01PDP
0.316
0.925
0.189
20.629
1.313
3.460
25.40
1.91
0.00
23.49
12.31
29.83
OLSEN 13/14-24/23-C5-1H
01PDP
0.056
0.092
0.006
2.757
0.194
0.173
3.12
0.15
0.00
2.97
1.75
23.25
OLSEN 16-13-14-C5-5H
01PDP
0.313
1.632
0.106
15.477
3.428
3.069
21.97
0.98
0.00
20.99
11.53
29.83
ONEAL-ANNIE 15G 7H
01PDP
0.451
0.365
0.075
29.429
0.518
1.365
31.31
2.24
0.00
29.07
16.81
38.33
ONEAL-ANNIE 15H 8H
01PDP
0.995
2.623
0.537
64.963
3.724
9.817
78.50
5.87
0.00
72.64
44.56
29.83
ONEAL-ANNIE 15H 9H
01PDP
0.388
1.393
0.285
25.348
1.977
5.212
32.54
2.48
0.00
30.06
18.54
29.83
ONEAL-ANNIE 15J 10H
01PDP
0.896
4.316
0.883
58.543
6.127
16.151
80.82
6.28
0.00
74.55
39.71
50.00
ONEAL-ANNIE 15K 11H
01PDP
0.801
2.260
0.462
52.296
3.208
8.458
63.96
4.80
0.00
59.16
35.93
29.83
ONEAL-ANNIE 15K 12H
01PDP
0.717
2.973
0.608
46.814
4.220
11.126
62.16
4.78
0.00
57.38
35.34
29.83
ONEAL-ANNIE 15M 13H
01PDP
0.670
4.295
0.879
43.757
6.098
16.075
65.93
5.23
0.00
60.70
31.80
50.00
ONEAL-ANNIE 15M 14H
01PDP
0.631
0.338
0.069
41.187
0.480
1.267
42.93
3.05
0.00
39.89
23.83
29.83
ONEAL-ANNIE 15O 15H
01PDP
0.573
0.796
0.163
37.449
1.130
2.979
41.56
3.02
0.00
38.54
22.94
29.83
ONEAL-ANNIE 15P 16H
01PDP
0.766
1.182
0.242
50.007
1.678
4.423
56.11
4.09
0.00
52.02
30.93
29.83
ONEAL-ANNIE 15P 17H
01PDP
0.750
2.443
0.500
48.953
3.468
9.141
61.56
4.66
0.00
56.91
33.15
29.83
ONEAL-ANNIE 15R 18H
01PDP
0.208
0.550
0.112
13.566
0.780
2.056
16.40
1.23
0.00
15.18
9.78
29.83
ONEAL-DAVIS 15A 301H
01PDP
0.283
0.640
0.272
18.512
0.908
4.970
24.39
1.87
0.00
22.52
14.58
29.83
ONEAL-DAVIS 15C 304H
01PDP
0.379
0.655
0.278
24.771
0.930
5.088
30.79
2.32
0.00
28.47
19.00
29.83
ONEAL-DAVIS 15C 306H
01PDP
0.378
0.813
0.345
24.664
1.154
6.316
32.13
2.46
0.00
29.68
18.33
29.83
ONEAL-DAVIS 15D 305H
01PDP
0.187
0.313
0.133
12.228
0.444
2.430
15.10
1.14
0.00
13.97
9.11
29.83
ORSON-BILLY 139A 1H
01PDP
0.502
1.062
0.175
32.479
1.476
3.543
37.50
2.76
0.00
34.74
19.19
29.83
ORSON-BILLY 139B 2H
01PDP
0.693
1.817
0.300
44.825
2.525
6.061
53.41
3.97
0.00
49.44
28.47
29.83
ORSON-BILLY 139C 3H
01PDP
0.516
0.947
0.156
33.348
1.315
3.158
37.82
2.77
0.00
35.05
21.00
29.83
ORSON-BILLY 139D 4H
01PDP
0.311
0.676
0.111
20.084
0.938
2.253
23.28
1.72
0.00
21.56
13.00
29.83
ORSON-BILLY 139E 5H
01PDP
0.246
0.760
0.125
15.921
1.056
2.535
19.51
1.46
0.00
18.05
10.82
29.83
ORSON-BILLY 139F 6H
01PDP
0.622
1.995
0.329
40.218
2.771
6.652
49.64
3.73
0.00
45.91
27.08
29.83
ORSON-BILLY 139G 7H
01PDP
0.354
1.210
0.200
22.917
1.681
4.036
28.63
2.16
0.00
26.47
15.35
29.83
ORTHRUS UNIT A 34-22 1AH
01PDP
1.075
7.452
0.017
66.415
26.945
0.367
93.73
7.32
0.00
86.41
45.86
29.75
ORTHRUS UNIT A 34-22 2AH
01PDP
1.755
6.227
0.014
108.436
22.513
0.307
131.26
9.81
0.00
121.44
64.50
29.75
ORTHRUS UNIT A 34-22 3AH
01PDP
1.665
2.260
0.005
102.848
8.171
0.111
111.13
8.00
0.00
103.13
57.73
29.75
ORTHRUS UNIT B 34-22 7AH
01PDP
1.687
5.085
0.012
104.251
18.386
0.250
122.89
9.11
0.00
113.78
60.61
29.75
ORTHRUS UNIT B 34-22 8AH
01PDP
1.441
9.891
0.022
89.011
35.761
0.487
125.26
9.77
0.00
115.48
60.77
29.75
OV UNIT 1
01PDP
0.104
0.038
0.010
6.793
0.038
0.240
7.07
0.50
0.00
6.57
4.09
21.00
OVMLC 1
01PDP
0.052
0.020
0.005
3.395
0.021
0.130
3.55
0.25
0.00
3.29
1.92
17.25
OVMLC 2
01PDP
0.064
0.012
0.003
4.178
0.012
0.075
4.27
0.30
0.00
3.97
2.27
18.83
OWL & HAWK 2-21C5
01PDP
0.064
0.124
0.008
3.141
0.260
0.233
3.63
0.18
0.00
3.46
1.80
29.58
OWL & HAWK 3-16C5
01PDP
0.005
0.003
0.000
0.259
0.007
0.006
0.27
0.01
0.00
0.26
0.19
8.67



     TABULAR ONELINER - Table 7
NET OIL
NET GAS
NET NGL
NET TOTAL
NET GAS
NET NGLREVENUE
REVENUE
REVENUE
REVENUE    
EXPENSE &
INVEST    
NON-DISCDISC CF (M$)-LIFE
WELL_NAME
RSV_CAT
NET OIL (MBBLS)
(MMCF)
(MBBLS)
(M$)
(M$)
(M$)
(M$)
TAX (M$)
(M$)
CF (M$)
PV10
(YRS)
OWL & HAWK 3-21C5
01PDP
0.022
0.068
0.004
1.088
0.142
0.127
1.36
0.06
0.00
1.29
0.90
13.50
OWL AND HAWK 2-31B5
01PDP
0.059
0.041
0.003
2.928
0.085
0.076
3.09
0.16
0.00
2.93
1.56
21.58
OWL AND HAWK 3-10C5
01PDP
0.058
0.161
0.011
2.846
0.339
0.303
3.49
0.17
0.00
3.32
1.54
35.00
OYSTER 001
01PDP
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
P LAMANTIA 1
01PDP
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
P LONG 1
01PDP
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
P LONG 4
01PDP
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
PALMER 52 UNIT 222H
01PDP
0.310
3.176
0.432
19.882
2.147
9.866
31.89
2.57
0.00
29.33
15.77
29.67
PALMER 52 UNIT 332H
01PDP
0.141
1.754
0.239
9.060
1.186
5.448
15.69
1.28
0.00
14.41
8.14
29.75
PALOS 01-12-241
01PDP
0.000
0.802
0.065
0.000
1.602
1.359
2.96
0.33
0.00
2.63
2.55
0.67
PALOS 02-10-239
01PDP
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
PALOS 02-16-240
01PDP
0.000
13.415
1.091
0.000
26.817
22.752
49.57
5.49
0.00
44.07
32.86
7.58
PALOS 03-06-245
01PDP
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
PALOS 03-10-232
01PDP
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
PALOS 03-14-233
01PDP
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
PALOS 03-16-231
01PDP
0.000
4.008
0.326
0.000
8.011
6.797
14.81
1.64
0.00
13.17
11.67
2.75
PAMOLA UNIT A 35-23 1AH
01PDP
1.355
3.613
0.008
83.696
13.064
0.178
96.94
7.15
0.00
89.79
46.62
29.75
PAMOLA UNIT A 35-23 2AH
01PDP
0.598
2.469
0.006
36.915
8.925
0.122
45.96
3.47
0.00
42.50
22.98
29.75
PAMOLA UNIT A 35-23 3AH
01PDP
1.410
9.083
0.021
87.110
32.839
0.447
120.40
9.35
0.00
111.05
57.58
41.58
PAMOLA UNIT A 35-23 4AH
01PDP
1.572
8.446
0.019
97.117
30.539
0.416
128.07
9.82
0.00
118.25
63.75
29.75
PAPER RINGS 136-137 A 1WB
01PDP
0.339
0.132
0.022
21.905
0.184
0.442
22.53
1.59
0.00
20.94
11.39
43.08
PARKS 1
01PDP
0.000
0.000
0.000
0.009
0.000
0.000
0.01
0.00
0.00
0.01
0.01
0.17
PARKS '6' 2
01PDP
0.004
0.003
0.001
0.275
0.004
0.010
0.29
0.02
0.00
0.27
0.20
7.92
PARKS FIELD UNIT #2 2314
01PDP
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
PARKS FIELD UNIT 2 1450BH
01PDP
0.086
1.368
0.280
5.615
1.942
5.119
12.68
1.09
0.00
11.59
5.76
29.75
PARKS FIELD UNIT 2 1450LH
01PDP
0.292
0.803
0.164
19.083
1.140
3.006
23.23
1.74
0.00
21.49
11.04
29.75
PARKS FIELD UNIT 2 1451LH
01PDP
0.155
0.793
0.162
10.091
1.125
2.966
14.18
1.11
0.00
13.08
6.70
29.75
PARKS FIELD UNIT 2 1454H
01PDP
0.015
0.245
0.050
0.987
0.348
0.917
2.25
0.19
0.00
2.06
1.09
28.58
PARKS FIELD UNIT 2 1454LH
01PDP
0.205
0.737
0.151
13.416
1.046
2.757
17.22
1.31
0.00
15.91
8.20
29.75
PARKS FIELD UNIT 2 1455LH
01PDP
0.116
0.632
0.129
7.549
0.897
2.364
10.81
0.85
0.00
9.96
5.36
29.75
PARKS FIELD UNIT 2 1458CH
01PDP
0.028
0.765
0.156
1.846
1.085
2.861
5.79
0.52
0.00
5.28
2.80
29.75
PARKS FIELD UNIT 2 1458LH
01PDP
0.134
0.665
0.136
8.751
0.944
2.488
12.18
0.95
0.00
11.23
5.90
29.75
PARKS FIELD UNIT 2 1863BH
01PDP
0.159
0.875
0.179
10.397
1.242
3.274
14.91
1.17
0.00
13.74
7.19
29.75
PARKS FIELD UNIT 2 1863LH
01PDP
0.159
0.560
0.115
10.391
0.795
2.096
13.28
1.01
0.00
12.27
6.37
29.75
PARKS FIELD UNIT 2 1904BH
01PDP
0.062
0.583
0.119
4.056
0.827
2.181
7.06
0.58
0.00
6.49
3.29
29.75
PARKS FIELD UNIT 2 1921H
01PDP
0.008
0.108
0.022
0.548
0.154
0.405
1.11
0.09
0.00
1.01
0.58
20.00
PARKS FIELD UNIT 2 2001BH
01PDP
0.037
0.301
0.062
2.392
0.427
1.126
3.95
0.32
0.00
3.63
2.11
29.75
PARKS FIELD UNIT 2 2101
01PDP
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
PARKS FIELD UNIT 2 2210
01PDP
0.004
0.008
0.002
0.277
0.012
0.031
0.32
0.02
0.00
0.30
0.21
9.25
PARKS FIELD UNIT 2 2307LH
01PDP
0.049
0.320
0.065
3.208
0.454
1.197
4.86
0.39
0.00
4.47
2.47
29.75
PARKS FIELD UNIT 2 2307MH
01PDP
0.066
0.153
0.031
4.293
0.217
0.571
5.08
0.38
0.00
4.70
2.65
29.75
PARKS FIELD UNIT 2 2308BH
01PDP
0.040
0.447
0.091
2.609
0.634
1.671
4.91
0.41
0.00
4.51
2.39
29.67
PARKS FIELD UNIT 2 2308LH
01PDP
0.053
0.181
0.037
3.442
0.256
0.676
4.37
0.33
0.00
4.04
2.23
29.75
PARKS FIELD UNIT 2 2308MH
01PDP
0.104
0.293
0.060
6.814
0.416
1.095
8.33
0.62
0.00
7.70
4.17
29.75
PARKS FIELD UNIT 2 2329LH
01PDP
0.060
0.411
0.084
3.904
0.583
1.537
6.02
0.48
0.00
5.54
2.88
29.75
PARKS FIELD UNIT 2 2336BH
01PDP
0.009
0.110
0.022
0.584
0.156
0.411
1.15
0.10
0.00
1.05
0.60
20.92
PARKS FIELD UNIT 2 2346CH
01PDP
0.008
0.000
0.000
0.512
0.000
0.000
0.51
0.04
0.00
0.48
0.32
12.00
PARKS FIELD UNIT 2 2348H
01PDP
0.020
0.488
0.100
1.307
0.693
1.828
3.83
0.34
0.00
3.49
1.74
29.67
PARKS FIELD UNIT 2 2606
01PDP
0.009
0.001
0.000
0.610
0.001
0.003
0.61
0.04
0.00
0.57
0.29
20.17
PARKS FIELD UNIT 2 2630H
01PDP
0.009
0.014
0.003
0.595
0.020
0.052
0.67
0.05
0.00
0.62
0.41
13.83
PARKS FIELD UNIT 2 2709H
01PDP
0.053
0.146
0.030
3.458
0.207
0.545
4.21
0.32
0.00
3.90
2.05
29.75
PARKS FIELD UNIT 2 911
01PDP
0.013
0.020
0.004
0.867
0.029
0.076
0.97
0.07
0.00
0.90
0.53
18.67
PARKS FIELD UNIT NO. 2 1421H
01PDP
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
PARKS FIELD UNIT NO. 2 1829H
01PDP
0.001
0.005
0.001
0.068
0.007
0.019
0.09
0.01
0.00
0.09
0.07
3.75
PARKS FIELD UNIT NO. 2 1831H
01PDP
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
PARKS FIELD UNIT NO. 2 1917H
01PDP
0.002
0.084
0.017
0.103
0.119
0.314
0.54
0.05
0.00
0.49
0.35
10.42
PARKS FIELD UNIT NO. 2 2324H
01PDP
0.007
0.182
0.037
0.450
0.259
0.682
1.39
0.12
0.00
1.27
0.69
22.42
PARKS FIELD UNIT NO. 2 2401
01PDP
0.000
0.033
0.007
0.001
0.047
0.123
0.17
0.02
0.00
0.15
0.12
6.67



     TABULAR ONELINER - Table 7
NET OIL
NET GAS
NET NGL
NET TOTAL
NET GAS
NET NGLREVENUE
REVENUE
REVENUE
REVENUE    
EXPENSE &
INVEST    
NON-DISCDISC CF (M$)-LIFE
WELL_NAME
RSV_CAT
NET OIL (MBBLS)
(MMCF)
(MBBLS)
(M$)
(M$)
(M$)
(M$)
TAX (M$)
(M$)
CF (M$)
PV10
(YRS)
PARKS FIELD UNIT NO. 2 2417H
01PDP
0.000
0.006
0.001
0.004
0.009
0.023
0.04
0.00
0.00
0.03
0.03
1.58
PARKS, CHARLOTTE "6" 4
01PDP
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
PARKS, ROY 10
01PDP
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
PARKS, ROY 301LH
01PDP
0.039
0.067
0.014
2.543
0.095
0.250
2.89
0.21
0.00
2.68
1.68
29.75
PARKS, ROY 301MH
01PDP
0.053
0.082
0.017
3.454
0.117
0.307
3.88
0.28
0.00
3.59
2.31
29.75
PARKS, ROY 302LH
01PDP
0.037
0.056
0.012
2.412
0.080
0.211
2.70
0.20
0.00
2.51
1.56
29.67
PARKS, ROY 302MH
01PDP
0.054
0.078
0.016
3.521
0.111
0.293
3.93
0.29
0.00
3.64
2.26
29.67
PARKS, ROY 303BH
01PDP
0.040
0.042
0.009
2.611
0.060
0.159
2.83
0.20
0.00
2.63
1.65
29.75
PARKS, ROY 303LH
01PDP
0.067
0.089
0.018
4.368
0.126
0.333
4.83
0.35
0.00
4.48
2.58
45.17
PARKS, ROY 303MH
01PDP
0.075
0.041
0.008
4.896
0.059
0.155
5.11
0.36
0.00
4.75
2.93
29.75
PARKS, ROY 306BH
01PDP
0.021
0.098
0.020
1.399
0.139
0.365
1.90
0.15
0.00
1.76
1.03
30.92
PARKS, ROY 306LH
01PDP
0.039
0.059
0.012
2.518
0.084
0.222
2.82
0.21
0.00
2.62
1.44
39.58
PARKS, ROY 307BH
01PDP
0.005
0.031
0.006
0.326
0.043
0.114
0.48
0.04
0.00
0.45
0.28
19.92
PARKS, ROY 307LH
01PDP
0.009
0.078
0.016
0.591
0.111
0.293
0.99
0.08
0.00
0.91
0.54
28.33
PARKS, ROY 308BH
01PDP
0.026
0.109
0.022
1.679
0.154
0.407
2.24
0.17
0.00
2.07
1.24
29.67
PARKS, ROY 308LH
01PDP
0.054
0.079
0.016
3.509
0.112
0.296
3.92
0.29
0.00
3.63
1.94
29.67
PARKS, ROY 308MH
01PDP
0.029
0.047
0.010
1.917
0.067
0.177
2.16
0.16
0.00
2.00
1.26
29.75
PARKS, ROY 31
01PDP
0.004
0.002
0.000
0.287
0.003
0.009
0.30
0.02
0.00
0.28
0.16
18.42
PARKS, ROY 311JH
01PDP
0.067
0.233
0.048
4.378
0.330
0.871
5.58
0.42
0.00
5.16
3.11
29.67
PARKS, ROY 316CH
01PDP
0.003
0.053
0.011
0.206
0.075
0.197
0.48
0.04
0.00
0.44
0.26
22.17
PARKS, ROY 316LH
01PDP
0.016
0.054
0.011
1.044
0.077
0.203
1.32
0.10
0.00
1.22
0.74
29.75
PARKS, ROY 4
01PDP
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
PARKS, ROY 53
01PDP
0.002
0.003
0.001
0.130
0.004
0.010
0.14
0.01
0.00
0.13
0.09
11.92
PARKS, ROY 99H
01PDP
0.027
0.053
0.011
1.764
0.075
0.197
2.04
0.15
0.00
1.89
1.16
29.75
PARKS-COYOTE 1506 A 15HJ
01PDP
0.112
0.061
0.012
7.325
0.087
0.228
7.64
0.54
0.00
7.10
4.13
28.50
PARKS-COYOTE 1506 A 1HM
01PDP
1.015
3.089
0.632
66.262
4.385
11.559
82.20
6.19
0.00
76.01
43.27
29.75
PARKS-COYOTE 1506 A 8HS
01PDP
0.153
0.097
0.020
9.980
0.137
0.362
10.48
0.75
0.00
9.73
5.63
29.75
PARKS-COYOTE 1506 B 2HM
01PDP
0.320
1.369
0.280
20.920
1.944
5.124
27.99
2.15
0.00
25.83
14.64
29.75
PARKS-COYOTE 1506 B 9HS
01PDP
0.030
0.023
0.005
1.938
0.033
0.086
2.06
0.15
0.00
1.91
1.48
10.58
PARKS-COYOTE 1506 C 10HS
01PDP
0.048
0.054
0.011
3.132
0.077
0.204
3.41
0.25
0.00
3.17
2.12
18.25
PARKS-COYOTE 1506 C 16HJ
01PDP
0.046
0.053
0.011
3.029
0.076
0.199
3.30
0.24
0.00
3.07
2.06
17.92
PARKS-COYOTE 1506 C 3HM
01PDP
0.591
4.043
0.827
38.570
5.740
15.131
59.44
4.74
0.00
54.70
31.22
29.75
PARKS-COYOTE 1506 D 11HS
01PDP
0.057
0.052
0.011
3.697
0.073
0.193
3.96
0.28
0.00
3.68
2.52
18.42
PARKS-COYOTE 1506 D 17HS
01PDP
0.050
0.055
0.011
3.246
0.078
0.205
3.53
0.25
0.00
3.27
2.26
17.42
PARKS-COYOTE 1506 D 4HM
01PDP
0.849
2.806
0.574
55.425
3.983
10.500
69.91
5.29
0.00
64.62
35.66
29.75
PARKS-COYOTE 1506 E 12HS
01PDP
0.042
0.927
0.190
2.768
1.316
3.470
7.55
0.66
0.00
6.89
4.15
29.17
PARKS-COYOTE 1506 E 18HJ
01PDP
0.043
0.689
0.141
2.828
0.978
2.579
6.39
0.55
0.00
5.84
3.80
24.33
PARKS-COYOTE 1506 E 5HM
01PDP
0.723
0.452
0.093
47.191
0.642
1.693
49.53
3.53
0.00
46.00
26.11
29.75
PARKS-COYOTE 1506 F 13HS
01PDP
0.075
0.399
0.082
4.876
0.567
1.495
6.94
0.54
0.00
6.40
3.87
27.33
PARKS-COYOTE 1506 F 6HM
01PDP
0.728
2.913
0.596
47.525
4.135
10.901
62.56
4.80
0.00
57.77
31.83
29.75
PARKS-COYOTE 1506 G 14HS
01PDP
0.167
0.750
0.153
10.908
1.064
2.805
14.78
1.14
0.00
13.64
8.04
29.75
PARKS-COYOTE 1506 G 19HS
01PDP
0.046
0.236
0.048
2.991
0.334
0.882
4.21
0.33
0.00
3.88
2.44
21.75
PARKS-COYOTE 1506 G 7HM
01PDP
1.128
1.781
0.364
73.643
2.528
6.664
82.83
6.05
0.00
76.79
47.95
29.75
PATRICIA-NORRIS ALLOCATION 3311AH
01PDP
0.099
1.582
0.261
6.399
2.198
5.276
13.87
1.18
0.00
12.69
7.55
29.83
PATRICIA-NORRIS ALLOCATION 3321SH
01PDP
0.043
0.126
0.021
2.812
0.175
0.421
3.41
0.25
0.00
3.15
2.29
10.67
PAULSEN 2-15C5
01PDP
0.128
0.339
0.022
6.330
0.713
0.638
7.68
0.37
0.00
7.31
3.79
22.25
PELLETIER JN SAL 1H
01PDP
0.000
8.817
0.000
0.000
17.160
0.000
17.16
0.31
0.00
16.85
10.67
29.75
PELLETIER JN SAL 3H
01PDP
0.000
9.981
0.000
0.000
19.424
0.000
19.42
0.35
0.00
19.07
11.86
29.75
PERCY 39 1R
01PDP
0.024
0.071
0.012
1.520
0.098
0.236
1.85
0.14
0.00
1.72
1.03
15.50
PERRY '48' 1
01PDP
0.019
0.078
0.013
1.206
0.167
0.230
1.60
0.12
0.00
1.48
0.98
13.25
PHARAOH 10-15-34-39 H 1W
01PDP
0.015
0.012
0.003
0.967
0.017
0.072
1.06
0.08
0.00
0.98
0.56
29.75
PHILLIPS 1
01PDP
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
PHILLIPS 2
01PDP
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
PHILLIPS 3
01PDP
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
PHILLIPS 7 1
01PDP
0.000
0.000
0.000
0.007
0.000
0.000
0.01
0.00
0.00
0.01
0.01
0.08
PHILLIPS-GUTHRIE 1
01PDP
0.014
0.011
0.002
0.882
0.015
0.036
0.93
0.07
0.00
0.87
0.67
6.33
PHILLIPS-GUTHRIE 2
01PDP
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
PHOENIX UNIT 35-38 8AH
01PDP
1.527
4.221
0.010
94.317
15.262
0.208
109.79
8.11
0.00
101.68
58.34
29.75



     TABULAR ONELINER - Table 7
NET OIL
NET GAS
NET NGL
NET TOTAL
NET GAS
NET NGLREVENUE
REVENUE
REVENUE
REVENUE    
EXPENSE &
INVEST    
NON-DISCDISC CF (M$)-LIFE
WELL_NAME
RSV_CAT
NET OIL (MBBLS)
(MMCF)
(MBBLS)
(M$)
(M$)
(M$)
(M$)
TAX (M$)
(M$)
CF (M$)
PV10
(YRS)
PIXIE UNIT A 35-47 1AH
01PDP
2.555
5.625
0.013
157.876
20.336
0.277
178.49
13.05
0.00
165.44
91.95
29.75
PIXIE UNIT A 35-47 2AH
01PDP
1.634
1.267
0.003
100.942
4.581
0.062
105.59
7.51
0.00
98.08
59.52
29.75
PIXIE UNIT A 35-47 3AH
01PDP
4.657
25.721
0.058
287.690
92.996
1.267
381.95
29.34
0.00
352.61
200.13
29.67
PIXIE UNIT A 35-47 3SH
01PDP
3.591
5.176
0.012
221.874
18.714
0.255
240.84
17.36
0.00
223.48
136.40
29.75
PIXIE UNIT B 35-47 5AH
01PDP
5.932
6.976
0.016
366.469
25.223
0.344
392.04
28.11
0.00
363.93
194.37
29.83
PIXIE UNIT B 35-47 6AH
01PDP
7.030
15.050
0.034
434.314
54.413
0.741
489.47
35.75
0.00
453.72
252.89
29.75
POCONO WEST A2 1LA
01PDP
0.028
4.104
0.457
1.836
6.562
10.760
19.16
1.83
0.00
17.33
9.45
29.75
POCONO WEST A2 5H
01PDP
0.156
6.354
0.708
10.081
10.159
16.660
36.90
3.34
0.00
33.56
18.37
29.75
POCONO WEST A3 7CH
01PDP
0.079
2.660
0.296
5.084
4.253
6.974
16.31
1.46
0.00
14.85
8.63
29.75
POCONO WEST A3 9UA
01PDP
0.169
1.230
0.137
10.891
1.967
3.225
16.08
1.27
0.00
14.81
8.29
29.75
POCONO WEST A4 2LA
01PDP
0.123
3.234
0.360
7.925
5.171
8.480
21.58
1.89
0.00
19.68
11.70
29.75
POCONO WEST A4 6H
01PDP
0.010
0.534
0.060
0.663
0.855
1.401
2.92
0.27
0.00
2.65
1.62
23.92
POCONO WEST A5 10UA
01PDP
0.162
2.617
0.292
10.428
4.184
6.861
21.47
1.81
0.00
19.66
11.47
29.75
POCONO WEST A6 3LA
01PDP
0.069
2.021
0.225
4.461
3.231
5.299
12.99
1.15
0.00
11.84
6.65
29.75
POINTER N CRC JF 7H
01PDP
0.000
66.765
0.000
0.000
129.937
0.000
129.94
2.36
0.00
127.58
68.79
29.75
POINTER N CRC JF 9H
01PDP
0.000
60.231
0.000
0.000
117.221
0.000
117.22
2.13
0.00
115.09
64.29
29.75
POINTER W CRC JF 5H
01PDP
0.000
4.699
0.000
0.000
9.146
0.000
9.15
0.17
0.00
8.98
5.01
29.75
POLTERGEIST GUARDIAN A 12-02 2SH
01PDP
0.013
0.058
0.007
0.819
0.083
0.153
1.05
0.08
0.00
0.97
0.58
29.75
POLTERGEIST GUARDIAN B 12-02 2AH
01PDP
0.064
0.193
0.024
4.116
0.275
0.505
4.90
0.36
0.00
4.53
2.65
29.75
POLTERGEIST GUARDIAN C 12-02 3SH
01PDP
0.031
0.114
0.014
1.989
0.162
0.298
2.45
0.18
0.00
2.27
1.31
29.75
POLTERGEIST UNIT B 11-02 5SH
01PDP
0.072
0.087
0.011
4.671
0.123
0.227
5.02
0.36
0.00
4.66
2.76
29.75
POLTERGEIST-PIXIE A 11-38 6SH
01PDP
3.146
4.469
0.559
203.869
6.349
11.680
221.90
16.01
0.00
205.89
121.59
29.75
POLTERGEIST-PIXIE B 11-38 6AH
01PDP
2.788
5.513
0.689
180.676
7.832
14.408
202.92
14.80
0.00
188.11
111.75
29.75
POWELL '43' 1
01PDP
0.028
0.026
0.004
1.829
0.036
0.086
1.95
0.14
0.00
1.81
1.11
14.42
POWELL A 2
01PDP
0.043
0.092
0.015
2.803
0.127
0.305
3.24
0.24
0.00
3.00
1.92
15.83
POWELL A 3
01PDP
0.056
0.090
0.015
3.638
0.126
0.302
4.07
0.30
0.00
3.77
2.35
17.83
POWELL B 1
01PDP
0.016
0.029
0.005
1.029
0.041
0.098
1.17
0.09
0.00
1.08
0.89
6.17
POWELL C 1
01PDP
0.057
0.100
0.016
3.683
0.138
0.332
4.15
0.30
0.00
3.85
2.46
17.25
PRIMA 1H
01PDP
0.057
0.478
0.065
3.633
0.323
1.484
5.44
0.43
0.00
5.01
2.63
29.75
PRIMERO 42 1
01PDP
1.520
0.034
0.004
98.488
0.048
0.088
98.62
6.89
0.00
91.73
40.13
36.00
PRIMERO 42 A 2
01PDP
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
PRIMERO 42 B3 3
01PDP
0.743
0.004
0.000
48.156
0.005
0.010
48.17
3.37
0.00
44.81
18.65
29.75
PRIMERO 42 C 5
01PDP
0.095
0.000
0.000
6.125
0.000
0.000
6.13
0.43
0.00
5.70
4.55
5.67
PRIMERO 42 D 6
01PDP
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
PRISCILLA 23-14 1LS
01PDP
0.022
0.066
0.008
1.445
0.094
0.173
1.71
0.13
0.00
1.58
0.90
29.75
PRISCILLA 23-14 2MS
01PDP
0.011
0.023
0.003
0.727
0.033
0.060
0.82
0.06
0.00
0.76
0.44
29.67
PRISCILLA 23-14 3A
01PDP
0.006
0.073
0.009
0.406
0.104
0.191
0.70
0.06
0.00
0.64
0.39
29.75
PRISCILLA 23-14 4AH
01PDP
0.020
0.093
0.012
1.328
0.131
0.242
1.70
0.13
0.00
1.57
0.86
29.75
PRISCILLA 23-14 4LS
01PDP
0.010
0.434
0.054
0.646
0.616
1.134
2.40
0.22
0.00
2.18
1.28
29.75
PRISCILLA 23-14 4SH
01PDP
0.001
0.009
0.001
0.091
0.013
0.024
0.13
0.01
0.00
0.12
0.06
29.75
PRISCILLA 23-14 5A
01PDP
0.016
0.116
0.014
1.052
0.165
0.303
1.52
0.12
0.00
1.40
0.84
29.67
PRISCILLA 23-14 6LS
01PDP
0.005
0.029
0.004
0.296
0.041
0.076
0.41
0.03
0.00
0.38
0.25
25.58
PRISCILLA 23-14 7MS
01PDP
0.023
0.136
0.017
1.509
0.194
0.356
2.06
0.16
0.00
1.90
1.11
29.75
PRONGHORN C 34-166-165 WB 3H
01PDP
0.009
0.012
0.003
0.551
0.008
0.079
0.64
0.14
0.00
0.50
0.24
39.50
PRONTO 1H
01PDP
0.043
0.383
0.052
2.736
0.259
1.191
4.19
0.33
0.00
3.85
1.90
39.42
PRUETT 20 2
01PDP
0.003
0.003
0.000
0.163
0.002
0.008
0.17
0.01
0.00
0.16
0.08
29.83
PRUETT 20 4
01PDP
0.002
0.004
0.001
0.135
0.003
0.013
0.15
0.01
0.00
0.14
0.08
29.83
PRUETT 20 5H
01PDP
0.001
0.002
0.000
0.088
0.001
0.006
0.09
0.01
0.00
0.09
0.05
25.92
PRUETT 20 6H
01PDP
0.002
0.003
0.000
0.136
0.002
0.010
0.15
0.01
0.00
0.14
0.07
29.83
PRUETT 23 1
01PDP
0.004
0.006
0.001
0.228
0.004
0.020
0.25
0.02
0.00
0.23
0.12
29.83
PRUETT 23 2H
01PDP
0.002
0.002
0.000
0.130
0.001
0.006
0.14
0.01
0.00
0.13
0.07
23.83
PRUETT 23A 1H
01PDP
0.008
0.000
0.000
0.503
0.000
0.001
0.50
0.04
0.00
0.47
0.24
29.83
PRUETT 23A 2H
01PDP
0.005
0.013
0.002
0.298
0.009
0.039
0.35
0.03
0.00
0.32
0.17
29.83
PTL 14-11 A UNIT A 3H
01PDP
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
PTL 14-11 A UNIT L 3H
01PDP
0.007
0.002
0.001
0.482
0.003
0.011
0.50
0.04
0.00
0.46
0.34
13.83
PTL 14-11 B UNIT A 5H
01PDP
0.010
0.006
0.002
0.657
0.008
0.036
0.70
0.05
0.00
0.65
0.42
21.42
PTL 14-11 B UNIT L 5H
01PDP
0.029
0.024
0.007
1.882
0.035
0.148
2.06
0.15
0.00
1.91
1.12
29.75
PUGGLE E WYN JF 4H
01PDP
0.000
368.782
0.000
0.000
717.720
0.000
717.72
13.05
0.00
704.67
432.10
29.75



     TABULAR ONELINER - Table 7
NET OIL
NET GAS
NET NGL
NET TOTAL
NET GAS
NET NGLREVENUE
REVENUE
REVENUE
REVENUE    
EXPENSE &
INVEST    
NON-DISCDISC CF (M$)-LIFE
WELL_NAME
RSV_CAT
NET OIL (MBBLS)
(MMCF)
(MBBLS)
(M$)
(M$)
(M$)
(M$)
TAX (M$)
(M$)
CF (M$)
PV10
(YRS)
PUGGLE E WYN JF 6H
01PDP
0.000
514.874
0.000
0.000
1,002.042
0.000
1,002.04
18.21
0.00
983.83
612.32
29.75
PUGGLE W WYN JF 2H
01PDP
0.000
69.480
0.000
0.000
135.222
0.000
135.22
2.46
0.00
132.76
94.23
15.33
QUESO 34-153 UNIT 1H
01PDP
0.391
1.340
0.182
25.038
0.906
4.162
30.11
2.25
0.00
27.86
15.72
39.17
QUESO 34-153 UNIT 2H
01PDP
0.438
1.284
0.175
28.096
0.868
3.988
32.95
2.44
0.00
30.51
16.33
40.33
QUICK SILVER 55-1-18-19 A 12H
01PDP
0.023
0.085
0.016
1.456
0.122
0.331
1.91
0.15
0.00
1.76
1.00
29.83
QUICK SILVER 55-1-18-19 B 21H
01PDP
0.015
0.068
0.013
0.917
0.097
0.264
1.28
0.10
0.00
1.18
0.68
29.83
QUICK SILVER 55-1-18-19 C 13H
01PDP
0.027
0.158
0.029
1.707
0.228
0.618
2.55
0.20
0.00
2.35
1.32
29.83
QUICK SILVER 55-1-7 UNIT 1H
01PDP
0.025
0.103
0.019
1.605
0.148
0.402
2.16
0.17
0.00
1.99
1.05
30.75
QUITO, S. W. (DELAWARE) UNIT 801
01PDP
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
RAG RUN SOUTH A2 13UA
01PDP
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
29.75
RAG RUN SOUTH A3 5LA
01PDP
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
29.75
RAG RUN SOUTH A4 12UA
01PDP
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
29.75
RAGLAND '2' 6
01PDP
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
RAGLAND-ANDERSON 47A 1H
01PDP
0.640
1.431
0.236
41.381
1.987
4.771
48.14
3.55
0.00
44.59
23.84
38.58
RAGLAND-ANDERSON 47B 2H
01PDP
0.768
0.863
0.142
49.642
1.199
2.879
53.72
3.87
0.00
49.85
26.11
41.00
RAGLAND-ANDERSON 47C 3H
01PDP
0.610
1.303
0.215
39.466
1.810
4.346
45.62
3.36
0.00
42.26
23.15
29.83
RAINIER 55-1-28 UNIT 1H
01PDP
0.004
0.023
0.004
0.225
0.033
0.089
0.35
0.03
0.00
0.32
0.17
29.83
RAMBO E2 08 17 STATE COM 001H
01PDP
0.044
0.030
0.000
2.648
0.056
0.003
2.71
0.32
0.00
2.39
1.33
33.42
RAMBO E2 08 17 STATE COM 002H
01PDP
0.056
0.034
0.000
3.388
0.064
0.004
3.46
0.41
0.00
3.05
1.82
29.83
RATHKAMP UNIT 202H
01PDP
2.877
9.084
1.999
183.151
26.917
42.777
252.85
19.63
0.00
233.21
148.10
29.92
RATHKAMP UNIT 3H
01PDP
0.043
0.470
0.103
2.764
1.392
2.213
6.37
0.55
0.00
5.82
3.86
12.67
RATHKAMP UNIT 4H
01PDP
0.000
0.917
0.202
0.020
2.717
4.318
7.06
0.69
0.00
6.36
4.36
12.17
RATHKAMP UNIT 5H
01PDP
1.239
6.098
1.342
78.862
18.069
28.715
125.65
10.10
0.00
115.55
85.81
29.92
REED 24 UNIT 2H
01PDP
0.044
0.006
0.001
2.800
0.008
0.022
2.83
0.20
0.00
2.63
1.57
29.83
REED 24 UNIT 4H
01PDP
0.040
0.046
0.009
2.497
0.067
0.180
2.74
0.20
0.00
2.55
1.53
29.83
REED 24 UNIT 5H
01PDP
0.032
0.088
0.016
2.046
0.126
0.342
2.51
0.19
0.00
2.33
1.41
29.83
REED 24 UNIT 7H
01PDP
0.035
0.081
0.015
2.237
0.117
0.316
2.67
0.20
0.00
2.47
1.50
29.83
REED 24 UNIT 8H
01PDP
0.082
0.147
0.027
5.180
0.211
0.573
5.96
0.44
0.00
5.53
3.33
29.83
REITZ UNIT 3H
01PDP
0.000
14.878
0.000
0.000
43.210
0.000
43.21
0.60
0.00
42.61
27.37
29.75
REITZ UNIT 5H
01PDP
0.000
4.844
0.000
0.000
14.068
0.000
14.07
0.20
0.00
13.87
8.65
26.58
RENDEZVOUS NORTH POOLED UNIT 10UA
01PDP
0.058
0.100
0.014
3.742
0.068
0.312
4.12
0.30
0.00
3.82
2.35
29.67
RENDEZVOUS NORTH POOLED UNIT 18H
01PDP
0.055
0.084
0.011
3.511
0.057
0.261
3.83
0.28
0.00
3.55
2.18
29.75
RENDEZVOUS NORTH POOLED UNIT 1LA
01PDP
0.046
0.050
0.007
2.919
0.034
0.156
3.11
0.22
0.00
2.89
1.51
29.75
RENDEZVOUS NORTH POOLED UNIT 28SB
01PDP
0.019
0.072
0.010
1.244
0.049
0.224
1.52
0.11
0.00
1.40
0.87
29.67
RENDEZVOUS NORTH POOLED UNIT 9UA
01PDP
0.069
0.065
0.009
4.398
0.044
0.203
4.65
0.33
0.00
4.31
2.29
29.75
REV CON T8-50-7 UNIT 0044WA
01PDP
0.291
0.592
0.066
18.742
0.946
1.551
21.24
1.55
0.00
19.68
12.34
44.83
REV CON T8-50-7 UNIT 0045WA
01PDP
0.291
0.591
0.066
18.731
0.945
1.550
21.23
1.55
0.00
19.67
12.33
44.75
RICHARD E LEHMAN SWITZ9BHSU
01PDP
0.000
1.988
0.000
0.000
4.665
0.000
4.67
0.07
0.00
4.59
2.36
41.17
RICHARD E LEHMAN SWITZ9DHSU
01PDP
0.000
1.282
0.000
0.000
3.009
0.000
3.01
0.05
0.00
2.96
1.67
29.75
RICHMOND 39 2H
01PDP
0.013
0.079
0.009
0.807
0.127
0.208
1.14
0.09
0.00
1.05
0.64
29.75
RICHMOND 39 3H
01PDP
0.019
0.215
0.024
1.198
0.343
0.563
2.10
0.17
0.00
1.93
1.01
29.75
RICHMOND W STATE 4239 A-A 70H
01PDP
0.005
0.039
0.004
0.330
0.062
0.101
0.49
0.04
0.00
0.45
0.24
42.50
RICHMOND W STATE 4239 A-B 71H
01PDP
0.004
0.050
0.006
0.288
0.080
0.131
0.50
0.04
0.00
0.46
0.25
33.92
RICHMOND W STATE 4239 A-C 72H
01PDP
0.003
0.036
0.004
0.198
0.058
0.095
0.35
0.03
0.00
0.32
0.17
29.75
RICHMOND W STATE 4239 A-D 73H
01PDP
0.003
0.034
0.004
0.182
0.054
0.089
0.32
0.03
0.00
0.30
0.16
38.33
RICHMOND W. STATE 4239 A5 6H
01PDP
0.002
0.085
0.009
0.118
0.135
0.222
0.48
0.04
0.00
0.43
0.24
29.67
RICHMOND W. STATE 4239 A6 11UA
01PDP
0.005
0.058
0.006
0.331
0.092
0.151
0.57
0.05
0.00
0.53
0.26
50.00
RICHMOND W. STATE 4239 A7 7LA
01PDP
0.000
0.002
0.000
0.017
0.003
0.006
0.03
0.00
0.00
0.02
0.01
41.42
RINGNECK DOVE 3
01PDP
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
RIO GRANDE 12-24-A 32LS
01PDP
0.096
0.126
0.021
6.228
0.175
0.420
6.82
0.49
0.00
6.33
3.83
29.83
RIO GRANDE 12-24-B 32WA
01PDP
0.149
0.583
0.096
9.628
0.809
1.943
12.38
0.94
0.00
11.44
7.00
29.83
RIO GRANDE 12-24-C 36WB
01PDP
0.136
0.426
0.070
8.808
0.592
1.420
10.82
0.81
0.00
10.01
6.03
29.83
RIO GRANDE 12-24-D 42LS
01PDP
0.165
0.187
0.031
10.639
0.259
0.623
11.52
0.83
0.00
10.69
6.29
29.83
RIO GRANDE 12-24-E 42WA
01PDP
0.135
0.315
0.052
8.755
0.438
1.050
10.24
0.76
0.00
9.49
5.50
48.25
RIO GRANDE 12-24-F 48WB
01PDP
0.184
0.511
0.084
11.882
0.709
1.703
14.29
1.07
0.00
13.23
7.68
29.83
RIO GRANDE 12-24-G 52WA
01PDP
0.199
0.360
0.059
12.871
0.501
1.202
14.57
1.07
0.00
13.51
8.09
29.83
RIO GRANDE 12-24-H 52LS
01PDP
0.183
0.277
0.046
11.812
0.384
0.923
13.12
0.95
0.00
12.17
7.28
29.83
RISING SUN 40-33 1AH
01PDP
1.378
6.010
0.751
89.339
8.539
15.709
113.59
8.62
0.00
104.97
65.49
29.75


     TABULAR ONELINER - Table 7
NET OIL
NET GAS
NET NGL
NET TOTAL
NET GAS
NET NGLREVENUE
REVENUE
REVENUE
REVENUE    
EXPENSE &
INVEST    
NON-DISCDISC CF (M$)-LIFE
WELL_NAME
RSV_CAT
NET OIL (MBBLS)
(MMCF)
(MBBLS)
(M$)
(M$)
(M$)
(M$)
TAX (M$)
(M$)
CF (M$)
PV10
(YRS)
RISING SUN B 1LS
01PDP
1.560
5.888
0.736
101.109
8.365
15.390
124.86
9.39
0.00
115.47
73.30
29.75
RISING SUN C 2A
01PDP
1.012
5.386
0.673
65.602
7.651
14.076
87.33
6.71
0.00
80.62
48.37
29.75
RISING SUN C 3LS
01PDP
1.229
1.333
0.167
79.621
1.894
3.484
85.00
6.09
0.00
78.91
46.40
29.75
RISING SUN D 4A
01PDP
1.648
7.411
0.926
106.822
10.528
19.369
136.72
10.40
0.00
126.32
73.79
29.75
RIVER CAT 57-33 A 1WA
01PDP
0.188
0.480
0.065
12.026
0.324
1.491
13.84
1.02
0.00
12.82
6.85
48.42
RIVER CAT 57-33 B 2BS
01PDP
0.108
0.340
0.046
6.912
0.230
1.056
8.20
0.61
0.00
7.59
4.58
29.83
RIVER CAT 57-33 C 3TS
01PDP
0.253
0.661
0.090
16.205
0.447
2.052
18.70
1.38
0.00
17.33
10.26
29.83
ROADRUNNER 1
01PDP
0.002
0.006
0.001
0.128
0.004
0.018
0.15
0.01
0.00
0.14
0.13
1.50
ROADRUNNER 2
01PDP
0.024
0.032
0.004
1.560
0.022
0.100
1.68
0.12
0.00
1.56
1.04
11.17
ROBYN LEE A 1H
01PDP
0.016
0.013
0.003
1.067
0.014
0.086
1.17
0.08
0.00
1.08
0.70
50.00
ROBYN LEE B 2H
01PDP
0.021
0.017
0.004
1.347
0.017
0.108
1.47
0.11
0.00
1.37
0.89
50.00
ROBYN LEE C 3H
01PDP
0.023
0.010
0.003
1.525
0.010
0.064
1.60
0.11
0.00
1.49
0.90
29.83
ROBYN LEE D 4H
01PDP
0.023
0.010
0.003
1.505
0.010
0.065
1.58
0.11
0.00
1.47
0.89
29.83
ROBYN LEE E 5H
01PDP
0.015
0.006
0.003
0.990
0.006
0.078
1.07
0.08
0.00
1.00
0.65
29.83
ROBYN LEE F 6H
01PDP
0.016
0.006
0.003
1.030
0.006
0.080
1.12
0.08
0.00
1.04
0.68
29.83
ROBYN LEE G 7H
01PDP
0.021
0.019
0.011
1.350
0.020
0.268
1.64
0.12
0.00
1.52
1.01
29.83
ROBYN LEE H 8H
01PDP
0.019
0.014
0.008
1.230
0.014
0.194
1.44
0.11
0.00
1.33
0.86
29.83
ROBYN LEE I 9H
01PDP
0.036
0.013
0.003
2.355
0.014
0.086
2.45
0.17
0.00
2.28
1.38
29.83
ROBYN LEE J 10H
01PDP
0.027
0.014
0.003
1.739
0.014
0.086
1.84
0.13
0.00
1.71
1.03
29.83
ROCA UNIT 7 1
01PDP
0.051
0.033
0.005
3.291
0.022
0.103
3.42
0.24
0.00
3.17
1.55
35.08
ROCA UNIT 7 2H
01PDP
0.044
0.029
0.004
2.829
0.020
0.090
2.94
0.21
0.00
2.73
1.41
29.75
ROCK SPRINGS 0940DP 2H
01PDP
0.038
0.060
0.017
2.436
0.086
0.366
2.89
0.21
0.00
2.67
1.56
29.83
ROCK SPRINGS 0980CP 1H
01PDP
0.050
0.064
0.018
3.241
0.091
0.387
3.72
0.27
0.00
3.44
1.90
29.83
ROCK SPRINGS 2941DP 3H
01PDP
0.017
0.057
0.016
1.120
0.081
0.344
1.55
0.12
0.00
1.43
0.96
29.83
ROCK SPRINGS 2981CP 4H
01PDP
0.029
0.063
0.018
1.891
0.089
0.380
2.36
0.18
0.00
2.18
1.26
29.83
ROI TAN A 1A
01PDP
0.107
0.306
0.038
6.922
0.434
0.799
8.16
0.60
0.00
7.55
4.52
29.75
ROI TAN B 2A
01PDP
0.203
0.727
0.091
13.160
1.033
1.901
16.09
1.21
0.00
14.89
8.82
29.75
ROI TAN B 3LS
01PDP
0.082
0.204
0.025
5.295
0.289
0.532
6.12
0.45
0.00
5.67
3.39
29.75
ROI TAN C 4A
01PDP
0.540
1.728
0.216
35.024
2.454
4.515
41.99
3.13
0.00
38.86
23.47
29.75
ROI TAN D 5A
01PDP
0.608
1.818
0.227
39.427
2.582
4.751
46.76
3.47
0.00
43.29
26.84
29.75
ROI TAN E 6A
01PDP
0.370
1.556
0.194
23.998
2.210
4.066
30.27
2.29
0.00
27.98
16.18
29.75
ROI TAN F 7LS
01PDP
0.138
0.372
0.047
8.920
0.529
0.973
10.42
0.77
0.00
9.65
6.11
26.67
ROI TAN F 8A
01PDP
0.542
2.959
0.370
35.154
4.203
7.733
47.09
3.63
0.00
43.46
26.34
29.75
ROSS NW WHL BL 1H
01PDP
0.000
379.979
0.000
0.000
1,103.543
0.000
1,103.54
15.41
0.00
1,088.14
621.05
29.75
ROUGAROU UNIT 36-48 5AH
01PDP
6.737
4.541
0.010
416.219
16.419
0.224
432.86
30.71
0.00
402.16
222.52
29.67
ROUGAROU UNIT 36-48 6AH
01PDP
2.213
10.396
0.024
136.729
37.586
0.512
174.83
13.29
0.00
161.54
95.29
29.75
ROXY CRC JF 1H
01PDP
0.000
81.969
0.000
0.000
159.527
0.000
159.53
2.90
0.00
156.63
86.71
29.67
ROXY N CRC JF 3H
01PDP
0.000
21.526
0.000
0.000
41.893
0.000
41.89
0.76
0.00
41.13
24.04
29.75
ROXY NE CRC JF 5H
01PDP
0.000
6.671
0.000
0.000
12.983
0.000
12.98
0.24
0.00
12.75
7.57
29.42
RUSTLER A UNIT 3H
01PDP
0.078
0.028
0.005
4.944
0.041
0.111
5.10
0.36
0.00
4.74
2.45
29.83
RUSTLER A UNIT 4H
01PDP
0.169
0.145
0.027
10.666
0.209
0.566
11.44
0.82
0.00
10.62
5.43
29.83
RUSTLER B UNIT 1H
01PDP
0.083
0.137
0.025
5.229
0.197
0.533
5.96
0.44
0.00
5.52
3.21
29.83
RUSTLER B UNIT 3H
01PDP
0.078
0.146
0.027
4.943
0.211
0.571
5.73
0.42
0.00
5.30
3.02
29.83
RUSTLER C UNIT 1H
01PDP
0.099
0.386
0.071
6.239
0.555
1.504
8.30
0.64
0.00
7.66
4.15
29.83
RUSTLER C UNIT 2H
01PDP
0.112
0.037
0.007
7.056
0.053
0.145
7.25
0.51
0.00
6.74
3.51
29.83
RUSTLER D UNIT 1H
01PDP
0.024
0.126
0.023
1.483
0.182
0.493
2.16
0.17
0.00
1.99
1.16
29.83
RUSTLER D UNIT 2H
01PDP
0.016
0.084
0.016
1.013
0.121
0.328
1.46
0.11
0.00
1.35
0.78
27.00
RUSTLER D UNIT 4H
01PDP
0.036
0.105
0.019
2.244
0.151
0.410
2.81
0.21
0.00
2.59
1.47
29.83
RUSTLER D UNIT 5H
01PDP
0.070
0.006
0.001
4.386
0.009
0.023
4.42
0.31
0.00
4.11
2.34
29.83
SABINE 39 1
01PDP
0.026
0.170
0.028
1.654
0.236
0.567
2.46
0.19
0.00
2.26
1.44
16.08
SABINE 39 2
01PDP
0.039
0.203
0.033
2.501
0.282
0.677
3.46
0.27
0.00
3.19
2.01
18.42
SADIE 33-10-4 1H
01PDP
0.000
170.580
14.784
0.000
216.005
277.806
493.81
6.91
0.00
486.90
258.63
29.75
SADIE 33-10-4 201H
01PDP
0.000
284.105
24.622
0.000
359.762
462.692
822.45
11.51
0.00
810.95
395.92
29.75
SADIE 33-10-4 205H
01PDP
0.000
41.740
3.617
0.000
52.855
67.977
120.83
1.69
0.00
119.14
58.31
29.75
SADIE 33-10-4 3H
01PDP
0.000
86.246
7.475
0.000
109.214
140.461
249.67
3.49
0.00
246.18
132.03
29.75
SADIE 33-10-4 5H
01PDP
0.000
74.625
6.468
0.000
94.498
121.534
216.03
3.02
0.00
213.01
117.24
29.75
SAND DOLLAR UNIT 1
01PDP
0.004
0.000
0.000
0.259
0.000
0.000
0.26
0.02
0.00
0.24
0.21
2.75
SANTANA 29 2H
01PDP
0.250
4.354
0.485
16.109
6.961
11.416
34.49
2.93
0.00
31.56
18.65
29.83



     TABULAR ONELINER - Table 7
NET OIL
NET GAS
NET NGL
NET TOTAL
NET GAS
NET NGLREVENUE
REVENUE
REVENUE
REVENUE    
EXPENSE &
INVEST    
NON-DISCDISC CF (M$)-LIFE
WELL_NAME
RSV_CAT
NET OIL (MBBLS)
(MMCF)
(MBBLS)
(M$)
(M$)
(M$)
(M$)
TAX (M$)
(M$)
CF (M$)
PV10
(YRS)
SASQUATCH UNIT 36-24 1AH
01PDP
1.444
1.035
0.002
89.218
3.741
0.051
93.01
6.60
0.00
86.41
46.60
29.75
SASQUATCH UNIT 36-24 2AH
01PDP
2.324
6.732
0.015
143.580
24.339
0.331
168.25
12.45
0.00
155.80
86.67
29.75
SASQUATCH UNIT 36-24 3AH
01PDP
2.721
4.819
0.011
168.113
17.425
0.237
185.78
13.48
0.00
172.30
91.65
29.67
SAU 25 1B
01PDP
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
SAU 25 1C
01PDP
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
SAU 25-2 2C
01PDP
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
SAU MARINER 25-2A 2A
01PDP
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
SCATTER 15-10 1AH
01PDP
0.033
0.200
0.025
2.141
0.284
0.523
2.95
0.23
0.00
2.72
1.55
29.75
SCATTER 15-10 2AH
01PDP
0.190
0.178
0.022
12.320
0.253
0.466
13.04
0.93
0.00
12.11
6.78
29.75
SCATTER 15-10 2SH
01PDP
0.076
0.857
0.107
4.956
1.218
2.241
8.42
0.69
0.00
7.73
4.17
29.75
SCATTER GINGER 15-27 (ALLOC-D) 4SA
01PDP
0.103
0.384
0.048
6.659
0.545
1.002
8.21
0.62
0.00
7.59
4.67
29.75
SCATTER GINGER 15-27 (ALLOC-D) 4SS
01PDP
0.032
1.371
0.171
2.049
1.948
3.584
7.58
0.69
0.00
6.89
4.02
29.75
SCATTER TISH 10-46 (ALLOC-D) 4NA
01PDP
6.766
26.200
3.275
438.496
37.221
68.477
544.19
41.00
0.00
503.19
273.79
29.75
SCATTER TISH 10-46 (ALLOC-D) 4NS
01PDP
2.216
15.192
1.899
143.648
21.582
39.705
204.94
16.05
0.00
188.89
105.13
29.75
SCHWALBE-SONOMA STATE 120 1H
01PDP
0.002
0.036
0.004
0.151
0.057
0.094
0.30
0.03
0.00
0.28
0.14
38.92
SCULLY SA1 UNIT 1H
01PDP
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
47.83
SCULLY SA2 UNIT 2H
01PDP
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
50.00
SHADRACH 68 UNIT 134H
01PDP
0.064
2.034
0.227
4.147
3.253
5.334
12.73
1.13
0.00
11.60
6.50
29.75
SHADRACH 68 UNIT 1H
01PDP
0.093
1.330
0.148
5.974
2.127
3.488
11.59
0.97
0.00
10.62
6.11
29.75
SHADRACH 68 UNIT 223H
01PDP
0.154
0.906
0.101
9.942
1.449
2.377
13.77
1.07
0.00
12.70
7.01
29.67
SHADRACH 68 UNIT 2H
01PDP
0.223
2.113
0.236
14.347
3.379
5.541
23.27
1.88
0.00
21.39
11.87
29.75
SHADRACH 68 UNIT 324H
01PDP
0.078
1.813
0.202
4.998
2.900
4.755
12.65
1.10
0.00
11.55
6.35
29.75
SHADRACH 68 UNIT 332H
01PDP
0.069
1.661
0.185
4.445
2.657
4.357
11.46
1.00
0.00
10.46
6.02
29.75
SHADRACH MOSES CANTALOUPE 221H
01PDP
0.013
0.815
0.091
0.839
1.302
2.136
4.28
0.40
0.00
3.88
2.27
29.75
SHANNON 210470 3B
01PDP
0.000
0.048
0.000
0.000
0.140
0.000
0.14
0.00
0.00
0.14
0.08
41.83
SHANNON 210470 4A
01PDP
0.000
0.060
0.000
0.000
0.175
0.000
0.17
0.00
0.00
0.17
0.09
44.42
SHANNON 211271 1B
01PDP
0.000
41.390
0.000
0.000
120.207
0.000
120.21
1.68
0.00
118.53
70.12
29.75
SHANNON 211271 2A
01PDP
0.000
51.972
0.000
0.000
150.938
0.000
150.94
2.11
0.00
148.83
81.88
41.08
SHENANDOAH 11-2-58 H 1W
01PDP
0.026
0.150
0.019
1.717
0.214
0.393
2.32
0.18
0.00
2.14
1.13
36.83
SHENANDOAH 11-2-58 H 1WB
01PDP
0.028
0.070
0.009
1.847
0.100
0.184
2.13
0.16
0.00
1.97
1.30
29.75
SHENANDOAH 11-2-58 H 2WA
01PDP
0.022
0.028
0.004
1.419
0.040
0.074
1.53
0.11
0.00
1.42
0.85
28.50
SHENANDOAH 11-2-58 XL H 3WA
01PDP
0.051
0.143
0.018
3.332
0.204
0.375
3.91
0.29
0.00
3.62
2.38
29.75
SHEPARD 5-2C5
01PDP
0.000
0.001
0.000
0.016
0.003
0.003
0.02
0.00
0.00
0.02
0.02
1.58
SHINER-SCULLY SA 1H
01PDP
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
39.33
SHIRLEY 3807
01PDP
0.038
0.031
0.006
2.459
0.044
0.117
2.62
0.19
0.00
2.43
1.92
5.67
SHIRLEY 3808
01PDP
0.132
0.100
0.020
8.611
0.142
0.373
9.13
0.65
0.00
8.47
5.32
13.58
SHIRLEY -B- 3815R
01PDP
0.364
0.769
0.157
23.753
1.092
2.878
27.72
2.05
0.00
25.67
13.66
24.25
SHOSHONE A 34-166-165 5201H
01PDP
0.000
0.000
0.000
0.008
0.000
0.001
0.01
0.00
0.00
0.01
0.00
29.83
SHOSHONE B 34-166-165 TB 2H
01PDP
0.012
0.017
0.002
0.782
0.011
0.052
0.85
0.19
0.00
0.65
0.41
22.25
SHOSHONE C 34-166-165 WA 3H
01PDP
0.022
0.053
0.007
1.442
0.036
0.164
1.64
0.33
0.00
1.31
0.75
29.83
SHRINERS 2-10C5
01PDP
0.014
0.047
0.003
0.716
0.099
0.089
0.90
0.04
0.00
0.86
0.45
24.83
SIDWELL SE WHL BL 10H
01PDP
0.000
68.531
0.000
0.000
199.030
0.000
199.03
2.78
0.00
196.25
122.51
29.75
SIDWELL SE WHL BL 8H
01PDP
0.000
110.978
0.000
0.000
322.304
0.000
322.30
4.50
0.00
317.80
186.88
29.75
SIDWELL SW WHL BL 2H
01PDP
0.000
27.000
0.000
0.000
78.414
0.000
78.41
1.09
0.00
77.32
36.53
50.00
SIDWELL SW WHL BL 4H
01PDP
0.000
11.800
0.000
0.000
34.270
0.000
34.27
0.48
0.00
33.79
17.03
29.75
SILVERADO 40-1 A 1JM
01PDP
0.330
1.356
0.223
21.367
1.883
4.520
27.77
2.12
0.00
25.65
14.81
29.83
SILVERADO 40-1 B 2LS
01PDP
0.205
0.628
0.104
13.281
0.873
2.095
16.25
1.22
0.00
15.03
9.18
29.83
SILVERADO 40-1 C 3WA
01PDP
0.194
0.495
0.082
12.528
0.688
1.652
14.87
1.10
0.00
13.76
8.46
29.83
SILVERADO 40-1 E 5JM
01PDP
0.266
1.372
0.226
17.172
1.905
4.574
23.65
1.84
0.00
21.82
12.95
29.83
SILVERADO 40-1 F 6LS
01PDP
0.236
0.847
0.140
15.281
1.177
2.825
19.28
1.46
0.00
17.82
10.07
29.83
SILVERADO 40-1 G 7LS
01PDP
0.168
1.078
0.178
10.844
1.498
3.595
15.94
1.26
0.00
14.68
8.52
40.08
SILVERADO 40-1 H 8WA
01PDP
0.252
1.615
0.266
16.296
2.243
5.384
23.92
1.89
0.00
22.04
13.25
29.83
SILVERADO 40-1 I 9WB
01PDP
0.219
1.847
0.305
14.159
2.566
6.160
22.88
1.85
0.00
21.04
11.80
29.83
SILVERADO 40-1 J 10WB
01PDP
0.142
2.224
0.367
9.167
3.090
7.417
19.67
1.67
0.00
18.00
9.99
29.83
SILVERADO 40-1 K 11WA
01PDP
0.143
2.537
0.418
9.259
3.524
8.459
21.24
1.82
0.00
19.42
10.91
29.83
SIMPSON SMITH 0844 A 1WH
01PDP
1.635
6.331
0.791
105.983
8.994
16.547
131.52
9.91
0.00
121.62
68.35
43.25
SIMPSON SMITH A 08-44 1SH
01PDP
0.561
2.450
0.306
36.388
3.480
6.403
46.27
3.51
0.00
42.76
24.85
29.75
SIMPSON SMITH B 08-44 2AH
01PDP
1.242
5.828
0.729
80.516
8.280
15.232
104.03
7.93
0.00
96.10
54.45
29.75



     TABULAR ONELINER - Table 7
NET OIL
NET GAS
NET NGL
NET TOTAL
NET GAS
NET NGLREVENUE
REVENUE
REVENUE
REVENUE    
EXPENSE &
INVEST    
NON-DISCDISC CF (M$)-LIFE
WELL_NAME
RSV_CAT
NET OIL (MBBLS)
(MMCF)
(MBBLS)
(M$)
(M$)
(M$)
(M$)
TAX (M$)
(M$)
CF (M$)
PV10
(YRS)
SIMPSON SMITH C 08-44 2SH
01PDP
0.833
3.755
0.469
54.010
5.335
9.815
69.16
5.26
0.00
63.90
37.20
29.67
SIMPSON SMITH D 08-44 3AH
01PDP
1.626
6.849
0.856
105.369
9.730
17.900
133.00
10.07
0.00
122.93
70.29
29.75
SIMPSON SMITH E 08-44 3SH
01PDP
0.566
3.620
0.452
36.697
5.142
9.460
51.30
4.00
0.00
47.30
26.95
29.75
SIREN UNIT 36-48 1AH
01PDP
7.105
12.624
0.029
438.941
45.641
0.622
485.20
35.20
0.00
450.00
200.96
50.00
SIXTEEN PENNY NAIL 310 1LL
01PDP
0.019
0.076
0.012
1.199
0.105
0.253
1.56
0.12
0.00
1.44
0.79
29.83
SIXTEEN PENNY NAIL 310 2LM
01PDP
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
SIXTEEN PENNY NAIL 310 8JM
01PDP
0.000
0.000
0.000
0.014
0.000
0.001
0.02
0.00
0.00
0.01
0.01
2.42
SIXTEEN PENNY NAIL 310A 3LL
01PDP
0.011
0.171
0.028
0.743
0.237
0.570
1.55
0.13
0.00
1.42
0.75
29.83
SIXTEEN PENNY NAIL 310A 9JM
01PDP
0.001
0.002
0.000
0.044
0.003
0.006
0.05
0.00
0.00
0.05
0.04
7.50
SIXTEEN PENNY NAIL 310B 10JM
01PDP
0.001
0.001
0.000
0.036
0.001
0.003
0.04
0.00
0.00
0.04
0.03
5.83
SIXTEEN PENNY NAIL 310B 4LM
01PDP
0.000
0.010
0.002
0.024
0.013
0.032
0.07
0.01
0.00
0.06
0.05
6.58
SIXTEEN PENNY NAIL 310B 5LL
01PDP
0.008
0.159
0.026
0.527
0.221
0.531
1.28
0.11
0.00
1.17
0.63
29.83
SIXTEEN PENNY NAIL 310C 11JM
01PDP
0.001
0.001
0.000
0.036
0.001
0.002
0.04
0.00
0.00
0.04
0.03
5.25
SIXTEEN PENNY NAIL 310C 6LM
01PDP
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
SIXTEEN PENNY NAIL 310C 7LL
01PDP
0.018
0.115
0.019
1.183
0.159
0.382
1.72
0.14
0.00
1.59
0.88
29.83
SMASHOSAURUS 3
01PDP
0.000
0.408
0.000
0.000
1.186
0.000
1.19
0.02
0.00
1.17
0.63
29.75
SMASHOSAURUS 5
01PDP
0.000
39.084
0.000
0.000
113.510
0.000
113.51
1.58
0.00
111.92
63.99
29.75
SON 136 1
01PDP
0.037
0.133
0.022
2.423
0.185
0.445
3.05
0.23
0.00
2.82
2.03
9.33
SON 136 2
01PDP
0.143
0.192
0.032
9.272
0.266
0.639
10.18
0.74
0.00
9.44
5.43
20.00
SPARROW 22 001
01PDP
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
SPIRE 226-34 UNIT 1H
01PDP
0.086
1.746
0.238
5.517
1.180
5.424
12.12
1.03
0.00
11.09
5.57
45.83
SPITFIRE 1H
01PDP
0.000
0.207
0.000
0.000
0.601
0.000
0.60
0.01
0.00
0.59
0.41
21.08
SPITFIRE 3H
01PDP
0.000
0.010
0.000
0.000
0.030
0.000
0.03
0.00
0.00
0.03
0.02
5.92
SPORT E WYN JF 3H
01PDP
0.000
432.873
0.000
0.000
842.453
0.000
842.45
15.31
0.00
827.14
444.91
42.75
SPORT W WYN JF 1H
01PDP
0.000
451.494
0.000
0.000
878.693
0.000
878.69
15.97
0.00
862.72
482.86
29.75
STATE EILAND 3-33 11H
01PDP
0.069
0.272
0.037
4.422
0.184
0.844
5.45
0.41
0.00
5.04
3.22
29.83
STATE EILAND 6047B-34 51H
01PDP
0.060
0.009
0.001
3.865
0.006
0.028
3.90
0.27
0.00
3.63
2.04
29.83
STATE MUDDY WATERS UNIT 2H
01PDP
0.037
1.169
0.130
2.362
1.869
3.064
7.30
0.65
0.00
6.65
3.64
29.83
STATE MUDDY WATERS UNIT 711H
01PDP
0.035
0.345
0.038
2.242
0.552
0.904
3.70
0.30
0.00
3.40
2.02
23.67
STATE MUDDY WATERS UNIT 731H
01PDP
0.031
0.802
0.089
2.006
1.282
2.103
5.39
0.47
0.00
4.92
3.06
26.50
STATE MUDDY WATERS UNIT 732H
01PDP
0.221
8.752
0.975
14.239
13.994
22.949
51.18
4.62
0.00
46.56
23.66
50.00
STATE MUDDY WATERS UNIT 733H
01PDP
0.037
0.684
0.076
2.384
1.094
1.795
5.27
0.45
0.00
4.82
3.09
24.75
STATE MUDDY WATERS UNIT 751H
01PDP
0.026
4.051
0.451
1.673
6.477
10.621
18.77
1.79
0.00
16.98
9.31
36.83
STELLA STATE 34-208 WRD UNIT 1H
01PDP
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
STELLA STATE 34-208 WRD UNIT 2H
01PDP
0.022
0.109
0.015
1.422
0.074
0.340
1.84
0.14
0.00
1.70
0.81
38.50
STICKLINE 1H
01PDP
0.007
0.070
0.009
0.471
0.047
0.216
0.73
0.06
0.00
0.68
0.33
48.67
STICKLINE 2H
01PDP
0.013
0.085
0.012
0.824
0.057
0.264
1.15
0.09
0.00
1.06
0.63
50.00
STILES 2
01PDP
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
STILES 3
01PDP
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
STIMSON BURLEY -B- 1
01PDP
0.000
0.000
0.000
0.020
0.001
0.001
0.02
0.00
0.00
0.02
0.02
3.08
STIMSON BURLEY -B- 4
01PDP
0.000
0.000
0.000
0.024
0.000
0.000
0.02
0.00
0.00
0.02
0.02
3.25
STIMSON BURLEY -D- 1
01PDP
0.001
0.001
0.000
0.073
0.001
0.003
0.08
0.01
0.00
0.07
0.06
7.58
STIMSON BURLEY -E- 3DW
01PDP
0.003
0.002
0.000
0.187
0.003
0.007
0.20
0.01
0.00
0.18
0.13
12.75
STIMSON BURLEY -M- 1
01PDP
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
STIMSON-BURLEY '18' 1
01PDP
0.004
0.006
0.001
0.260
0.008
0.021
0.29
0.02
0.00
0.27
0.10
29.92
STIMSON-BURLEY -C- 1
01PDP
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
STIMSON-BURLEY -C- 3
01PDP
0.002
0.001
0.000
0.144
0.002
0.004
0.15
0.01
0.00
0.14
0.07
20.17
STIMSON-NAIL E17K 111H
01PDP
0.005
0.013
0.003
0.324
0.018
0.049
0.39
0.03
0.00
0.36
0.22
29.83
STIMSON-NAIL E17L 112H
01PDP
0.008
0.032
0.007
0.495
0.045
0.119
0.66
0.05
0.00
0.61
0.34
50.00
STIMSON-NAIL E17M 113H
01PDP
0.005
0.018
0.004
0.357
0.025
0.066
0.45
0.03
0.00
0.41
0.26
29.83
STIMSON-NAIL E17N 114H
01PDP
0.005
0.005
0.001
0.307
0.007
0.018
0.33
0.02
0.00
0.31
0.19
29.83
STIMSON-NAIL E17O 115H
01PDP
0.007
0.034
0.007
0.444
0.048
0.126
0.62
0.05
0.00
0.57
0.36
29.83
STIMSON-NAIL E17P 116H
01PDP
0.007
0.026
0.005
0.472
0.037
0.099
0.61
0.05
0.00
0.56
0.35
29.83
STIMSON-NAIL E17Q 117H
01PDP
0.005
0.007
0.002
0.342
0.010
0.028
0.38
0.03
0.00
0.35
0.23
29.83
STIMSON-NAIL E17R 118H
01PDP
0.005
0.003
0.001
0.341
0.004
0.011
0.36
0.03
0.00
0.33
0.22
29.83
STIMSON-NAIL E17S 119H
01PDP
0.014
0.034
0.007
0.927
0.048
0.127
1.10
0.08
0.00
1.02
0.64
29.83
STIMSON-NAIL E17T 120H
01PDP
0.008
0.004
0.001
0.491
0.006
0.015
0.51
0.04
0.00
0.47
0.29
43.92
STIMSON-NAIL W17K 11H
01PDP
0.002
0.003
0.001
0.147
0.005
0.013
0.16
0.01
0.00
0.15
0.08
43.17



     TABULAR ONELINER - Table 7
NET OIL
NET GAS
NET NGL
NET TOTAL
NET GAS
NET NGLREVENUE
REVENUE
REVENUE
REVENUE    
EXPENSE &
INVEST    
NON-DISCDISC CF (M$)-LIFE
WELL_NAME
RSV_CAT
NET OIL (MBBLS)
(MMCF)
(MBBLS)
(M$)
(M$)
(M$)
(M$)
TAX (M$)
(M$)
CF (M$)
PV10
(YRS)
STIMSON-NAIL W17L 12H
01PDP
0.006
0.007
0.001
0.390
0.010
0.027
0.43
0.03
0.00
0.40
0.23
29.83
STIMSON-NAIL W17M 13H
01PDP
0.005
0.014
0.003
0.339
0.020
0.053
0.41
0.03
0.00
0.38
0.21
48.42
STIMSON-NAIL W17N 14H
01PDP
0.003
0.004
0.001
0.186
0.005
0.014
0.21
0.01
0.00
0.19
0.11
39.92
STIMSON-NAIL W17O 15H
01PDP
0.005
0.012
0.002
0.344
0.016
0.043
0.40
0.03
0.00
0.37
0.21
47.67
STIMSON-NAIL W17P 16H
01PDP
0.002
0.008
0.002
0.155
0.011
0.029
0.20
0.01
0.00
0.18
0.10
45.08
STIMSON-NAIL W17Q 17H
01PDP
0.002
0.004
0.001
0.144
0.006
0.016
0.17
0.01
0.00
0.15
0.08
43.17
STIMSON-NAIL W17R 18H
01PDP
0.003
0.003
0.001
0.220
0.004
0.010
0.23
0.02
0.00
0.22
0.13
29.83
STIMSON-NAIL W17S 19H
01PDP
0.007
0.019
0.004
0.458
0.027
0.071
0.56
0.04
0.00
0.51
0.30
29.83
STIMSON-NAIL W17T 20H
01PDP
0.003
0.004
0.001
0.225
0.005
0.014
0.24
0.02
0.00
0.23
0.13
29.83
STINSON-BURLEY 'K' 1
01PDP
0.001
0.001
0.000
0.091
0.001
0.003
0.09
0.01
0.00
0.09
0.06
10.67
STOCKYARDS C 3551H
01PDP
0.000
0.001
0.000
0.030
0.001
0.004
0.03
0.00
0.00
0.03
0.02
48.17
STOCKYARDS STATE A 3401H
01PDP
0.000
0.001
0.000
0.019
0.001
0.003
0.02
0.00
0.00
0.02
0.01
29.83
STOCKYARDS STATE B 3471H
01PDP
0.000
0.002
0.000
0.027
0.001
0.006
0.03
0.00
0.00
0.03
0.02
29.83
STONE S CRC JF 4H-A
01PDP
0.000
1.597
0.000
0.000
3.107
0.000
3.11
0.06
0.00
3.05
1.81
29.75
STONE SW CRC JF 2H
01PDP
0.000
194.053
0.000
0.000
377.665
0.000
377.66
6.86
0.00
370.80
211.09
39.75
STONE-GIST W45A 1H
01PDP
0.063
0.045
0.007
4.128
0.096
0.132
4.36
0.31
0.00
4.05
2.53
18.25
STONE-GIST W45B 2H
01PDP
0.225
0.129
0.021
14.634
0.276
0.380
15.29
1.09
0.00
14.20
8.21
29.83
STONE-GIST W45C 3H
01PDP
0.364
0.415
0.069
23.654
0.889
1.222
25.76
1.86
0.00
23.91
15.41
29.83
STONE-GIST W45I 9H
01PDP
0.106
0.265
0.044
6.894
0.567
0.780
8.24
0.61
0.00
7.63
4.59
24.58
STONE-GIST W45J 10H
01PDP
0.086
0.050
0.008
5.611
0.108
0.148
5.87
0.42
0.00
5.45
3.37
20.75
STONE-LLOYD E40F 6H
01PDP
0.498
0.956
0.158
32.419
2.049
2.819
37.29
2.74
0.00
34.54
23.87
29.83
STONE-LLOYD E40G 7H
01PDP
0.449
1.136
0.188
29.225
2.434
3.349
35.01
2.61
0.00
32.40
22.56
29.83
STONE-LLOYD E40H 8H
01PDP
0.667
0.775
0.128
43.426
1.660
2.283
47.37
3.42
0.00
43.95
31.23
29.83
STORM KING UNIT A 41-57 4AH
01PDP
0.006
0.026
0.007
0.415
0.037
0.156
0.61
0.05
0.00
0.56
0.33
29.75
STORM KING UNIT A 41-57 4SH
01PDP
0.020
0.075
0.022
1.304
0.107
0.457
1.87
0.15
0.00
1.72
0.86
50.00
STORM KING UNIT A 41-57 5AH
01PDP
0.004
0.031
0.009
0.239
0.044
0.186
0.47
0.04
0.00
0.43
0.22
38.67
STORM KING UNIT A 41-57 5MH
01PDP
0.015
0.067
0.019
0.970
0.095
0.407
1.47
0.12
0.00
1.35
0.76
29.75
STORM KING UNIT B 41-57 5SH
01PDP
0.007
0.023
0.007
0.443
0.032
0.138
0.61
0.05
0.00
0.57
0.29
45.42
STORM KING UNIT B 41-57 6AH
01PDP
0.009
0.046
0.013
0.579
0.066
0.281
0.93
0.07
0.00
0.85
0.48
29.75
STORM KING UNIT B 41-57 6SH
01PDP
0.004
0.075
0.022
0.230
0.107
0.456
0.79
0.07
0.00
0.72
0.40
29.75
STORM KING UNIT B 41-57 7AH
01PDP
0.004
0.045
0.013
0.282
0.063
0.271
0.62
0.05
0.00
0.56
0.33
29.67
SUCCUBUS UNIT B 25-24 5AH
01PDP
1.236
4.029
0.009
76.362
14.568
0.198
91.13
6.78
0.00
84.35
48.64
29.75
SUCCUBUS UNIT B 25-24 8AH
01PDP
0.801
2.091
0.005
49.476
7.560
0.103
57.14
4.21
0.00
52.93
32.16
29.75
SUCCUBUS-ROUGAROU 24-37 7AH
01PDP
3.153
3.948
0.009
194.768
14.274
0.194
209.24
15.02
0.00
194.21
117.93
29.75
SUEZ 10-15-34-40 H 4W
01PDP
0.021
0.020
0.002
1.285
0.039
0.033
1.36
0.10
0.00
1.26
0.79
29.67
SUGARLOAF 74 1H
01PDP
0.154
0.077
0.009
9.906
0.124
0.203
10.23
0.72
0.00
9.51
5.08
29.33
SUGARLOAF 7475 10U C 10H
01PDP
0.233
1.205
0.134
15.035
1.926
3.159
20.12
1.55
0.00
18.57
10.54
29.83
SUGARLOAF 7475 1U B 1H
01PDP
0.220
1.908
0.213
14.175
3.052
5.004
22.23
1.78
0.00
20.45
10.22
29.83
SUGARLOAF 7475 2U B 2H
01PDP
0.060
0.271
0.030
3.869
0.434
0.711
5.01
0.38
0.00
4.63
2.57
28.17
SUGARLOAF 7475 3U A 3H
01PDP
0.200
0.543
0.061
12.876
0.869
1.425
15.17
1.12
0.00
14.05
7.48
38.08
SUGARLOAF 7475 4U A 4H
01PDP
0.427
2.598
0.290
27.532
4.154
6.812
38.50
3.00
0.00
35.50
20.21
29.83
SUGARLOAF 7475 5U B 5H
01PDP
0.298
3.029
0.338
19.207
4.843
7.942
31.99
2.60
0.00
29.40
16.73
29.83
SUGARLOAF 7475 6U A 6H
01PDP
0.393
2.480
0.276
25.329
3.966
6.503
35.80
2.80
0.00
33.00
19.59
29.83
SUGARLOAF 7475 7U A 7H
01PDP
0.373
2.245
0.250
24.040
3.589
5.886
33.52
2.61
0.00
30.91
17.56
29.83
SUGARLOAF 7475 8U A 8H
01PDP
0.416
1.399
0.156
26.819
2.238
3.669
32.73
2.45
0.00
30.27
18.17
29.83
SUGARLOAF 7475 9U B 9H
01PDP
0.357
2.344
0.261
23.044
3.748
6.147
32.94
2.58
0.00
30.36
17.54
29.83
SUGG A 141-140 (ALLOC-A) 1SM
01PDP
0.489
17.950
3.334
31.221
19.080
54.501
104.80
9.40
0.00
95.40
52.06
26.33
SUGG A 141-140 (ALLOC-B) 2SU
01PDP
0.341
12.922
2.400
21.758
13.735
39.233
74.73
6.72
0.00
68.01
37.62
29.67
SUGG A 141-140 (ALLOC-C) 3SM
01PDP
0.429
16.840
3.127
27.385
17.900
51.128
96.41
8.69
0.00
87.73
46.44
29.75
SUGG A 141-140 (ALLOC-D) 4SU
01PDP
0.219
12.136
2.254
13.960
12.900
36.847
63.71
5.86
0.00
57.85
30.12
29.67
SUGG A 141-140 (ALLOC-E) 5RM
01PDP
0.268
16.017
2.975
17.138
17.025
48.630
82.79
7.64
0.00
75.15
42.89
20.50
SUGG A 141-140 (ALLOC-F) 6SM
01PDP
0.024
0.060
0.011
1.521
0.063
0.181
1.77
0.13
0.00
1.64
1.49
2.75
SUGG A 141-140 (ALLOC-F) 6SU
01PDP
0.093
24.913
4.627
5.948
26.481
75.640
108.07
10.44
0.00
97.63
50.78
29.75
SUGG A 141-140 (ALLOC-G) 7SM
01PDP
0.088
0.111
0.021
5.629
0.118
0.337
6.08
0.44
0.00
5.65
3.99
10.25
SUGG A 141-140 (ALLOC-G) 7SU
01PDP
0.125
32.583
6.051
8.009
34.635
98.930
141.57
13.67
0.00
127.91
63.10
29.75
SUGG A 141-140 (ALLOC-H) 8SM
01PDP
0.073
23.559
4.375
4.679
25.042
71.529
101.25
9.80
0.00
91.45
45.72
29.75
SUGG A 141-140 (ALLOC-H) 8SU
01PDP
0.210
9.122
1.694
13.395
9.696
27.695
50.79
4.60
0.00
46.18
26.13
29.75
SUNDANCE A 3501H
01PDP
0.001
0.002
0.000
0.039
0.001
0.005
0.04
0.00
0.00
0.04
0.03
29.83



     TABULAR ONELINER - Table 7
NET OIL
NET GAS
NET NGL
NET TOTAL
NET GAS
NET NGLREVENUE
REVENUE
REVENUE
REVENUE    
EXPENSE &
INVEST    
NON-DISCDISC CF (M$)-LIFE
WELL_NAME
RSV_CAT
NET OIL (MBBLS)
(MMCF)
(MBBLS)
(M$)
(M$)
(M$)
(M$)
TAX (M$)
(M$)
CF (M$)
PV10
(YRS)
SUNDANCE B 3571H
01PDP
0.001
0.003
0.000
0.055
0.002
0.011
0.07
0.01
0.00
0.06
0.04
29.83
SUNDOG A1 1LA
01PDP
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
SUNDOG A2 2LA
01PDP
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
SUNDOWN 4524LS
01PDP
3.256
11.975
1.497
211.004
17.012
31.298
259.31
19.48
0.00
239.83
131.65
29.75
SUNDOWN 4541WA
01PDP
0.788
6.306
0.788
51.066
8.959
16.483
76.51
6.06
0.00
70.44
38.26
29.75
SUNDOWN 4566WB
01PDP
0.013
0.003
0.000
0.822
0.004
0.007
0.83
0.06
0.00
0.77
0.70
2.67
SUSTR UNIT 1H
01PDP
0.222
5.277
0.809
13.416
15.013
13.400
41.83
3.73
0.00
38.10
21.91
20.25
TAMI JO HILL 31-9 A UNIT A 2H
01PDP
0.008
0.005
0.002
0.476
0.020
0.033
0.53
0.04
0.00
0.49
0.30
29.75
TAMI JO HILL 31-9 A UNIT L 2H
01PDP
0.007
0.007
0.002
0.462
0.026
0.044
0.53
0.04
0.00
0.49
0.31
29.75
TAMSULA 5
01PDP
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
TANNER WYN JF 2H
01PDP
0.000
229.812
0.000
0.000
447.258
0.000
447.26
8.13
0.00
439.13
250.23
29.75
TANNER WYN JF 4H
01PDP
0.000
384.492
0.000
0.000
748.294
0.000
748.29
13.60
0.00
734.69
407.67
29.75
TARGAC UNIT 1H
01PDP
0.252
1.201
0.184
15.236
3.417
3.050
21.70
1.70
0.00
20.00
14.89
11.25
TCB 39-34 1AH
01PDP
0.005
0.006
0.001
0.304
0.009
0.017
0.33
0.02
0.00
0.31
0.18
29.75
TCB 39-34 4AH
01PDP
0.004
0.008
0.001
0.291
0.011
0.021
0.32
0.02
0.00
0.30
0.17
29.75
TCB 39-34 4SH
01PDP
0.003
0.017
0.002
0.198
0.024
0.044
0.27
0.02
0.00
0.24
0.14
31.83
TCB A 1LS
01PDP
0.012
0.051
0.006
0.754
0.072
0.132
0.96
0.07
0.00
0.88
0.50
29.75
TCB B 2A
01PDP
0.013
0.034
0.004
0.844
0.048
0.089
0.98
0.07
0.00
0.91
0.53
29.75
TCM 1
01PDP
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
TCM 3
01PDP
0.150
0.360
0.059
9.695
0.501
1.202
11.40
0.84
0.00
10.55
6.40
20.00
TCM 48L
01PDP
0.173
0.582
0.096
11.185
0.808
1.941
13.93
1.05
0.00
12.88
6.36
27.58
TEEWINOT A1 3LA
01PDP
0.036
0.014
0.002
2.285
0.009
0.042
2.34
0.16
0.00
2.17
1.32
29.75
TEEWINOT NORTH UNIT 10UA
01PDP
0.047
0.074
0.022
3.007
0.050
0.505
3.56
0.26
0.00
3.30
2.03
29.75
TEEWINOT NORTH UNIT 4LA
01PDP
0.007
0.011
0.001
0.438
0.007
0.034
0.48
0.03
0.00
0.44
0.27
16.67
TEEWINOT NORTH UNIT 9UA
01PDP
0.025
0.004
0.001
1.629
0.002
0.024
1.66
0.12
0.00
1.54
0.97
26.50
TEXAS TEN-ONEAL 39G 207H
01PDP
0.049
0.286
0.121
3.214
0.406
2.220
5.84
0.48
0.00
5.36
3.28
29.83
THE KING 45-04 1AH
01PDP
0.937
2.147
0.268
60.714
3.051
5.612
69.38
5.09
0.00
64.29
34.73
29.75
THE KING 45-04 1MS
01PDP
0.294
1.582
0.198
19.074
2.248
4.136
25.46
1.96
0.00
23.50
13.36
29.67
THE KING 45-04 1SH
01PDP
0.179
0.001
0.000
11.611
0.002
0.004
11.62
0.81
0.00
10.81
6.05
29.75
THE KING 45-04 C 3SA
01PDP
0.446
3.414
0.427
28.932
4.850
8.922
42.70
3.37
0.00
39.33
22.50
29.75
THE KING 45-04 C 3SS
01PDP
0.038
0.206
0.026
2.432
0.292
0.538
3.26
0.25
0.00
3.01
2.33
11.25
THE KING 45-04 D 4MS
01PDP
0.092
0.235
0.029
5.932
0.334
0.614
6.88
0.51
0.00
6.37
4.05
23.00
THE KING 45-04 D 4SA
01PDP
0.721
6.595
0.824
46.737
9.370
17.238
73.34
5.88
0.00
67.47
38.18
29.75
THE KING 45-04 D 4SS
01PDP
0.041
0.186
0.023
2.665
0.264
0.486
3.42
0.26
0.00
3.16
2.23
14.92
THOMPSON E SMF JF 5H
01PDP
0.000
4.374
0.000
0.000
8.513
0.000
8.51
0.15
0.00
8.36
4.96
32.42
THOMPSON SOUTH 210235 2D
01PDP
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
29.75
THOMPSON SOUTH 210235 4B
01PDP
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
THOMPSON SOUTH 210466 1A
01PDP
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
19.92
THOMPSON W SMF JF 1H
01PDP
0.000
25.535
0.000
0.000
49.695
0.000
49.70
0.90
0.00
48.79
28.83
29.75
THOMPSON W SMF JF 3H
01PDP
0.000
23.089
0.000
0.000
44.935
0.000
44.93
0.82
0.00
44.12
26.45
29.75
THORPE 1-74 LOV 2H
01PDP
0.001
0.001
0.000
0.039
0.002
0.005
0.05
0.00
0.00
0.04
0.03
8.17
THORPE 1-74 LOV 3H
01PDP
0.003
0.009
0.002
0.166
0.013
0.035
0.21
0.02
0.00
0.20
0.10
28.08
THORPE 1-74 LOV 4H
01PDP
0.004
0.006
0.001
0.226
0.008
0.022
0.26
0.02
0.00
0.24
0.14
20.33
THUNDERBIRD UNIT 07-10 1AH
01PDP
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
THUNDERBIRD UNIT 07-10 2AH
01PDP
0.738
1.178
0.332
45.596
4.258
7.191
57.05
4.31
0.00
52.74
33.05
29.75
THUNDERBIRD-TITAN A 09-05 4AH
01PDP
0.272
0.299
0.084
16.833
1.080
1.823
19.74
1.46
0.00
18.28
11.67
29.75
THUNDERBIRD-TITAN B 09-05 5AH
01PDP
0.189
0.171
0.048
11.690
0.618
1.043
13.35
0.98
0.00
12.37
7.85
29.75
TIGER 210187 2A
01PDP
0.000
2.679
0.000
0.000
7.779
0.000
7.78
0.11
0.00
7.67
3.97
29.75
TIGER 210187 3C
01PDP
0.000
4.469
0.000
0.000
12.979
0.000
12.98
0.18
0.00
12.80
7.87
29.75
TIGER 210187 5B
01PDP
0.000
0.373
0.000
0.000
1.083
0.000
1.08
0.02
0.00
1.07
0.79
8.58
TIGER 210293 6A
01PDP
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
TIGER 210475 4C
01PDP
0.000
0.008
0.000
0.000
0.024
0.000
0.02
0.00
0.00
0.02
0.01
27.17
TIGER 210476 1A
01PDP
0.000
2.537
0.000
0.000
7.368
0.000
7.37
0.10
0.00
7.26
3.62
29.75
TIGIWON 2627-C23 E 433H
01PDP
0.080
0.463
0.041
5.128
0.220
0.562
5.91
0.43
0.00
5.47
3.26
29.75
TIMMERMAN 14 1
01PDP
0.001
0.010
0.002
0.081
0.015
0.039
0.13
0.01
0.00
0.12
0.07
29.58
TIMMERMAN A1 403BH
01PDP
0.195
0.480
0.098
12.711
0.681
1.794
15.19
1.13
0.00
14.06
8.38
29.50
TIMMERMAN A10 411JH
01PDP
0.039
0.101
0.021
2.568
0.144
0.378
3.09
0.23
0.00
2.86
1.46
50.00
TIMMERMAN A2 413JH
01PDP
0.026
0.040
0.008
1.711
0.057
0.149
1.92
0.14
0.00
1.78
1.14
29.75



     TABULAR ONELINER - Table 7
NET OIL
NET GAS
NET NGL
NET TOTAL
NET GAS
NET NGLREVENUE
REVENUE
REVENUE
REVENUE    
EXPENSE &
INVEST    
NON-DISCDISC CF (M$)-LIFE
WELL_NAME
RSV_CAT
NET OIL (MBBLS)
(MMCF)
(MBBLS)
(M$)
(M$)
(M$)
(M$)
TAX (M$)
(M$)
CF (M$)
PV10
(YRS)
TIMMERMAN A3 402MH
01PDP
0.191
0.508
0.104
12.481
0.721
1.900
15.10
1.13
0.00
13.97
8.50
29.75
TIMMERMAN A4 402LH
01PDP
0.119
0.155
0.032
7.742
0.220
0.580
8.54
0.62
0.00
7.92
4.91
29.67
TIMMERMAN A5 402BH
01PDP
0.028
0.092
0.019
1.859
0.131
0.346
2.34
0.18
0.00
2.16
1.29
29.75
TIMMERMAN A6 412JH
01PDP
0.026
0.075
0.015
1.714
0.107
0.282
2.10
0.16
0.00
1.94
1.16
46.42
TIMMERMAN A7 401MH
01PDP
0.036
0.088
0.018
2.332
0.125
0.330
2.79
0.21
0.00
2.58
1.56
29.75
TIMMERMAN A8 401LH
01PDP
0.024
0.050
0.010
1.566
0.070
0.185
1.82
0.13
0.00
1.69
1.01
29.75
TIMMERMAN A9 401BH
01PDP
0.031
0.111
0.023
2.042
0.157
0.414
2.61
0.20
0.00
2.41
1.34
50.00
TIMMERMAN J1 2208MH
01PDP
0.013
0.047
0.010
0.841
0.067
0.177
1.08
0.08
0.00
1.00
0.62
29.75
TIMMERMAN J10 2206LH
01PDP
0.023
0.056
0.011
1.508
0.079
0.208
1.79
0.13
0.00
1.66
0.99
29.67
TIMMERMAN J11 2206BH
01PDP
0.019
0.070
0.014
1.234
0.099
0.261
1.59
0.12
0.00
1.47
0.80
29.75
TIMMERMAN J2 2208LH
01PDP
0.016
0.130
0.026
1.022
0.184
0.485
1.69
0.14
0.00
1.55
0.85
29.75
TIMMERMAN J3 2208BH
01PDP
0.009
0.188
0.039
0.613
0.268
0.705
1.59
0.14
0.00
1.45
0.76
29.67
TIMMERMAN J4 2207MH
01PDP
0.025
0.057
0.012
1.641
0.081
0.215
1.94
0.14
0.00
1.79
0.98
29.75
TIMMERMAN J5 2207LH
01PDP
0.020
0.088
0.018
1.318
0.126
0.331
1.77
0.14
0.00
1.64
0.87
29.75
TIMMERMAN J6 2207BH
01PDP
0.010
0.125
0.026
0.639
0.178
0.468
1.28
0.11
0.00
1.18
0.66
29.75
TIMMERMAN J7 2217LH
01PDP
0.018
0.065
0.013
1.157
0.093
0.244
1.49
0.11
0.00
1.38
0.74
29.75
TIMMERMAN J8 2207CH
01PDP
0.005
0.050
0.010
0.335
0.071
0.187
0.59
0.05
0.00
0.54
0.31
29.75
TIMMERMAN J9 2206MH
01PDP
0.037
0.064
0.013
2.397
0.091
0.239
2.73
0.20
0.00
2.53
1.51
29.75
TIN STAR A L 33H
01PDP
0.176
1.434
0.160
11.336
2.294
3.761
17.39
1.39
0.00
16.01
7.95
39.92
TIN STAR B L 42H
01PDP
0.051
0.429
0.048
3.317
0.686
1.124
5.13
0.41
0.00
4.72
2.61
29.75
TIN STAR D U 46H
01PDP
0.103
1.679
0.187
6.650
2.685
4.402
13.74
1.16
0.00
12.58
6.72
29.67
TIPI CHAPMAN 34-163 1H
01PDP
0.000
0.000
0.000
0.001
0.000
0.000
0.00
0.00
0.00
0.00
0.00
8.00
TIPI CHAPMAN 34-163 2H
01PDP
0.000
0.000
0.000
0.006
0.000
0.001
0.01
0.00
0.00
0.01
0.00
27.83
TIPI CHAPMAN 34-163 3H
01PDP
0.000
0.000
0.000
0.004
0.000
0.000
0.00
0.00
0.00
0.00
0.00
20.58
TIPI CHAPMAN 34-163 4H
01PDP
0.000
0.000
0.000
0.005
0.000
0.000
0.01
0.00
0.00
0.00
0.00
19.92
TISH 46-03 1AH
01PDP
1.982
9.095
1.137
128.446
12.920
23.770
165.14
12.57
0.00
152.56
93.80
29.75
TISH 46-03 1SS
01PDP
0.501
9.693
1.212
32.447
13.771
25.334
71.55
6.10
0.00
65.45
38.28
27.00
TISH 46-03 3SA
01PDP
2.221
21.652
2.706
143.963
30.760
56.589
231.31
18.63
0.00
212.69
122.99
29.75
TISH 46-03 3SS
01PDP
1.083
8.464
1.058
70.217
12.025
22.123
104.36
8.26
0.00
96.11
55.25
29.75
TITO'S 31-42 1LS
01PDP
0.018
0.218
0.036
1.165
0.302
0.726
2.19
0.18
0.00
2.01
1.17
25.92
TITO'S 31-42 1WA
01PDP
0.027
0.117
0.019
1.756
0.162
0.389
2.31
0.18
0.00
2.13
1.22
26.33
TITO'S 31-42 1WB
01PDP
0.052
0.429
0.071
3.357
0.595
1.429
5.38
0.43
0.00
4.95
2.96
29.83
TITO'S 31-42 2LS
01PDP
0.092
0.177
0.029
5.976
0.246
0.591
6.81
0.50
0.00
6.31
3.44
32.08
TITO'S 31-42 2WA
01PDP
0.046
0.056
0.009
3.004
0.078
0.187
3.27
0.24
0.00
3.03
1.79
28.67
TITO'S 31-42 2WB
01PDP
0.021
0.135
0.022
1.364
0.187
0.449
2.00
0.16
0.00
1.84
1.10
23.17
TITO'S 31-42 3WA
01PDP
0.100
0.206
0.034
6.496
0.286
0.687
7.47
0.55
0.00
6.92
3.94
29.83
TODD 2-21A3
01PDP
0.128
0.503
0.033
6.345
1.056
0.946
8.35
0.38
0.00
7.96
3.47
41.50
TOMCAT 23-24 A 1LS
01PDP
0.211
0.566
0.093
13.629
0.786
1.888
16.30
1.21
0.00
15.09
8.86
33.58
TOMCAT 23-24 B 2LS
01PDP
0.171
0.372
0.061
11.040
0.517
1.242
12.80
0.94
0.00
11.86
7.05
31.00
TOMCAT 23-24 C 1DN
01PDP
0.868
1.600
0.264
56.104
2.222
5.335
63.66
4.66
0.00
59.00
34.43
29.83
TOMCAT 23-24 D 2DN
01PDP
0.845
2.145
0.354
54.646
2.980
7.154
64.78
4.81
0.00
59.97
35.00
29.83
TOMCAT 23-24 E 1AB
01PDP
0.151
0.183
0.030
9.738
0.255
0.612
10.60
0.77
0.00
9.84
6.16
29.08
TOMCAT 23-24 F 2AB
01PDP
0.123
0.327
0.054
7.961
0.454
1.089
9.50
0.71
0.00
8.80
5.47
28.50
TOMCAT 23-24 G 3AB
01PDP
0.287
0.527
0.087
18.592
0.732
1.757
21.08
1.54
0.00
19.54
12.12
29.83
TOMCAT 4448WA
01PDP
1.270
3.423
0.428
82.292
4.863
8.947
96.10
7.10
0.00
89.00
47.56
42.17
TORO 22 001
01PDP
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
TOWNSEN 24265 ALLOC. A 10H
01PDP
0.147
2.371
0.264
9.487
3.791
6.217
19.49
1.64
0.00
17.85
9.25
29.75
TRAUBE 1-11 WRD 1H
01PDP
0.011
0.004
0.000
0.718
0.002
0.011
0.73
0.05
0.00
0.68
0.40
26.17
TRAUBE 1-11 WRD 2H
01PDP
0.015
0.000
0.000
0.976
0.000
0.000
0.98
0.07
0.00
0.91
0.50
31.17
TREBLE STATE COM 601H
01PDP
0.200
0.159
0.001
12.097
0.299
0.018
12.41
1.46
0.00
10.95
6.57
29.42
TREBLE STATE COM 701H
01PDP
0.093
0.090
0.001
5.618
0.170
0.010
5.80
0.68
0.00
5.12
3.37
28.25
TREBLE STATE COM 801H
01PDP
0.172
0.208
0.001
10.389
0.391
0.023
10.80
1.27
0.00
9.53
5.61
29.83
TREE FROG 47 EAST A 1LS
01PDP
0.073
1.988
0.249
4.738
2.825
5.196
12.76
1.12
0.00
11.64
6.36
29.83
TREE FROG 47 EAST A 1WA
01PDP
0.004
0.079
0.010
0.234
0.112
0.207
0.55
0.05
0.00
0.51
0.38
9.08
TREE FROG 47 EAST C 3LS
01PDP
0.150
2.377
0.297
9.712
3.377
6.212
19.30
1.62
0.00
17.68
9.57
29.83
TREE FROG 47 EAST C 3WA
01PDP
0.000
0.916
0.114
0.007
1.301
2.393
3.70
0.36
0.00
3.34
1.89
28.42
TREE FROG 47 EAST C 3WB
01PDP
0.002
0.778
0.097
0.157
1.105
2.033
3.29
0.32
0.00
2.98
1.51
29.83
TREE FROG 47 WEST UNIT 5LS
01PDP
0.012
0.438
0.055
0.748
0.622
1.145
2.51
0.23
0.00
2.29
1.35
24.92



     TABULAR ONELINER - Table 7
NET OIL
NET GAS
NET NGL
NET TOTAL
NET GAS
NET NGLREVENUE
REVENUE
REVENUE
REVENUE    
EXPENSE &
INVEST    
NON-DISCDISC CF (M$)-LIFE
WELL_NAME
RSV_CAT
NET OIL (MBBLS)
(MMCF)
(MBBLS)
(M$)
(M$)
(M$)
(M$)
TAX (M$)
(M$)
CF (M$)
PV10
(YRS)
TREE FROG 47 WEST UNIT 5WA
01PDP
0.030
0.081
0.010
1.915
0.115
0.211
2.24
0.17
0.00
2.08
1.29
21.75
TREE FROG 47 WEST UNIT 5WB
01PDP
0.017
0.604
0.075
1.079
0.858
1.578
3.52
0.31
0.00
3.20
1.83
29.17
TREE FROG 47 WEST UNIT 7LS
01PDP
0.047
0.656
0.082
3.055
0.931
1.714
5.70
0.47
0.00
5.23
3.04
29.83
TREE FROG 47 WEST UNIT 7WA
01PDP
0.057
0.865
0.108
3.693
1.230
2.262
7.18
0.60
0.00
6.58
3.65
29.83
TRENTINO 1
01PDP
0.248
0.223
0.028
16.052
0.317
0.583
16.95
1.21
0.00
15.74
7.95
29.83
TRENTINO 2
01PDP
0.110
0.058
0.007
7.109
0.082
0.151
7.34
0.52
0.00
6.82
3.55
26.58
TRENTINO 36 3
01PDP
0.004
0.006
0.001
0.291
0.009
0.016
0.32
0.02
0.00
0.29
0.26
2.58
TRENTINO 36-37 (ALLOC-C) 3SA
01PDP
0.029
0.368
0.046
1.872
0.523
0.962
3.36
0.28
0.00
3.08
1.88
28.33
TRENTINO 36-37 (ALLOC-C) 3SB
01PDP
0.147
2.603
0.325
9.524
3.698
6.803
20.02
1.70
0.00
18.33
10.48
29.75
TRENTINO 36-37 (ALLOC-C) 3SS
01PDP
0.029
0.008
0.001
1.868
0.011
0.020
1.90
0.13
0.00
1.77
1.14
20.75
TRENTINO 36-37 (ALLOC-D) 4SB
01PDP
0.072
0.450
0.056
4.687
0.639
1.176
6.50
0.51
0.00
6.00
3.43
29.75
TRENTINO 36-37 (ALLOC-D) 4SS
01PDP
0.067
0.012
0.001
4.350
0.017
0.031
4.40
0.31
0.00
4.09
2.14
31.33
TRENTINO 36-37 (ALLOC-DA) 4SA
01PDP
0.042
0.716
0.090
2.732
1.017
1.871
5.62
0.47
0.00
5.15
3.35
26.33
TRIANGLE 75 2H
01PDP
0.004
0.021
0.002
0.281
0.033
0.054
0.37
0.03
0.00
0.34
0.26
7.67
TRIDACNA 34-208 WRD UNIT 1H
01PDP
0.008
0.042
0.006
0.524
0.029
0.131
0.68
0.05
0.00
0.63
0.35
29.75
TRIDACNA 34-208 WRD UNIT 2H
01PDP
0.008
0.057
0.008
0.512
0.039
0.178
0.73
0.06
0.00
0.67
0.38
29.67
TRIDACNA 34-208 WRD UNIT 3H
01PDP
0.009
0.027
0.004
0.594
0.018
0.083
0.70
0.05
0.00
0.64
0.38
29.75
TRIDENT 89-2221-23I
01PDP
0.210
0.050
0.003
10.372
0.105
0.094
10.57
0.54
0.00
10.03
5.38
50.00
TRIDENT 99-2221-23J
01PDP
0.241
0.047
0.003
11.936
0.099
0.088
12.12
0.63
0.00
11.50
7.09
29.75
TROLL UNIT A 08-04 1AH
01PDP
0.033
0.024
0.007
2.024
0.085
0.144
2.25
0.16
0.00
2.09
1.33
29.75
TROLL UNIT A 08-04 2AH
01PDP
0.043
0.062
0.000
2.682
0.226
0.003
2.91
0.21
0.00
2.70
1.78
29.75
TROLL UNIT A 08-04 3AH
01PDP
0.039
0.145
0.000
2.411
0.524
0.007
2.94
0.22
0.00
2.72
1.77
29.75
TROTT 34-183 1H
01PDP
0.002
0.029
0.004
0.137
0.020
0.090
0.25
0.02
0.00
0.23
0.14
24.33
UNFORGIVEN 34 113-114 A 605H
01PDP
0.001
0.001
0.000
0.054
0.001
0.004
0.06
0.02
0.00
0.03
0.02
20.92
UNFORGIVEN 34 113-114 B 706H
01PDP
0.001
0.001
0.000
0.037
0.001
0.004
0.04
0.02
0.00
0.02
0.01
17.83
UNFORGIVEN 34 113-114 C 606H
01PDP
0.000
0.001
0.000
0.024
0.000
0.002
0.03
0.01
0.00
0.01
0.01
13.00
UNFORGIVEN 34 113-114 D 604H
01PDP
0.002
0.003
0.000
0.156
0.002
0.009
0.17
0.05
0.00
0.11
0.07
29.83
UNICORN UNIT A 04-37 1AH
01PDP
0.009
0.012
0.000
0.529
0.043
0.001
0.57
0.04
0.00
0.53
0.30
28.83
UNICORN UNIT B 37-04 7AH
01PDP
0.002
0.002
0.000
0.146
0.008
0.000
0.15
0.01
0.00
0.14
0.10
13.50
UNICORN UNIT B 37-04 8MH
01PDP
0.004
0.001
0.000
0.263
0.004
0.000
0.27
0.02
0.00
0.25
0.16
18.33
URSULA 0848WA
01PDP
0.377
4.115
0.514
24.436
5.846
10.755
41.04
3.34
0.00
37.70
22.31
29.75
URSULA 1546WA
01PDP
0.384
2.006
0.251
24.912
2.850
5.244
33.01
2.53
0.00
30.47
19.16
29.75
URSULA BIG DADDY B 1527LS
01PDP
0.059
0.039
0.005
3.808
0.056
0.103
3.97
0.28
0.00
3.68
2.41
21.92
URSULA BIG DADDY B 1547WA
01PDP
0.325
2.570
0.321
21.058
3.651
6.717
31.43
2.49
0.00
28.94
17.04
29.67
URSULA BIG DADDY C 1528LS
01PDP
0.245
1.749
0.219
15.870
2.484
4.570
22.92
1.80
0.00
21.12
12.42
29.75
URSULA TOMCAT A 4446WA
01PDP
1.288
2.641
0.330
83.461
3.752
6.902
94.11
6.88
0.00
87.24
54.41
29.75
URSULA TOMCAT B 4421LS
01PDP
0.676
2.355
0.294
43.838
3.346
6.155
53.34
3.99
0.00
49.34
26.48
29.75
URSULA TOMCAT C 4447WA
01PDP
2.355
3.768
0.471
152.656
5.353
9.848
167.86
12.15
0.00
155.70
85.86
29.75
UTE 3-12B3
01PDP
0.013
0.013
0.001
0.628
0.028
0.025
0.68
0.03
0.00
0.65
0.49
7.00
VALENCIA 10-8 A UNIT A 1H
01PDP
0.036
0.170
0.021
2.355
0.241
0.443
3.04
0.23
0.00
2.81
1.78
29.75
VALENCIA 10-8 A UNIT A 2H
01PDP
0.018
0.127
0.016
1.165
0.180
0.331
1.68
0.13
0.00
1.54
0.89
29.75
VALENCIA 10-8 A UNIT A 3H
01PDP
0.041
0.037
0.005
2.654
0.052
0.096
2.80
0.20
0.00
2.60
1.50
29.75
VALENCIA 10-8 A UNIT L 1H
01PDP
0.044
0.182
0.023
2.876
0.259
0.476
3.61
0.27
0.00
3.34
2.10
29.75
VALENCIA 10-8 A UNIT L 2H
01PDP
0.036
0.136
0.017
2.338
0.193
0.354
2.89
0.22
0.00
2.67
1.57
29.75
VALENCIA 10-8 A UNIT L 3H
01PDP
0.025
0.085
0.011
1.618
0.121
0.223
1.96
0.15
0.00
1.82
1.05
29.75
VALERIE 210473 1A
01PDP
0.000
3.389
0.000
0.000
9.842
0.000
9.84
0.14
0.00
9.70
5.51
20.00
VALERIE 210473 2B
01PDP
0.000
6.362
0.000
0.000
18.476
0.000
18.48
0.26
0.00
18.22
10.87
22.92
VALERIE 210473 4C
01PDP
0.000
3.304
0.000
0.000
9.595
0.000
9.60
0.13
0.00
9.46
5.86
17.33
VANNELLE SW WHL BL 2H
01PDP
0.000
88.318
0.000
0.000
256.496
0.000
256.50
3.58
0.00
252.91
138.48
29.75
VERNON WOLF 41-44 B UNIT A 5H
01PDP
0.422
0.630
0.182
27.377
0.895
3.814
32.09
2.37
0.00
29.71
19.42
29.67
VERNON WOLF 41-44 B UNIT A 6H
01PDP
0.133
0.558
0.157
8.196
2.017
3.405
13.62
1.10
0.00
12.51
7.58
29.75
VERNON WOLF 41-44 B UNIT L 5H
01PDP
0.655
1.056
0.306
42.464
1.500
6.396
50.36
3.74
0.00
46.62
28.82
29.75
VERNON WOLF 41-44 B UNIT L 6H
01PDP
0.088
0.218
0.061
5.425
0.787
1.328
7.54
0.59
0.00
6.95
4.51
23.50
VICKERS '34-127' 1H
01PDP
0.004
0.051
0.007
0.245
0.034
0.158
0.44
0.04
0.00
0.40
0.30
8.58
VICKERS '34-127' 2H
01PDP
0.008
0.037
0.005
0.496
0.025
0.113
0.63
0.05
0.00
0.59
0.36
18.92
VINTAGE A U 06H
01PDP
0.033
0.318
0.035
2.114
0.509
0.834
3.46
0.28
0.00
3.18
1.74
29.75
VINTAGE B T 13H
01PDP
0.048
0.918
0.102
3.065
1.467
2.406
6.94
0.59
0.00
6.34
3.60
29.75
VINTAGE C C 03H
01PDP
0.079
0.918
0.102
5.088
1.467
2.406
8.96
0.74
0.00
8.23
4.56
29.75



     TABULAR ONELINER - Table 7
NET OIL
NET GAS
NET NGL
NET TOTAL
NET GAS
NET NGLREVENUE
REVENUE
REVENUE
REVENUE    
EXPENSE &
INVEST    
NON-DISCDISC CF (M$)-LIFE
WELL_NAME
RSV_CAT
NET OIL (MBBLS)
(MMCF)
(MBBLS)
(M$)
(M$)
(M$)
(M$)
TAX (M$)
(M$)
CF (M$)
PV10
(YRS)
VINTAGE D T 26H
01PDP
0.025
0.453
0.050
1.598
0.724
1.188
3.51
0.30
0.00
3.21
1.73
29.75
VINTAGE E C 04H
01PDP
0.091
0.967
0.108
5.851
1.547
2.537
9.93
0.81
0.00
9.13
5.23
29.75
VINTAGE UNIT A U 19H
01PDP
0.015
0.147
0.016
0.984
0.235
0.386
1.61
0.13
0.00
1.48
0.75
29.75
VIPER FOSTER B 4545WA
01PDP
1.392
4.846
0.606
90.242
6.884
12.666
109.79
8.22
0.00
101.57
56.23
29.67
VIPER FOSTER C 4525LS
01PDP
1.036
3.397
0.425
67.155
4.826
8.878
80.86
6.04
0.00
74.82
42.68
29.75
VIPER FOSTER D 4546WA
01PDP
1.125
5.015
0.627
72.903
7.125
13.108
93.14
7.08
0.00
86.06
49.28
29.75
WALKER 32-48 B UNIT A 5H
01PDP
0.587
0.607
0.076
38.076
0.862
1.587
40.52
2.90
0.00
37.62
22.03
29.75
WALKER 32-48 B UNIT A 6H
01PDP
0.628
0.735
0.092
40.719
1.044
1.921
43.68
3.14
0.00
40.55
26.43
29.75
WALKER 32-48 B UNIT A 7H
01PDP
2.469
5.443
0.680
160.024
7.733
14.226
181.98
13.33
0.00
168.65
109.39
29.75
WALKER 32-48 B UNIT L 5H
01PDP
0.446
2.516
0.315
28.902
3.575
6.576
39.05
3.01
0.00
36.04
23.51
29.75
WALKER 32-48 B UNIT L 6H
01PDP
0.149
0.358
0.045
9.665
0.509
0.936
11.11
0.82
0.00
10.29
6.95
20.83
WALKER 32-48 B UNIT L 7H
01PDP
0.687
2.361
0.295
44.496
3.354
6.170
54.02
4.04
0.00
49.98
31.64
29.75
WALKER 48-32 A UNIT A 1H
01PDP
1.006
0.974
0.122
65.188
1.383
2.544
69.12
4.94
0.00
64.18
37.74
29.75
WALKER 48-32 A UNIT A 2H
01PDP
0.607
1.115
0.139
39.351
1.585
2.915
43.85
3.19
0.00
40.66
24.57
29.75
WALKER 48-32 A UNIT A 3H
01PDP
1.135
7.475
0.934
73.535
10.619
19.536
103.69
8.10
0.00
95.59
60.54
29.75
WALKER 48-32 A UNIT L 1H
01PDP
1.035
2.739
0.342
67.061
3.891
7.159
78.11
5.77
0.00
72.34
44.40
29.67
WALKER 48-32 A UNIT L 2H
01PDP
0.950
3.522
0.440
61.584
5.003
9.204
75.79
5.70
0.00
70.10
45.60
29.75
WALKER 48-32 A UNIT L 3H
01PDP
1.090
1.961
0.245
70.653
2.786
5.126
78.57
5.71
0.00
72.85
48.51
29.75
WALKER-DRRC EAST UNIT 30-56 6SH
01PDP
0.042
0.022
0.003
2.694
0.031
0.057
2.78
0.20
0.00
2.59
1.53
29.75
WALKER-DRRC EAST UNIT 30-56 7AH
01PDP
0.037
0.231
0.029
2.376
0.329
0.605
3.31
0.26
0.00
3.05
1.71
29.75
WALKER-DRRC EAST UNIT 30-56 7SH
01PDP
0.039
0.353
0.044
2.538
0.501
0.921
3.96
0.32
0.00
3.64
2.09
29.75
WALKER-DRRC WEST UNIT 30-56 5LS
01PDP
0.034
0.164
0.020
2.211
0.232
0.428
2.87
0.22
0.00
2.65
1.57
29.75
WALKER-DRRC WEST UNIT 30-56 5WA
01PDP
0.038
0.100
0.013
2.454
0.142
0.262
2.86
0.21
0.00
2.65
1.58
29.75
WALKER-DRRC WEST UNIT 30-56 6AH
01PDP
0.020
0.143
0.018
1.295
0.204
0.375
1.87
0.15
0.00
1.73
1.03
30.58
WALLACE, T. L. 1
01PDP
0.002
0.000
0.000
0.104
0.000
0.000
0.10
0.01
0.00
0.10
0.06
10.83
WALLACE, T. L. 3
01PDP
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
WALLY A1 15UA
01PDP
0.001
0.000
0.000
0.043
0.000
0.003
0.05
0.03
0.00
0.01
0.01
3.00
WALLY A1 21H
01PDP
0.001
0.001
0.000
0.048
0.001
0.003
0.05
0.00
0.00
0.05
0.03
14.75
WALLY A1 8LA
01PDP
0.026
0.013
0.004
1.689
0.009
0.086
1.78
0.61
0.00
1.16
0.66
28.75
WALLY A2 7LA
01PDP
0.007
0.006
0.002
0.478
0.004
0.039
0.52
0.24
0.00
0.27
0.17
21.00
WALLY A3 20H
01PDP
0.001
0.000
0.000
0.068
0.000
0.001
0.07
0.00
0.00
0.06
0.03
29.75
WALLY A4 14UA
01PDP
0.023
0.032
0.009
1.454
0.021
0.217
1.69
0.47
0.00
1.22
0.75
29.75
WALLY A5 6LA
01PDP
0.010
0.008
0.002
0.649
0.005
0.053
0.71
0.24
0.00
0.46
0.27
27.08
WARD 18CC 1803D
01PDP
0.072
0.114
0.014
4.680
0.162
0.298
5.14
0.37
0.00
4.77
2.88
25.83
WARD 18CC 1804D
01PDP
0.269
0.526
0.066
17.436
0.748
1.376
19.56
1.43
0.00
18.13
9.64
29.83
WASHINGTON EAST I 23-14 4409H
01PDP
0.039
0.276
0.051
2.498
0.294
0.839
3.63
0.29
0.00
3.35
1.82
29.83
WASHINGTON WEST A 23-14 4201H
01PDP
0.009
0.002
0.000
0.574
0.003
0.007
0.58
0.04
0.00
0.54
0.35
17.00
WASHINGTON WEST A 23-14 4401H
01PDP
0.075
0.314
0.058
4.771
0.334
0.954
6.06
0.46
0.00
5.60
3.09
29.83
WASHINGTON WEST B 23-14 4302H
01PDP
0.004
0.441
0.082
0.230
0.469
1.339
2.04
0.19
0.00
1.84
0.94
29.83
WASHINGTON WEST B 23-14 4602H
01PDP
0.071
0.142
0.026
4.509
0.151
0.431
5.09
0.37
0.00
4.72
2.68
29.83
WASHINGTON WEST D 23-14 4404H
01PDP
0.009
0.347
0.065
0.581
0.369
1.055
2.01
0.18
0.00
1.82
0.97
29.83
WASHINGTON WEST E 23-14 4305H
01PDP
0.019
0.598
0.111
1.224
0.636
1.815
3.68
0.33
0.00
3.35
1.82
29.83
WASHINGTON WEST F 23-14 4406H
01PDP
0.011
0.241
0.045
0.704
0.256
0.732
1.69
0.15
0.00
1.55
0.90
29.67
WASHINGTON WEST G 23-14 4307H
01PDP
0.052
1.003
0.186
3.310
1.066
3.044
7.42
0.63
0.00
6.79
3.22
50.00
WATKINS '7' 1
01PDP
0.340
0.542
0.089
21.979
0.753
1.807
24.54
1.79
0.00
22.75
16.43
11.17
WELCH 39 1
01PDP
0.114
0.395
0.065
7.396
0.548
1.317
9.26
0.70
0.00
8.56
4.58
29.83
WELCH 39 2
01PDP
0.048
0.410
0.068
3.091
0.570
1.367
5.03
0.41
0.00
4.62
2.81
22.50
WELCH 39 3
01PDP
0.080
0.180
0.030
5.187
0.251
0.601
6.04
0.45
0.00
5.59
3.01
26.58
WELCH 39 4
01PDP
0.093
0.543
0.090
6.040
0.755
1.812
8.61
0.67
0.00
7.93
4.34
29.67
WELCH-COX E39A 301H
01PDP
0.103
0.161
0.027
6.691
0.224
0.538
7.45
0.54
0.00
6.91
3.73
39.33
WELCH-COX E39B 302H
01PDP
0.560
1.900
0.313
36.211
2.639
6.336
45.19
3.41
0.00
41.78
23.33
29.83
WELCH-COX E39C 303H
01PDP
0.116
0.288
0.047
7.513
0.400
0.960
8.87
0.66
0.00
8.21
4.44
40.58
WELCH-COX E39D 304H
01PDP
0.425
0.595
0.098
27.483
0.827
1.986
30.30
2.20
0.00
28.10
16.77
29.83
WELCH-COX E39S 319H
01PDP
0.298
1.248
0.206
19.283
1.733
4.161
25.18
1.93
0.00
23.25
13.64
29.83
WELCH-COX E39T 320H
01PDP
0.224
0.763
0.126
14.483
1.060
2.545
18.09
1.37
0.00
16.72
10.19
29.83
WELCH-COX E39U 321H
01PDP
0.243
1.748
0.288
15.741
2.428
5.829
24.00
1.91
0.00
22.09
12.44
29.83
WELCH-COX E39V 322H
01PDP
0.284
0.684
0.113
18.367
0.950
2.281
21.60
1.60
0.00
20.00
11.72
29.67
WELCH-COX E39W 323H
01PDP
0.020
0.054
0.009
1.302
0.074
0.179
1.55
0.12
0.00
1.44
0.88
29.83



     TABULAR ONELINER - Table 7
NET OIL
NET GAS
NET NGL
NET TOTAL
NET GAS
NET NGLREVENUE
REVENUE
REVENUE
REVENUE    
EXPENSE &
INVEST    
NON-DISCDISC CF (M$)-LIFE
WELL_NAME
RSV_CAT
NET OIL (MBBLS)
(MMCF)
(MBBLS)
(M$)
(M$)
(M$)
(M$)
TAX (M$)
(M$)
CF (M$)
PV10
(YRS)
WELCH-COX W39F 206H
01PDP
0.172
1.139
0.188
11.112
1.582
3.797
16.49
1.30
0.00
15.19
8.58
39.42
WELCH-COX W39G 207H
01PDP
0.347
0.915
0.151
22.436
1.271
3.051
26.76
1.99
0.00
24.77
13.47
48.67
WELCH-COX W39H 208H
01PDP
0.159
0.698
0.115
10.306
0.969
2.326
13.60
1.04
0.00
12.56
7.49
29.83
WELCH-COX W39I 209H
01PDP
0.162
0.280
0.046
10.497
0.388
0.932
11.82
0.86
0.00
10.96
6.19
38.75
WELCH-COX W39J 210H
01PDP
0.164
0.799
0.132
10.622
1.110
2.664
14.40
1.11
0.00
13.28
8.10
29.83
WELCH-COX W39K 211H
01PDP
0.230
1.102
0.182
14.879
1.531
3.676
20.09
1.55
0.00
18.54
10.97
29.83
WELCH-COX W39L 212H
01PDP
0.184
0.476
0.079
11.889
0.662
1.589
14.14
1.05
0.00
13.09
6.90
43.75
WELCH-COX W39M 213H
01PDP
0.124
0.658
0.108
7.998
0.913
2.193
11.10
0.86
0.00
10.24
6.23
29.83
WELCH-COX W39N 214H
01PDP
0.160
1.204
0.198
10.351
1.672
4.013
16.04
1.28
0.00
14.76
8.33
29.83
WELCH-COX W39O 215H
01PDP
0.191
0.723
0.119
12.321
1.005
2.412
15.74
1.20
0.00
14.54
8.04
41.42
WELCH-COX W39P 216H
01PDP
0.234
0.922
0.152
15.141
1.281
3.075
19.50
1.49
0.00
18.01
10.89
29.83
WENDIGO UNIT A 10-15 1AH
01PDP
0.346
2.368
0.667
21.368
8.563
14.459
44.39
3.75
0.00
40.64
22.24
50.00
WENDIGO UNIT A 10-15 1MH
01PDP
0.506
0.468
0.132
31.257
1.694
2.860
35.81
2.63
0.00
33.18
19.54
29.75
WENDIGO UNIT A 10-15 2AH
01PDP
0.491
1.289
0.363
30.327
4.659
7.868
42.85
3.35
0.00
39.51
23.06
29.75
WENDIGO UNIT A 10-15 3AH
01PDP
0.567
0.579
0.163
35.060
2.094
3.536
40.69
3.00
0.00
37.69
19.94
50.00
WENDIGO UNIT B 10-14 4AH
01PDP
0.180
0.319
0.090
11.150
1.152
1.945
14.25
1.08
0.00
13.16
7.69
29.75
WENDIGO UNIT B 10-14 5AH
01PDP
0.214
0.546
0.154
13.206
1.974
3.333
18.51
1.44
0.00
17.07
9.16
29.75
WENDIGO UNIT B 10-14 6AH
01PDP
0.219
0.573
0.161
13.559
2.071
3.497
19.13
1.49
0.00
17.63
8.56
50.00
WEREWOLF UNIT A 12-05 1AH
01PDP
0.028
0.035
0.000
1.761
0.126
0.002
1.89
0.14
0.00
1.75
0.90
50.00
WEREWOLF UNIT A 12-05 2AH
01PDP
0.020
0.006
0.000
1.217
0.021
0.000
1.24
0.09
0.00
1.15
0.70
29.75
WEREWOLF UNIT A 12-05 3AH
01PDP
0.027
0.114
0.000
1.686
0.413
0.006
2.10
0.16
0.00
1.95
1.13
29.67
WEREWOLF UNIT B 12-05 4AH
01PDP
0.027
0.070
0.000
1.692
0.253
0.003
1.95
0.14
0.00
1.81
0.96
50.00
WEREWOLF UNIT B 12-05 5AH
01PDP
0.026
0.047
0.000
1.625
0.170
0.002
1.80
0.13
0.00
1.67
0.95
29.75
WEREWOLF UNIT B 12-05 6AH
01PDP
0.031
0.061
0.000
1.936
0.221
0.003
2.16
0.16
0.00
2.00
1.06
50.00
WEREWOLF UNIT B 12-05 6MH
01PDP
0.032
0.161
0.000
1.958
0.583
0.008
2.55
0.19
0.00
2.35
1.48
47.17
WHIRLAWAY 101-99 A 1WA
01PDP
0.033
0.071
0.010
2.137
0.048
0.222
2.41
0.18
0.00
2.23
1.43
29.83
WHIRLAWAY 101-99 B 2TS
01PDP
0.025
0.051
0.007
1.625
0.035
0.159
1.82
0.13
0.00
1.69
1.10
29.83
WHIRLAWAY 101-99 C 3WA
01PDP
0.023
0.042
0.006
1.459
0.029
0.132
1.62
0.12
0.00
1.50
0.98
29.83
WHIRLAWAY 101-99 D 4TS
01PDP
0.015
0.043
0.006
0.947
0.029
0.134
1.11
0.08
0.00
1.03
0.66
29.83
WHIRLAWAY 101-99 E 5WA
01PDP
0.021
0.069
0.009
1.334
0.047
0.214
1.59
0.12
0.00
1.48
0.92
29.83
WHIRLAWAY 101-99 F 6TS
01PDP
0.021
0.031
0.004
1.356
0.021
0.096
1.47
0.11
0.00
1.37
0.86
29.83
WHIRLAWAY 99 1HA
01PDP
0.023
0.029
0.004
1.480
0.019
0.089
1.59
0.11
0.00
1.48
0.85
29.83
WHISKEY RIVER 9596A-34 11H
01PDP
0.002
0.005
0.001
0.146
0.003
0.016
0.17
0.01
0.00
0.15
0.08
50.00
WHISKEY RIVER 9596A-34 12H
01PDP
0.001
0.002
0.000
0.036
0.001
0.005
0.04
0.00
0.00
0.04
0.02
29.83
WHISKEY RIVER 9596A-34 13H
01PDP
0.001
0.002
0.000
0.085
0.001
0.006
0.09
0.01
0.00
0.09
0.05
29.83
WHISKEY RIVER 9596B-34 1H
01PDP
0.001
0.001
0.000
0.070
0.001
0.004
0.07
0.01
0.00
0.07
0.04
29.83
WHISKEY RIVER 9596B-34 31H
01PDP
0.001
0.002
0.000
0.068
0.001
0.005
0.07
0.01
0.00
0.07
0.04
43.08
WHISKEY RIVER 9596B-34 32H
01PDP
0.002
0.003
0.000
0.098
0.002
0.009
0.11
0.01
0.00
0.10
0.05
47.50
WHISKEY RIVER 9596C-34 1H
01PDP
0.001
0.001
0.000
0.089
0.001
0.004
0.09
0.01
0.00
0.09
0.04
47.50
WHISKEY RIVER 9596D-34 81H
01PDP
0.001
0.001
0.000
0.073
0.001
0.004
0.08
0.01
0.00
0.07
0.04
29.83
WHITE 1-23C5
01PDP
0.002
0.002
0.000
0.100
0.003
0.003
0.11
0.01
0.00
0.10
0.08
4.75
WHITE 19
01PDP
0.002
0.000
0.000
0.116
0.000
0.000
0.12
0.01
0.00
0.11
0.08
5.75
WHITE 2-23C5
01PDP
0.009
0.008
0.001
0.452
0.017
0.015
0.48
0.02
0.00
0.46
0.31
13.33
WHITE 3-14C5
01PDP
0.134
0.142
0.009
6.608
0.298
0.267
7.17
0.36
0.00
6.81
3.77
21.58
WHITE HORSE 1
01PDP
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
WHITE TRUST 3-23C5
01PDP
0.022
0.020
0.001
1.102
0.043
0.038
1.18
0.06
0.00
1.12
0.62
24.33
WHITMIRE 36-37 (ALLOC-F) 6SA
01PDP
0.010
0.062
0.008
0.620
0.088
0.162
0.87
0.07
0.00
0.80
0.44
29.75
WHITMIRE 36-37 (ALLOC-F) 6SB
01PDP
0.009
0.150
0.019
0.573
0.213
0.392
1.18
0.10
0.00
1.08
0.59
29.67
WHITMIRE 36-37 (ALLOC-G) 7SA
01PDP
0.003
0.072
0.009
0.192
0.103
0.189
0.48
0.04
0.00
0.44
0.24
29.00
WHITMIRE 36-37 (ALLOC-G) 7SB
01PDP
0.069
0.330
0.041
4.462
0.469
0.864
5.79
0.44
0.00
5.35
3.12
29.75
WHITMIRE 36-37 (ALLOC-H) 8SA
01PDP
0.026
0.088
0.011
1.713
0.126
0.231
2.07
0.15
0.00
1.92
1.14
23.75
WHITMIRE 36-37 (ALLOC-H) 8SB
01PDP
0.102
0.101
0.013
6.594
0.144
0.264
7.00
0.50
0.00
6.50
4.09
29.75
WILEY '4' 1
01PDP
0.002
0.014
0.002
0.139
0.020
0.048
0.21
0.02
0.00
0.19
0.18
1.33
WILEY '4' 2
01PDP
0.008
0.287
0.100
0.517
0.399
2.017
2.93
0.27
0.00
2.66
1.95
9.25
WILLETT POT STILL 5-2C UNIT 1H
01PDP
0.198
4.315
0.481
12.778
6.899
11.314
30.99
2.68
0.00
28.31
17.14
29.75
WILLIE THE WILDCAT 3-15 A 1JC
01PDP
0.058
1.271
0.210
3.762
1.766
4.239
9.77
0.85
0.00
8.91
4.61
29.75
WILLIE THE WILDCAT 3-15 A 1LS
01PDP
0.014
0.065
0.011
0.922
0.091
0.218
1.23
0.09
0.00
1.14
0.65
28.00
WILLIE THE WILDCAT 3-15 A 1WA
01PDP
0.049
0.158
0.026
3.145
0.219
0.527
3.89
0.29
0.00
3.60
1.92
29.75



     TABULAR ONELINER - Table 7
NET OIL
NET GAS
NET NGL
NET TOTAL
NET GAS
NET NGLREVENUE
REVENUE
REVENUE
REVENUE    
EXPENSE &
INVEST    
NON-DISCDISC CF (M$)-LIFE
WELL_NAME
RSV_CAT
NET OIL (MBBLS)
(MMCF)
(MBBLS)
(M$)
(M$)
(M$)
(M$)
TAX (M$)
(M$)
CF (M$)
PV10
(YRS)
WILLIE THE WILDCAT 3-15 B 2DN
01PDP
0.003
0.000
0.000
0.185
0.000
0.000
0.18
0.01
0.00
0.17
0.13
8.58
WILLIE THE WILDCAT 3-15 B 2LS
01PDP
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
WILLIE THE WILDCAT 3-15 B 2WB
01PDP
0.108
1.167
0.192
7.017
1.621
3.891
12.53
1.03
0.00
11.50
6.55
29.75
WILLIE THE WILDCAT 3-15 B 3JD
01PDP
0.001
0.000
0.000
0.069
0.000
0.000
0.07
0.00
0.00
0.06
0.05
4.42
WILLIE THE WILDCAT 3-15 C 4LS
01PDP
0.001
0.000
0.000
0.054
0.000
0.000
0.05
0.00
0.00
0.05
0.04
3.67
WILLIE THE WILDCAT 3-15 C 4WA
01PDP
0.056
0.645
0.106
3.591
0.896
2.151
6.64
0.55
0.00
6.09
3.43
29.75
WILLIE THE WILDCAT 3-15 D 5JD
01PDP
0.089
1.619
0.267
5.746
2.249
5.400
13.40
1.15
0.00
12.24
6.51
29.75
WILLIE THE WILDCAT 3-15 D 6DN
01PDP
0.018
0.000
0.000
1.133
0.000
0.000
1.13
0.08
0.00
1.05
0.59
26.75
WILLIE THE WILDCAT 3-15 D 6LS
01PDP
0.026
0.054
0.009
1.692
0.075
0.181
1.95
0.14
0.00
1.80
1.05
29.75
WILLIE THE WILDCAT 3-15 D 6WB
01PDP
0.013
0.000
0.000
0.845
0.000
0.000
0.84
0.06
0.00
0.79
0.45
23.58
WILLIE THE WILDCAT 3-15 E 7JC
01PDP
0.062
0.631
0.104
3.992
0.876
2.103
6.97
0.57
0.00
6.40
3.64
29.75
WILLIE THE WILDCAT 3-15 E 7LS
01PDP
0.018
0.026
0.004
1.195
0.036
0.087
1.32
0.10
0.00
1.22
0.70
27.83
WILLIE THE WILDCAT 3-15 E 7WA
01PDP
0.035
0.032
0.005
2.245
0.045
0.108
2.40
0.17
0.00
2.23
1.34
29.75
WILSON 184-185 UNIT 131H
01PDP
0.059
0.532
0.072
3.759
0.360
1.653
5.77
0.46
0.00
5.31
3.01
29.75
WILSON 184-185 UNIT 132H
01PDP
0.058
0.338
0.046
3.717
0.228
1.049
4.99
0.38
0.00
4.61
2.62
29.75
WILSON 184-185 UNIT 232H
01PDP
0.046
0.761
0.104
2.972
0.515
2.365
5.85
0.49
0.00
5.36
2.95
29.75
WILSON 184-185 UNIT 2H
01PDP
0.037
0.481
0.066
2.345
0.325
1.495
4.17
0.34
0.00
3.82
2.01
29.75
WILSON 184-185 UNIT 332H
01PDP
0.060
0.771
0.105
3.860
0.522
2.396
6.78
0.56
0.00
6.22
3.62
29.75
WINDY MOUNTAIN 7879 1U B 1H
01PDP
0.017
0.132
0.015
1.104
0.212
0.347
1.66
0.13
0.00
1.53
0.86
29.83
WINDY MOUNTAIN 7879 2U B 2H
01PDP
0.019
0.106
0.012
1.194
0.170
0.279
1.64
0.13
0.00
1.52
0.87
29.83
WINSTEP 31-9 B UNIT A 5H
01PDP
0.414
1.169
0.003
25.571
4.228
0.058
29.86
2.21
0.00
27.65
17.32
50.00
WINTERS 'BB' 2
01PDP
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
WINTERS,FERN 'D' 2
01PDP
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
WOLF 13-33 B UNIT A 5H
01PDP
0.010
0.043
0.012
0.632
0.061
0.258
0.95
0.08
0.00
0.88
0.53
29.67
WOLF 13-33 B UNIT A 6H
01PDP
0.011
0.038
0.011
0.723
0.054
0.229
1.01
0.08
0.00
0.93
0.56
29.75
WOLF 13-33 B UNIT A 7H
01PDP
0.015
0.064
0.018
0.958
0.090
0.385
1.43
0.11
0.00
1.32
0.82
29.75
WOLF 13-33 B UNIT L 4H
01PDP
0.005
0.012
0.004
0.293
0.017
0.073
0.38
0.03
0.00
0.35
0.20
33.83
WOLF 13-33 B UNIT L 5H
01PDP
0.006
0.096
0.028
0.408
0.136
0.580
1.12
0.10
0.00
1.02
0.60
29.75
WOLF 13-33 B UNIT L 6H
01PDP
0.026
0.019
0.005
1.706
0.027
0.114
1.85
0.13
0.00
1.71
1.01
29.67
WORTHY 13-12 (ALLOC-A) 1NA
01PDP
0.393
2.392
0.299
25.495
3.398
6.252
35.14
2.73
0.00
32.42
17.93
29.75
WORTHY 13-12 (ALLOC-A) 1NS
01PDP
0.169
0.057
0.007
10.973
0.080
0.148
11.20
0.79
0.00
10.41
5.83
29.75
WORTHY 13-12 (ALLOC-B) 2NB
01PDP
0.163
0.743
0.093
10.557
1.056
1.942
13.55
1.03
0.00
12.52
6.83
29.75
WORTHY 13-12 (ALLOC-C) 3NA
01PDP
0.094
0.848
0.106
6.073
1.204
2.216
9.49
0.76
0.00
8.73
5.21
29.75
WORTHY 13-12 (ALLOC-D) 4NB
01PDP
0.229
2.223
0.278
14.814
3.158
5.810
23.78
1.91
0.00
21.87
11.99
29.75
WORTHY 13-12 (ALLOC-D) 4NS
01PDP
0.081
0.039
0.005
5.231
0.056
0.103
5.39
0.38
0.00
5.01
2.94
27.67
WRAITH UNIT A 12-16 1AH
01PDP
1.296
3.105
0.007
80.051
11.226
0.153
91.43
6.71
0.00
84.72
48.70
29.75
WRAITH UNIT A 12-16 2AH
01PDP
1.234
3.836
0.009
76.262
13.868
0.189
90.32
6.71
0.00
83.61
47.24
29.75
WRAITH UNIT A 12-16 3AH
01PDP
1.739
6.585
0.015
107.442
23.809
0.324
131.58
9.87
0.00
121.70
66.87
29.75
WRAITH UNIT B 12-16 4AH
01PDP
1.530
1.172
0.003
94.535
4.236
0.058
98.83
7.02
0.00
91.80
51.78
50.00
WRAITH UNIT B 12-16 5AH
01PDP
1.215
3.605
0.008
75.053
13.032
0.178
88.26
6.54
0.00
81.72
49.50
29.75
WRAITH UNIT B 12-16 5MH
01PDP
1.301
6.613
0.015
80.374
23.908
0.326
104.61
7.99
0.00
96.62
60.88
46.67
WRAITH UNIT B 12-16 6AH
01PDP
1.246
3.577
0.008
76.969
12.934
0.176
90.08
6.66
0.00
83.42
50.25
29.75
WRAITH UNIT B 12-16 6MH
01PDP
1.308
6.651
0.015
80.830
24.047
0.328
105.20
8.04
0.00
97.17
61.23
46.75
WRANGLER A UNIT 1H
01PDP
0.098
0.342
0.063
6.198
0.492
1.335
8.03
0.61
0.00
7.41
4.01
29.83
WRANGLER A UNIT 2H
01PDP
0.164
0.129
0.024
10.319
0.186
0.505
11.01
0.79
0.00
10.22
5.65
29.83
WRANGLER B UNIT 1H
01PDP
0.035
0.073
0.014
2.218
0.105
0.285
2.61
0.19
0.00
2.41
1.41
30.42
WRANGLER B UNIT 2H
01PDP
0.080
0.253
0.047
5.018
0.365
0.988
6.37
0.48
0.00
5.89
3.59
29.83
WRANGLER C UNIT 1H
01PDP
0.112
0.211
0.039
7.042
0.303
0.822
8.17
0.60
0.00
7.56
4.51
29.83
WRANGLER C UNIT 2H
01PDP
0.126
0.194
0.036
7.975
0.279
0.757
9.01
0.66
0.00
8.35
5.21
29.83
WRANGLER C UNIT 752H
01PDP
0.188
0.269
0.050
11.839
0.387
1.049
13.27
0.97
0.00
12.31
7.10
29.83
WRANGLER C UNIT 753H
01PDP
0.280
0.431
0.080
17.685
0.621
1.682
19.99
1.46
0.00
18.53
10.22
29.83
WRANGLER D UNIT 1H
01PDP
0.129
0.436
0.081
8.136
0.628
1.701
10.46
0.80
0.00
9.67
5.79
29.83
WRANGLER D UNIT 2H
01PDP
0.118
0.339
0.063
7.413
0.487
1.321
9.22
0.70
0.00
8.53
4.98
29.83
WRANGLER D UNIT 751H
01PDP
0.237
0.432
0.080
14.961
0.622
1.685
17.27
1.27
0.00
16.00
8.90
29.83
WRIGHT 1-22 E WRD UNIT 2H
01PDP
0.010
0.012
0.002
0.630
0.008
0.036
0.67
0.05
0.00
0.63
0.41
27.58
WRIGHT 1-22 W WRD UNIT 2H
01PDP
0.005
0.007
0.001
0.347
0.005
0.022
0.37
0.03
0.00
0.35
0.18
27.00
WRIGHT 1-22E WRD 1H
01PDP
0.002
0.002
0.000
0.100
0.002
0.007
0.11
0.01
0.00
0.10
0.06
20.83
WRIGHT 1-22W WRD 1H
01PDP
0.000
0.000
0.000
0.004
0.000
0.000
0.00
0.00
0.00
0.00
0.00
2.08



     TABULAR ONELINER - Table 7
NET OIL
NET GAS
NET NGL
NET TOTAL
NET GAS
NET NGLREVENUE
REVENUE
REVENUE
REVENUE    
EXPENSE &
INVEST    
NON-DISCDISC CF (M$)-LIFE
WELL_NAME
RSV_CAT
NET OIL (MBBLS)
(MMCF)
(MBBLS)
(M$)
(M$)
(M$)
(M$)
TAX (M$)
(M$)
CF (M$)
PV10
(YRS)
WYNN 29 1
01PDP
0.012
0.098
0.012
0.748
0.139
0.256
1.14
0.09
0.00
1.05
0.61
15.92
WYNN FARMS 28 1
01PDP
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
XBC-CAROLINE 3B 302H
01PDP
0.065
0.408
0.071
4.161
0.691
1.081
5.93
0.46
0.00
5.47
2.97
35.83
XBC-CAROLINE 3C 303H
01PDP
0.065
0.442
0.077
4.197
0.748
1.170
6.11
0.48
0.00
5.63
3.06
29.83
XBC-CAROLINE 3K 311H
01PDP
0.057
0.573
0.100
3.646
0.969
1.516
6.13
0.50
0.00
5.63
3.13
29.83
XBC-CAROLINE 3L 312H
01PDP
0.061
0.296
0.052
3.943
0.502
0.785
5.23
0.40
0.00
4.83
2.65
34.75
XBC-CAROLINE 3M 313H
01PDP
0.098
0.711
0.124
6.273
1.202
1.880
9.36
0.74
0.00
8.61
4.58
29.83
XBC-UNRUH 3A 16H
01PDP
0.125
0.353
0.062
8.044
0.598
0.935
9.58
0.71
0.00
8.86
4.57
44.17
XBC-UNRUH 3B 17H
01PDP
0.069
0.178
0.031
4.420
0.302
0.472
5.19
0.38
0.00
4.81
2.68
29.83
YANKEE 210475 5A
01PDP
0.000
0.012
0.000
0.000
0.036
0.000
0.04
0.00
0.00
0.04
0.02
33.42
YELLOW ROSE A UNIT 1H
01PDP
0.048
0.057
0.011
3.044
0.083
0.224
3.35
0.24
0.00
3.11
1.75
29.83
YELLOW ROSE A UNIT 2H
01PDP
0.037
0.087
0.016
2.352
0.125
0.338
2.81
0.21
0.00
2.60
1.51
29.83
YELLOW ROSE A UNIT 3H
01PDP
0.040
0.062
0.011
2.534
0.089
0.241
2.86
0.21
0.00
2.65
1.40
29.83
YELLOW ROSE B UNIT 1H
01PDP
0.078
0.182
0.034
4.898
0.261
0.708
5.87
0.44
0.00
5.43
2.84
29.83
YELLOW ROSE B UNIT 2H
01PDP
0.037
0.016
0.003
2.325
0.023
0.061
2.41
0.17
0.00
2.24
1.26
29.83
YELLOW ROSE B UNIT 3H
01PDP
0.034
0.103
0.019
2.112
0.148
0.401
2.66
0.20
0.00
2.46
1.38
29.83
YORK-LAW 139A 101H
01PDP
0.394
3.486
0.575
25.500
4.843
11.626
41.97
3.40
0.00
38.57
24.34
29.83
YORK-LAW 139B 102H
01PDP
0.949
2.347
0.387
61.381
3.261
7.828
72.47
5.38
0.00
67.09
40.22
29.83
YORK-LAW 139C 103H
01PDP
0.509
1.354
0.223
32.940
1.880
4.514
39.34
2.93
0.00
36.41
24.09
29.83
YORK-LAW 139D 104H
01PDP
1.758
2.908
0.479
113.669
4.040
9.699
127.41
9.29
0.00
118.12
68.59
29.83
YORK-LAW 139E 105H
01PDP
0.739
3.556
0.586
47.761
4.940
11.859
64.56
4.98
0.00
59.58
33.92
29.83
YORK-LAW 139F 106H
01PDP
0.711
2.078
0.343
45.969
2.886
6.928
55.78
4.17
0.00
51.61
32.29
29.83
YORK-LAW 139G 107H
01PDP
0.414
1.510
0.249
26.792
2.097
5.035
33.92
2.57
0.00
31.35
19.24
29.83
YORK-LAW 139H 108H
01PDP
0.655
1.338
0.221
42.352
1.858
4.461
48.67
3.58
0.00
45.09
26.88
29.83
ZIMNOX NW WEL JF 1H
01PDP
0.005
19.272
0.000
0.322
37.508
0.000
37.83
0.68
0.00
37.15
25.48
39.42
ZPZ 34-196 WRD UNIT 1H
01PDP
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
29.75
ZPZ 34-196 WRD UNIT 2H
01PDP
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
32.25
ZPZ 34-196 WRD UNIT 3H
01PDP
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
29.75
ZPZ 34-196 WRD UNIT 4H
01PDP
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
33.50
01PDP Total
485.739
26,367.452
524.901
30,842.004
61,503.922
10,277.089
102,623.01
4,721.34
0.00
97,897.48
59,223.37
BEAL-GRAHAM E26A 101H
02PNP
2.182
7.109
1.172
141.095
9.875
23.706
174.68
13.15
0.00
161.53
114.08
50.00
BEAL-GRAHAM E26B 102H
02PNP
2.368
5.845
0.964
153.167
8.119
19.491
180.78
13.41
0.00
167.37
119.27
50.00
BEAL-GRAHAM E26C 103H
02PNP
2.274
5.025
0.828
147.074
6.980
16.757
170.81
12.60
0.00
158.21
108.76
50.00
BEAL-GRAHAM E26D 104H
02PNP
2.410
6.501
1.072
155.856
9.030
21.678
186.56
13.90
0.00
172.66
114.94
50.00
BEAL-GRAHAM E26E 105H
02PNP
2.183
7.112
1.172
141.158
9.879
23.717
174.75
13.16
0.00
161.60
114.13
50.00
BEAL-GRAHAM E26F 106H
02PNP
2.502
5.601
0.923
161.776
7.781
18.678
188.23
13.90
0.00
174.34
120.72
50.00
BEAL-GRAHAM E26G 107H
02PNP
2.242
4.953
0.817
144.983
6.881
16.519
168.38
12.42
0.00
155.96
107.22
50.00
BEAL-GRAHAM E26H 108H
02PNP
2.416
6.516
1.074
156.233
9.052
21.731
187.02
13.93
0.00
173.08
115.21
50.00
BEAL-GRAHAM E26I 109H
02PNP
2.368
5.841
0.963
153.166
8.114
19.479
180.76
13.41
0.00
167.35
113.74
50.00
BEAL-GRAHAM E26J 110H
02PNP
2.300
5.083
0.838
148.763
7.060
16.949
172.77
12.75
0.00
160.03
110.01
50.00
BEAL-GRAHAM E26K 111H
02PNP
2.184
7.111
1.172
141.232
9.879
23.715
174.83
13.16
0.00
161.66
109.77
50.00
DROGON U1-MERAXES 38A 5H
02PNP
0.114
0.281
0.046
7.359
0.390
0.936
8.69
0.64
0.00
8.04
5.55
50.00
DROGON U1-MERAXES 38B 6H
02PNP
0.109
0.242
0.040
7.069
0.336
0.805
8.21
0.61
0.00
7.60
5.23
50.00
DROGON UNIT 1 2682NH
02PNP
0.081
0.259
0.043
5.258
0.360
0.864
6.48
0.49
0.00
5.99
4.28
46.42
DUNN 65-77 B UNIT A 5H
02PNP
0.170
0.259
0.021
10.464
0.518
0.439
11.42
0.82
0.00
10.60
6.71
50.00
HA RB SU90;HORTON ETAL 29 H 001-ALT
02PNP
0.000
188.289
0.000
0.000
613.124
0.000
613.12
19.81
0.00
593.32
470.37
29.42
HA RB SU90;HORTON ETAL 29 H 002-ALT
02PNP
0.000
188.737
0.000
0.000
614.584
0.000
614.58
19.86
0.00
594.73
471.49
29.42
HA RB SU90;HORTON ETAL 29 H 003-ALT
02PNP
0.000
187.328
0.000
0.000
609.995
0.000
610.00
19.71
0.00
590.29
475.51
29.17
HARWI UNIT 1H
02PNP
0.008
0.011
0.002
0.494
0.033
0.029
0.56
0.04
0.00
0.51
0.38
46.08
HAWKS 55-1-33-28 E 22HA
02PNP
0.255
0.563
0.104
16.076
0.811
2.197
19.08
1.42
0.00
17.67
11.34
50.00
JUDITH 67-5 B UNIT A 7H
02PNP
0.059
0.087
0.000
3.655
0.315
0.004
3.97
0.29
0.00
3.69
2.34
50.00
JUDITH 67-5 B UNIT L 7H
02PNP
6.974
15.024
0.034
430.844
54.320
0.740
485.90
35.50
0.00
450.41
306.54
45.17
MADISON 13A 1H
02PNP
0.013
0.111
0.021
0.834
0.118
0.338
1.29
0.10
0.00
1.19
0.79
48.50
MADISON 13B 2H
02PNP
0.015
0.070
0.013
0.964
0.074
0.213
1.25
0.10
0.00
1.16
0.77
50.00
MADISON 13C 3H
02PNP
0.013
0.110
0.021
0.827
0.117
0.335
1.28
0.10
0.00
1.18
0.78
48.42
MADISON-SHERROD 13G 7H
02PNP
0.008
0.069
0.013
0.514
0.073
0.208
0.79
0.06
0.00
0.73
0.47
48.75
MADISON-SHERROD 13H 8H
02PNP
0.009
0.044
0.008
0.599
0.046
0.132
0.78
0.06
0.00
0.72
0.49
50.00
MADISON-SHERROD 13I 9H
02PNP
0.008
0.069
0.013
0.517
0.073
0.210
0.80
0.06
0.00
0.74
0.46
49.00



     TABULAR ONELINER - Table 7
NET OIL
NET GAS
NET NGL
NET TOTAL
NET GAS
NET NGLREVENUE
REVENUE
REVENUE
REVENUE    
EXPENSE &
INVEST    
NON-DISCDISC CF (M$)-LIFE
WELL_NAME
RSV_CAT
NET OIL (MBBLS)
(MMCF)
(MBBLS)
(M$)
(M$)
(M$)
(M$)
TAX (M$)
(M$)
CF (M$)
PV10
(YRS)
MADISON-SHERROD 13J 10H
02PNP
0.009
0.043
0.008
0.597
0.046
0.132
0.77
0.06
0.00
0.72
0.48
50.00
MADISON-SHERROD 13K 11H
02PNP
0.008
0.069
0.013
0.520
0.074
0.211
0.80
0.06
0.00
0.74
0.47
48.92
NICKEL CITY 21E 1HG
02PNP
4.610
6.110
1.007
298.159
8.487
20.375
327.02
23.66
0.00
303.36
224.10
42.92
NICKEL CITY 21F 2HG
02PNP
9.858
9.021
1.487
637.486
12.531
30.082
680.10
48.71
0.00
631.39
421.49
50.00
NICKEL CITY 21X 3HG
02PNP
9.985
9.138
1.507
645.720
12.694
30.474
688.89
49.34
0.00
639.55
430.32
50.00
NUNN-GANZE 18A 1H
02PNP
0.632
5.403
1.003
40.353
5.743
16.403
62.50
4.99
0.00
57.51
36.55
50.00
NUNN-GANZE 18B 2H
02PNP
0.724
3.359
0.624
46.229
3.570
10.198
60.00
4.58
0.00
55.42
37.21
50.00
NUNN-GANZE 18C 3H
02PNP
0.630
5.386
1.000
40.220
5.725
16.352
62.30
4.98
0.00
57.32
36.72
50.00
NUNN-GANZE 18D 4H
02PNP
0.736
3.415
0.634
47.015
3.630
10.370
61.02
4.66
0.00
56.36
37.54
50.00
NUNN-GANZE 18E 5H
02PNP
0.632
5.405
1.004
40.362
5.745
16.410
62.52
4.99
0.00
57.52
36.85
50.00
NUNN-GANZE 18F 6H
02PNP
0.650
5.557
1.032
41.491
5.906
16.871
64.27
5.13
0.00
59.14
38.18
50.00
NUNN-GANZE 18G 7H
02PNP
0.741
3.437
0.638
47.305
3.654
10.437
61.40
4.69
0.00
56.71
38.38
50.00
NUNN-GANZE 18H
02PNP
0.638
5.458
1.014
40.760
5.801
16.571
63.13
5.04
0.00
58.09
37.21
50.00
NUNN-GANZE 18I 9H
02PNP
0.737
3.418
0.635
47.055
3.634
10.379
61.07
4.66
0.00
56.41
37.57
50.00
NUNN-GANZE 18J 10H
02PNP
0.628
5.370
0.997
40.119
5.708
16.303
62.13
4.96
0.00
57.17
35.77
50.00
NUNN-GANZE 18K 11H
02PNP
0.745
3.457
0.642
47.587
3.675
10.497
61.76
4.71
0.00
57.04
38.30
50.00
RANCH WATER UNIT 2 101M
02PNP
3.793
12.344
2.035
245.304
17.148
41.165
303.62
22.86
0.00
280.76
183.27
50.00
RANCH WATER UNIT 2 102H
02PNP
3.757
12.228
2.016
242.970
16.987
40.779
300.74
22.64
0.00
278.10
182.96
50.00
RANCH WATER UNIT 2 103H
02PNP
4.260
10.503
1.732
275.499
14.590
35.025
325.12
24.11
0.00
301.00
199.80
50.00
RANCH WATER UNIT 2 104H
02PNP
3.896
8.601
1.418
251.951
11.948
28.683
292.58
21.59
0.00
271.00
179.12
49.83
RANCH WATER UNIT 2 105H
02PNP
3.859
12.561
2.071
249.594
17.450
41.890
308.93
23.26
0.00
285.68
187.95
50.00
RANCH WATER UNIT 2 107H
02PNP
4.155
10.244
1.689
268.699
14.230
34.161
317.09
23.52
0.00
293.57
194.87
50.00
RANCH WATER UNIT 2 108H
02PNP
3.985
8.802
1.451
257.738
12.227
29.352
299.32
22.08
0.00
277.23
184.67
50.00
REDWOOD 11E 6HK
02PNP
1.867
8.366
1.046
121.018
11.886
21.866
154.77
11.77
0.00
143.01
104.22
50.00
REDWOOD 11F 7HJ
02PNP
2.314
12.546
1.568
149.953
17.824
32.790
200.57
15.44
0.00
185.13
135.59
50.00
REV CON STATE T8-50-21 A 0091WA
02PNP
0.700
1.334
0.149
45.104
2.133
3.498
50.74
3.70
0.00
47.03
31.18
50.00
REV CON STATE T8-50-21 B 0092WA
02PNP
0.701
1.337
0.149
45.210
2.138
3.507
50.85
3.71
0.00
47.14
31.25
50.00
SANTANA STATE A 731H
02PNP
0.806
8.985
1.001
51.969
14.368
23.561
89.90
7.35
0.00
82.55
51.30
49.00
SANTANA STATE B 732H
02PNP
0.844
9.410
1.049
54.396
15.046
24.673
94.12
7.70
0.00
86.42
53.67
49.58
TAMI JO HILL 31-9 A UNIT A 1H
02PNP
0.039
0.097
0.000
2.431
0.351
0.005
2.79
0.20
0.00
2.58
1.71
50.00
TAMI JO HILL 31-9 A UNIT L 1H
02PNP
0.025
0.054
0.000
1.541
0.194
0.003
1.74
0.13
0.00
1.61
1.15
44.92
VALERIE 211782 7B-M
02PNP
1.216
15.278
0.000
67.279
44.370
0.000
111.65
1.10
0.00
110.54
81.61
40.08
VALERIE 211782 8C-M
02PNP
1.216
15.278
0.000
67.279
44.370
0.000
111.65
1.10
0.00
110.54
81.61
40.08
VALERIE 211782 9D-M
02PNP
1.216
15.278
0.000
67.279
44.370
0.000
111.65
1.10
0.00
110.54
81.61
40.08
VINTAGE F 313H
02PNP
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
50.00
VINTAGE G 334H
02PNP
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
50.00
VULCAN 2-3 A 351H
02PNP
0.096
0.428
0.058
6.136
0.290
1.330
7.76
0.59
0.00
7.17
4.66
50.00
VULCAN 2-3 B 401H
02PNP
0.085
0.524
0.071
5.423
0.355
1.629
7.41
0.57
0.00
6.83
4.21
50.00
VULCAN 2-3 C 501H
02PNP
0.095
0.425
0.058
6.097
0.288
1.322
7.71
0.58
0.00
7.12
4.60
50.00
VULCAN 2-3 D 301H
02PNP
0.062
0.645
0.088
3.999
0.436
2.003
6.44
0.52
0.00
5.92
3.88
50.00
WILLIE THE WILDCAT 3-15 F 7WD
02PNP
0.174
0.646
0.107
11.249
0.898
2.156
14.30
1.09
0.00
13.22
8.69
46.83
02PNP Total
104.395
888.212
42.375
6,689.071
2,378.457
831.336
9,898.86
637.39
0.00
9,261.47
6,492.07
BANNER WEST A 11H
03PUD
0.001
0.001
0.000
0.039
0.004
0.000
0.04
0.00
0.00
0.04
0.03
42.50
BANNER WEST B 12H
03PUD
0.001
0.001
0.000
0.039
0.004
0.000
0.04
0.00
0.00
0.04
0.03
42.50
BANNER WEST C 13H
03PUD
0.001
0.001
0.000
0.034
0.002
0.000
0.04
0.00
0.00
0.03
0.02
41.75
BARZONA STATE COM 303H
03PUD
1.507
3.141
0.019
91.196
5.905
0.350
97.45
11.49
0.00
85.96
52.00
50.00
BARZONA STATE COM 503H
03PUD
1.492
3.109
0.019
90.267
5.844
0.346
96.46
11.37
0.00
85.09
51.06
50.00
BARZONA STATE COM 603H
03PUD
1.492
3.110
0.019
90.287
5.846
0.346
96.48
11.37
0.00
85.11
51.89
50.00
BARZONA STATE COM 703H
03PUD
1.492
3.109
0.019
90.255
5.844
0.346
96.45
11.37
0.00
85.08
51.87
50.00
BARZONA STATE COM 803H
03PUD
1.507
3.141
0.019
91.197
5.905
0.350
97.45
11.49
0.00
85.97
52.41
50.00
BTR 11E-35W-H5UB
03PUD
0.266
0.751
0.049
13.154
1.577
1.412
16.14
0.77
0.00
15.38
11.80
33.17
BTR 11E-35W-H6UB
03PUD
0.259
0.731
0.048
12.818
1.536
1.375
15.73
0.75
0.00
14.98
11.24
33.08
BTR 11E-35W-H7UB
03PUD
0.258
0.726
0.047
12.734
1.525
1.366
15.63
0.74
0.00
14.88
11.43
32.75
CARELESS WHISPER A 19-15 1SH
03PUD
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
47.08
CARELESS WHISPER B 19-15 1AH
03PUD
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
47.08
CARELESS WHISPER E 19-15 3SH
03PUD
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
47.17
CARELESS WHISPER M 19-15 1MH
03PUD
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
49.83
CARELESS WHISPER N 19-15 3MH
03PUD
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
47.17



     TABULAR ONELINER - Table 7
NET OIL
NET GAS
NET NGL
NET TOTAL
NET GAS
NET NGLREVENUE
REVENUE
REVENUE
REVENUE    
EXPENSE &
INVEST    
NON-DISCDISC CF (M$)-LIFE
WELL_NAME
RSV_CAT
NET OIL (MBBLS)
(MMCF)
(MBBLS)
(M$)
(M$)
(M$)
(M$)
TAX (M$)
(M$)
CF (M$)
PV10
(YRS)
DIRE WOLF 10 1BS A 1H
03PUD
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
50.00
DIRE WOLF 10 1BS B 2H
03PUD
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
50.00
DIRE WOLF 10 1BS C 3H
03PUD
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
50.00
DIRE WOLF 10 1BS D 4H
03PUD
0.351
0.719
0.098
22.513
0.486
2.233
25.23
1.84
0.00
23.39
15.51
50.00
DIRE WOLF 30 3BS C 3H
03PUD
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
50.00
DIRE WOLF 30 3BS D 4H
03PUD
0.351
0.719
0.098
22.503
0.486
2.232
25.22
1.84
0.00
23.38
15.26
50.00
DIRE WOLF 50 WA C 3H
03PUD
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
50.00
DIRE WOLF 50 WA D 4H
03PUD
0.001
0.001
0.000
0.043
0.001
0.004
0.05
0.00
0.00
0.04
0.03
50.00
DIRE WOLF 50 WA E 5H
03PUD
0.001
0.002
0.000
0.048
0.001
0.005
0.05
0.00
0.00
0.05
0.03
50.00
DIRE WOLF 50 WA F 6H
03PUD
0.001
0.002
0.000
0.048
0.001
0.005
0.05
0.00
0.00
0.05
0.03
50.00
DIRE WOLF 60 WB C 3H
03PUD
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
50.00
DIRE WOLF 60 WB D 4H
03PUD
0.001
0.001
0.000
0.043
0.001
0.004
0.05
0.00
0.00
0.04
0.03
50.00
DIRE WOLF 60 WB E 5H
03PUD
0.001
0.002
0.000
0.048
0.001
0.005
0.05
0.00
0.00
0.05
0.03
50.00
DROGON UNIT 1 1H
03PUD
0.085
0.187
0.031
5.508
0.260
0.625
6.39
0.47
0.00
5.92
3.86
47.67
DROGON UNIT 1 2H
03PUD
0.090
0.221
0.036
5.811
0.307
0.737
6.86
0.51
0.00
6.35
4.12
48.75
DROGON UNIT 1 3H
03PUD
0.085
0.187
0.031
5.488
0.259
0.623
6.37
0.47
0.00
5.90
3.85
47.58
DROGON UNIT 1 4H
03PUD
0.082
0.266
0.044
5.298
0.370
0.888
6.56
0.49
0.00
6.06
3.90
49.42
FLASH EAST I 29-20 4109H
03PUD
0.137
0.550
0.069
8.872
0.782
1.438
11.09
0.84
0.00
10.25
6.04
48.50
FLASH EAST J 29-20 4210H
03PUD
0.150
0.576
0.072
9.699
0.819
1.506
12.02
0.91
0.00
11.12
6.54
50.00
FLASH EAST L 29-20 4112H
03PUD
0.136
0.548
0.068
8.834
0.778
1.432
11.04
0.83
0.00
10.21
6.02
48.42
FLASH EAST N 29-20 4214H
03PUD
0.136
0.548
0.069
8.839
0.779
1.433
11.05
0.83
0.00
10.22
6.07
48.33
FLASH EAST O 29-20 4115H
03PUD
0.137
0.549
0.069
8.854
0.780
1.435
11.07
0.84
0.00
10.23
6.08
48.42
FLASH EAST O 29-20 6215H
03PUD
0.137
0.550
0.069
8.859
0.781
1.436
11.08
0.84
0.00
10.24
6.08
48.42
FREETAIL 21B 105HG
03PUD
2.885
3.908
0.644
186.556
5.428
13.031
205.02
14.84
0.00
190.17
129.67
37.50
FREETAIL 21C 106HG
03PUD
2.658
3.601
0.594
171.924
5.002
12.007
188.93
13.68
0.00
175.25
118.56
37.50
HAWKS 55-1-33-28 G 71H
03PUD
0.021
0.047
0.009
1.307
0.067
0.183
1.56
0.12
0.00
1.44
0.82
50.00
HAWKS 55-1-33-28 H 72H
03PUD
0.021
0.047
0.009
1.315
0.068
0.184
1.57
0.12
0.00
1.45
0.83
50.00
HAWKS 55-1-33-28 I 73H
03PUD
0.023
0.058
0.011
1.425
0.083
0.226
1.73
0.13
0.00
1.60
0.95
50.00
HAWKS 55-1-33-28 J 74H
03PUD
0.016
0.036
0.007
1.014
0.052
0.142
1.21
0.09
0.00
1.12
0.64
50.00
HAWKS 55-1-33-28 K 75H
03PUD
0.022
0.055
0.010
1.357
0.079
0.215
1.65
0.12
0.00
1.53
0.88
50.00
HAWKS 55-1-33-28 L 76H
03PUD
0.023
0.059
0.011
1.445
0.085
0.229
1.76
0.13
0.00
1.63
0.96
50.00
HAWKS 55-1-33-28 M 61H
03PUD
0.020
0.089
0.017
1.269
0.128
0.348
1.74
0.14
0.00
1.61
0.93
50.00
HAWKS 55-1-33-28 N 62H
03PUD
0.020
0.088
0.016
1.258
0.127
0.345
1.73
0.13
0.00
1.60
0.92
50.00
HAWKS 55-1-33-28 O 63HA
03PUD
0.020
0.089
0.016
1.262
0.128
0.346
1.74
0.13
0.00
1.60
0.92
50.00
HAWKS 55-1-33-28 P 77HA
03PUD
0.023
0.058
0.011
1.426
0.083
0.226
1.74
0.13
0.00
1.61
0.93
50.00
HOFFERKAMP-IRVIN 20G 7H
03PUD
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
44.75
MADELEINE FAYE 133-137 J 1WD
03PUD
0.733
2.150
0.354
47.374
2.987
7.170
57.53
4.31
0.00
53.23
34.38
50.00
MADELEINE FAYE 133-137 K 2WD
03PUD
0.676
1.494
0.246
43.748
2.075
4.981
50.80
3.75
0.00
47.06
30.85
50.00
NAIL-BURLEY 6A 601H
03PUD
0.017
0.053
0.009
1.077
0.074
0.177
1.33
0.10
0.00
1.23
0.82
50.00
NAIL-BURLEY 6B 602H
03PUD
0.010
0.033
0.005
0.673
0.046
0.111
0.83
0.06
0.00
0.77
0.51
50.00
NAIL-BURLEY 6C 603H
03PUD
0.010
0.033
0.005
0.673
0.046
0.111
0.83
0.06
0.00
0.77
0.51
50.00
NAIL-BURLEY 6D 604H
03PUD
0.010
0.033
0.005
0.674
0.046
0.111
0.83
0.06
0.00
0.77
0.50
50.00
NAIL-BURLEY 6E 605H
03PUD
0.010
0.033
0.005
0.675
0.046
0.111
0.83
0.06
0.00
0.77
0.51
50.00
NAIL-BURLEY 6F 606H
03PUD
0.010
0.033
0.005
0.676
0.046
0.111
0.83
0.06
0.00
0.77
0.50
50.00
NAIL-BURLEY 6G 607H
03PUD
0.013
0.031
0.005
0.820
0.043
0.104
0.97
0.07
0.00
0.90
0.59
50.00
NAIL-BURLEY 6H 608H
03PUD
0.014
0.042
0.007
0.913
0.058
0.139
1.11
0.08
0.00
1.03
0.66
50.00
NAIL-BURLEY 6I 609H
03PUD
0.010
0.033
0.005
0.662
0.045
0.109
0.82
0.06
0.00
0.75
0.49
50.00
NAIL-BURLEY 6J 610H
03PUD
0.010
0.033
0.005
0.662
0.045
0.109
0.82
0.06
0.00
0.75
0.49
50.00
NAIL-BURLEY 6K 611H
03PUD
0.013
0.034
0.006
0.812
0.047
0.113
0.97
0.07
0.00
0.90
0.57
50.00
NAIL-BURLEY 6L 712H
03PUD
0.011
0.034
0.006
0.682
0.047
0.112
0.84
0.06
0.00
0.78
0.52
50.00
NAIL-BURLEY 6M 713H
03PUD
0.011
0.034
0.006
0.683
0.047
0.112
0.84
0.06
0.00
0.78
0.53
50.00
NAIL-BURLEY 6N 714H
03PUD
0.011
0.034
0.006
0.683
0.047
0.112
0.84
0.06
0.00
0.78
0.51
50.00
NAIL-BURLEY 6O 715H
03PUD
0.012
0.033
0.005
0.795
0.046
0.110
0.95
0.07
0.00
0.88
0.55
50.00
NAIL-BURLEY 6P 716H
03PUD
0.012
0.025
0.004
0.744
0.035
0.085
0.86
0.06
0.00
0.80
0.54
50.00
NAIL-BURLEY 6Q 717H
03PUD
0.013
0.034
0.006
0.816
0.047
0.113
0.98
0.07
0.00
0.90
0.59
50.00
NAIL-BURLEY 6R 718H
03PUD
0.010
0.033
0.005
0.672
0.046
0.111
0.83
0.06
0.00
0.77
0.52
50.00
NAIL-BURLEY 6S 719H
03PUD
0.012
0.026
0.004
0.772
0.037
0.088
0.90
0.07
0.00
0.83
0.54
50.00
NAIL-BURLEY 6T 720H
03PUD
0.012
0.037
0.006
0.744
0.052
0.125
0.92
0.07
0.00
0.85
0.54
50.00



     TABULAR ONELINER - Table 7
NET OIL
NET GAS
NET NGL
NET TOTAL
NET GAS
NET NGLREVENUE
REVENUE
REVENUE
REVENUE    
EXPENSE &
INVEST    
NON-DISCDISC CF (M$)-LIFE
WELL_NAME
RSV_CAT
NET OIL (MBBLS)
(MMCF)
(MBBLS)
(M$)
(M$)
(M$)
(M$)
TAX (M$)
(M$)
CF (M$)
PV10
(YRS)
NAIL-BURLEY 6U 721H
03PUD
0.013
0.034
0.006
0.818
0.047
0.114
0.98
0.07
0.00
0.91
0.59
50.00
NAIL-BURLEY 6V 722H
03PUD
0.013
0.031
0.005
0.816
0.043
0.104
0.96
0.07
0.00
0.89
0.58
50.00
NAIL-TILLMAN E1A 501H
03PUD
0.018
0.056
0.009
1.138
0.078
0.187
1.40
0.11
0.00
1.30
0.83
50.00
NAIL-TILLMAN E1B 502H
03PUD
0.018
0.056
0.009
1.138
0.078
0.187
1.40
0.11
0.00
1.30
0.83
50.00
NAIL-TILLMAN E1C 503H
03PUD
0.018
0.056
0.009
1.138
0.078
0.187
1.40
0.11
0.00
1.30
0.83
50.00
NAIL-TILLMAN E1D 504H
03PUD
0.019
0.062
0.010
1.235
0.086
0.207
1.53
0.12
0.00
1.41
0.89
50.00
NAIL-TILLMAN E1E 505H
03PUD
0.012
0.039
0.006
0.795
0.054
0.131
0.98
0.07
0.00
0.91
0.61
48.75
NAIL-TILLMAN E1F 506H
03PUD
0.018
0.056
0.009
1.138
0.078
0.187
1.40
0.11
0.00
1.30
0.84
50.00
NAIL-TILLMAN E1G 507H
03PUD
0.012
0.039
0.006
0.784
0.054
0.129
0.97
0.07
0.00
0.89
0.58
49.08
NAIL-TILLMAN E1H 508H
03PUD
0.012
0.039
0.006
0.783
0.054
0.129
0.96
0.07
0.00
0.89
0.61
48.42
NAIL-TILLMAN E1I 509H
03PUD
0.012
0.039
0.006
0.783
0.054
0.129
0.97
0.07
0.00
0.89
0.58
49.08
NAIL-TILLMAN E1J 510H
03PUD
0.012
0.039
0.006
0.782
0.054
0.129
0.96
0.07
0.00
0.89
0.61
48.42
NAIL-TILLMAN E1K 511H
03PUD
0.022
0.064
0.010
1.404
0.088
0.212
1.70
0.13
0.00
1.58
0.99
50.00
NAIL-TILLMAN W1H 408H
03PUD
0.009
0.028
0.005
0.570
0.039
0.094
0.70
0.05
0.00
0.65
0.44
48.67
NAIL-TILLMAN W1I 409H
03PUD
0.009
0.028
0.005
0.570
0.039
0.094
0.70
0.05
0.00
0.65
0.44
48.67
NAIL-TILLMAN W1J 410H
03PUD
0.009
0.028
0.005
0.570
0.039
0.094
0.70
0.05
0.00
0.65
0.44
48.83
NAIL-TILLMAN W1K 411H
03PUD
0.009
0.028
0.005
0.572
0.039
0.094
0.70
0.05
0.00
0.65
0.43
49.08
NAIL-TILLMAN W1M 413H
03PUD
0.011
0.028
0.005
0.680
0.039
0.095
0.81
0.06
0.00
0.75
0.49
50.00
NAIL-TILLMAN W1N 414H
03PUD
0.011
0.032
0.005
0.708
0.045
0.107
0.86
0.06
0.00
0.80
0.53
50.00
NAIL-TILLMAN W1O 415H
03PUD
0.012
0.035
0.006
0.765
0.049
0.116
0.93
0.07
0.00
0.86
0.55
50.00
NAIL-TILLMAN W1P 416H
03PUD
0.010
0.022
0.004
0.655
0.031
0.075
0.76
0.06
0.00
0.70
0.46
50.00
NAIL-TILLMAN W1Q 417H
03PUD
0.010
0.032
0.005
0.628
0.044
0.105
0.78
0.06
0.00
0.72
0.46
50.00
NAIL-TILLMAN W1R 418H
03PUD
0.012
0.035
0.006
0.767
0.049
0.117
0.93
0.07
0.00
0.86
0.57
50.00
ONEAL-DAVIS 15B 302H
03PUD
2.232
7.027
1.437
145.790
9.975
26.297
182.06
13.74
0.00
168.32
104.16
50.00
ONEAL-DAVIS 15B 303H
03PUD
2.239
7.047
1.441
146.234
10.003
26.370
182.61
13.78
0.00
168.82
102.85
50.00
RAMBO FEE COM 302H
03PUD
0.276
0.575
0.004
16.672
1.080
0.064
17.82
2.10
0.00
15.72
9.89
50.00
RAMBO FEE COM 802H
03PUD
0.276
0.575
0.004
16.678
1.081
0.064
17.82
2.10
0.00
15.72
9.97
50.00
RAMBO STATE COM 303H
03PUD
0.277
0.577
0.004
16.732
1.084
0.064
17.88
2.11
0.00
15.77
9.85
50.00
RAMBO STATE COM 503H
03PUD
0.275
0.574
0.004
16.649
1.078
0.064
17.79
2.10
0.00
15.69
9.80
50.00
RAMBO STATE COM 803H
03PUD
0.277
0.577
0.004
16.736
1.084
0.064
17.88
2.11
0.00
15.78
9.69
50.00
RANCH WATER 34-2M 106M
03PUD
4.615
13.547
2.233
298.473
18.819
45.176
362.47
27.13
0.00
335.34
216.59
50.00
RANCH WATER UNIT 2 1964DH
03PUD
4.032
12.872
2.122
260.720
17.881
42.926
321.53
24.18
0.00
297.35
199.00
50.00
RANCH WATER UNIT 2 1965DH
03PUD
4.024
12.849
2.118
260.252
17.849
42.849
320.95
24.13
0.00
296.82
198.65
50.00
RANCH WATER UNIT 2 1974JH
03PUD
4.028
12.860
2.120
260.477
17.865
42.886
321.23
24.16
0.00
297.07
198.82
50.00
RANCH WATER UNIT 2 1986NH
03PUD
4.027
12.858
2.120
260.439
17.862
42.880
321.18
24.15
0.00
297.03
198.79
50.00
SASQUATCH UNIT 36-24 3MH
03PUD
4.054
16.065
0.037
250.439
58.083
0.791
309.31
23.27
0.00
286.04
186.93
46.25
SILVER FOX 16-1-2-C5-4H
03PUD
0.070
0.067
0.004
3.438
0.141
0.126
3.70
0.19
0.00
3.52
2.56
34.33
SILVER FOX 16-1-2-C5-5H
03PUD
0.070
0.067
0.004
3.438
0.141
0.126
3.70
0.19
0.00
3.52
2.56
34.33
SILVER FOX 9-1-2-C5-1H
03PUD
0.070
0.068
0.004
3.480
0.142
0.128
3.75
0.19
0.00
3.56
2.59
34.50
SILVER FOX 9-1-2-C5-2H
03PUD
0.070
0.067
0.004
3.452
0.141
0.126
3.72
0.19
0.00
3.53
2.57
34.42
SILVER FOX 9-1-2-C5-3H
03PUD
0.070
0.067
0.004
3.455
0.141
0.127
3.72
0.19
0.00
3.54
2.57
34.42
SIREN UNIT 36-48 1MH
03PUD
4.793
18.993
0.043
296.089
68.671
0.935
365.70
27.51
0.00
338.18
221.00
46.25
SIREN UNIT 36-48 2AH
03PUD
7.746
19.074
0.043
478.535
68.962
0.939
548.44
40.28
0.00
508.15
321.05
50.00
SIREN UNIT 36-48 2MH
03PUD
4.793
18.993
0.043
296.089
68.671
0.935
365.70
27.51
0.00
338.18
221.00
46.25
SIREN UNIT 36-48 3AH
03PUD
7.746
19.074
0.043
478.535
68.962
0.939
548.44
40.28
0.00
508.15
321.05
50.00
SIREN UNIT 36-48 3MH
03PUD
4.793
18.993
0.043
296.089
68.671
0.935
365.70
27.51
0.00
338.18
221.00
46.25
STEVENSON-STOKES 26A 1H
03PUD
0.150
0.402
0.075
9.598
0.427
1.219
11.24
0.83
0.00
10.41
7.24
41.25
STEVENSON-STOKES 26B 2H
03PUD
0.232
0.625
0.116
14.841
0.664
1.898
17.40
1.29
0.00
16.12
11.15
46.83
STEVENSON-STOKES 26C 3H
03PUD
0.233
0.626
0.116
14.863
0.665
1.900
17.43
1.29
0.00
16.14
11.17
46.83
STEVENSON-STOKES 26D 4H
03PUD
0.234
0.628
0.117
14.922
0.668
1.908
17.50
1.30
0.00
16.20
11.21
46.83
VALERIE 211782 6A-M
03PUD
1.216
15.278
0.000
67.279
44.370
0.000
111.65
1.10
0.00
110.54
81.61
40.08
WINSTEP 31-9 B UNIT L 5H
03PUD
2.800
4.125
0.009
172.991
14.915
0.203
188.11
13.57
0.00
174.54
109.80
50.00
03PUD Total
83.559
251.964
17.528
5,233.535
639.581
349.804
6,222.92
479.48
0.00
5,743.44
3,729.77
44 MAGNUM 9-4 H 2LS
04PDSI
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
ACKERLY BOND 23A 1
04PDSI
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
ADAMCHIK 1
04PDSI
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
ADAMCHIK 6
04PDSI
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
ADAMEK UNIT 1H
04PDSI
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00


     TABULAR ONELINER - Table 7
NET OIL
NET GAS
NET NGL
NET TOTAL
NET GAS
NET NGLREVENUE
REVENUE
REVENUE
REVENUE    
EXPENSE &
INVEST    
NON-DISCDISC CF (M$)-LIFE
WELL_NAME
RSV_CAT
NET OIL (MBBLS)
(MMCF)
(MBBLS)
(M$)
(M$)
(M$)
(M$)
TAX (M$)
(M$)
CF (M$)
PV10
(YRS)
ALEX TAMSULA 2
04PDSI
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
ALLMAN 24 6H
04PDSI
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
AMPHITHEATER A2 3LA
04PDSI
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
AMPHITHEATER A5 14UA
04PDSI
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
AMPHITHEATER A6 16UA
04PDSI
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
AUEN 2
04PDSI
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
AUEN 3
04PDSI
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
AUEN1
04PDSI
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
BAKER TRUST 1
04PDSI
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
BARRON 005
04PDSI
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
BAYES '16' 2
04PDSI
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
BAYES 16A 1
04PDSI
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
BEARER-CAMBRIA UNIT 1
04PDSI
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
BELL 1A
04PDSI
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
BIZZELL 1
04PDSI
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
BIZZELL -B- 1
04PDSI
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
BIZZELL -B- 2
04PDSI
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
BLACK STONE 34-216 1H
04PDSI
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
BLACK STONE 34-216 2H
04PDSI
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
BLACK, S.E. '42' 1
04PDSI
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
BLACK, S.E. '42' 9
04PDSI
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
BLAZEK 003
04PDSI
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
BLAZEK 012-4
04PDSI
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
BLAZEK 013-5
04PDSI
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
BOGDANSKI 2
04PDSI
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
BRACKEN 1
04PDSI
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
BRAZZEAL 1H
04PDSI
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
C KENDALL 1
04PDSI
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
C KENDALL 2
04PDSI
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
CAMPBELL 1
04PDSI
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
CARLSON 2
04PDSI
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
CHEST THUMPER 1-5 UNIT 1 143
04PDSI
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
CHILDRESS '140' 1
04PDSI
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
CHILDRESS '140' 2
04PDSI
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
CHILDRESS '140' 5
04PDSI
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
CHUMCHAL UNIT 1H
04PDSI
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
CHUMCHAL UNIT 2H
04PDSI
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
CHUMCHAL UNIT 3H
04PDSI
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
CITERONI 004
04PDSI
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
CITERONI 008-02
04PDSI
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
CLAWSON 4
04PDSI
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
CLAWSON 6
04PDSI
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
COFFIELD 1
04PDSI
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
COLLE UNIT 1H
04PDSI
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
CONNER 15 1
04PDSI
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
CONNER 15 1504N
04PDSI
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
CONNER 15 2
04PDSI
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
CONNER 15 3
04PDSI
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
CORNELL 1
04PDSI
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
DAVIS 1
04PDSI
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
DAVIS 1
04PDSI
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
DAVIS 2
04PDSI
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
DAVIS 3
04PDSI
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
DAVIS 4
04PDSI
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
DOGGETT 2
04PDSI
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
EUGENE L CONDOR NT243
04PDSI
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
FARKAS 1
04PDSI
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
FARKAS 2
04PDSI
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00


     TABULAR ONELINER - Table 7
NET OIL
NET GAS
NET NGL
NET TOTAL
NET GAS
NET NGLREVENUE
REVENUE
REVENUE
REVENUE    
EXPENSE &
INVEST    
NON-DISCDISC CF (M$)-LIFE
WELL_NAME
RSV_CAT
NET OIL (MBBLS)
(MMCF)
(MBBLS)
(M$)
(M$)
(M$)
(M$)
TAX (M$)
(M$)
CF (M$)
PV10
(YRS)
FIREBIRD 52 1
04PDSI
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
FLYING DUTCHMAN 1-13C5
04PDSI
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
FRANCIS UNIT 1H
04PDSI
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
FRED HALL UNIT 1
04PDSI
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
GIST '4' 1
04PDSI
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
GIST '4' 4
04PDSI
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
GRAFF 2
04PDSI
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
GUITAR 11 2
04PDSI
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
HA RA SUA;NAC 36 H 001-ALT
04PDSI
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
HA RA SUB;LAWSON 31-30-19 HC 003-ALT
04PDSI
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
HA RA SUB;SHELBY INTERESTS 31H 001
04PDSI
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
HA RA SUL;MADDEN 18 H 001
04PDSI
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
HA RA SUL;MADDEN 18 H 002-ALT
04PDSI
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
HA RA SUL;MADDEN 18-19 HC 001-ALT
04PDSI
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
HA RB SU74;NAC ROYALTY 28 H 001
04PDSI
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
HA RB SU90;NRG 29-12-10 H 002-ALT
04PDSI
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
HILTABIDLE 1
04PDSI
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
HOWARD 001
04PDSI
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
HOWARD 002
04PDSI
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
HOWARD 3
04PDSI
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
HUNT 1
04PDSI
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
JANAK UNIT 1H
04PDSI
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
JIM TOM 1
04PDSI
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
JONES 1
04PDSI
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
JONES 2
04PDSI
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
JOYCE 1
04PDSI
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
JOYCE 2
04PDSI
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
KODIAK 7677 2U B 2H
04PDSI
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
KUNKLE 010-2
04PDSI
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
KUNKLE 011-1
04PDSI
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
KUNKLE 3
04PDSI
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
L E STARTZELL UNIT BR 19 4
04PDSI
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
L E STARTZELL UNIT BR 19 5
04PDSI
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
LARRY CARLSON 1
04PDSI
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
LEAVITT FED 2-9-4MH
04PDSI
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
LEVELLAND 22-27 UNIT 1WA
04PDSI
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
LOBLEY, G. D. 1
04PDSI
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
LOISER 2
04PDSI
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
LONG 18 1
04PDSI
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
LONG UNIT 1
04PDSI
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
LOOS UNIT 1H
04PDSI
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
LOSIER 3
04PDSI
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
LOSIER UNIT 1
04PDSI
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
M HOGUE 1
04PDSI
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
MADISON, LOIS 3
04PDSI
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
MARY GRACE 201-202 UNIT 2H
04PDSI
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
MCCONNEL 4
04PDSI
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
MCCONNELL 1
04PDSI
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
MCCONNELL 10
04PDSI
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
MCCONNELL 12
04PDSI
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
MCCONNELL 2
04PDSI
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
MCCONNELL 3
04PDSI
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
MCCONNELL 4
04PDSI
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
MCCONNELL 5
04PDSI
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
MCCONNELL 6
04PDSI
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
MCCONNELL 7
04PDSI
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
MCCONNELL 8
04PDSI
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
MCCONNELL 9
04PDSI
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00



     TABULAR ONELINER - Table 7
NET OIL
NET GAS
NET NGL
NET TOTAL
NET GAS
NET NGLREVENUE
REVENUE
REVENUE
REVENUE    
EXPENSE &
INVEST    
NON-DISCDISC CF (M$)-LIFE
WELL_NAME
RSV_CAT
NET OIL (MBBLS)
(MMCF)
(MBBLS)
(M$)
(M$)
(M$)
(M$)
TAX (M$)
(M$)
CF (M$)
PV10
(YRS)
MCLAUGHLIN 1
04PDSI
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
MEADOR, J. J. 3
04PDSI
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
MINARCIK 2
04PDSI
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
MINARCIK 3
04PDSI
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
MORAN A2 2LA
04PDSI
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
MUSSER 1
04PDSI
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
NAIL-TILLMAN W1G 407H
04PDSI
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
NO AMERICAN COAL CO 3
04PDSI
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
NORTH AMERICAN COAL 1
04PDSI
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
NORTH AMERICAN COAL 2S
04PDSI
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
NORTH AMERICAN COAL 3A
04PDSI
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
NORTH AMERICAN COAL CO 4
04PDSI
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
NORTH AMERICAN COAL CORP 1
04PDSI
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
NORTH AMERICAN COAL CORP 1
04PDSI
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
NORTH AMERICAN COAL CORP 2
04PDSI
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
NORTH AMERICAN COAL CORP 3
04PDSI
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
NORTH AMERICAN COAL CORP BR 19 UNIT
04PDSI
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
NORTH AMERICAN COAL ROYALTY CO. 1
04PDSI
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
NORTH AMERICAN COAL ROYALTY CO. 2
04PDSI
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
NUNN B 3
04PDSI
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
NUNN, J. F. -A- 9
04PDSI
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
O'NEAL 1
04PDSI
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
P LONG 2
04PDSI
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
P LONG 3
04PDSI
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
PARKS FIELD UNIT NO. 2 1320H
04PDSI
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
PARKS FIELD UNIT NO. 2 1422H
04PDSI
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
PARKS FIELD UNIT NO. 2 1423H
04PDSI
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
PATTERSON 1
04PDSI
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
PATTERSON 2
04PDSI
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
PATTERSON 3
04PDSI
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
PATTERSON 4
04PDSI
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
PLATT 1
04PDSI
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
POTH UNIT 1H
04PDSI
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
R & L DEVELOPMENT 1
04PDSI
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
RAGLAND "2" 2
04PDSI
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
RAGLAND "2" 4
04PDSI
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
RAGLAND "2" 5
04PDSI
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
RATHKAMP UNIT 1H
04PDSI
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
RATHKAMP UNIT 2H
04PDSI
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
RHOADES MOON 1-36B5
04PDSI
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
RIPLEY UNIT 1
04PDSI
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
RIPLEY UNIT 3
04PDSI
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
SAU MARINER 29-3 3
04PDSI
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
SAU MARINER 29-3B 3B
04PDSI
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
SAU MARINER 29-3B 3C
04PDSI
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
SCHUETZEBERG B 2H
04PDSI
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
SHERROD UNIT 3907
04PDSI
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
SHINABERRY MILDRED K 1
04PDSI
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
SHIPPER GAS UNIT 1
04PDSI
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
SIGMUND 1
04PDSI
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
SIGMUND 2
04PDSI
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
SMITH 1
04PDSI
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
SOUTH HILIGHT UNIT 13-39
04PDSI
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
SOUTH HILIGHT UNIT 1-41
04PDSI
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
SPRABERRY DRIVER UNIT 132A
04PDSI
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
SPRABERRY DRIVER UNIT 134A
04PDSI
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
SPRABERRY DRIVER UNIT 135A
04PDSI
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
SPRABERRY DRIVER UNIT 136A
04PDSI
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00

     TABULAR ONELINER - Table 7
NET OIL
NET GAS
NET NGL
NET TOTAL
NET GAS
NET NGLREVENUE
REVENUE
REVENUE
REVENUE    
EXPENSE &
INVEST    
NON-DISCDISC CF (M$)-LIFE
WELL_NAME
RSV_CAT
NET OIL (MBBLS)
(MMCF)
(MBBLS)
(M$)
(M$)
(M$)
(M$)
TAX (M$)
(M$)
CF (M$)
PV10
(YRS)
STAATS 1
04PDSI
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
STEWART 1
04PDSI
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
STILES 1
04PDSI
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
STIMSON-BURLEY 4
04PDSI
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
STIMSON-BURLEY 6
04PDSI
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
TAMSULA 015-2
04PDSI
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
TAMSULA 016-3
04PDSI
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
TAMSULA 017-4
04PDSI
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
TEEWINOT SOUTH UNIT 5LA
04PDSI
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
TESTA 1
04PDSI
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
TESTA 2
04PDSI
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
TESTA 3
04PDSI
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
TESTA 4
04PDSI
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
TESTA 5
04PDSI
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
THORPE 1-74 LOV 1H
04PDSI
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
THURMOND 132 ALLOC C 11H
04PDSI
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
THURMOND A137 ALLOC. A 10H
04PDSI
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
TIGIWON 2627-C23 E 1H
04PDSI
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
TORRANCE 009-1
04PDSI
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
USA 2
04PDSI
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
USA 3
04PDSI
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
USA 4
04PDSI
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
W MCCONNELL 1
04PDSI
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
WARREN DUNLAP 1
04PDSI
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
WHITLEY 34-231 1H
04PDSI
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
ZIAS 1
04PDSI
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
ZUG 006
04PDSI
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
04PDSI Total
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
Grand Total
673.693
27,507.628
584.805
42,764.610
64,521.959
11,458.229
118,744.80
5,838.21
0.00
112,902.39
69,445.21



Gross Ultimates, Interests, & Prices

GROSS ULTIMATE RESERVES, CUMULATIVE PRODUCTION, AND BASIC ECONOMIC DATA - TABLE 8
GROSS ULT OIL
GROSS ULT GAS
OIL PRICE INITIAL
GAS PRICE INITAL    OP COST
WELL_NAME
RSVCAT
(MBBLS)
(MMCF)
CUM OIL (MBBLS)
CUM GAS (MMCF)
WI
WI_FINAL
RI
RI_FINAL
($/BBL)
($/MCF)
INITAL ($/Mo)
21202 VECTOR 19 A 1
01PDP
17.105
77.276
16.1197
64.2862
0.0000
0.0000
0.0078
0.0078
65.07
2.14
1,500
44 MAGNUM 9-4 H 1LS
01PDP
377.762
1,192.881
279.9930
505.5593
0.0000
0.0000
0.0019
0.0019
64.81
1.42
1,500
44 MAGNUM 9-4 H 1WA
01PDP
350.280
1,351.108
230.2553
556.1763
0.0000
0.0000
0.0019
0.0019
64.81
1.42
1,500
44 MAGNUM 9-4 H 1WB
01PDP
227.576
424.745
140.6915
281.8629
0.0000
0.0000
0.0019
0.0019
64.81
1.42
1,500
44 MAGNUM 9-4 H 2WA
01PDP
329.537
1,820.829
200.8976
567.0684
0.0000
0.0000
0.0001
0.0019
64.81
1.42
1,500
44 MAGNUM 9-4 H 2WB
01PDP
223.845
2,166.598
147.2326
692.9050
0.0000
0.0000
0.0005
0.0019
64.81
1.42
1,500
44 MAGNUM 9-4 H 3WA
01PDP
447.260
1,927.297
267.6740
647.1109
0.0000
0.0000
0.0019
0.0019
64.81
1.42
1,500
ABIGAIL 218-219 UNIT 1H
01PDP
367.279
4,461.090
246.5389
2,967.2453
0.0000
0.0000
0.0001
0.0001
64.11
0.68
1,500
ABLE ARC HR 5H
01PDP
0.000
732.900
0.0000
182.2388
0.0000
0.0000
0.0000
0.0000
0.00
1.27
1,500
ACKERLY BROWN 9 1
01PDP
151.369
180.960
130.0837
158.3108
0.0000
0.0000
0.0006
0.0007
64.67
1.39
1,500
ADAMCHIK 4
01PDP
0.000
178.877
0.0000
178.8772
0.0000
0.0000
0.0000
0.0000
0.00
1.94
1,500
ADAMCHIK 5
01PDP
0.000
104.826
0.0000
104.8255
0.0000
0.0000
0.0000
0.0000
0.00
1.94
1,500
ADAMCHIK 7
01PDP
0.000
145.932
0.0000
145.9325
0.0000
0.0000
0.0000
0.0000
0.00
1.94
1,500
ADAMEK UNIT 2H
01PDP
124.334
1,697.170
102.9433
1,426.4611
0.0000
0.0000
0.0105
0.0105
63.67
2.96
1,500
ADAMS EAST H 23-26 4208H
01PDP
118.163
168.460
107.1070
154.6841
0.0000
0.0000
0.0005
0.0005
63.84
1.06
1,500
ADAMS EAST H 23-26 4408H
01PDP
427.820
2,077.563
285.8878
1,127.8103
0.0000
0.0000
0.0005
0.0005
63.84
1.06
1,500
ADAMS WEST A 23-26 4301H
01PDP
674.351
2,641.426
488.0031
1,579.0319
0.0000
0.0000
0.0005
0.0005
63.84
1.06
1,500
ADAMS WEST B 23-26 4202H
01PDP
107.907
197.458
98.4567
194.4344
0.0000
0.0000
0.0005
0.0005
63.84
1.06
1,500
ADAMS WEST B 23-26 4402H
01PDP
245.948
902.747
193.8061
737.4368
0.0000
0.0000
0.0003
0.0005
63.84
1.06
1,500
ADAMS WEST D 23-26 4304H
01PDP
204.038
3,878.203
182.3263
1,711.9346
0.0000
0.0000
0.0005
0.0005
63.84
1.06
1,500
ADAMS WEST E 23-26 4205H
01PDP
127.283
333.680
108.2393
311.1406
0.0000
0.0000
0.0005
0.0005
63.84
1.06
1,500
ADAMS WEST E 23-26 4405H
01PDP
309.636
2,249.052
220.2011
1,265.0173
0.0000
0.0000
0.0005
0.0005
63.84
1.06
1,500
ADAMS WEST G 23-26 4307H
01PDP
329.655
3,981.871
274.4128
2,085.5756
0.0000
0.0000
0.0005
0.0005
63.84
1.06
1,500
ADMIRAL 4-48 47 1H
01PDP
680.436
3,534.659
505.2063
2,597.7248
0.0000
0.0000
0.0005
0.0005
64.47
1.60
1,500
AGGIE THE BULLDOG 39-46 A 1LS
01PDP
159.591
78.356
125.0319
73.2229
0.0000
0.0000
0.0050
0.0102
64.67
1.39
1,500
AGGIE THE BULLDOG 39-46 A 1MS
01PDP
57.795
143.234
55.7289
117.1823
0.0000
0.0000
0.0102
0.0102
64.67
1.39
1,500
AGGIE THE BULLDOG 39-46 A 1WA
01PDP
463.272
1,095.960
381.1255
581.7889
0.0000
0.0000
0.0102
0.0102
64.67
1.39
1,500
AGGIE THE BULLDOG 39-46 A 1WB
01PDP
593.553
2,051.920
478.1316
1,041.0799
0.0000
0.0000
0.0102
0.0102
64.67
1.39
1,500
AGGIE THE BULLDOG 39-46 B 2DN
01PDP
346.337
476.300
335.7040
464.2685
0.0000
0.0000
0.0102
0.0102
64.67
1.39
1,500
AGGIE THE BULLDOG 39-46 B 2WA
01PDP
273.826
3,107.138
232.2995
1,425.9509
0.0000
0.0000
0.0102
0.0102
64.67
1.39
1,500
AGGIE THE BULLDOG 39-46 C 3LS
01PDP
95.848
593.258
95.8110
585.6488
0.0000
0.0000
0.0102
0.0102
64.67
1.39
1,500
AGGIE THE BULLDOG 39-46 C 3WB
01PDP
389.259
2,064.156
366.9369
1,254.9915
0.0000
0.0000
0.0102
0.0102
64.67
1.39
1,500
AGGIE THE BULLDOG 39-46 C 4WA
01PDP
323.432
409.878
313.1969
359.2145
0.0000
0.0000
0.0102
0.0102
64.67
1.39
1,500
AGGIE THE BULLDOG 39-46 D 5LS
01PDP
149.808
68.052
139.3374
61.4334
0.0000
0.0000
0.0102
0.0102
64.67
1.39
1,500
AGGIE THE BULLDOG 39-46 D 5WB
01PDP
382.912
2,732.698
319.6991
1,123.5064
0.0000
0.0000
0.0102
0.0102
64.67
1.39
1,500
AGGIE THE BULLDOG 39-46 D 6JD
01PDP
60.104
322.901
47.0430
177.0876
0.0000
0.0000
0.0102
0.0102
64.67
1.39
1,500
AGGIE THE BULLDOG 39-46 D 6WA
01PDP
338.104
1,143.328
301.8680
953.5288
0.0000
0.0000
0.0102
0.0102
64.67
1.39
1,500
AGGIE THE BULLDOG 39-46 E 6DN
01PDP
980.485
3,903.087
656.6784
1,701.1559
0.0000
0.0000
0.0102
0.0102
64.67
1.39
1,500
AGGIE THE BULLDOG 39-46 E 7LS
01PDP
253.439
525.541
189.9564
202.9391
0.0000
0.0000
0.0038
0.0102
64.67
1.39
1,500
AGGIE THE BULLDOG 39-46 E 7MS
01PDP
70.130
395.466
68.0444
177.4300
0.0000
0.0000
0.0102
0.0102
64.67
1.39
1,500
AGGIE THE BULLDOG 39-46 E 7WA
01PDP
509.126
295.350
454.5685
286.6574
0.0000
0.0000
0.0102
0.0102
64.67
1.39
1,500
AGGIE THE BULLDOG 39-46 E 7WB
01PDP
237.384
566.982
237.3626
565.4045
0.0000
0.0000
0.0102
0.0102
64.67
1.39
1,500
ALEX & PAULINE TAMSULA 1
01PDP
0.000
59.238
0.0000
59.2379
0.0000
0.0000
0.0000
0.0000
0.00
1.94
1,500
ALEX TAMSULA 3
01PDP
0.000
66.035
0.0000
66.0346
0.0000
0.0000
0.0000
0.0000
0.00
1.94
1,500
ALEX TAMSULA 4
01PDP
0.000
32.929
0.0000
32.9288
0.0000
0.0000
0.0000
0.0000
0.00
1.94
1,500
ALLMAN 24 1H
01PDP
312.458
8,431.856
257.0783
5,881.7190
0.0000
0.0000
0.0043
0.0043
64.47
1.60
1,500
ALLRED UNIT B 08-05 5AH
01PDP
852.267
8,326.340
726.0781
2,634.3565
0.0000
0.0000
0.0006
0.0006
64.81
1.42
1,500
ALLRED UNIT B 08-05 5BH
01PDP
251.725
1,568.327
234.8630
915.4387
0.0000
0.0000
0.0006
0.0006
64.81
1.42
1,500
ALLRED UNIT B 08-05 5MH
01PDP
204.317
263.252
173.2626
223.3168
0.0000
0.0000
0.0006
0.0006
64.81
1.42
1,500
ALLRED UNIT B 08-05 5SH
01PDP
200.316
216.612
169.3295
186.9074
0.0000
0.0000
0.0006
0.0006
64.81
1.42
1,500
ALLRED UNIT B 08-05 6AH
01PDP
497.551
934.795
392.7561
782.0743
0.0000
0.0000
0.0006
0.0006
64.81
1.42
1,500
ALLRED UNIT B 08-05 6MH
01PDP
201.618
187.104
176.4583
164.0624
0.0000
0.0000
0.0006
0.0006
64.81
1.42
1,500
ALLRED UNIT B 08-05 6SH
01PDP
177.983
371.498
153.1711
322.7151
0.0000
0.0000
0.0006
0.0006
64.81
1.42
1,500
ALLRED UNIT B 08-05 7AH
01PDP
245.693
4,274.960
211.1717
1,446.7850
0.0000
0.0000
0.0006
0.0006
64.81
1.42
1,500
ALLRED UNIT B 08-05 7BH
01PDP
133.280
385.094
112.5897
327.1598
0.0000
0.0000
0.0006
0.0006
64.81
1.42
1,500
ALLRED UNIT B 08-05 8AH
01PDP
567.451
1,604.694
501.7316
764.8547
0.0000
0.0000
0.0006
0.0006
64.81
1.42
1,500
ALLRED UNIT B 08-05 8SH
01PDP
477.561
3,280.019
430.2098
1,350.2745
0.0000
0.0000
0.0006
0.0006
64.81
1.42
1,500
ALPHA 210488 1A
01PDP
0.000
7,233.366
0.0000
6,191.3610
0.0000
0.0000
0.0000
0.0000
0.00
2.90
1,500
ALPHA 210488 2B
01PDP
0.000
8,251.401
0.0000
7,090.5840
0.0000
0.0000
0.0000
0.0000
0.00
2.90
1,500
ALPHA 210488 3C
01PDP
0.000
10,659.658
0.0000
8,663.6370
0.0000
0.0000
0.0000
0.0000
0.00
2.90
1,500
AMAZON 3304-02H
01PDP
322.879
211.930
267.6609
176.5186
0.0000
0.0000
0.0001
0.0003
62.58
2.49
1,500
AMAZON 3304-03H
01PDP
606.745
471.668
468.6259
293.0046
0.0000
0.0000
0.0002
0.0003
62.58
2.49
1,500
AMAZON 3304-05H
01PDP
415.131
5,056.592
328.0824
3,112.6765
0.0000
0.0000
0.0003
0.0003
62.58
2.49
1,500
AMAZON 3304-4H
01PDP
308.138
4,912.695
239.5082
3,281.4315
0.0000
0.0000
0.0001
0.0003
62.58
2.49
1,500
AMBER NE WEL JF 3H
01PDP
0.000
18,313.492
0.0000
11,609.2110
0.0000
0.0000
0.0000
0.0000
0.00
1.95
1,500
AMBER NW WEL JF 1H
01PDP
0.000
18,059.016
0.0000
12,164.2980
0.0000
0.0000
0.0000
0.0000
0.00
1.95
1,500
AMPHITHEATER A1 4LA
01PDP
144.885
224.551
144.7094
223.9755
0.0012
0.0012
0.0012
0.0012
64.11
0.68
35,000
AMPHITHEATER A3 15UA
01PDP
762.025
958.746
646.3180
785.9574
0.0011
0.0011
0.0011
0.0011
64.11
0.68
35,000
AMPHITHEATER A4 2LA
01PDP
201.014
365.809
172.8847
290.5578
0.0011
0.0011
0.0011
0.0011
64.11
0.68
35,000
ANN COLE TRUST 1
01PDP
180.927
261.184
154.8705
182.4330
0.0000
0.0000
0.0131
0.0131
64.67
1.39
1,500
ANNABEL 1
01PDP
7.455
0.000
6.7565
0.0000
0.0000
0.0000
0.0368
0.0368
64.81
0.00
1,500
ARCH BENGE B10 1504MH
01PDP
794.251
1,471.566
266.6988
368.6690
0.0000
0.0000
0.0002
0.0002
65.31
1.42
1,500
ARCH BENGE B9 1502MH
01PDP
801.763
1,417.339
283.8377
346.0989
0.0000
0.0000
0.0002
0.0002
65.31
1.42
1,500







GROSS ULTIMATE RESERVES, CUMULATIVE PRODUCTION, AND BASIC ECONOMIC DATA - TABLE 8
GROSS ULT OIL
GROSS ULT GAS
OIL PRICE INITIAL
GAS PRICE INITAL    OP COST
WELL_NAME
RSVCAT
(MBBLS)
(MMCF)
CUM OIL (MBBLS)
CUM GAS (MMCF)
WI
WI_FINAL
RI
RI_FINAL
($/BBL)
($/MCF)
INITAL ($/Mo)
ARCHIE E WYN JF 6H
01PDP
0.000
11,309.162
0.0000
8,678.4000
0.0000
0.0000
0.0000
0.0000
0.00
1.95
1,500
ARCHIE E WYN JF 8H
01PDP
0.000
9,310.220
0.0000
7,159.7565
0.0000
0.0000
0.0000
0.0000
0.00
1.95
1,500
ARENA A1 1LA
01PDP
196.495
362.137
171.7764
307.9591
0.0001
0.0001
0.0001
0.0001
64.11
0.68
35,000
ARENA A2 9UA
01PDP
563.418
804.156
403.2389
560.7555
0.0000
0.0000
0.0000
0.0000
64.11
0.68
1,500
ARENA A3 2LA
01PDP
263.587
516.802
155.6106
269.0961
0.0000
0.0000
0.0000
0.0000
64.11
0.68
1,500
ARENA A4 3LA
01PDP
658.795
888.007
299.7200
480.9488
0.0000
0.0000
0.0000
0.0000
64.11
0.68
1,500
ARENA A5 10UA
01PDP
485.692
622.165
339.0974
443.8099
0.0000
0.0000
0.0000
0.0000
64.11
0.68
1,500
ARLINGTON 33-40 C UNIT 4H
01PDP
208.415
751.005
136.2214
496.2844
0.0000
0.0000
0.0003
0.0003
64.81
1.42
1,500
ARLINGTON 33-40 D UNIT 5H
01PDP
318.157
1,266.294
214.7147
617.4893
0.0000
0.0000
0.0003
0.0003
64.81
1.42
1,500
ARON 41-32 1AH
01PDP
213.192
387.588
185.1593
338.6671
0.0000
0.0000
0.0084
0.0084
64.81
1.42
1,500
ARON 41-32 2SH
01PDP
165.778
499.995
134.3018
209.3005
0.0000
0.0000
0.0084
0.0084
64.81
1.42
1,500
ARON 41-32 3AH
01PDP
285.640
615.468
238.1807
455.4520
0.0000
0.0000
0.0084
0.0084
64.81
1.42
1,500
ARON 41-32 3SH
01PDP
247.807
28.179
197.2569
27.6180
0.0000
0.0000
0.0084
0.0084
64.81
1.42
1,500
ATHENA N SMF JF 3H
01PDP
0.000
17,986.594
0.0000
11,952.6150
0.0000
0.0000
0.0000
0.0000
0.00
1.95
1,500
ATHENA NE SMF JF 5H
01PDP
0.000
16,461.014
0.0000
11,070.4770
0.0000
0.0000
0.0000
0.0000
0.00
1.95
1,500
ATHENA NE SMF JF 7H
01PDP
0.000
18,553.392
0.0000
11,155.3690
0.0000
0.0000
0.0000
0.0000
0.00
1.95
1,500
ATHENA NW SMF JF 1H
01PDP
0.000
20,757.772
0.0000
12,198.7770
0.0000
0.0000
0.0000
0.0000
0.00
1.95
1,500
ATOMIC 55-1-18-6 A 12HR
01PDP
565.789
5,069.691
246.3203
1,491.9948
0.0000
0.0000
0.0001
0.0001
63.05
1.44
1,500
ATOMIC 55-1-18-6 B 13H
01PDP
714.573
5,085.509
226.5948
1,453.5088
0.0000
0.0000
0.0001
0.0001
63.05
1.44
1,500
ATOMIC 55-1-18-6 C 14H
01PDP
854.177
5,722.671
240.6188
1,510.0984
0.0000
0.0000
0.0001
0.0001
63.05
1.44
1,500
ATOMIC 55-1-18-6 D 15H
01PDP
645.532
6,103.706
230.3784
1,430.6721
0.0000
0.0000
0.0001
0.0001
63.05
1.44
1,500
AUSTIN 5H
01PDP
0.000
10,828.156
0.0000
5,276.8435
0.0000
0.0000
0.0000
0.0000
0.00
2.32
1,500
AUSTIN 6H
01PDP
0.000
11,524.385
0.0000
5,439.3265
0.0000
0.0000
0.0000
0.0000
0.00
2.32
1,500
AUSTIN 7H
01PDP
0.000
10,486.372
0.0000
5,683.1495
0.0000
0.0000
0.0000
0.0000
0.00
2.32
1,500
AUSTIN 8H
01PDP
0.000
10,833.270
0.0000
5,483.7830
0.0000
0.0000
0.0000
0.0000
0.00
2.32
1,500
B AND B 1H
01PDP
348.870
3,222.515
230.9230
1,747.0203
0.0000
0.0000
0.0005
0.0005
63.05
1.44
1,500
B AND B 2H
01PDP
430.817
4,734.185
299.5077
2,665.1770
0.0000
0.0000
0.0005
0.0005
63.05
1.44
1,500
B AND B 6H
01PDP
181.490
2,141.308
95.2028
1,012.1591
0.0000
0.0000
0.0005
0.0005
63.05
1.44
1,500
B AND B STATE 4H
01PDP
299.679
2,429.660
182.0663
1,273.6464
0.0000
0.0000
0.0005
0.0005
63.05
1.44
1,500
B AND B STATE A 5H
01PDP
393.099
5,033.031
263.5881
2,595.4353
0.0000
0.0000
0.0005
0.0005
63.05
1.44
1,500
B AND B STATE B 7H
01PDP
161.586
7,796.251
91.1352
3,570.9213
0.0000
0.0000
0.0005
0.0005
63.05
1.44
1,500
BADFISH 31-43 A 1JM
01PDP
870.057
2,700.307
427.7164
932.4419
0.0000
0.0000
0.0005
0.0005
64.67
1.39
1,500
BADFISH 31-43 A 4LS
01PDP
268.444
958.672
209.6856
410.2361
0.0000
0.0000
0.0005
0.0005
64.67
1.39
1,500
BADFISH 31-43 B 9LS
01PDP
549.234
1,785.831
393.1076
826.4169
0.0000
0.0000
0.0005
0.0005
64.67
1.39
1,500
BADFISH 31-43 E 5WA
01PDP
434.831
2,393.489
278.7158
963.8151
0.0000
0.0000
0.0006
0.0006
64.67
1.39
1,500
BADFISH 31-43 E 7WB
01PDP
547.516
584.833
414.8659
526.3016
0.0000
0.0000
0.0005
0.0005
64.67
1.39
1,500
BADFISH 31-43 F 6WA
01PDP
341.283
5,099.155
280.5329
1,365.3913
0.0000
0.0000
0.0005
0.0005
64.67
1.39
1,500
BADFISH 31-43 F 8WB
01PDP
441.883
557.609
330.8683
548.6603
0.0000
0.0000
0.0005
0.0005
64.67
1.39
1,500
BADFISH 31-43 J 10WA
01PDP
394.977
6,228.172
275.1203
1,618.4750
0.0000
0.0000
0.0005
0.0005
64.67
1.39
1,500
BADFISH 31-43 J 11WB
01PDP
560.683
714.835
376.2125
687.6727
0.0000
0.0000
0.0000
0.0005
64.67
1.39
1,500
BADFISH 31-43 L 12MS
01PDP
395.197
1,341.980
242.7052
543.1706
0.0000
0.0000
0.0005
0.0005
64.67
1.39
1,500
BADFISH 31-43 M 13JM
01PDP
826.916
2,228.493
504.1660
871.7053
0.0000
0.0000
0.0006
0.0006
64.67
1.39
1,500
BADFISH 31-43 M 3LS
01PDP
320.783
1,213.585
251.7713
357.9411
0.0000
0.0000
0.0005
0.0005
64.67
1.39
1,500
BALLPARK 4H
01PDP
0.000
1,190.516
0.0000
333.2747
0.0000
0.0000
0.0000
0.0000
0.00
2.35
1,500
BARCLAYS B UNIT 3AH
01PDP
291.481
673.546
248.2865
476.3096
0.0000
0.0000
0.0191
0.0191
64.81
1.42
1,500
BARCLAYS B UNIT 4AH
01PDP
428.958
1,329.490
343.7765
657.9019
0.0000
0.0000
0.0191
0.0191
64.81
1.42
1,500
BARCLAYS UNIT 1AH
01PDP
289.868
1,052.520
245.9496
670.7233
0.0000
0.0000
0.0112
0.0191
64.81
1.42
1,500
BARCLAYS UNIT 2AH
01PDP
302.080
528.974
280.2641
368.2601
0.0000
0.0000
0.0191
0.0191
64.81
1.42
1,500
BARNES, D. E. ESTATE 2
01PDP
237.971
377.120
212.1236
353.6547
0.0000
0.0000
0.0001
0.0001
64.11
0.68
1,500
BARNES, D. E. ESTATE 3H
01PDP
363.686
515.538
303.5918
423.4641
0.0000
0.0000
0.0004
0.0004
64.11
0.68
1,500
BARNES, D. E. ESTATE 4H
01PDP
457.315
518.265
304.6744
370.9872
0.0000
0.0000
0.0001
0.0004
64.11
0.68
1,500
BARR 10-8 B UNIT A 5H
01PDP
236.182
266.893
130.2936
79.6132
0.0000
0.0000
0.0003
0.0003
64.81
1.42
1,500
BARR 10-8 B UNIT L 5H
01PDP
291.818
221.748
143.5389
77.6655
0.0000
0.0000
0.0003
0.0003
64.81
1.42
1,500
BARSTOW 155 1
01PDP
93.353
78.619
60.8006
64.1381
0.0000
0.0000
0.0000
0.0000
64.11
0.68
1,500
BARSTOW 155 2
01PDP
199.376
402.655
122.8598
200.3490
0.0000
0.0000
0.0000
0.0000
64.11
0.68
1,500
BARSTOW 155 3
01PDP
36.669
61.491
11.7414
19.2818
0.0000
0.0000
0.0000
0.0000
64.11
0.68
1,500
BARSTOW 155 4
01PDP
58.328
44.372
12.2987
8.4852
0.0000
0.0000
0.0000
0.0000
64.11
0.68
1,500
BARSTOW -18- 1
01PDP
175.171
1,001.733
138.3503
924.1320
0.0000
0.0000
0.0000
0.0000
64.11
0.68
1,500
BARSTOW -18- 2
01PDP
173.318
392.110
171.8749
351.0483
0.0000
0.0000
0.0000
0.0000
64.11
0.68
1,500
BARSTOW -18- 3
01PDP
137.970
314.466
75.4833
199.2495
0.0000
0.0000
0.0000
0.0000
64.11
0.68
1,500
BARSTOW -18- 4
01PDP
109.535
499.388
107.8179
429.0723
0.0000
0.0000
0.0000
0.0000
64.11
0.68
1,500
BARSTOW -18- 5
01PDP
172.935
599.355
143.0169
461.6539
0.0000
0.0000
0.0000
0.0000
64.11
0.68
1,500
BARSTOW -18- 6
01PDP
147.933
587.842
67.6088
179.6888
0.0000
0.0000
0.0000
0.0000
64.11
0.68
1,500
BARSTOW 18 7
01PDP
157.840
98.089
37.3614
21.0378
0.0000
0.0000
0.0000
0.0000
64.11
0.68
1,500
BARSTOW -19- 8
01PDP
26.002
124.640
10.0125
33.9403
0.0000
0.0000
0.0000
0.0000
64.11
0.68
1,500
BARSTOW -19- 9
01PDP
62.503
167.561
15.9897
38.1936
0.0000
0.0000
0.0000
0.0000
64.11
0.68
1,500
BARSTOW -23- 1
01PDP
182.041
644.048
151.9941
603.7551
0.0000
0.0000
0.0000
0.0000
64.11
0.68
1,500
BARSTOW -23- 10
01PDP
160.006
366.329
74.1393
146.5382
0.0000
0.0000
0.0000
0.0000
64.11
0.68
1,500
BARSTOW -23- 2
01PDP
191.953
577.673
162.7027
392.3186
0.0000
0.0000
0.0000
0.0000
64.11
0.68
1,500
BARSTOW -23- 3
01PDP
157.808
512.241
136.8133
417.2766
0.0000
0.0000
0.0000
0.0000
64.11
0.68
1,500
BARSTOW -23- 4
01PDP
215.310
696.272
161.7860
428.1466
0.0000
0.0000
0.0000
0.0000
64.11
0.68
1,500
BARSTOW -23- 5
01PDP
106.714
660.326
84.5068
458.0118
0.0000
0.0000
0.0000
0.0000
64.11
0.68
1,500
BARSTOW -23- 6A
01PDP
72.743
211.013
71.5362
210.7508
0.0000
0.0000
0.0000
0.0000
64.11
0.68
1,500








GROSS ULTIMATE RESERVES, CUMULATIVE PRODUCTION, AND BASIC ECONOMIC DATA - TABLE 8
GROSS ULT OIL
GROSS ULT GAS
OIL PRICE INITIAL
GAS PRICE INITAL    OP COST
WELL_NAME
RSVCAT
(MBBLS)
(MMCF)
CUM OIL (MBBLS)
CUM GAS (MMCF)
WI
WI_FINAL
RI
RI_FINAL
($/BBL)
($/MCF)
INITAL ($/Mo)
BARSTOW -23- 7
01PDP
102.233
575.148
94.3878
423.3879
0.0000
0.0000
0.0000
0.0000
64.11
0.68
1,500
BARSTOW -23- 8
01PDP
111.527
620.222
91.7337
435.9050
0.0000
0.0000
0.0000
0.0000
64.11
0.68
1,500
BARSTOW -23- 9
01PDP
132.205
613.055
100.6951
445.8054
0.0000
0.0000
0.0000
0.0000
64.11
0.68
1,500
BARSTOW 27 1
01PDP
132.310
531.032
104.1709
352.9297
0.0000
0.0000
0.0000
0.0000
64.11
0.68
1,500
BARSTOW 27 2
01PDP
176.036
202.580
133.0660
192.4429
0.0000
0.0000
0.0000
0.0000
64.11
0.68
1,500
BARSTOW 27 3
01PDP
194.418
277.956
153.8533
197.8158
0.0000
0.0000
0.0000
0.0000
64.11
0.68
1,500
BARSTOW 27 4
01PDP
111.093
295.912
90.4258
190.3362
0.0000
0.0000
0.0000
0.0000
64.11
0.68
1,500
BARSTOW 27 5
01PDP
97.935
479.347
96.2193
466.4705
0.0000
0.0000
0.0000
0.0000
64.11
0.68
1,500
BARSTOW 27 6
01PDP
155.833
785.936
133.0120
513.7398
0.0000
0.0000
0.0000
0.0000
64.11
0.68
1,500
BARSTOW 27 7
01PDP
167.943
375.372
131.4341
231.9461
0.0000
0.0000
0.0000
0.0000
64.11
0.68
1,500
BARSTOW 27 8
01PDP
151.341
491.477
93.2470
218.3998
0.0000
0.0000
0.0000
0.0000
64.11
0.68
1,500
BARSTOW 33 UA 1BS
01PDP
239.225
1,053.549
216.7220
835.6371
0.0000
0.0000
0.0000
0.0000
64.11
0.68
1,500
BARSTOW 33 UB 2BS
01PDP
416.798
2,134.698
330.5969
1,479.5715
0.0000
0.0000
0.0000
0.0000
64.11
0.68
1,500
BARSTOW 33-34 1H
01PDP
728.610
1,368.353
641.1749
1,248.6741
0.0000
0.0000
0.0000
0.0000
64.11
0.68
1,500
BARSTOW 33-35 1H
01PDP
450.978
942.465
394.7227
829.0366
0.0000
0.0000
0.0000
0.0000
64.11
0.68
1,500
BARSTOW 33-35 2H
01PDP
483.581
1,043.541
417.6886
823.0417
0.0000
0.0000
0.0000
0.0000
64.11
0.68
1,500
BARSTOW 33-35 3H
01PDP
527.559
2,703.848
392.3680
2,015.5948
0.0000
0.0000
0.0000
0.0000
64.11
0.68
1,500
BARSTOW A 3652H
01PDP
1,183.087
5,187.613
835.7480
3,385.4448
0.0000
0.0000
0.0000
0.0000
64.11
0.68
1,500
BATES S CRC JF 5H
01PDP
0.000
14,115.305
0.0000
13,640.3190
0.0000
0.0000
0.0000
0.0000
0.00
1.95
1,500
BATES S CRC JF 7H
01PDP
0.000
7,398.553
0.0000
2,654.7070
0.0000
0.0000
0.0000
0.0000
0.00
1.95
1,500
BAYES '16' 1
01PDP
60.495
225.543
57.0704
225.3752
0.0000
0.0000
0.0003
0.0003
64.67
1.39
1,500
BAYES '4' 1
01PDP
97.258
352.529
93.1484
350.1835
0.0000
0.0000
0.0004
0.0004
64.67
1.39
1,500
BAYES '4' 3
01PDP
75.263
287.716
75.2626
287.7161
0.0000
0.0000
0.0003
0.0003
64.67
1.39
1,500
BAYES '4A' 2
01PDP
25.631
163.912
25.6315
163.9116
0.0000
0.0000
0.0004
0.0004
64.67
1.39
1,500
BAYES '4A' 3
01PDP
37.618
312.770
34.7151
275.9256
0.0000
0.0000
0.0004
0.0004
64.67
1.39
1,500
BAYES '4A' 4
01PDP
38.908
200.763
38.0784
196.9110
0.0000
0.0000
0.0004
0.0004
64.67
1.39
1,500
BBC 4-20C5
01PDP
78.683
561.829
59.2476
396.6130
0.0000
0.0000
0.0008
0.0008
49.43
2.10
1,500
BEVILACQUA 1
01PDP
0.000
92.947
0.0000
92.9468
0.0000
0.0000
0.0000
0.0000
0.00
1.94
1,500
BIG EL 45-04 1AH
01PDP
438.170
2,113.189
383.6367
986.3278
0.0000
0.0000
0.0033
0.0033
64.81
1.42
1,500
BIG EL 45-04 1SH
01PDP
336.848
179.528
299.9179
178.7481
0.0000
0.0000
0.0034
0.0034
64.81
1.42
1,500
BIG EL 45-04 B 2MS
01PDP
363.859
2,480.035
215.0231
650.5274
0.0000
0.0000
0.0030
0.0030
64.81
1.42
1,500
BIG EL 45-04 C 3SA
01PDP
487.411
1,420.012
305.8376
629.3054
0.0000
0.0000
0.0035
0.0035
64.81
1.42
1,500
BIG EL 45-04 C 3SS
01PDP
193.932
1,164.811
168.4473
395.3715
0.0000
0.0000
0.0035
0.0035
64.81
1.42
1,500
BIG EL 45-04 D 4MS
01PDP
253.024
313.349
182.3458
214.9675
0.0000
0.0000
0.0035
0.0035
64.81
1.42
1,500
BIG EL 45-04 D 4SA
01PDP
667.621
4,866.957
381.4846
1,494.9153
0.0000
0.0000
0.0035
0.0035
64.81
1.42
1,500
BIG EL 45-04 D 4SS
01PDP
199.016
345.186
169.6754
243.0011
0.0000
0.0000
0.0035
0.0035
64.81
1.42
1,500
BIG JAY 10-15 A 1JD
01PDP
144.690
453.375
144.6585
435.2150
0.0000
0.0000
0.0005
0.0005
64.67
1.39
1,500
BIG JAY 10-15 A 1LS
01PDP
257.042
462.386
225.8034
417.9722
0.0000
0.0000
0.0005
0.0005
64.67
1.39
1,500
BIG JAY 10-15 A 1MS
01PDP
186.133
241.312
169.7532
215.8328
0.0000
0.0000
0.0005
0.0005
64.67
1.39
1,500
BIG JAY 10-15 A 1WA
01PDP
594.446
6,987.530
502.2219
3,091.3723
0.0000
0.0000
0.0005
0.0005
64.67
1.39
1,500
BIG JAY 10-15 A 1WD
01PDP
428.865
995.960
207.2402
507.4655
0.0000
0.0000
0.0005
0.0005
64.67
1.39
1,500
BIG JAY 10-15 B 2DN
01PDP
144.937
628.533
137.8912
519.6361
0.0000
0.0000
0.0005
0.0005
64.67
1.39
1,500
BIG JAY 10-15 B 2LS
01PDP
241.864
738.883
205.8500
571.1213
0.0000
0.0000
0.0005
0.0005
64.67
1.39
1,500
BIG JAY 10-15 B 2WB
01PDP
267.823
7,335.891
225.8902
3,310.7638
0.0000
0.0000
0.0005
0.0005
64.67
1.39
1,500
BIG JAY 10-15 B 3JC
01PDP
247.923
634.003
193.8042
474.8799
0.0000
0.0000
0.0005
0.0005
64.67
1.39
1,500
BIG JAY 10-15 C 4LS
01PDP
246.959
2,242.729
221.5714
985.6876
0.0000
0.0000
0.0005
0.0005
64.67
1.39
1,500
BIG JAY 10-15 C 4WA
01PDP
183.263
7,519.825
180.1282
2,934.5933
0.0000
0.0000
0.0005
0.0005
64.67
1.39
1,500
BIG JAY 10-15 D 5JC
01PDP
233.130
7,970.977
175.9180
3,201.6100
0.0000
0.0000
0.0005
0.0005
64.67
1.39
1,500
BIG JAY 10-15 D 6DN
01PDP
326.657
609.235
293.9665
544.8399
0.0000
0.0000
0.0005
0.0005
64.67
1.39
1,500
BIG JAY 10-15 D 6LS
01PDP
158.191
659.459
158.1369
606.0199
0.0000
0.0000
0.0005
0.0005
64.67
1.39
1,500
BIG JAY 10-15 D 6WB
01PDP
89.711
948.557
89.6974
868.4571
0.0000
0.0000
0.0005
0.0005
64.67
1.39
1,500
BIG JAY 10-15 E 7JD
01PDP
244.931
810.648
200.6878
569.4983
0.0000
0.0000
0.0005
0.0005
64.67
1.39
1,500
BIG JAY 10-15 E 7LS
01PDP
261.192
779.359
233.7009
594.7636
0.0000
0.0000
0.0005
0.0005
64.67
1.39
1,500
BIG JAY 10-15 E 7MS
01PDP
136.670
5,937.860
128.8795
2,714.5090
0.0000
0.0000
0.0005
0.0005
64.67
1.39
1,500
BIG JAY 10-15 E 7WA
01PDP
302.970
692.835
264.3971
535.0901
0.0000
0.0000
0.0005
0.0005
64.67
1.39
1,500
BIG JAY 10-15 E 7WD
01PDP
500.470
1,889.611
226.2355
722.7482
0.0000
0.0000
0.0005
0.0005
64.67
1.39
1,500
BIG JAY 10-15 F 4MS
01PDP
180.520
885.315
165.2412
727.6701
0.0000
0.0000
0.0001
0.0005
64.67
1.39
1,500
BIGHORN 33E 2HJ
01PDP
358.717
882.295
259.0774
455.6917
0.0000
0.0000
0.0006
0.0007
64.81
1.42
1,500
BIGHORN 33G 3HJ
01PDP
372.004
1,357.722
298.1577
674.5129
0.0000
0.0000
0.0007
0.0007
64.81
1.42
1,500
BIGHORN HORIZONTAL UNIT 1HJ
01PDP
77.155
65.129
77.1550
65.1291
0.0000
0.0000
0.0010
0.0010
64.81
1.42
1,500
BILLINGSLEY '12' 1
01PDP
39.313
31.897
34.2303
31.4489
0.0000
0.0000
0.0004
0.0004
61.78
3.62
1,500
BILLY BOBS STATE A 3472H
01PDP
533.748
2,982.988
158.3300
575.6728
0.0000
0.0000
0.0000
0.0000
64.11
0.68
1,500
BIZZELL-IRVIN 15L UNIT 116H
01PDP
311.574
2,528.078
287.5851
1,063.1561
0.0000
0.0000
0.0022
0.0022
65.31
1.42
1,500
BIZZELL-IRVIN 15L UNIT 13H
01PDP
360.611
1,977.209
262.1313
825.8753
0.0000
0.0000
0.0022
0.0022
65.31
1.42
1,500
BIZZELL-IRVIN 15L UNIT 18H
01PDP
211.050
2,098.344
152.6614
828.4232
0.0000
0.0000
0.0008
0.0022
65.31
1.42
1,500
BIZZELL-IRVIN 15U UNIT 113H
01PDP
580.442
2,775.550
336.6912
1,327.4455
0.0000
0.0000
0.0022
0.0022
65.31
1.42
1,500
BIZZELL-IRVIN 15U UNIT 114H
01PDP
460.011
572.940
325.3333
420.4073
0.0000
0.0000
0.0022
0.0022
65.31
1.42
1,500
BIZZELL-IRVIN 15U UNIT 115H
01PDP
118.760
1,313.295
100.5135
405.6009
0.0000
0.0000
0.0022
0.0022
65.31
1.42
1,500
BIZZELL-IRVIN 15U UNIT 117H
01PDP
735.745
2,660.681
462.0089
1,279.6605
0.0000
0.0000
0.0022
0.0022
65.31
1.42
1,500
BIZZELL-IRVIN 15U UNIT 118H
01PDP
484.503
570.554
351.1998
428.9861
0.0000
0.0000
0.0022
0.0022
65.31
1.42
1,500
BIZZELL-IRVIN 15U UNIT 14H
01PDP
181.768
556.748
141.7339
286.9999
0.0000
0.0000
0.0022
0.0022
65.31
1.42
1,500
BIZZELL-IRVIN 15U UNIT 15H
01PDP
716.021
1,703.817
433.4528
930.4149
0.0000
0.0000
0.0022
0.0022
65.31
1.42
1,500
BIZZELL-IRVIN 15U UNIT 16H
01PDP
418.837
598.967
312.5605
428.9441
0.0000
0.0000
0.0022
0.0022
65.31
1.42
1,500







GROSS ULTIMATE RESERVES, CUMULATIVE PRODUCTION, AND BASIC ECONOMIC DATA - TABLE 8
GROSS ULT OIL
GROSS ULT GAS
OIL PRICE INITIAL
GAS PRICE INITAL    OP COST
WELL_NAME
RSVCAT
(MBBLS)
(MMCF)
CUM OIL (MBBLS)
CUM GAS (MMCF)
WI
WI_FINAL
RI
RI_FINAL
($/BBL)
($/MCF)
INITAL ($/Mo)
BIZZELL-IRVIN 15U UNIT 17H
01PDP
129.876
550.836
122.2814
264.1886
0.0000
0.0000
0.0022
0.0022
65.31
1.42
1,500
BLESSED W RCH BL 3H
01PDP
0.000
3,214.297
0.0000
1,344.5858
0.0000
0.0000
0.0000
0.0000
0.00
2.90
1,500
BLUEBELL 16-24-23-C5-9H
01PDP
156.083
3,261.978
144.7989
1,272.6424
0.0000
0.0000
0.0003
0.0003
49.43
2.10
1,500
BLUEBELL 24/23-25/26-C5-1H
01PDP
0.000
792.587
0.0000
792.5869
0.0000
0.0000
0.0000
0.0000
0.00
2.10
1,500
BOBCAT 55-1-16-21 E 12H
01PDP
563.475
2,528.928
373.9868
1,662.1676
0.0000
0.0000
0.0000
0.0000
63.05
1.44
1,500
BOBCAT 55-1-16-21 F 13H
01PDP
626.058
3,355.508
421.2668
2,041.5334
0.0000
0.0000
0.0000
0.0000
63.05
1.44
1,500
BOBCAT 55-1-16-21 G 14H
01PDP
925.426
4,006.917
480.8998
1,994.4896
0.0000
0.0000
0.0000
0.0000
63.05
1.44
1,500
BOBCAT 55-1-16-21 H 15H
01PDP
907.758
3,869.946
461.8151
1,757.0683
0.0000
0.0000
0.0000
0.0000
63.05
1.44
1,500
BOBCAT 55-1-16-21 I 21H
01PDP
419.406
4,622.091
244.6748
2,533.8770
0.0000
0.0000
0.0000
0.0000
63.05
1.44
1,500
BOBCAT 55-1-16-21 J 22H
01PDP
399.614
4,538.879
242.7640
2,068.6549
0.0000
0.0000
0.0000
0.0000
63.05
1.44
1,500
BOBCAT 55-1-28 UNIT 1H
01PDP
675.111
3,078.430
552.8302
2,320.7993
0.0000
0.0000
0.0001
0.0001
63.05
1.44
1,500
BOENING UNIT 1H
01PDP
155.179
920.998
155.1786
920.9977
0.0000
0.0000
0.0107
0.0107
63.67
2.96
1,500
BOENING UNIT 2H
01PDP
172.059
1,669.982
153.5155
1,351.0353
0.0000
0.0000
0.0107
0.0107
63.67
2.96
1,500
BOENING UNIT 3H
01PDP
291.169
2,311.348
224.9696
1,621.3199
0.0000
0.0000
0.0107
0.0107
63.67
2.96
1,500
BOENING UNIT 4H
01PDP
240.492
1,653.393
208.4062
1,402.2361
0.0000
0.0000
0.0107
0.0107
63.67
2.96
1,500
BOENING UNIT 6L
01PDP
198.915
1,416.353
165.2431
1,115.0329
0.0000
0.0000
0.0107
0.0107
63.67
2.96
1,500
BOENING UNIT 6U
01PDP
274.015
1,853.531
195.1847
1,143.0538
0.0000
0.0000
0.0107
0.0107
63.67
2.96
1,500
BOLT 15-33H
01PDP
262.963
224.851
208.9839
130.4133
0.0000
0.0000
0.0006
0.0006
62.58
2.49
1,500
BOLT 406-0904H
01PDP
384.125
630.687
354.8279
510.5266
0.0000
0.0000
0.0053
0.0081
62.58
2.49
1,500
BOLT 407-0904H
01PDP
537.605
628.218
500.2077
526.2599
0.0000
0.0000
0.0005
0.0081
62.58
2.49
1,500
BONACCI 1
01PDP
0.000
91.499
0.0000
91.4988
0.0000
0.0000
0.0000
0.0000
0.00
1.94
1,500
BONACCI 2
01PDP
0.000
80.189
0.0000
80.1893
0.0000
0.0000
0.0000
0.0000
0.00
1.94
1,500
BOND 223A
01PDP
88.197
277.804
88.1966
277.8043
0.0000
0.0000
0.0007
0.0007
64.67
1.39
1,500
BOREAS 79 1H
01PDP
337.041
640.482
284.7298
637.6723
0.0000
0.0000
0.0002
0.0003
64.47
1.60
1,500
BORUM E SMF JF 4H
01PDP
0.000
15,764.377
0.0000
11,717.6020
0.0000
0.0000
0.0000
0.0000
0.00
1.95
1,500
BORUM E SMF JF 6H
01PDP
0.000
15,182.439
0.0000
11,922.8560
0.0000
0.0000
0.0000
0.0000
0.00
1.95
1,500
BORUM W SMF JF 2H
01PDP
0.000
14,005.349
0.0000
10,704.4010
0.0000
0.0000
0.0000
0.0000
0.00
1.95
1,500
BOW TIE 41-44 1AH
01PDP
335.806
457.128
291.0808
332.8416
0.0000
0.0000
0.0002
0.0005
64.81
1.42
1,500
BOW TIE 41-44 1BH
01PDP
256.709
300.161
199.9917
194.6923
0.0000
0.0000
0.0005
0.0005
64.81
1.42
1,500
BOW TIE 41-44 2AH
01PDP
148.205
392.468
103.7120
217.8847
0.0000
0.0000
0.0005
0.0005
64.81
1.42
1,500
BOW TIE 41-44 2SH
01PDP
99.282
161.964
78.1348
110.1367
0.0000
0.0000
0.0005
0.0005
64.81
1.42
1,500
BOW TIE 41-44 3AH
01PDP
224.076
736.278
169.8602
419.7760
0.0000
0.0000
0.0005
0.0005
64.81
1.42
1,500
BOW TIE 41-44 3SH
01PDP
210.754
680.448
171.2185
385.6435
0.0000
0.0000
0.0005
0.0005
64.81
1.42
1,500
BOW TIE E 7MS
01PDP
214.953
631.644
78.8816
94.6187
0.0000
0.0000
0.0024
0.0024
64.81
1.42
1,500
BOW TIE F 8MS
01PDP
106.613
434.922
53.1878
67.3665
0.0000
0.0000
0.0025
0.0025
64.81
1.42
1,500
BOX NAIL 2LM
01PDP
501.610
1,956.858
395.2855
963.5403
0.0000
0.0000
0.0001
0.0001
64.67
1.39
1,500
BOX NAIL 3LL
01PDP
196.696
240.845
196.6960
240.8452
0.0000
0.0000
0.0001
0.0001
64.67
1.39
1,500
BOX NAIL E 1LM
01PDP
332.490
1,131.344
267.9382
687.5971
0.0000
0.0000
0.0000
0.0001
64.67
1.39
1,500
BOX UNIT 42-55 1AH
01PDP
658.209
4,680.633
189.6742
1,027.5491
0.0000
0.0000
0.0011
0.0050
64.81
1.42
1,500
BOX UNIT 42-55 1SH
01PDP
214.382
525.723
147.4201
281.6614
0.0000
0.0000
0.0050
0.0050
64.81
1.42
1,500
BOX UNIT 42-55 2AH
01PDP
326.343
631.133
177.5407
297.8316
0.0000
0.0000
0.0014
0.0050
64.81
1.42
1,500
BOX UNIT 42-55 2SH
01PDP
275.695
457.211
146.1843
239.5091
0.0000
0.0000
0.0050
0.0050
64.81
1.42
1,500
BOX UNIT 42-55 3LS
01PDP
455.784
175.462
305.0259
160.7037
0.0000
0.0000
0.0050
0.0050
64.81
1.42
1,500
BOX UNIT 42-55 4WA
01PDP
364.698
1,134.667
291.7544
567.0543
0.0000
0.0000
0.0050
0.0050
64.81
1.42
1,500
BOYD, FANNIE 5
01PDP
266.193
579.957
266.1928
579.9569
0.0000
0.0000
0.0084
0.0084
65.07
2.14
1,500
BOYD, FANNIE 8
01PDP
35.941
252.405
35.9414
252.4048
0.0000
0.0000
0.0084
0.0084
65.07
2.14
1,500
BRACERO 226-34 UNIT 1H
01PDP
236.187
2,536.753
163.3484
1,607.0420
0.0000
0.0000
0.0012
0.0012
64.11
0.68
1,500
BRAMBLETT 34-216 1H
01PDP
169.586
886.561
136.0524
711.1507
0.0000
0.0000
0.0015
0.0015
64.11
0.68
1,500
BRAUN B S1 2008LH
01PDP
624.449
1,200.538
401.7463
522.5894
0.0000
0.0000
0.0001
0.0001
65.31
1.42
1,500
BRAUN B S10 2014JH
01PDP
485.010
1,837.603
311.6442
855.4384
0.0000
0.0000
0.0001
0.0001
65.31
1.42
1,500
BRAUN B S11 2004LH
01PDP
366.473
789.002
247.8235
446.5207
0.0000
0.0000
0.0002
0.0002
65.31
1.42
1,500
BRAUN B S12 2004MH
01PDP
375.603
664.712
354.1192
562.1752
0.0000
0.0000
0.0002
0.0002
65.31
1.42
1,500
BRAUN B S13 2003LH
01PDP
573.723
977.403
359.5423
525.5501
0.0000
0.0000
0.0002
0.0002
65.31
1.42
1,500
BRAUN B S14 2003MH
01PDP
415.568
1,275.516
351.6551
558.5599
0.0000
0.0000
0.0002
0.0002
65.31
1.42
1,500
BRAUN B S2 2008MH
01PDP
546.245
1,232.272
308.2386
490.9713
0.0000
0.0000
0.0000
0.0001
65.31
1.42
1,500
BRAUN B S3 2007LH
01PDP
474.756
963.711
342.5228
569.7498
0.0000
0.0000
0.0000
0.0001
65.31
1.42
1,500
BRAUN B S4 2007MH
01PDP
427.217
1,344.007
301.0981
651.4574
0.0000
0.0000
0.0000
0.0001
65.31
1.42
1,500
BRAUN B S5 2016JH
01PDP
638.750
2,341.177
433.3362
816.5711
0.0000
0.0000
0.0001
0.0001
65.31
1.42
1,500
BRAUN B S6 2006LH
01PDP
417.513
1,312.319
290.7120
570.5212
0.0000
0.0000
0.0000
0.0001
65.31
1.42
1,500
BRAUN B S7 2006MH
01PDP
496.104
1,819.453
346.1372
720.7030
0.0000
0.0000
0.0000
0.0001
65.31
1.42
1,500
BRAUN B S8 2005LH
01PDP
367.526
910.882
253.1517
541.3928
0.0000
0.0000
0.0000
0.0001
65.31
1.42
1,500
BRAUN B S9 2005MH
01PDP
625.309
1,832.951
417.9747
766.5998
0.0000
0.0000
0.0001
0.0001
65.31
1.42
1,500
BRAUN B W1 2001MH
01PDP
998.931
1,808.956
695.4721
827.0594
0.0000
0.0000
0.0002
0.0002
65.31
1.42
1,500
BRAUN B W3 2001LH
01PDP
826.302
1,514.996
588.1086
776.2479
0.0000
0.0000
0.0001
0.0002
65.31
1.42
1,500
BRAUN C W10 2106LH
01PDP
893.854
2,524.812
584.4581
1,033.5849
0.0000
0.0000
0.0001
0.0001
65.31
1.42
1,500
BRAUN C W11 2106BH
01PDP
362.700
3,993.369
271.3328
1,813.3789
0.0000
0.0000
0.0001
0.0001
65.31
1.42
1,500
BRAUN C W5 2108LH
01PDP
661.420
1,466.958
445.9469
672.0059
0.0000
0.0000
0.0003
0.0003
65.31
1.42
1,500
BRAUN C W6 2108BH
01PDP
362.757
2,340.440
270.4498
149.7190
0.0000
0.0000
0.0001
0.0001
65.31
1.42
1,500
BRAUN C W7 2107MH
01PDP
656.026
1,105.150
440.0893
639.1439
0.0000
0.0000
0.0000
0.0001
65.31
1.42
1,500
BRAUN C W8 2107LH
01PDP
790.381
1,897.414
550.0109
963.4293
0.0000
0.0000
0.0001
0.0001
65.31
1.42
1,500
BRAUN C W9 2106MH
01PDP
602.260
1,663.599
426.3875
829.3259
0.0000
0.0000
0.0000
0.0001
65.31
1.42
1,500
BROKEN ARROW 55-54-1-12 H 1WA
01PDP
232.549
687.861
86.3427
195.1985
0.0000
0.0000
0.0013
0.0013
64.81
1.42
1,500
BROKEN ARROW 55-54-1-12 H 1WB
01PDP
142.096
289.636
59.9437
97.8490
0.0000
0.0000
0.0013
0.0013
64.81
1.42
1,500








GROSS ULTIMATE RESERVES, CUMULATIVE PRODUCTION, AND BASIC ECONOMIC DATA - TABLE 8
GROSS ULT OIL
GROSS ULT GAS
OIL PRICE INITIAL
GAS PRICE INITAL    OP COST
WELL_NAME
RSVCAT
(MBBLS)
(MMCF)
CUM OIL (MBBLS)
CUM GAS (MMCF)
WI
WI_FINAL
RI
RI_FINAL
($/BBL)
($/MCF)
INITAL ($/Mo)
BROKEN ARROW 55-54-1-12 H 2WA
01PDP
170.334
1,079.364
59.4226
213.0902
0.0000
0.0000
0.0013
0.0013
64.81
1.42
1,500
BROKEN ARROW 55-54-1-12 H 2WB
01PDP
137.933
56.219
53.5477
20.2540
0.0000
0.0000
0.0013
0.0013
64.81
1.42
1,500
BROKEN ARROW 55-54-1-12 H 3LS
01PDP
219.804
388.670
191.6334
355.6653
0.0000
0.0000
0.0013
0.0013
64.81
1.42
1,500
BROKEN ARROW 55-54-1-12 H 4W
01PDP
345.195
879.469
257.2953
770.0028
0.0000
0.0000
0.0012
0.0013
64.81
1.42
1,500
BROOKE 184-185 UNIT 132H
01PDP
387.648
4,172.810
194.7799
2,077.7369
0.0000
0.0000
0.0006
0.0006
64.11
0.68
1,500
BROOKE 184-185 UNIT 221H
01PDP
474.637
4,036.369
249.4292
2,253.5558
0.0000
0.0000
0.0006
0.0006
64.11
0.68
1,500
BROOKE 184-185 UNIT 232H
01PDP
336.782
3,704.358
180.0569
1,886.2351
0.0000
0.0000
0.0006
0.0006
64.11
0.68
1,500
BROOKE 184-185 UNIT 233H
01PDP
272.531
3,661.553
149.8438
1,570.8424
0.0000
0.0000
0.0006
0.0006
64.11
0.68
1,500
BROOKE 184-185 UNIT 2H
01PDP
581.997
7,769.458
433.7799
4,897.9720
0.0000
0.0000
0.0006
0.0006
64.11
0.68
1,500
BROOKE 184-185 UNIT 331H
01PDP
301.809
5,086.973
178.8188
2,058.2014
0.0000
0.0000
0.0006
0.0006
64.11
0.68
1,500
BROOKS 1
01PDP
93.297
164.732
75.7353
126.9414
0.0000
0.0000
0.0113
0.0113
64.67
1.39
1,500
BROWN, A. D. 2
01PDP
111.520
0.000
107.7408
0.0000
0.0000
0.0000
0.0026
0.0026
65.56
0.00
1,500
BRUT 40-33 1AH
01PDP
355.948
906.400
260.6532
346.0147
0.0000
0.0000
0.0141
0.0141
64.81
1.42
1,500
BRUT A 1MS
01PDP
152.325
325.281
104.9240
128.2774
0.0000
0.0000
0.0107
0.0107
64.81
1.42
1,500
BRUT B 2LS
01PDP
204.594
858.910
110.8542
235.5289
0.0000
0.0000
0.0107
0.0107
64.81
1.42
1,500
BRUT C 3A
01PDP
502.012
1,310.111
254.3187
382.5520
0.0000
0.0000
0.0071
0.0071
64.81
1.42
1,500
BRUT D 5A
01PDP
403.784
868.149
217.5596
305.1466
0.0000
0.0000
0.0071
0.0071
64.81
1.42
1,500
BRUT E 6LS
01PDP
221.604
1,609.120
135.0245
341.1788
0.0000
0.0000
0.0107
0.0107
64.81
1.42
1,500
BUCHANAN 3111 2
01PDP
105.539
217.673
80.4683
216.4736
0.0000
0.0000
0.0013
0.0013
64.81
1.42
1,500
BUCKEYE 55-1-28 UNIT 1H
01PDP
542.893
2,466.150
483.3156
2,147.2515
0.0000
0.0000
0.0001
0.0001
63.05
1.44
1,500
BUELL 10-11-5 10H
01PDP
0.000
19,218.212
0.0000
14,360.0820
0.0000
0.0000
0.0000
0.0000
0.00
1.27
1,500
BUELL 10-11-5 1H
01PDP
47.134
7,185.362
46.8985
5,411.3435
0.0000
0.0000
0.0210
0.0210
57.77
1.27
1,500
BUELL 10-11-5 206H
01PDP
41.944
19,787.300
41.9101
14,722.0840
0.0000
0.0000
0.0187
0.0750
57.77
1.27
1,500
BUELL 10-11-5 210H
01PDP
0.000
18,998.044
0.0000
14,139.9100
0.0000
0.0000
0.0000
0.0000
0.00
1.27
1,500
BUELL 10-11-5 2H
01PDP
38.535
6,701.324
38.0086
5,455.2370
0.0000
0.0000
0.0114
0.0210
57.77
1.27
1,500
BUELL 10-11-5 3H
01PDP
43.014
7,053.838
42.7825
5,598.7275
0.0000
0.0000
0.0032
0.0210
57.77
1.27
1,500
BUELL 10-11-5 4H
01PDP
47.625
8,539.757
47.1239
6,754.8935
0.0000
0.0000
0.0210
0.0210
57.77
1.27
1,500
BUELL 10-11-5 6H
01PDP
0.000
17,766.456
0.0000
13,231.2380
0.0000
0.0000
0.0000
0.0000
0.00
1.27
1,500
BURKHOLDER 'A' UNIT 1
01PDP
0.000
70,414.632
0.0000
70,414.6320
0.0000
0.0000
0.0000
0.0000
0.00
0.68
1,500
BUSH-NUNN 13A 1H
01PDP
416.149
1,532.074
153.7519
436.5628
0.0000
0.0000
0.0012
0.0012
63.84
1.06
1,500
BUSH-NUNN 13B 2H
01PDP
476.177
3,204.299
180.5676
612.2583
0.0000
0.0000
0.0012
0.0012
63.84
1.06
1,500
BUSH-NUNN 13C 3H
01PDP
208.729
2,396.651
122.2895
402.2080
0.0000
0.0000
0.0012
0.0012
63.84
1.06
1,500
BUSH-NUNN 13D 4H
01PDP
449.226
2,776.506
236.7602
645.5349
0.0000
0.0000
0.0012
0.0012
63.84
1.06
1,500
BUSH-NUNN 13E 5H
01PDP
277.445
1,046.550
186.0788
393.0499
0.0000
0.0000
0.0012
0.0012
63.84
1.06
1,500
BUSH-NUNN 13F 6H
01PDP
520.973
2,894.426
181.7524
485.0823
0.0000
0.0000
0.0012
0.0012
63.84
1.06
1,500
BUTCHEE '21' 1
01PDP
110.992
75.375
103.3322
65.5621
0.0000
0.0000
0.0117
0.0117
64.67
1.39
1,500
BUTCHEE '21' 2
01PDP
110.094
107.178
92.8379
81.0950
0.0000
0.0000
0.0117
0.0117
64.67
1.39
1,500
BUTCHEE '21' 3
01PDP
30.295
40.710
29.9026
39.5283
0.0000
0.0000
0.0117
0.0117
64.67
1.39
1,500
BUTCHEE '21' 4
01PDP
76.404
46.776
56.8754
32.8387
0.0000
0.0000
0.0117
0.0117
64.67
1.39
1,500
BUTCHEE '21' 5
01PDP
29.022
29.946
27.2512
25.9458
0.0000
0.0000
0.0062
0.0117
64.67
1.39
1,500
BUTCHEE '21' 6
01PDP
85.458
63.764
45.1990
52.1487
0.0000
0.0000
0.0117
0.0117
64.67
1.39
1,500
BUTCHEE '21' 7
01PDP
89.981
52.722
65.7852
42.9804
0.0000
0.0000
0.0117
0.0117
64.67
1.39
1,500
BUTCHEE '21' 8
01PDP
103.727
88.241
85.8950
66.9389
0.0000
0.0000
0.0117
0.0117
64.67
1.39
1,500
BUTCHER BUTTE 27-144EWH-23
01PDP
453.391
541.454
425.0266
485.5033
0.0000
0.0000
0.0003
0.0016
49.43
2.10
1,500
BUTTERBUMPS 39-46 A 2DN
01PDP
955.212
955.427
537.8964
424.0154
0.0000
0.0000
0.0000
0.0000
65.56
1.01
1,500
BUZZARD NORTH 6972 A 1H
01PDP
1,047.181
3,689.602
820.5018
2,488.1605
0.0000
0.0000
0.0010
0.0010
64.47
1.60
1,500
BUZZARD NORTH 6972 B 2H
01PDP
398.711
1,790.371
278.1428
1,293.0495
0.0000
0.0000
0.0010
0.0010
64.47
1.60
1,500
BUZZARD NORTH 6972 S 3H
01PDP
490.104
2,991.918
316.4256
1,320.8133
0.0000
0.0000
0.0010
0.0010
64.47
1.60
1,500
BUZZARD SOUTH 6972 A 3H
01PDP
534.885
3,122.806
372.4692
1,669.8890
0.0000
0.0000
0.0012
0.0012
64.47
1.60
1,500
BUZZARD SOUTH 6972 A 4H
01PDP
414.277
2,733.931
306.5347
1,581.5040
0.0000
0.0000
0.0012
0.0012
64.47
1.60
1,500
BUZZARD SOUTH 6972 B 1H
01PDP
746.699
2,957.568
614.0472
2,006.0983
0.0000
0.0000
0.0012
0.0012
64.47
1.60
1,500
BYRD 34-170 UNIT 3H
01PDP
268.679
630.470
230.9000
424.6528
0.0000
0.0000
0.0002
0.0002
64.11
0.68
1,500
BYRD 34-170 UNIT 4H
01PDP
283.932
1,044.111
250.2164
726.8336
0.0000
0.0000
0.0002
0.0002
64.11
0.68
1,500
CAIRO 10-4-59 H 1W
01PDP
432.610
225.997
226.9765
68.8096
0.0000
0.0000
0.0001
0.0001
64.81
1.42
1,500
CALIFORNIA CHROME UNIT 2H
01PDP
685.237
7,801.810
513.2154
5,476.4175
0.0000
0.0000
0.0008
0.0008
64.11
0.68
1,500
CALIFORNIA CHROME UNIT 5003HR
01PDP
642.013
6,390.375
458.3514
4,536.2680
0.0000
0.0000
0.0008
0.0008
64.11
0.68
1,500
CALVERLEY-LANE 30G 7H
01PDP
576.711
3,677.838
357.2645
1,251.8671
0.0000
0.0000
0.0033
0.0033
65.07
2.14
1,500
CALVERLEY-LANE 30H 8H
01PDP
309.451
3,933.612
188.9043
1,288.2019
0.0000
0.0000
0.0003
0.0034
65.07
2.14
1,500
CALVERLEY-LANE 30I 9H
01PDP
643.166
3,178.776
377.2749
1,205.5180
0.0000
0.0000
0.0004
0.0034
65.07
2.14
1,500
CALVERLEY-LANE 30J 10H
01PDP
332.122
5,513.829
202.4929
1,362.8111
0.0000
0.0000
0.0033
0.0033
65.07
2.14
1,500
CALVERLEY-LANE 30K 11H
01PDP
475.278
2,039.757
271.6536
796.5278
0.0000
0.0000
0.0033
0.0033
65.07
2.14
1,500
CALVERLEY-LANE 30L 12H
01PDP
408.897
4,636.472
228.8072
1,387.5716
0.0000
0.0000
0.0013
0.0033
65.07
2.14
1,500
CARALYNE 24 1
01PDP
15.235
1,236.033
14.0633
1,025.2809
0.0000
0.0000
0.0004
0.0012
65.31
1.42
1,500
CARELESS WHISPER I 19-15 5SH
01PDP
843.428
1,218.610
337.0614
228.9788
0.0000
0.0000
0.0004
0.0004
64.81
1.42
1,500
CARELESS WHISPER J 19-15 5AH
01PDP
655.554
1,955.916
299.3613
306.3048
0.0000
0.0000
0.0004
0.0004
64.81
1.42
1,500
CARELESS WHISPER K 19-15 6SH
01PDP
615.451
1,394.888
244.8097
215.6955
0.0000
0.0000
0.0004
0.0004
64.81
1.42
1,500
CARELESS WHISPER L 19-15 6AH
01PDP
327.045
1,328.496
171.0292
239.1136
0.0000
0.0000
0.0005
0.0005
64.81
1.42
1,500
CASPER A1 8LA
01PDP
227.524
340.392
227.5241
340.3917
0.0002
0.0002
0.0002
0.0002
64.11
0.68
35,000
CASPER A2 15UA
01PDP
279.271
404.395
241.5700
388.7792
0.0000
0.0000
0.0002
0.0002
64.11
0.68
1,500
CASPER A3 7LA
01PDP
241.515
330.026
224.6942
314.5738
0.0000
0.0000
0.0002
0.0002
64.11
0.68
1,500
CASSIDY UNIT 26-23 1H
01PDP
244.189
195.964
192.2490
143.7832
0.0000
0.0000
0.0122
0.0122
61.78
3.62
1,500
CASSIDY UNIT 26-23 5AH
01PDP
355.444
573.087
261.8797
273.5799
0.0000
0.0000
0.0122
0.0122
61.78
3.62
1,500
CASSIDY UNIT 26-23 7AH
01PDP
309.434
657.550
108.2215
131.1469
0.0000
0.0000
0.0122
0.0122
61.78
3.62
1,500








GROSS ULTIMATE RESERVES, CUMULATIVE PRODUCTION, AND BASIC ECONOMIC DATA - TABLE 8
GROSS ULT OIL
GROSS ULT GAS
OIL PRICE INITIAL
GAS PRICE INITAL    OP COST
WELL_NAME
RSVCAT
(MBBLS)
(MMCF)
CUM OIL (MBBLS)
CUM GAS (MMCF)
WI
WI_FINAL
RI
RI_FINAL
($/BBL)
($/MCF)
INITAL ($/Mo)
CATES 24 1
01PDP
57.616
69.348
43.4078
68.9993
0.0000
0.0000
0.0034
0.0044
64.81
1.42
1,500
CENA WYN JF 2H
01PDP
0.000
21,777.082
0.0000
15,088.0100
0.0000
0.0000
0.0000
0.0000
0.00
1.95
1,500
CENA WYN JF 4H
01PDP
0.000
13,565.078
0.0000
10,741.8300
0.0000
0.0000
0.0000
0.0000
0.00
1.95
1,500
CHALUPA 34-153 UNIT 1H
01PDP
893.279
2,194.777
648.4207
1,430.1753
0.0000
0.0000
0.0030
0.0030
64.11
0.68
1,500
CHALUPA 34-153 UNIT 2H
01PDP
976.761
1,634.147
764.3042
1,205.1415
0.0000
0.0000
0.0030
0.0030
64.11
0.68
1,500
CHAMBERS FED W-39138 1-25
01PDP
18.898
1,909.002
18.8976
1,909.0016
0.0000
0.0000
0.0034
0.0034
62.58
2.49
1,500
CHAPARRAL UNIT A1 15SH
01PDP
347.729
421.219
287.1439
295.2514
0.0000
0.0000
0.0010
0.0010
64.81
1.42
1,500
CHAPARRAL UNIT A1 21H
01PDP
329.957
605.140
256.0890
415.3031
0.0000
0.0000
0.0010
0.0010
64.81
1.42
1,500
CHAPARRAL UNIT A1 8AH
01PDP
746.021
930.853
628.9958
776.8723
0.0000
0.0000
0.0010
0.0010
64.81
1.42
1,500
CHAPARRAL UNIT A2 7AH
01PDP
265.967
543.730
237.4221
472.4585
0.0000
0.0000
0.0011
0.0011
61.78
3.62
1,500
CHAPARRAL UNIT A3 14SH
01PDP
386.994
577.615
297.5044
454.5478
0.0000
0.0000
0.0011
0.0011
61.78
3.62
1,500
CHAPARRAL UNIT A3 20H
01PDP
390.482
1,948.335
238.9225
814.0586
0.0000
0.0000
0.0011
0.0011
61.78
3.62
1,500
CHAPARRAL UNIT A4 6AH
01PDP
385.329
1,693.327
268.9616
619.2727
0.0000
0.0000
0.0011
0.0011
61.78
3.62
1,500
CHAPARRAL UNIT A5 13SH
01PDP
207.038
745.364
160.1746
353.3578
0.0000
0.0000
0.0011
0.0011
65.56
1.01
1,500
CHAPARRAL UNIT A5 19H
01PDP
297.231
336.308
210.7421
251.1880
0.0000
0.0000
0.0011
0.0011
65.56
1.01
1,500
CHAPARRAL UNIT A5 5AH
01PDP
593.861
2,469.780
416.6891
862.9886
0.0000
0.0000
0.0011
0.0011
65.56
1.01
1,500
CHARLIE 210468 7A
01PDP
0.000
16,935.198
0.0000
12,069.9370
0.0000
0.0000
0.0000
0.0000
0.00
2.90
1,500
CHARLIE 210468 8B
01PDP
0.000
15,339.383
0.0000
11,084.2120
0.0000
0.0000
0.0000
0.0000
0.00
2.90
1,500
CHARLIE 210469 10B
01PDP
0.000
20,117.322
0.0000
14,427.9320
0.0000
0.0000
0.0000
0.0000
0.00
2.90
1,500
CHARLIE 210469 9A
01PDP
0.000
19,871.604
0.0000
14,503.8520
0.0000
0.0000
0.0000
0.0000
0.00
2.90
1,500
CHARLIE 210472 4A
01PDP
0.000
9,792.627
0.0000
8,538.9230
0.0000
0.0000
0.0000
0.0000
0.00
2.90
1,500
CHARLIE 210472 5B
01PDP
0.000
10,730.332
0.0000
9,494.4760
0.0000
0.0000
0.0000
0.0000
0.00
2.90
1,500
CHARLIE 210472 6C
01PDP
0.000
9,650.785
0.0000
8,958.0470
0.0000
0.0000
0.0000
0.0000
0.00
2.90
1,500
CHAROLAIS 28 21 B2NC STATE COM 001H
01PDP
372.627
363.476
282.0424
257.5156
0.0000
0.0000
0.0014
0.0014
60.50
1.88
1,500
CHAROLAIS 28 21 W1MD STATE COM 001H
01PDP
269.142
295.241
161.1782
135.7014
0.0000
0.0000
0.0007
0.0007
60.50
1.88
1,500
CHAROLAIS 33 21 B1GB STATE COM 001H
01PDP
585.906
1,002.655
336.3269
435.9455
0.0000
0.0000
0.0052
0.0052
60.50
1.88
1,500
CHAROLAIS 33 21 B1HA STATE COM
01PDP
706.458
1,075.287
416.8358
509.4641
0.0000
0.0000
0.0052
0.0052
60.50
1.88
1,500
CHEER UNIT 1H
01PDP
217.867
885.659
164.1823
723.7306
0.0000
0.0000
0.0000
0.0000
60.52
2.85
1,500
CHEER UNIT 2H
01PDP
256.878
1,222.010
182.5683
800.2116
0.0000
0.0000
0.0000
0.0000
60.52
2.85
1,500
CHEST THUMPER 1-5 UNIT 1 112
01PDP
352.160
1,416.778
208.7735
505.7374
0.0000
0.0000
0.0003
0.0003
64.67
1.39
1,500
CHEST THUMPER 1-5 UNIT 1 122
01PDP
705.730
3,392.199
417.6967
1,443.3253
0.0000
0.0000
0.0003
0.0003
64.67
1.39
1,500
CHEST THUMPER 1-5 UNIT 1 123
01PDP
391.606
670.563
216.1626
251.2747
0.0000
0.0000
0.0003
0.0003
64.67
1.39
1,500
CHEST THUMPER 1-5 UNIT 1 125
01PDP
404.490
880.701
253.6727
381.8560
0.0000
0.0000
0.0003
0.0003
64.67
1.39
1,500
CHEST THUMPER 1-5 UNIT 1 126
01PDP
514.873
971.223
287.3611
358.0390
0.0000
0.0000
0.0003
0.0003
64.67
1.39
1,500
CHEST THUMPER 1-5 UNIT 1 132
01PDP
747.658
3,301.690
443.0455
1,351.4521
0.0000
0.0000
0.0003
0.0003
64.67
1.39
1,500
CHEST THUMPER 1-5 UNIT 1 133
01PDP
200.980
354.844
109.7659
134.4864
0.0000
0.0000
0.0003
0.0003
64.67
1.39
1,500
CHEST THUMPER 1-5 UNIT 1 135
01PDP
332.369
744.588
219.1542
330.0007
0.0000
0.0000
0.0003
0.0003
64.67
1.39
1,500
CHEST THUMPER 1-5 UNIT 1 136
01PDP
420.291
769.203
225.2597
296.2523
0.0000
0.0000
0.0003
0.0003
64.67
1.39
1,500
CHEST THUMPER 1-5 UNIT 1 142
01PDP
791.089
3,667.943
474.8968
853.8425
0.0000
0.0000
0.0003
0.0003
64.67
1.39
1,500
CHEST THUMPER 1-5 UNIT 1 143R
01PDP
258.139
485.909
143.7349
176.9031
0.0000
0.0000
0.0003
0.0003
64.67
1.39
1,500
CHEST THUMPER 1-5 UNIT 1A 221
01PDP
236.182
802.396
163.9321
359.5558
0.0000
0.0000
0.0003
0.0003
64.67
1.39
1,500
CHEST THUMPER 1-5 UNIT 1A 231
01PDP
212.504
1,125.786
133.2010
359.7056
0.0000
0.0000
0.0003
0.0003
64.67
1.39
1,500
CHEST THUMPER 1-5 UNIT 1A 241
01PDP
490.550
780.020
270.4240
356.6708
0.0000
0.0000
0.0003
0.0003
64.67
1.39
1,500
CHEST THUMPER 1-5 UNIT 1B 211
01PDP
554.930
1,846.485
225.5878
663.5371
0.0000
0.0000
0.0003
0.0003
64.67
1.39
1,500
CHEST THUMPER 1-5 UNIT 1B 224
01PDP
194.641
2,013.401
148.6342
650.4876
0.0000
0.0000
0.0003
0.0003
64.67
1.39
1,500
CHEST THUMPER 1-5 UNIT 1B 234
01PDP
303.792
931.333
183.7488
387.7979
0.0000
0.0000
0.0003
0.0003
64.67
1.39
1,500
CHEVRON UNIT 03-38 1H
01PDP
456.402
452.406
346.4193
446.3954
0.0000
0.0000
0.0002
0.0004
64.81
1.42
1,500
CHEVRON UNIT 03-38 2AH
01PDP
393.208
1,159.169
359.9976
741.0377
0.0000
0.0000
0.0004
0.0004
64.81
1.42
1,500
CHEVRON UNIT 03-38 2SH
01PDP
283.302
526.792
196.5609
393.6499
0.0000
0.0000
0.0004
0.0004
64.81
1.42
1,500
CHEVRON UNIT 03-38 3AH
01PDP
209.718
945.955
86.3413
139.6394
0.0000
0.0000
0.0004
0.0004
64.81
1.42
1,500
CHEVRON UNIT 03-38 3MH
01PDP
164.803
1,185.909
55.8808
122.3328
0.0000
0.0000
0.0004
0.0004
64.81
1.42
1,500
CHEVRON UNIT 03-38 3SH
01PDP
198.924
1,023.967
75.5588
122.7185
0.0000
0.0000
0.0004
0.0004
64.81
1.42
1,500
CHEVRON UNIT 03-38 4AH
01PDP
305.956
1,410.270
127.0910
182.2595
0.0000
0.0000
0.0004
0.0004
64.81
1.42
1,500
CHEVRON UNIT 03-38 4MH
01PDP
124.097
587.245
48.8208
102.1078
0.0000
0.0000
0.0004
0.0004
64.81
1.42
1,500
CHEVRON UNIT 03-56 4SH
01PDP
158.577
370.327
75.5498
88.7008
0.0000
0.0000
0.0004
0.0004
64.81
1.42
1,500
CHEVRON UNIT 03-56 5AH
01PDP
298.633
1,010.244
112.9232
138.4277
0.0000
0.0000
0.0004
0.0004
64.81
1.42
1,500
CHEVRON UNIT 03-56 5MH
01PDP
166.898
344.466
57.0546
78.6532
0.0000
0.0000
0.0004
0.0004
64.81
1.42
1,500
CHEVRON UNIT 03-56 5SH
01PDP
188.147
392.751
56.5264
84.2487
0.0000
0.0000
0.0004
0.0004
64.81
1.42
1,500
CHEVRON UNIT 03-56 6AH
01PDP
160.084
1,680.409
63.9006
201.9060
0.0000
0.0000
0.0004
0.0004
64.81
1.42
1,500
CHINOOK 55-1-7 UNIT 1H
01PDP
537.512
2,702.391
369.4418
1,805.9821
0.0000
0.0000
0.0001
0.0001
63.05
1.44
1,500
CHRIESMAN 2
01PDP
94.548
692.266
93.1161
685.0980
0.0000
0.0000
0.0015
0.0015
63.84
1.06
1,500
CHRIESMAN 3
01PDP
9.436
228.966
9.4360
228.9657
0.0000
0.0000
0.0000
0.0000
0.00
1.06
1,500
CHUMCHAL UNIT 4H
01PDP
116.709
690.412
116.7094
690.4115
0.0000
0.0000
0.0102
0.0102
63.67
2.96
1,500
CHUMCHAL UNIT 6L
01PDP
241.733
1,495.174
195.1098
1,219.1623
0.0000
0.0000
0.0102
0.0102
63.67
2.96
1,500
CHUMCHAL UNIT 7L
01PDP
243.117
1,452.019
205.8005
1,307.7405
0.0000
0.0000
0.0102
0.0102
63.67
2.96
1,500
CHUMCHAL-GERDES 1H
01PDP
214.496
898.421
147.7604
462.3212
0.0000
0.0000
0.0081
0.0081
63.67
2.96
1,500
CHURRO 34-157/158 UNIT 1H
01PDP
1,226.138
1,825.825
892.8326
1,424.1501
0.0000
0.0000
0.0001
0.0001
64.11
0.68
1,500
CLARICE STARLING SUNDOWN B 4521LS
01PDP
715.918
3,385.362
466.8851
1,084.3388
0.0000
0.0000
0.0053
0.0053
64.81
1.42
1,500
CLARICE STARLING SUNDOWN D 4542WA
01PDP
747.980
2,290.715
561.9518
1,115.7108
0.0000
0.0000
0.0039
0.0039
64.81
1.42
1,500
CLAWSON 1
01PDP
0.000
90.878
0.0000
90.8776
0.0000
0.0000
0.0000
0.0000
0.00
1.94
1,500
CLAWSON 3
01PDP
0.000
163.128
0.0000
163.1279
0.0000
0.0000
0.0000
0.0000
0.00
1.94
1,500
CLAWSON 5
01PDP
0.000
119.707
0.0000
119.7073
0.0000
0.0000
0.0000
0.0000
0.00
1.94
1,500
CLAWSON 7
01PDP
0.000
8.744
0.0000
8.7444
0.0000
0.0000
0.0000
0.0000
0.00
1.94
1,500








GROSS ULTIMATE RESERVES, CUMULATIVE PRODUCTION, AND BASIC ECONOMIC DATA - TABLE 8
GROSS ULT OIL
GROSS ULT GAS
OIL PRICE INITIAL
GAS PRICE INITAL    OP COST
WELL_NAME
RSVCAT
(MBBLS)
(MMCF)
CUM OIL (MBBLS)
CUM GAS (MMCF)
WI
WI_FINAL
RI
RI_FINAL
($/BBL)
($/MCF)
INITAL ($/Mo)
CLEMENTS ALLOCATION A 26-35 4HA
01PDP
207.342
392.326
97.6623
135.3104
0.0000
0.0000
0.0002
0.0002
61.78
3.62
1,500
COLE 36-37 A UNIT A 2H
01PDP
125.674
39.357
109.2231
36.3887
0.0000
0.0000
0.0001
0.0001
64.81
1.42
1,500
COLE 36-37 B UNIT A 7H
01PDP
342.530
395.710
222.1414
163.2435
0.0000
0.0000
0.0001
0.0001
64.81
1.42
1,500
COLE 36-37 B UNIT L 7H
01PDP
292.704
149.208
206.1703
72.6707
0.0000
0.0000
0.0001
0.0001
64.81
1.42
1,500
COLLINS WYN JF 2H
01PDP
0.000
10,133.340
0.0000
8,255.2295
0.0000
0.0000
0.0000
0.0000
0.00
1.95
1,500
COLLINS WYN JF 4H
01PDP
0.000
10,506.019
0.0000
8,698.9570
0.0000
0.0000
0.0000
0.0000
0.00
1.95
1,500
COLLINS WYN JF 6H
01PDP
0.000
11,369.132
0.0000
9,317.0240
0.0000
0.0000
0.0000
0.0000
0.00
1.95
1,500
COLUMBINE 34-167 1H
01PDP
303.228
556.327
261.8645
512.8656
0.0000
0.0000
0.0000
0.0000
64.11
0.68
1,500
COLUMBINE 34-167 2H
01PDP
268.239
896.147
194.9911
521.0114
0.0000
0.0000
0.0000
0.0000
64.11
0.68
1,500
COLUMBINE 34-167 3H
01PDP
247.661
615.507
181.9550
525.6358
0.0000
0.0000
0.0000
0.0000
64.11
0.68
1,500
COLUMBINE 34-167 4H
01PDP
288.133
485.993
282.2067
476.0507
0.0000
0.0000
0.0000
0.0000
64.11
0.68
1,500
COMANCHE 1H
01PDP
482.408
1,716.797
472.5208
1,715.7508
0.0000
0.0000
0.0000
0.0000
60.52
2.85
1,500
CONNER 15-10 (ALLOC-A) 1NA
01PDP
462.059
1,874.404
337.4147
719.5011
0.0000
0.0000
0.0143
0.0143
64.81
1.42
1,500
CONNER 15-10 (ALLOC-B) 2NB
01PDP
361.831
832.052
232.2854
497.3348
0.0000
0.0000
0.0143
0.0143
64.81
1.42
1,500
CONNER 15-10 (ALLOC-B) 2NS
01PDP
201.665
384.653
170.7327
266.4366
0.0000
0.0000
0.0145
0.0145
64.81
1.42
1,500
CONNER 15-10 (ALLOC-C) 3NA
01PDP
450.680
1,604.128
332.7421
622.1965
0.0000
0.0000
0.0147
0.0147
64.81
1.42
1,500
CONNER 15-10 (ALLOC-D) 4NB
01PDP
493.119
2,752.555
352.3700
955.0798
0.0000
0.0000
0.0146
0.0146
64.81
1.42
1,500
CONNER 15-10 (ALLOC-D) 4NS
01PDP
246.285
1,297.389
186.8974
386.6953
0.0000
0.0000
0.0140
0.0140
64.81
1.42
1,500
CONNER 15-3 (ALLOC-E) 5NA
01PDP
570.805
1,728.131
388.7698
771.4191
0.0000
0.0000
0.0016
0.0088
64.81
1.42
1,500
CONNER 15-3 (ALLOC-F) 6NB
01PDP
537.603
2,386.716
371.9725
800.8009
0.0000
0.0000
0.0086
0.0086
64.81
1.42
1,500
CONNER 15-3 (ALLOC-F) 6NS
01PDP
274.449
1,231.016
202.4151
405.7424
0.0000
0.0000
0.0067
0.0067
64.81
1.42
1,500
CONNER 15-3 (ALLOC-G) 7NA
01PDP
457.290
1,780.339
336.6455
759.9416
0.0000
0.0000
0.0094
0.0094
64.81
1.42
1,500
CONNER 15-3 (ALLOC-H) 8NB
01PDP
645.748
2,530.996
445.3669
944.8138
0.0000
0.0000
0.0089
0.0089
64.81
1.42
1,500
CONNER 15-3 (ALLOC-H) 8NS
01PDP
314.925
1,417.895
236.4198
535.6923
0.0000
0.0000
0.0096
0.0096
64.81
1.42
1,500
CONRAD 70-82 A UNIT A 3H
01PDP
257.420
87.722
230.9930
79.2998
0.0000
0.0000
0.0002
0.0002
61.78
3.62
1,500
CONRAD 70-82 A UNIT L 2H
01PDP
220.824
66.606
185.6720
59.4838
0.0000
0.0000
0.0002
0.0002
61.78
3.62
1,500
CONSTANTAN 34-174 (N) 1H
01PDP
659.648
3,743.058
557.7043
2,920.0108
0.0000
0.0000
0.0000
0.0000
64.11
0.68
1,500
CONWAY 210089 7B
01PDP
0.000
13,029.040
0.0000
10,249.9400
0.0000
0.0000
0.0000
0.0000
0.00
2.90
1,500
CONWAY 210089 8A
01PDP
0.000
14,342.176
0.0000
11,908.4370
0.0000
0.0000
0.0000
0.0000
0.00
2.90
1,500
COOK '21' 1
01PDP
49.725
26.543
47.4045
24.4934
0.0000
0.0000
0.0117
0.0117
64.67
1.39
1,500
COOK '21' 2
01PDP
63.312
66.469
46.4078
48.5421
0.0000
0.0000
0.0117
0.0117
64.67
1.39
1,500
COOK '21' 3
01PDP
42.383
59.111
36.9959
51.4242
0.0000
0.0000
0.0049
0.0117
64.67
1.39
1,500
COOK '21' 4
01PDP
65.245
59.864
59.4513
58.1645
0.0000
0.0000
0.0044
0.0117
64.67
1.39
1,500
COOK '21' 5
01PDP
68.609
54.483
44.0538
42.8535
0.0000
0.0000
0.0117
0.0117
64.67
1.39
1,500
COOK '21' 6
01PDP
26.699
43.299
26.6990
43.2994
0.0000
0.0000
0.0000
0.0000
0.00
1.39
1,500
COOK '21' 7
01PDP
47.756
59.805
41.6449
57.4954
0.0000
0.0000
0.0117
0.0117
64.67
1.39
1,500
COOK '21' 8
01PDP
40.753
45.918
40.7530
45.9178
0.0000
0.0000
0.0117
0.0117
64.67
1.39
1,500
COOK S RCH BL 4H
01PDP
0.000
15,042.029
0.0000
7,509.6245
0.0000
0.0000
0.0000
0.0000
0.00
2.90
1,500
COOKIE 55-2728-23S
01PDP
538.838
490.918
352.4532
336.7264
0.0000
0.0000
0.0016
0.0016
49.43
2.10
1,500
COOKIE 57-2728-23K
01PDP
337.899
300.391
169.1888
180.7403
0.0000
0.0000
0.0016
0.0016
49.43
2.10
1,500
COOKIE 58-2728-23R
01PDP
664.281
807.898
369.6600
375.0843
0.0000
0.0000
0.0016
0.0016
49.43
2.10
1,500
COOKIE 78-2728-23G
01PDP
398.712
335.766
206.0676
173.9393
0.0000
0.0000
0.0016
0.0016
49.43
2.10
1,500
COPPER CREEK A8 44H
01PDP
197.062
1,130.007
132.7579
445.3385
0.0000
0.0000
0.0006
0.0006
65.56
1.01
1,500
COPPER CREEK A9 12SH
01PDP
295.770
915.094
163.4708
365.6215
0.0000
0.0000
0.0006
0.0006
65.56
1.01
1,500
CORNELL 226-34 1H
01PDP
474.838
4,807.545
276.0536
2,822.2548
0.0000
0.0000
0.0008
0.0008
64.11
0.68
1,500
COURAGE 53-2827-23P
01PDP
424.705
316.264
234.0948
202.6168
0.0000
0.0000
0.0014
0.0016
49.43
2.10
1,500
COURAGE 63-2827-23K
01PDP
596.387
885.390
360.7021
421.9257
0.0000
0.0000
0.0016
0.0016
49.43
2.10
1,500
COURAGE 67-2827-23M
01PDP
733.665
1,076.020
417.7098
516.1148
0.0000
0.0000
0.0004
0.0016
49.43
2.10
1,500
COURAGE 75-2827-23O
01PDP
464.454
479.036
254.8420
211.7766
0.0000
0.0000
0.0016
0.0016
49.43
2.10
1,500
COWDEN 'E' 2
01PDP
71.307
522.387
62.6799
472.8482
0.0000
0.0000
0.0010
0.0010
65.31
1.42
1,500
COWDEN 'F' 2402
01PDP
37.194
82.306
37.1937
82.3065
0.0000
0.0000
0.0002
0.0000
65.31
1.42
1,500
COWDEN 'F' 2403
01PDP
53.730
56.922
47.7908
54.4026
0.0000
0.0000
0.0009
0.0009
65.31
1.42
1,500
COWDEN 'F' 2404
01PDP
10.649
56.743
10.6490
56.7427
0.0000
0.0000
0.0000
0.0000
0.00
1.42
1,500
COWDEN 'F' 2405
01PDP
47.250
76.764
43.4998
73.9545
0.0000
0.0000
0.0006
0.0009
65.31
1.42
1,500
COWLEY C 3H
01PDP
0.000
0.000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.00
0.00
1,500
COWLEY D 4H
01PDP
0.000
0.000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.00
0.00
1,500
CRAZY CAMEL 1
01PDP
18.225
16.820
18.2245
16.8202
0.0000
0.0000
0.0021
0.0021
64.11
0.68
1,500
CRAZY CAMEL 2
01PDP
25.605
40.295
23.8974
36.6337
0.0000
0.0000
0.0021
0.0021
64.11
0.68
1,500
CRAZY CAMEL 5
01PDP
9.661
37.529
9.6605
37.5290
0.0000
0.0000
0.0021
0.0021
64.11
0.68
1,500
CRAZY CAMEL 6
01PDP
41.831
49.402
31.0036
34.1791
0.0000
0.0000
0.0021
0.0021
64.11
0.68
1,500
CRAZY CAMEL 7
01PDP
62.199
50.100
30.2508
33.1358
0.0000
0.0000
0.0021
0.0021
64.11
0.68
1,500
CRAZY CAT 41-32 1SH
01PDP
205.525
318.035
192.9266
285.9392
0.0000
0.0000
0.0084
0.0084
64.81
1.42
1,500
CRAZY CAT 41-32 2AH
01PDP
198.680
300.146
183.9588
276.1318
0.0000
0.0000
0.0084
0.0084
64.81
1.42
1,500
CRAZY CAT 41-32 3SH
01PDP
237.001
448.945
228.4371
445.5399
0.0000
0.0000
0.0084
0.0084
64.81
1.42
1,500
CRAZY CAT 41-32 4AH
01PDP
177.577
121.528
177.2375
121.4263
0.0000
0.0000
0.0084
0.0084
64.81
1.42
1,500
CROSS CREEK A 5H-20
01PDP
0.000
10,190.309
0.0000
8,116.5090
0.0000
0.0000
0.0000
0.0000
0.00
1.95
1,500
CROSS CREEK A S CRC JF 4H
01PDP
0.000
38,320.232
0.0000
12,865.0990
0.0000
0.0000
0.0000
0.0000
0.00
1.95
1,500
CROSS CREEK A SE CRC JF 6H
01PDP
0.000
43,211.252
0.0000
16,809.3120
0.0000
0.0000
0.0000
0.0000
0.00
1.95
1,500
CROSS CREEK A SW CRC JF 2H
01PDP
0.000
17,742.848
0.0000
8,010.0045
0.0000
0.0000
0.0000
0.0000
0.00
1.95
1,500
CROSS V RANCH 34-170 UNIT 1H
01PDP
610.790
833.764
419.2161
765.6766
0.0000
0.0000
0.0002
0.0004
64.11
0.68
1,500
CROWIE E RCH BL 3H
01PDP
0.000
18,422.256
0.0000
13,689.9000
0.0000
0.0000
0.0000
0.0000
0.00
2.90
1,500
CROWIE RCH BL 1H
01PDP
0.000
12,521.572
0.0000
7,925.2380
0.0000
0.0000
0.0000
0.0000
0.00
2.90
1,500
CUATRO HIJOS FEE 003H
01PDP
175.427
85.911
126.1887
84.9334
0.0000
0.0000
0.0019
0.0019
60.50
1.88
1,500








GROSS ULTIMATE RESERVES, CUMULATIVE PRODUCTION, AND BASIC ECONOMIC DATA - TABLE 8
GROSS ULT OIL
GROSS ULT GAS
OIL PRICE INITIAL
GAS PRICE INITAL    OP COST
WELL_NAME
RSVCAT
(MBBLS)
(MMCF)
CUM OIL (MBBLS)
CUM GAS (MMCF)
WI
WI_FINAL
RI
RI_FINAL
($/BBL)
($/MCF)
INITAL ($/Mo)
CUATRO HIJOS FEE 004H
01PDP
181.474
143.822
125.0534
89.1996
0.0000
0.0000
0.0019
0.0019
60.50
1.88
1,500
CUATRO HIJOS FEE 008H
01PDP
143.271
157.228
141.0814
150.6124
0.0000
0.0000
0.0019
0.0019
60.50
1.88
1,500
CV RB SU58;SJ MONDELLO ETAL 18 001
01PDP
0.000
381.477
0.0000
363.3768
0.0000
0.0000
0.0000
0.0000
0.00
3.26
1,500
CV RB SUV;SHELBY INTERESTS 31 001
01PDP
0.000
1,113.691
0.0000
1,113.6910
0.0000
0.0000
0.0000
0.0000
0.00
2.14
1,500
CV RB SUW;LESHE 36 001
01PDP
0.000
1,176.395
0.0000
1,146.8413
0.0000
0.0000
0.0000
0.0000
0.00
2.14
1,500
CV RB SUW;NAC 36 001-ALT
01PDP
0.000
581.818
0.0000
581.8177
0.0000
0.0000
0.0000
0.0000
0.00
2.14
1,500
DANIEL D & EDNA MILLER 1
01PDP
0.000
94.912
0.0000
94.9117
0.0000
0.0000
0.0000
0.0000
0.00
1.94
1,500
DANIELLE 183 UNIT 1H
01PDP
567.160
3,693.322
446.9231
2,782.4368
0.0000
0.0000
0.0001
0.0001
64.11
0.68
1,500
DANIELLE 183 UNIT 221H
01PDP
158.419
1,730.879
66.3650
485.3320
0.0000
0.0000
0.0001
0.0001
64.11
0.68
1,500
DANIELLE 183 UNIT 2H
01PDP
620.424
5,422.562
454.3077
3,577.2768
0.0000
0.0000
0.0001
0.0001
64.11
0.68
1,500
DARWIN '22' 1
01PDP
60.218
103.521
46.6008
74.5630
0.0000
0.0000
0.0041
0.0041
64.67
1.39
1,500
DARWIN '22' 2
01PDP
37.010
55.303
28.9077
45.0708
0.0000
0.0000
0.0041
0.0041
64.67
1.39
1,500
DAVID 1
01PDP
123.396
57.879
86.7315
51.6001
0.0000
0.0000
0.0031
0.0031
65.56
1.01
1,500
DAVID L BONACCI 0031
01PDP
0.000
42.147
0.0000
42.1467
0.0000
0.0000
0.0000
0.0000
0.00
1.94
1,500
DAVIS 1
01PDP
128.951
340.163
109.2509
251.2863
0.0000
0.0000
0.0289
0.0298
64.81
1.42
1,500
DAVIS 201-200-199 UNIT 1H
01PDP
292.566
4,356.211
292.5661
4,356.2105
0.0000
0.0000
0.0003
0.0003
64.11
0.68
1,500
DAVIS 36-5 (ALLOC-E) 5SA
01PDP
393.370
1,490.373
286.7994
779.3910
0.0000
0.0000
0.0003
0.0003
64.81
1.42
1,500
DAVIS 36-5 (ALLOC-F) 6SB
01PDP
501.612
2,887.515
374.2029
1,352.6948
0.0000
0.0000
0.0003
0.0003
64.81
1.42
1,500
DAVIS 36-5 (ALLOC-F) 6SS
01PDP
242.219
398.643
199.9792
318.2745
0.0000
0.0000
0.0003
0.0003
64.81
1.42
1,500
DAVIS 36-5 (ALLOC-G) 7SA
01PDP
435.499
799.962
326.8144
473.1439
0.0000
0.0000
0.0001
0.0003
64.81
1.42
1,500
DAVIS 36-5 (ALLOC-H) 8SB
01PDP
483.046
3,395.825
402.1472
1,235.8770
0.0000
0.0000
0.0004
0.0004
64.81
1.42
1,500
DAVIS 36-5 (ALLOC-H) 8SS
01PDP
227.869
152.691
167.4504
130.7576
0.0000
0.0000
0.0003
0.0003
64.81
1.42
1,500
DEMANGONE 1
01PDP
0.000
163.665
0.0000
163.6650
0.0000
0.0000
0.0000
0.0000
0.00
1.94
1,500
DICKSON CRC JF 1H
01PDP
0.000
12,075.034
0.0000
12,075.0340
0.0000
0.0000
0.0000
0.0000
0.00
1.95
1,500
DICKSON CRC JF 3H
01PDP
0.000
12,929.169
0.0000
11,140.9820
0.0000
0.0000
0.0000
0.0000
0.00
1.95
1,500
DILLES BOTTOM 210744 3B
01PDP
0.000
13,902.333
0.0000
13,382.0980
0.0000
0.0000
0.0000
0.0000
0.00
2.90
1,500
DIRE WOLF 30 3BS A 1H
01PDP
356.949
864.154
219.4851
436.3559
0.0000
0.0000
0.0000
0.0002
64.11
0.68
1,500
DIRE WOLF 50 WA A 1H
01PDP
650.490
1,412.656
294.7998
599.9806
0.0000
0.0000
0.0002
0.0002
64.11
0.68
1,500
DIRE WOLF 60 WB A 1H
01PDP
439.276
1,267.221
258.2871
641.2894
0.0000
0.0000
0.0002
0.0002
64.11
0.68
1,500
DIRE WOLF 70 WC A 1H
01PDP
256.694
933.403
123.4059
531.3535
0.0000
0.0000
0.0002
0.0002
64.11
0.68
1,500
DIRE WOLF B 5A
01PDP
327.788
460.891
154.2722
275.9157
0.0000
0.0000
0.0002
0.0002
64.11
0.68
1,500
DIRE WOLF C 6TB
01PDP
295.450
446.077
118.9233
235.4389
0.0000
0.0000
0.0002
0.0002
64.11
0.68
1,500
DIRE WOLF D 7B
01PDP
643.078
5,440.845
209.7772
1,221.8218
0.0000
0.0000
0.0002
0.0002
64.11
0.68
1,500
DIRE WOLF UNIT 1 0402BH
01PDP
263.753
4,736.789
218.8973
1,231.9939
0.0000
0.0000
0.0034
0.0034
64.67
1.39
1,500
DIRE WOLF UNIT 1 0404BH
01PDP
390.848
1,819.147
271.1586
1,252.8355
0.0000
0.0000
0.0034
0.0034
64.67
1.39
1,500
DIRE WOLF UNIT 1 0411AH
01PDP
192.300
540.039
164.8743
272.1926
0.0000
0.0000
0.0034
0.0034
64.67
1.39
1,500
DIRE WOLF UNIT 1 0413AH
01PDP
47.930
755.970
47.7050
450.1258
0.0000
0.0000
0.0002
0.0034
64.67
1.39
1,500
DIRE WOLF UNIT 1 0414AH
01PDP
417.935
500.223
351.6650
322.4634
0.0000
0.0000
0.0034
0.0034
64.67
1.39
1,500
DIRE WOLF UNIT 1 0422SH
01PDP
482.479
653.228
232.0388
291.7687
0.0000
0.0000
0.0034
0.0034
64.67
1.39
1,500
DIRE WOLF UNIT 1 0424SH
01PDP
390.662
634.269
301.6370
337.4863
0.0000
0.0000
0.0034
0.0034
64.67
1.39
1,500
DIRE WOLF UNIT 1 0433SH
01PDP
234.177
1,802.753
164.1722
1,153.8891
0.0000
0.0000
0.0034
0.0034
64.67
1.39
1,500
DIRE WOLF UNIT 1 0471JH
01PDP
506.288
2,613.397
286.2141
1,089.3221
0.0000
0.0000
0.0034
0.0034
64.67
1.39
1,500
DIRE WOLF UNIT 1 0474JH
01PDP
242.346
4,593.657
191.4651
1,294.0663
0.0000
0.0000
0.0034
0.0034
64.67
1.39
1,500
DIRE WOLF UNIT 2 0406BH
01PDP
444.434
985.211
379.8482
740.0181
0.0000
0.0000
0.0013
0.0013
64.67
1.39
1,500
DIRE WOLF UNIT 2 0407BH
01PDP
788.028
4,317.393
433.1753
1,405.3864
0.0000
0.0000
0.0006
0.0013
64.67
1.39
1,500
DIRE WOLF UNIT 2 0415AH
01PDP
368.585
683.658
314.9242
503.7222
0.0000
0.0000
0.0013
0.0013
64.67
1.39
1,500
DIRE WOLF UNIT 2 0416AH
01PDP
270.265
4,368.277
205.4625
1,227.5820
0.0000
0.0000
0.0013
0.0013
64.67
1.39
1,500
DIRE WOLF UNIT 2 0417AH
01PDP
285.239
472.768
245.2960
351.9868
0.0000
0.0000
0.0013
0.0013
64.67
1.39
1,500
DIRE WOLF UNIT 2 0426SH
01PDP
538.803
6,748.990
284.9444
2,427.5698
0.0000
0.0000
0.0013
0.0013
64.67
1.39
1,500
DIRE WOLF UNIT 2 0427SH
01PDP
309.956
4,179.731
242.0427
1,273.8434
0.0000
0.0000
0.0013
0.0013
64.67
1.39
1,500
DIRE WOLF UNIT 2 0428SH
01PDP
296.035
593.730
218.3575
431.5526
0.0000
0.0000
0.0013
0.0013
64.67
1.39
1,500
DIRE WOLF UNIT 2 0435SH
01PDP
441.491
1,105.124
342.3498
662.9315
0.0000
0.0000
0.0013
0.0013
64.67
1.39
1,500
DIRE WOLF UNIT 2 0437SH
01PDP
255.789
2,127.768
213.9594
550.5966
0.0000
0.0000
0.0013
0.0013
64.67
1.39
1,500
DOBBY 43D 1HF
01PDP
223.959
1,253.108
166.7107
516.1753
0.0000
0.0000
0.0008
0.0008
64.81
1.42
1,500
DOLORES WOLF 41-44 A UNIT A 3H
01PDP
253.267
440.238
108.9779
92.9634
0.0000
0.0000
0.0007
0.0007
64.81
1.42
1,500
DOLORES WOLF 41-44 A UNIT L 3H
01PDP
207.292
392.938
100.3981
84.0720
0.0000
0.0000
0.0007
0.0007
64.81
1.42
1,500
DONALDSON 4-54 1H
01PDP
91.020
3,491.296
81.7664
2,818.9380
0.0000
0.0000
0.0002
0.0002
64.47
1.60
1,500
DONALDSON 4-54 U 34H
01PDP
156.409
3,293.735
115.3969
2,218.2393
0.0000
0.0000
0.0002
0.0002
64.47
1.60
1,500
DOYEN NE WEL JF 3H
01PDP
0.000
20,071.578
0.0000
12,393.8040
0.0000
0.0000
0.0000
0.0000
0.00
1.95
1,500
DOYEN NW WEL JF 1H
01PDP
0.000
23,081.288
0.0000
15,417.7850
0.0000
0.0000
0.0000
0.0000
0.00
1.95
1,500
DRAINAGE 34-136 1H
01PDP
608.776
603.663
608.0211
599.9269
0.0000
0.0000
0.0004
0.0004
64.11
0.68
1,500
DRAINAGE 34-136 2H
01PDP
335.566
454.138
310.2671
406.6552
0.0000
0.0000
0.0002
0.0004
64.11
0.68
1,500
DRAINAGE 34-136 3H
01PDP
214.490
412.309
197.4575
397.2656
0.0000
0.0000
0.0004
0.0004
64.11
0.68
1,500
DRAINAGE 34-136 4H
01PDP
227.165
474.323
208.0296
459.1808
0.0000
0.0000
0.0004
0.0004
64.11
0.68
1,500
DRAINAGE A3 6LA
01PDP
598.435
931.341
409.3087
608.1571
0.0000
0.0000
0.0002
0.0002
64.11
0.68
1,500
DRIVER-LANE 30A 1H
01PDP
608.719
2,794.761
392.9490
1,040.8363
0.0000
0.0000
0.0027
0.0027
65.07
2.14
1,500
DRIVER-LANE 30B 2H
01PDP
349.120
2,023.175
222.7111
856.6985
0.0000
0.0000
0.0027
0.0027
65.07
2.14
1,500
DRIVER-LANE 30C 3H
01PDP
482.922
3,473.079
299.7168
989.1434
0.0000
0.0000
0.0027
0.0027
65.07
2.14
1,500
DRIVER-LANE 30D 4H
01PDP
378.279
2,426.840
213.6248
930.8195
0.0000
0.0000
0.0027
0.0027
65.07
2.14
1,500
DRIVER-LANE 30E 5H
01PDP
603.327
3,189.775
378.3687
1,204.0969
0.0000
0.0000
0.0027
0.0027
65.07
2.14
1,500
DRIVER-LANE 30F 6H
01PDP
373.454
4,392.982
220.1535
1,111.4845
0.0000
0.0000
0.0026
0.0026
65.07
2.14
1,500
DUCHESNE LAND 4-10C5
01PDP
222.940
1,022.186
192.2856
827.3710
0.0000
0.0000
0.0011
0.0011
49.43
2.10
1,500
DUNLAP 023-3
01PDP
0.000
12.523
0.0000
12.5226
0.0000
0.0000
0.0000
0.0000
0.00
1.94
1,500








GROSS ULTIMATE RESERVES, CUMULATIVE PRODUCTION, AND BASIC ECONOMIC DATA - TABLE 8
GROSS ULT OIL
GROSS ULT GAS
OIL PRICE INITIAL
GAS PRICE INITAL    OP COST
WELL_NAME
RSVCAT
(MBBLS)
(MMCF)
CUM OIL (MBBLS)
CUM GAS (MMCF)
WI
WI_FINAL
RI
RI_FINAL
($/BBL)
($/MCF)
INITAL ($/Mo)
DUNLAP 024-4
01PDP
0.000
147.745
0.0000
147.7446
0.0000
0.0000
0.0000
0.0000
0.00
1.94
1,500
DUNN 65-77 A UNIT A 3H
01PDP
554.828
930.091
104.4952
75.1030
0.0000
0.0000
0.0004
0.0004
61.53
2.00
1,500
DYER 33 A
01PDP
44.248
158.270
40.1760
128.6176
0.0000
0.0000
0.0183
0.0183
64.67
1.39
1,500
DYER 3301
01PDP
117.525
200.123
99.1120
147.4885
0.0000
0.0000
0.0183
0.0183
64.67
1.39
1,500
DYER 3302
01PDP
39.793
0.000
39.7933
0.0000
0.0000
0.0000
0.0183
0.0183
64.67
0.00
1,500
DYER 3303
01PDP
56.826
160.173
53.5422
134.3274
0.0000
0.0000
0.0031
0.0183
64.67
1.39
1,500
DYER 33B
01PDP
20.721
88.847
20.7214
88.8468
0.0000
0.0000
0.0183
0.0183
64.67
1.39
1,500
DYER 33D
01PDP
56.771
148.325
54.9364
144.2218
0.0000
0.0000
0.0183
0.0183
64.67
1.39
1,500
DYER 33F
01PDP
19.036
117.000
18.4005
108.0695
0.0000
0.0000
0.0183
0.0183
64.67
1.39
1,500
DYER 33H
01PDP
28.145
84.495
26.2162
72.0364
0.0000
0.0000
0.0183
0.0183
64.67
1.39
1,500
EASON UNIT 1
01PDP
355.989
635.711
355.9888
635.7106
0.0000
0.0000
0.0121
0.0121
64.81
1.42
1,500
EAST ACKERLY DEAN UNIT 99
01PDP
158.168
82.257
144.9991
76.3419
0.0000
0.0000
0.0000
0.0000
65.56
1.01
1,500
EILAND 1806A-33 1H
01PDP
559.542
1,037.103
399.7842
755.8689
0.0000
0.0000
0.0003
0.0003
64.11
0.68
1,500
EILAND 1806B-33 1H
01PDP
758.305
1,341.059
572.5078
892.1739
0.0000
0.0000
0.0003
0.0003
64.11
0.68
1,500
EILAND 1806B-33 62H
01PDP
617.832
1,264.750
485.0684
822.9571
0.0000
0.0000
0.0003
0.0003
64.11
0.68
1,500
EILAND 1806C-33 1H
01PDP
622.285
1,139.598
481.3563
757.1506
0.0000
0.0000
0.0003
0.0003
64.11
0.68
1,500
EILAND 1806C-33 81H
01PDP
369.833
542.823
207.3952
274.0004
0.0000
0.0000
0.0003
0.0003
64.11
0.68
1,500
EILAND 1806C-33 82H
01PDP
466.436
668.824
272.1269
351.9631
0.0000
0.0000
0.0003
0.0003
64.11
0.68
1,500
EILAND 1806C-33 83H
01PDP
343.547
639.915
249.0518
360.6926
0.0000
0.0000
0.0003
0.0003
64.11
0.68
1,500
EILAND 6047A-34 41H
01PDP
718.278
1,560.620
498.6640
858.2309
0.0000
0.0000
0.0008
0.0008
64.11
0.68
1,500
EL KABONG UNIT 48-17-8 301H
01PDP
567.682
628.840
402.4497
358.2407
0.0000
0.0000
0.0003
0.0003
64.15
0.80
1,500
EL KABONG UNIT 48-17-8 302H
01PDP
603.722
590.225
452.8524
400.3228
0.0000
0.0000
0.0003
0.0003
64.15
0.80
1,500
EL KABONG UNIT 48-17-8 303H
01PDP
155.157
84.721
79.6829
41.0738
0.0000
0.0000
0.0003
0.0003
64.15
0.80
1,500
EL KABONG UNIT 48-17-8 701H
01PDP
354.566
645.860
268.1367
373.3215
0.0000
0.0000
0.0003
0.0003
64.15
0.80
1,500
EL KABONG UNIT 48-17-8 702H
01PDP
388.527
1,717.275
308.8652
795.1166
0.0000
0.0000
0.0003
0.0003
64.15
0.80
1,500
EL KABONG UNIT 48-17-8 703H
01PDP
409.878
525.982
316.6777
389.0260
0.0000
0.0000
0.0003
0.0003
64.15
0.80
1,500
EL KABONG UNIT 48-17-8 704H
01PDP
664.430
444.552
403.2346
363.3069
0.0000
0.0000
0.0003
0.0003
64.15
0.80
1,500
EL KABONG UNIT 48-17-8 705H
01PDP
350.955
631.543
212.4609
339.2095
0.0000
0.0000
0.0001
0.0003
64.15
0.80
1,500
EL KABONG UNIT 48-17-8 801H
01PDP
438.535
475.826
375.2979
364.7899
0.0000
0.0000
0.0003
0.0003
64.15
0.80
1,500
EL PASO 4-29B5
01PDP
113.129
252.607
91.6947
216.5837
0.0000
0.0000
0.0004
0.0011
49.43
2.10
1,500
ELIAS 16-9 D 143
01PDP
353.163
1,080.755
190.5674
377.4708
0.0000
0.0000
0.0002
0.0002
64.67
1.39
1,500
ELIAS 16-9 UNIT 1 111
01PDP
259.555
1,605.633
179.4556
361.7795
0.0000
0.0000
0.0002
0.0002
64.67
1.39
1,500
ELIAS 16-9 UNIT 1 122
01PDP
701.449
6,303.834
297.3071
1,265.2929
0.0000
0.0000
0.0002
0.0002
64.67
1.39
1,500
ELIAS 16-9 UNIT 1 124
01PDP
216.711
121.396
147.9139
25.0598
0.0000
0.0000
0.0002
0.0002
64.67
1.39
1,500
ELIAS 16-9 UNIT 1 132
01PDP
639.908
1,470.741
410.3450
734.7149
0.0000
0.0000
0.0002
0.0002
64.67
1.39
1,500
ELIAS 16-9 UNIT 1 141
01PDP
227.261
763.383
155.0523
260.1992
0.0000
0.0000
0.0002
0.0002
64.67
1.39
1,500
ELIAS 16-9 UNIT 1 221
01PDP
169.692
1,496.262
116.1796
401.9099
0.0000
0.0000
0.0002
0.0002
64.67
1.39
1,500
ELIAS 16-9 UNIT 1 223
01PDP
205.691
958.274
141.5595
250.9458
0.0000
0.0000
0.0002
0.0002
64.67
1.39
1,500
ELIAS 16-9 UNIT 1 231
01PDP
330.226
1,669.912
222.3818
442.3000
0.0000
0.0000
0.0002
0.0002
64.67
1.39
1,500
ELIAS 16-9 UNIT 1 233
01PDP
169.865
1,310.531
115.4631
357.5155
0.0000
0.0000
0.0002
0.0002
64.67
1.39
1,500
ELIAS 16-9 UNIT 1 242
01PDP
347.132
1,649.320
224.6258
374.0340
0.0000
0.0000
0.0002
0.0002
64.67
1.39
1,500
ELIAS 16-9 UNIT 2 151
01PDP
432.758
487.655
271.7405
330.8585
0.0000
0.0000
0.0002
0.0002
64.67
1.39
1,500
ELIAS 16-9 UNIT 2 161
01PDP
176.839
421.569
120.4877
200.9564
0.0000
0.0000
0.0002
0.0002
64.67
1.39
1,500
ELIAS 16-9 UNIT 2 163
01PDP
187.422
607.082
124.3277
245.3012
0.0000
0.0000
0.0002
0.0002
64.67
1.39
1,500
ELIAS 16-9 UNIT 2 172
01PDP
497.385
1,745.342
265.6609
706.4324
0.0000
0.0000
0.0002
0.0002
64.67
1.39
1,500
ELIAS 16-9 UNIT 2 173
01PDP
179.189
555.736
128.7680
283.0493
0.0000
0.0000
0.0002
0.0002
64.67
1.39
1,500
ELIAS 16-9 UNIT 2 252
01PDP
260.842
812.644
176.2261
482.1358
0.0000
0.0000
0.0002
0.0002
64.67
1.39
1,500
ELIAS 16-9 UNIT 2 262
01PDP
137.608
196.009
128.1387
160.5774
0.0000
0.0000
0.0002
0.0002
64.67
1.39
1,500
ELIAS 16-9 UNIT 2 271
01PDP
170.754
828.769
121.3763
433.4830
0.0000
0.0000
0.0002
0.0002
64.67
1.39
1,500
ELIAS 16-9 UNIT 2 281
01PDP
452.132
1,718.073
330.2066
747.4968
0.0000
0.0000
0.0002
0.0002
64.67
1.39
1,500
ELIAS 16-9 UNIT 2 282
01PDP
215.377
730.641
150.6829
338.7387
0.0000
0.0000
0.0002
0.0002
64.67
1.39
1,500
ELKHEAD 4144 A 2H
01PDP
943.826
7,561.510
729.1498
4,283.0985
0.0000
0.0000
0.0005
0.0005
64.47
1.60
1,500
ELKHEAD 4144 A 5H
01PDP
509.365
5,071.790
360.6499
2,566.1173
0.0000
0.0000
0.0005
0.0005
64.47
1.60
1,500
ELKHEAD 4144 A 7H
01PDP
627.394
6,533.915
463.7954
3,438.4440
0.0000
0.0000
0.0005
0.0005
64.47
1.60
1,500
ELKHEAD 4144 B 1H
01PDP
790.638
3,830.658
628.1638
2,542.1343
0.0000
0.0000
0.0005
0.0005
64.47
1.60
1,500
ELKHEAD 4144 B 6H
01PDP
353.826
3,295.918
251.2751
1,981.5141
0.0000
0.0000
0.0005
0.0005
64.47
1.60
1,500
ELKHEAD 4144 B 8H
01PDP
428.491
3,370.947
342.6433
2,364.8110
0.0000
0.0000
0.0005
0.0005
64.47
1.60
1,500
ELKHEAD 4144 C 4H
01PDP
430.043
3,170.607
307.2157
1,942.4130
0.0000
0.0000
0.0005
0.0005
64.47
1.60
1,500
ELKHEAD 4144 S 3H
01PDP
466.031
2,350.662
350.8463
1,683.4766
0.0000
0.0000
0.0005
0.0005
64.47
1.60
1,500
ELUSIVE JAZZ 167-168 2HA
01PDP
660.225
1,416.447
480.8927
943.3895
0.0000
0.0000
0.0001
0.0001
64.11
0.68
1,500
ELY GAS UNIT NO. 2 1
01PDP
0.000
1,445.868
0.0000
1,338.9824
0.0000
0.0000
0.0000
0.0000
0.00
2.24
1,500
EMMA 218-219 UNIT 1H
01PDP
613.180
8,779.734
387.4361
5,544.3290
0.0000
0.0000
0.0001
0.0001
64.11
0.68
1,500
EP ENERGY 8-13-14-C5-1H
01PDP
136.253
651.779
121.2847
545.3466
0.0000
0.0000
0.0028
0.0028
49.43
2.10
1,500
EP ENERGY 8-13-14-C5-2H
01PDP
362.008
1,698.239
330.7694
1,346.6420
0.0000
0.0000
0.0028
0.0028
49.43
2.10
1,500
EP ENERGY 8-24-23-C5-2H
01PDP
370.852
1,803.465
335.3670
1,512.8221
0.0000
0.0000
0.0002
0.0003
49.43
2.10
1,500
EP ENERGY 8-24-23-C5-3H
01PDP
155.873
593.340
140.7238
545.8474
0.0000
0.0000
0.0003
0.0003
49.43
2.10
1,500
EPLEY, J. C. 9
01PDP
69.047
55.169
45.6386
54.3497
0.0000
0.0000
0.0007
0.0011
64.67
1.39
1,500
EXTREME 210716 3A
01PDP
0.011
19,993.010
0.0110
13,681.1540
0.0000
0.0000
0.0000
0.0000
0.00
1.95
1,500
EXTREME 210716 4B
01PDP
0.005
13,312.990
0.0054
13,312.9900
0.0000
0.0000
0.0000
0.0000
0.00
1.95
1,500
FAIREY UNIT 1H
01PDP
136.048
0.000
121.9251
0.0000
0.0000
0.0000
0.0187
0.0187
60.52
0.00
1,500
FEARLESS 136-137 A 8WB
01PDP
655.148
836.611
366.6753
710.4864
0.0000
0.0000
0.0013
0.0029
64.67
1.39
1,500
FED W-18346 2-11
01PDP
37.481
3,128.688
33.3727
2,731.2605
0.0000
0.0000
0.0013
0.0017
62.58
2.49
1,500
FED W-18346 3-33
01PDP
40.476
1,073.961
40.4757
1,073.9606
0.0000
0.0000
0.0034
0.0034
62.58
2.49
1,500








GROSS ULTIMATE RESERVES, CUMULATIVE PRODUCTION, AND BASIC ECONOMIC DATA - TABLE 8
GROSS ULT OIL
GROSS ULT GAS
OIL PRICE INITIAL
GAS PRICE INITAL    OP COST
WELL_NAME
RSVCAT
(MBBLS)
(MMCF)
CUM OIL (MBBLS)
CUM GAS (MMCF)
WI
WI_FINAL
RI
RI_FINAL
($/BBL)
($/MCF)
INITAL ($/Mo)
FEDERAL W-7037 30-11
01PDP
18.854
1,479.125
18.8539
1,479.1254
0.0000
0.0000
0.0045
0.0002
61.53
2.00
1,500
FERGUSON 6
01PDP
0.000
28.192
0.0000
28.1918
0.0000
0.0000
0.0000
0.0000
0.00
1.94
1,500
FIELDS UNIT 1H
01PDP
123.955
1,016.907
110.4908
950.4549
0.0000
0.0000
0.0217
0.0217
63.67
2.96
1,500
FIELDS UNIT 2H
01PDP
81.969
893.308
74.0885
840.4330
0.0000
0.0000
0.0217
0.0217
63.67
2.96
1,500
FIELDS UNIT 3H
01PDP
91.331
705.685
89.3353
692.9452
0.0000
0.0000
0.0217
0.0217
63.67
2.96
1,500
FIELDS UNIT 4H
01PDP
89.973
798.139
85.5956
708.1224
0.0000
0.0000
0.0217
0.0217
63.67
2.96
1,500
FIRE EYES 47-38 1NA
01PDP
715.654
3,019.361
458.8109
846.4746
0.0000
0.0000
0.0009
0.0009
64.81
1.42
1,500
FIRE EYES 47-38 1NS
01PDP
344.398
1,682.728
257.5900
463.5018
0.0000
0.0000
0.0009
0.0009
64.81
1.42
1,500
FIRE EYES 47-38 3NA
01PDP
549.872
2,402.247
355.9594
742.1478
0.0000
0.0000
0.0004
0.0009
64.81
1.42
1,500
FIRE EYES 47-38 3NS
01PDP
274.332
212.052
176.5203
146.1791
0.0000
0.0000
0.0009
0.0009
64.81
1.42
1,500
FIRE EYES 47-38 4AH
01PDP
389.078
386.404
332.8568
225.0271
0.0000
0.0000
0.0009
0.0009
64.81
1.42
1,500
FIRE EYES 47-38 4NS
01PDP
448.392
328.508
219.9177
215.7135
0.0000
0.0000
0.0009
0.0009
64.81
1.42
1,500
FIRE FROG 57-32 A 1WA
01PDP
549.329
1,995.315
361.4355
1,244.5799
0.0000
0.0000
0.0005
0.0005
64.11
0.68
1,500
FIRE FROG 57-32 B 2BS
01PDP
960.842
3,529.448
605.6163
1,950.2384
0.0000
0.0000
0.0003
0.0006
64.11
0.68
1,500
FIRE FROG 57-32 C 3WA
01PDP
588.528
1,723.509
397.2110
1,276.3511
0.0000
0.0000
0.0005
0.0005
64.11
0.68
1,500
FIRE FROG 57-32 D 4BS
01PDP
883.955
3,444.005
573.9873
2,014.9914
0.0000
0.0000
0.0006
0.0006
64.11
0.68
1,500
FIRESTORM 54-1-12-13-24 AL1 H 1LS
01PDP
217.894
430.482
122.2893
212.0597
0.0000
0.0000
0.0004
0.0004
64.81
1.42
1,500
FIRESTORM 54-1-12-13-24 AL2 H 1WA
01PDP
259.702
581.936
150.6873
251.7447
0.0000
0.0000
0.0003
0.0003
64.81
1.42
1,500
FIRESTORM 54-1-12-13-24 AL3 H 2WB
01PDP
279.186
836.808
176.9584
287.7987
0.0000
0.0000
0.0004
0.0004
64.81
1.42
1,500
FIRESTORM 54-1-12-13-24 AL4 H 2WA
01PDP
254.317
343.558
173.7068
249.2673
0.0000
0.0000
0.0003
0.0003
64.81
1.42
1,500
FIRESTORM 54-1-12-13-24 AL5 H 2LS
01PDP
313.557
591.689
184.7722
280.6143
0.0000
0.0000
0.0004
0.0004
64.81
1.42
1,500
FIRESTORM 54-1-12-13-24 AL6 H 3WB
01PDP
305.772
815.508
205.7027
321.6811
0.0000
0.0000
0.0004
0.0004
64.81
1.42
1,500
FISHERMAN -A- 1
01PDP
77.036
0.000
62.3664
0.0000
0.0000
0.0000
0.0046
0.0052
64.67
0.00
1,500
FISHERMAN-BRISTOW 23A 1H
01PDP
674.889
1,310.591
468.7638
706.3144
0.0000
0.0000
0.0037
0.0037
64.67
1.39
1,500
FISHERMAN-BRISTOW 23B 2H
01PDP
573.197
918.710
419.2398
632.7061
0.0000
0.0000
0.0034
0.0038
64.67
1.39
1,500
FISHERMAN-BRISTOW 23C 3H
01PDP
699.173
1,279.466
497.5887
672.1158
0.0000
0.0000
0.0018
0.0037
64.67
1.39
1,500
FISHERMAN-BRISTOW 23D 4H
01PDP
819.912
1,521.642
558.9548
800.9495
0.0000
0.0000
0.0021
0.0038
64.67
1.39
1,500
FLAMING STAR 02-11 1SA
01PDP
312.799
2,113.395
249.7973
788.8469
0.0000
0.0000
0.0024
0.0024
64.81
1.42
1,500
FLAMING STAR 02-11 1SS
01PDP
141.899
246.616
133.6068
212.1025
0.0000
0.0000
0.0024
0.0024
64.81
1.42
1,500
FLAMING STAR 02-11 2SS
01PDP
161.626
1,098.105
145.4840
504.3149
0.0000
0.0000
0.0024
0.0024
64.81
1.42
1,500
FLAMING STAR 02-11 3SA
01PDP
166.145
666.873
146.4600
368.8722
0.0000
0.0000
0.0024
0.0024
64.81
1.42
1,500
FLAMING STAR 02-11 4AH
01PDP
587.153
796.320
503.6597
500.3809
0.0000
0.0000
0.0024
0.0024
64.81
1.42
1,500
FLAMING STAR 02-11 4SH
01PDP
425.438
1,444.568
368.8916
637.5861
0.0000
0.0000
0.0024
0.0024
64.81
1.42
1,500
FLASH WEST A 29-20 4201H
01PDP
280.448
812.672
138.0267
186.1330
0.0000
0.0000
0.0004
0.0004
64.81
1.42
1,500
FLASH WEST B 29-20 4102H
01PDP
206.099
430.139
124.2261
166.3348
0.0000
0.0000
0.0004
0.0004
64.81
1.42
1,500
FLASH WEST D 29-20 4204H
01PDP
249.444
1,139.026
131.1104
228.0395
0.0000
0.0000
0.0004
0.0004
64.81
1.42
1,500
FLASH WEST F 29-20 4106H
01PDP
265.626
635.132
128.8765
170.0503
0.0000
0.0000
0.0004
0.0004
64.81
1.42
1,500
FLASH WEST G 29-20 4207H
01PDP
323.202
680.450
145.6025
153.1444
0.0000
0.0000
0.0004
0.0004
64.81
1.42
1,500
FLEMING 13 10H
01PDP
109.057
4,544.700
81.5390
2,783.8725
0.0000
0.0000
0.0029
0.0040
64.47
1.60
1,500
FLOTILLA A 211H
01PDP
506.332
3,148.464
92.1903
358.3828
0.0000
0.0000
0.0017
0.0017
64.11
0.68
1,500
FLOTILLA B 221H
01PDP
520.533
3,236.774
94.7761
368.4349
0.0000
0.0000
0.0017
0.0017
64.11
0.68
1,500
FLOTILLA C 131H
01PDP
526.426
3,273.414
95.8490
372.6055
0.0000
0.0000
0.0017
0.0017
64.11
0.68
1,500
FLOTILLA D 215H
01PDP
513.332
3,191.994
93.4649
363.3376
0.0000
0.0000
0.0017
0.0017
64.11
0.68
1,500
FLOTILLA E 212H
01PDP
433.015
3,731.622
68.4388
422.3590
0.0000
0.0000
0.0017
0.0017
64.11
0.68
1,500
FLOTILLA F 132H
01PDP
482.612
3,000.968
87.8715
341.5936
0.0000
0.0000
0.0017
0.0017
64.11
0.68
1,500
FLOTILLA G 222H
01PDP
486.288
3,023.828
88.5409
344.1958
0.0000
0.0000
0.0017
0.0017
64.11
0.68
1,500
FLOTILLA H 217H
01PDP
488.202
3,035.728
88.8893
345.5503
0.0000
0.0000
0.0017
0.0017
64.11
0.68
1,500
FORT KNOX 11-2 H 1LS
01PDP
170.005
908.488
113.3781
420.8577
0.0000
0.0000
0.0008
0.0008
64.81
1.42
1,500
FORT KNOX 11-2 H 1WA
01PDP
258.921
1,132.683
164.6785
609.8513
0.0000
0.0000
0.0002
0.0008
64.81
1.42
1,500
FORT KNOX 11-2 H 1WB
01PDP
232.272
1,005.695
158.8467
495.3842
0.0000
0.0000
0.0008
0.0008
64.81
1.42
1,500
FORT KNOX 11-2 H 2WA
01PDP
185.299
915.473
139.6112
487.1904
0.0000
0.0000
0.0008
0.0008
64.81
1.42
1,500
FORT KNOX 11-2 H 2WB
01PDP
167.049
1,497.289
129.8838
577.9713
0.0000
0.0000
0.0008
0.0008
64.81
1.42
1,500
FORT KNOX 11-2 R 2LS
01PDP
109.622
597.383
81.0229
266.9549
0.0000
0.0000
0.0008
0.0008
64.81
1.42
1,500
FORT KNOX 11-2-58EX H 3WA
01PDP
260.530
712.154
206.1090
470.3110
0.0000
0.0000
0.0008
0.0008
64.81
1.42
1,500
FORT KNOX 11-2-58X H 3WB
01PDP
234.360
1,112.231
171.9326
603.7486
0.0000
0.0000
0.0008
0.0008
64.81
1.42
1,500
FRED HALL UNIT 2
01PDP
58.153
257.173
52.8752
161.4115
0.0000
0.0000
0.0030
0.0030
65.31
1.42
1,500
FRED HALL UNIT 3
01PDP
70.699
35.185
61.6931
35.1395
0.0000
0.0000
0.0030
0.0030
65.31
1.42
1,500
FRYAR 18 2
01PDP
32.962
76.548
23.5720
71.1074
0.0000
0.0000
0.0096
0.0146
64.81
1.42
1,500
FRYING PAN A 22202 175-176 01H
01PDP
594.935
1,434.688
208.7575
516.3365
0.0000
0.0000
0.0000
0.0000
64.11
0.68
35,000
FRYING PAN B 22202 175-176 02H
01PDP
559.521
1,102.288
185.5117
411.3304
0.0000
0.0000
0.0000
0.0000
64.11
0.68
35,000
FULLER 1
01PDP
106.448
0.000
87.8353
0.0000
0.0000
0.0000
0.0077
0.0077
64.67
0.00
1,500
FUNKY BOSS B 8251H
01PDP
1,225.973
6,089.718
954.6269
4,285.8700
0.0000
0.0000
0.0000
0.0000
64.11
0.68
1,500
FUNKY BOSS C 8270H
01PDP
773.240
4,591.656
493.5697
2,987.1015
0.0000
0.0000
0.0000
0.0000
64.11
0.68
1,500
GADDIE 1-31 UNIT 1H
01PDP
373.803
1,359.334
253.6019
739.8903
0.0000
0.0000
0.0008
0.0008
64.11
0.68
1,500
GADDIE 1-31 UNIT 2H
01PDP
443.656
1,244.665
389.8409
547.3281
0.0000
0.0000
0.0003
0.0008
64.11
0.68
1,500
GADDIE 1-31 UNIT 3H
01PDP
367.934
931.055
335.2198
621.7843
0.0000
0.0000
0.0008
0.0008
64.11
0.68
1,500
GASTON 1
01PDP
0.000
71.466
0.0000
71.4657
0.0000
0.0000
0.0000
0.0000
0.00
1.94
1,500
GASTON 4
01PDP
0.000
120.603
0.0000
120.6034
0.0000
0.0000
0.0000
0.0000
0.00
1.94
1,500
GELETKA 1
01PDP
0.000
100.644
0.0000
100.6442
0.0000
0.0000
0.0000
0.0000
0.00
1.94
1,500
GEORGE T STAGG 5-2 UNIT 1H
01PDP
70.030
2,471.530
69.8764
2,179.3965
0.0000
0.0000
0.0034
0.0034
64.47
1.60
1,500
GEORGIA 39 1
01PDP
128.993
486.094
98.7280
350.1263
0.0000
0.0000
0.0023
0.0023
64.67
1.39
1,500
GERDES UNIT 1H
01PDP
167.285
941.999
167.2848
941.9989
0.0000
0.0000
0.0176
0.0176
63.67
2.96
1,500
GERDES UNIT 2H
01PDP
133.245
722.938
133.2454
722.9376
0.0000
0.0000
0.0176
0.0176
63.67
2.96
1,500








GROSS ULTIMATE RESERVES, CUMULATIVE PRODUCTION, AND BASIC ECONOMIC DATA - TABLE 8
GROSS ULT OIL
GROSS ULT GAS
OIL PRICE INITIAL
GAS PRICE INITAL    OP COST
WELL_NAME
RSVCAT
(MBBLS)
(MMCF)
CUM OIL (MBBLS)
CUM GAS (MMCF)
WI
WI_FINAL
RI
RI_FINAL
($/BBL)
($/MCF)
INITAL ($/Mo)
GERDES UNIT 3H
01PDP
170.222
865.094
148.3701
783.7211
0.0000
0.0000
0.0176
0.0176
63.67
2.96
1,500
GERDES UNIT 4H
01PDP
164.494
1,165.050
160.6681
1,062.2780
0.0000
0.0000
0.0176
0.0176
63.67
2.96
1,500
GERDES UNIT 5H
01PDP
160.882
992.629
154.4927
934.8213
0.0000
0.0000
0.0176
0.0176
63.67
2.96
1,500
GERDES UNIT 6H
01PDP
161.995
1,038.785
161.0773
986.5554
0.0000
0.0000
0.0176
0.0176
63.67
2.96
1,500
GERDES-LANGHOFF 1L
01PDP
252.677
1,334.346
247.4002
1,322.3949
0.0000
0.0000
0.0141
0.0141
63.67
2.96
1,500
GERDES-RATHKAMP 1L
01PDP
363.776
1,801.341
270.4970
1,459.8569
0.0000
0.0000
0.0125
0.0125
63.67
2.96
1,500
GILLESPIE UNIT 1H
01PDP
156.827
443.222
146.1223
440.9491
0.0000
0.0000
0.0141
0.0262
60.52
2.85
1,500
GINGER 22-27 1AH
01PDP
682.472
3,883.481
518.5057
1,376.0881
0.0000
0.0000
0.0010
0.0010
64.81
1.42
1,500
GINGER 22-27 1MS
01PDP
401.225
88.062
284.0970
82.9290
0.0000
0.0000
0.0010
0.0010
64.81
1.42
1,500
GINGER 22-27 2AH
01PDP
624.112
918.377
388.4365
612.1156
0.0000
0.0000
0.0010
0.0010
64.81
1.42
1,500
GINGER 22-27 2SH
01PDP
434.370
2,513.719
356.1286
1,095.2374
0.0000
0.0000
0.0010
0.0010
64.81
1.42
1,500
GIZA 10-4-59 H 4W
01PDP
336.229
375.677
175.6567
128.0266
0.0000
0.0000
0.0001
0.0001
61.53
2.00
1,500
GLASS RANCH 19 1
01PDP
136.198
329.320
124.7697
309.2879
0.0000
0.0000
0.0001
0.0001
64.67
1.39
1,500
GLASS RANCH 19 2HA
01PDP
81.092
371.206
62.0043
287.7630
0.0000
0.0000
0.0001
0.0001
64.67
1.39
1,500
GLASS -Y- 1
01PDP
128.586
197.503
95.9445
181.8267
0.0000
0.0000
0.0001
0.0001
64.67
1.39
1,500
GOERGEN 9-13-14-C5-3H
01PDP
339.391
1,997.977
303.5322
1,573.9301
0.0000
0.0000
0.0012
0.0028
49.43
2.10
1,500
GOERGEN 9-13-14-C5-4H
01PDP
368.799
2,351.647
323.5800
1,664.8383
0.0000
0.0000
0.0028
0.0028
49.43
2.10
1,500
GOLD LION 39-46 A 2DN
01PDP
1,390.527
960.654
834.3656
586.4058
0.0000
0.0000
0.0000
0.0000
65.56
1.01
1,500
GOLD LION 39-46 B 6DN
01PDP
1,059.798
1,349.042
702.3881
563.6225
0.0000
0.0000
0.0000
0.0000
65.56
1.01
1,500
GOLINSKI 4-24B5
01PDP
138.046
325.053
138.0463
325.0526
0.0000
0.0000
0.0059
0.0059
49.43
2.10
1,500
GORDON SE CRC JF 4H
01PDP
0.000
12,673.008
0.0000
10,786.5850
0.0000
0.0000
0.0000
0.0000
0.00
1.95
1,500
GORDON SE CRC JF 6H
01PDP
0.000
12,575.867
0.0000
10,222.9100
0.0000
0.0000
0.0000
0.0000
0.00
1.95
1,500
GORDON SW CRC JF 2H
01PDP
0.000
10,649.079
0.0000
9,301.8740
0.0000
0.0000
0.0000
0.0000
0.00
1.95
1,500
GR CENTRAL 50-64 A UNIT A 1H
01PDP
233.677
162.236
146.8016
105.2058
0.0000
0.0000
0.0017
0.0017
61.78
3.62
1,500
GR CENTRAL 50-64 A UNIT A 2H
01PDP
229.491
399.818
141.3476
166.4328
0.0000
0.0000
0.0017
0.0017
61.78
3.62
1,500
GR CENTRAL 50-64 A UNIT A 3H
01PDP
276.233
269.840
142.1420
124.6487
0.0000
0.0000
0.0017
0.0017
61.78
3.62
1,500
GR CENTRAL 50-64 B UNIT A 5H
01PDP
412.176
419.430
210.3337
210.2185
0.0000
0.0000
0.0022
0.0022
61.78
3.62
1,500
GR CENTRAL 50-64 B UNIT A 6H
01PDP
369.026
625.276
209.0477
188.4772
0.0000
0.0000
0.0022
0.0022
61.78
3.62
1,500
GR CENTRAL 50-64 B UNIT A 7H
01PDP
410.828
464.929
218.5068
198.3667
0.0000
0.0000
0.0022
0.0022
61.78
3.62
1,500
GR WEST 49-62 A UNIT A 1H
01PDP
454.513
1,520.222
264.2105
375.4926
0.0000
0.0000
0.0013
0.0040
61.78
3.62
1,500
GR WEST 49-62 A UNIT A 2H
01PDP
312.933
382.216
189.1680
208.1484
0.0000
0.0000
0.0040
0.0040
61.78
3.62
1,500
GR WEST 49-62 A UNIT A 3H
01PDP
450.534
303.617
220.2687
195.6124
0.0000
0.0000
0.0040
0.0040
61.78
3.62
1,500
GR WEST 49-62 B UNIT A 5H
01PDP
260.363
431.494
153.5923
194.4038
0.0000
0.0000
0.0007
0.0007
61.78
3.62
1,500
GR WEST 49-62 B UNIT A 6H
01PDP
265.651
454.276
175.1039
207.2207
0.0000
0.0000
0.0007
0.0007
61.78
3.62
1,500
GR WEST 49-62 B UNIT A 7H
01PDP
132.318
167.676
103.5595
100.5931
0.0000
0.0000
0.0007
0.0007
61.78
3.62
1,500
GR WEST 49-62 B UNIT L 5H
01PDP
153.719
155.415
80.3602
95.6529
0.0000
0.0000
0.0007
0.0007
61.78
3.62
1,500
GR WEST 49-62 B UNIT L 6H
01PDP
204.423
120.705
135.1103
68.4690
0.0000
0.0000
0.0007
0.0007
61.78
3.62
1,500
GRAFF 1
01PDP
0.000
131.252
0.0000
131.2515
0.0000
0.0000
0.0000
0.0000
0.00
1.94
1,500
GRANT 18A 4HK
01PDP
392.247
1,046.178
330.3504
824.9279
0.0000
0.0000
0.0008
0.0010
64.81
1.42
1,500
GRANT 18B 5HJ
01PDP
849.533
3,104.465
631.1040
1,635.3525
0.0000
0.0000
0.0010
0.0010
64.81
1.42
1,500
GRANT 18B 6HK
01PDP
184.056
356.766
184.0556
356.7664
0.0000
0.0000
0.0010
0.0010
64.81
1.42
1,500
GRANTHAM WEST 50-48 UNIT 1DN
01PDP
593.623
1,296.584
307.2953
553.7283
0.0000
0.0000
0.0023
0.0023
64.67
1.39
1,500
GRANTHAM WEST 50-48 UNIT 1LS
01PDP
180.064
335.480
123.6157
185.6616
0.0000
0.0000
0.0023
0.0023
64.67
1.39
1,500
GRANTHAM WEST 50-48 UNIT 1MS
01PDP
189.300
93.426
98.9919
29.7223
0.0000
0.0000
0.0023
0.0023
64.67
1.39
1,500
GRANTHAM WEST 50-48 UNIT 1WA
01PDP
318.957
1,088.898
218.9291
565.0233
0.0000
0.0000
0.0023
0.0023
64.67
1.39
1,500
GRANTHAM WEST 50-48 UNIT 1WB
01PDP
255.540
1,021.029
179.9024
516.6399
0.0000
0.0000
0.0023
0.0023
64.67
1.39
1,500
GRANTHAM WEST 50-48 UNIT 2DN
01PDP
502.755
1,084.910
324.4587
539.3724
0.0000
0.0000
0.0023
0.0023
64.67
1.39
1,500
GRANTHAM WEST 50-48 UNIT 2JM
01PDP
215.736
1,196.233
146.7255
556.0114
0.0000
0.0000
0.0023
0.0023
64.67
1.39
1,500
GRANTHAM WEST 50-48 UNIT 3DN
01PDP
148.682
1,043.430
142.1161
384.9536
0.0000
0.0000
0.0023
0.0023
64.67
1.39
1,500
GRANTHAM WEST 50-48 UNIT 3LS
01PDP
106.326
315.538
100.9234
198.6871
0.0000
0.0000
0.0023
0.0023
64.67
1.39
1,500
GRANTHAM WEST 50-48 UNIT 3MS
01PDP
71.281
399.068
47.7471
97.1465
0.0000
0.0000
0.0023
0.0023
64.67
1.39
1,500
GRANTHAM WEST 50-48 UNIT 3WA
01PDP
179.418
1,403.245
175.2069
549.2604
0.0000
0.0000
0.0023
0.0023
64.67
1.39
1,500
GRANTHAM WEST 50-48 UNIT 3WB
01PDP
114.872
715.169
98.5966
465.2915
0.0000
0.0000
0.0023
0.0023
64.67
1.39
1,500
GRAYSTONE UNIT 39-26 4AH
01PDP
315.709
1,907.718
143.6292
269.8985
0.0000
0.0000
0.0001
0.0001
64.81
1.42
1,500
GRAYSTONE UNIT 39-26 4SH
01PDP
190.533
843.712
93.3245
156.9013
0.0000
0.0000
0.0001
0.0001
64.81
1.42
1,500
GRAYSTONE UNIT 39-26 5AH
01PDP
320.516
1,635.745
157.5235
322.2968
0.0000
0.0000
0.0001
0.0001
64.81
1.42
1,500
GRAYSTONE UNIT 39-26 5SH
01PDP
199.506
1,009.764
107.1521
172.9986
0.0000
0.0000
0.0001
0.0001
64.81
1.42
1,500
GRAYSTONE UNIT 39-26 6AH
01PDP
273.002
1,149.393
128.2618
248.2013
0.0000
0.0000
0.0001
0.0001
64.81
1.42
1,500
GRAYSTONE UNIT 39-26 6SH
01PDP
308.266
217.238
122.9877
93.8936
0.0000
0.0000
0.0001
0.0001
64.81
1.42
1,500
GREEN CREIGHTON 0401WA
01PDP
329.862
557.875
294.9466
452.8158
0.0000
0.0000
0.0001
0.0001
64.81
1.42
1,500
GREEN CREIGHTON 0429 1WA
01PDP
287.953
454.607
266.8619
431.1345
0.0000
0.0000
0.0001
0.0001
64.81
1.42
1,500
GREER SIKES 42-41 E 251
01PDP
189.688
1,989.276
132.9050
995.0871
0.0000
0.0000
0.0007
0.0007
63.84
1.06
1,500
GREER SIKES 42-41 F 261
01PDP
375.653
7,427.309
213.1443
2,882.5730
0.0000
0.0000
0.0007
0.0007
63.84
1.06
1,500
GREER SIKES 42-41 F 262
01PDP
228.558
1,694.103
164.0015
662.8044
0.0000
0.0000
0.0007
0.0007
63.84
1.06
1,500
GREER SIKES 42-41 G 271
01PDP
253.248
6,228.921
195.1795
2,175.3543
0.0000
0.0000
0.0007
0.0007
63.84
1.06
1,500
GREER SIKES 42-41 G 272
01PDP
210.841
2,372.652
147.4690
826.9530
0.0000
0.0000
0.0007
0.0007
63.84
1.06
1,500
GREER SIKES 42-41 H 281
01PDP
137.513
1,688.278
99.1922
845.7059
0.0000
0.0000
0.0003
0.0007
63.84
1.06
1,500
GRIFFIN RANCH UNIT 23-31 1AH
01PDP
605.211
4,316.211
442.3503
1,816.6723
0.0000
0.0000
0.0007
0.0007
64.81
1.42
1,500
GRIFFIN RANCH UNIT 23-31 1SH
01PDP
212.124
430.341
212.0834
409.9374
0.0000
0.0000
0.0007
0.0007
64.81
1.42
1,500
GRIFFIN RANCH UNIT 23-31 2AH
01PDP
539.330
549.171
368.1210
421.8744
0.0000
0.0000
0.0007
0.0007
64.81
1.42
1,500
GRIFFIN RANCH UNIT 23-31 2SH
01PDP
440.327
540.551
359.8484
447.2898
0.0000
0.0000
0.0007
0.0007
64.81
1.42
1,500
GRIFFIN RANCH UNIT 23-31 3AH
01PDP
653.331
4,621.692
420.0176
1,814.0954
0.0000
0.0000
0.0007
0.0007
64.81
1.42
1,500
GRIFFIN RANCH UNIT 23-31 3SH
01PDP
347.778
212.300
304.5856
175.4916
0.0000
0.0000
0.0007
0.0007
64.81
1.42
1,500








GROSS ULTIMATE RESERVES, CUMULATIVE PRODUCTION, AND BASIC ECONOMIC DATA - TABLE 8
GROSS ULT OIL
GROSS ULT GAS
OIL PRICE INITIAL
GAS PRICE INITAL    OP COST
WELL_NAME
RSVCAT
(MBBLS)
(MMCF)
CUM OIL (MBBLS)
CUM GAS (MMCF)
WI
WI_FINAL
RI
RI_FINAL
($/BBL)
($/MCF)
INITAL ($/Mo)
GRISWOLD S WYN JF 4H
01PDP
0.000
15,998.373
0.0000
12,736.5130
0.0000
0.0000
0.0000
0.0000
0.00
1.95
1,500
GRISWOLD SW WYN JF 2H
01PDP
0.000
16,205.778
0.0000
13,172.8280
0.0000
0.0000
0.0000
0.0000
0.00
1.95
1,500
GRISWOLD WYN JF 6H
01PDP
0.000
10,652.901
0.0000
8,783.4130
0.0000
0.0000
0.0000
0.0000
0.00
1.95
1,500
GRISWOLD WYN JF 8H
01PDP
0.000
10,397.170
0.0000
8,981.8190
0.0000
0.0000
0.0000
0.0000
0.00
1.95
1,500
GRIZZLY BEAR 7780 2U A 2H
01PDP
343.492
1,330.871
307.2795
1,109.3098
0.0000
0.0000
0.0006
0.0006
64.47
1.60
1,500
GRIZZLY BEAR 7780 3U A 3H
01PDP
230.811
1,663.747
201.5323
1,248.2906
0.0000
0.0000
0.0006
0.0006
64.47
1.60
1,500
GRIZZLY BEAR 7780 4U A 4H
01PDP
419.390
2,583.801
342.9959
1,483.1206
0.0000
0.0000
0.0007
0.0007
64.47
1.60
1,500
GRIZZLY BEAR 7780 5U A 5H
01PDP
239.038
1,588.170
196.5700
1,081.2888
0.0000
0.0000
0.0006
0.0006
64.47
1.60
1,500
GRIZZLY BEAR 7780 6U A 6H
01PDP
628.561
2,402.711
444.3545
1,544.0770
0.0000
0.0000
0.0006
0.0006
64.47
1.60
1,500
GRIZZLY SOUTH 7673 A 1H
01PDP
837.564
1,968.440
784.1064
1,793.8001
0.0000
0.0000
0.0020
0.0020
64.47
1.60
1,500
GRIZZLY SOUTH 7673 A 3H
01PDP
237.574
930.399
185.6100
682.8693
0.0000
0.0000
0.0020
0.0020
64.47
1.60
1,500
GRIZZLY SOUTH 7673 A 5H
01PDP
303.823
955.581
268.0843
811.1275
0.0000
0.0000
0.0020
0.0020
64.47
1.60
1,500
GRIZZLY SOUTH 7673 A 8H
01PDP
367.950
928.559
337.0593
875.3069
0.0000
0.0000
0.0020
0.0020
64.47
1.60
1,500
GRIZZLY SOUTH 7673 B 2H
01PDP
517.270
1,575.467
449.7913
1,421.4601
0.0000
0.0000
0.0020
0.0020
64.47
1.60
1,500
GRIZZLY SOUTH 7673 B 4H
01PDP
195.133
1,095.394
129.2991
666.2966
0.0000
0.0000
0.0020
0.0020
64.47
1.60
1,500
GRIZZLY SOUTH 7673 B 6H
01PDP
364.545
1,923.733
256.9073
1,118.1455
0.0000
0.0000
0.0020
0.0020
64.47
1.60
1,500
GRIZZLY WEST 77 1H
01PDP
307.901
1,405.618
247.0890
855.3111
0.0000
0.0000
0.0005
0.0010
64.47
1.60
1,500
GRIZZLY WEST 77 A 3H
01PDP
256.055
717.794
224.4549
710.5003
0.0000
0.0000
0.0010
0.0010
64.47
1.60
1,500
GRIZZLY WEST 77 C 2H
01PDP
195.936
896.771
158.4177
735.8511
0.0000
0.0000
0.0010
0.0010
64.47
1.60
1,500
GUARDIAN A 12-22 6SH
01PDP
320.117
1,300.262
202.4385
465.5508
0.0000
0.0000
0.0002
0.0004
64.81
1.42
1,500
GUARDIAN UNIT 12-22 4AH
01PDP
240.535
1,782.642
151.6393
605.7829
0.0000
0.0000
0.0010
0.0010
64.81
1.42
1,500
GUARDIAN UNIT 12-22 4SH
01PDP
185.243
966.236
116.3957
410.5823
0.0000
0.0000
0.0010
0.0010
64.81
1.42
1,500
GUARDIAN UNIT 12-22 5AH
01PDP
458.045
3,339.804
316.3098
974.8053
0.0000
0.0000
0.0010
0.0010
64.81
1.42
1,500
GUARDIAN UNIT 12-22 5SH
01PDP
529.707
591.008
290.0569
341.9284
0.0000
0.0000
0.0010
0.0010
64.81
1.42
1,500
GUARDIAN UNIT 12-22 6AH
01PDP
531.396
665.830
357.1283
383.9990
0.0000
0.0000
0.0010
0.0010
64.81
1.42
1,500
GUITAR 11
01PDP
49.894
0.000
49.8936
0.0000
0.0000
0.0000
0.0042
0.0042
64.81
0.00
1,500
GUITAR 13 1
01PDP
46.235
112.651
46.2351
112.6511
0.0000
0.0000
0.0041
0.0041
64.81
1.42
1,500
GUNNER C 3LS
01PDP
303.372
890.855
172.0410
344.1337
0.0000
0.0000
0.0000
0.0000
64.81
1.42
1,500
GUNNER C 4A
01PDP
176.050
649.734
136.6495
224.9116
0.0000
0.0000
0.0000
0.0000
64.81
1.42
1,500
GUNNER D 5MS
01PDP
444.933
1,547.652
188.8653
432.4024
0.0000
0.0000
0.0000
0.0000
64.81
1.42
1,500
GUNNER D 6LS
01PDP
179.518
459.828
123.7702
222.8036
0.0000
0.0000
0.0000
0.0000
64.81
1.42
1,500
GUNSLINGER UNIT L 4H
01PDP
622.651
1,002.782
452.8780
439.4597
0.0000
0.0000
0.0003
0.0003
64.81
1.42
1,500
GUNSMOKE 1-40 A 1JM
01PDP
685.366
2,276.279
408.4674
918.4541
0.0000
0.0000
0.0005
0.0016
64.67
1.39
1,500
GUNSMOKE 1-40 B 2LS
01PDP
477.333
1,574.422
312.5513
694.0214
0.0000
0.0000
0.0002
0.0016
64.67
1.39
1,500
GUNSMOKE 1-40 C 3WA
01PDP
591.911
2,256.740
415.7114
862.4104
0.0000
0.0000
0.0016
0.0016
64.67
1.39
1,500
GUNSMOKE 1-40 D 4LB
01PDP
574.186
2,790.658
431.2728
1,109.6183
0.0000
0.0000
0.0004
0.0016
64.67
1.39
1,500
GUNSMOKE 40-1 F 6LS
01PDP
394.451
1,677.657
290.2878
795.7168
0.0000
0.0000
0.0016
0.0016
64.67
1.39
1,500
GUNSMOKE 40-1 G 7WA
01PDP
519.565
2,584.885
437.5808
1,458.9643
0.0000
0.0000
0.0016
0.0016
64.67
1.39
1,500
GUNSMOKE 40-1 H 8WB
01PDP
410.752
2,124.481
274.9212
1,044.1418
0.0000
0.0000
0.0001
0.0016
64.67
1.39
1,500
GUNSMOKE 40-1 J 10WA
01PDP
601.527
2,587.656
537.5187
1,549.5531
0.0000
0.0000
0.0016
0.0016
64.67
1.39
1,500
GUNSMOKE 40-1 K 11WB
01PDP
340.042
2,381.512
262.8118
1,087.1556
0.0000
0.0000
0.0016
0.0016
64.67
1.39
1,500
GUNSMOKE 40-1 L R009LS
01PDP
515.524
1,784.619
366.5052
779.0899
0.0000
0.0000
0.0016
0.0016
64.67
1.39
1,500
GUTHRIE 14-30 B UNIT A 5H
01PDP
395.110
1,499.578
338.5934
618.0189
0.0000
0.0000
0.0000
0.0000
64.81
1.42
1,500
GUTHRIE 14-30 B UNIT A 6H
01PDP
306.550
1,199.572
216.7060
317.9034
0.0000
0.0000
0.0000
0.0000
64.81
1.42
1,500
GUTHRIE 14-30 B UNIT A 7H
01PDP
434.949
990.860
298.8655
297.0443
0.0000
0.0000
0.0000
0.0000
64.81
1.42
1,500
GUTHRIE 14-30 B UNIT L 5H
01PDP
392.362
1,990.439
333.4709
630.6696
0.0000
0.0000
0.0000
0.0000
64.81
1.42
1,500
GUTHRIE 14-30 B UNIT L 6H
01PDP
213.635
1,233.764
198.8605
419.0003
0.0000
0.0000
0.0000
0.0000
64.81
1.42
1,500
GUTHRIE 14-30 B UNIT L 7H
01PDP
225.459
475.288
138.3228
304.6082
0.0000
0.0000
0.0000
0.0000
64.81
1.42
1,500
GUTHRIE-BUFORD 27 UNIT 1H
01PDP
22.675
1,892.481
18.0297
1,469.5950
0.0000
0.0000
0.0750
0.0750
64.81
1.42
1,500
GUY COWDEN UNIT 1 2502BH
01PDP
390.595
2,558.666
167.0443
708.0424
0.0000
0.0000
0.0005
0.0005
65.31
1.42
1,500
GUY COWDEN UNIT 1 2504BH
01PDP
586.050
5,003.530
198.9259
1,188.2016
0.0000
0.0000
0.0005
0.0005
65.31
1.42
1,500
GUY COWDEN UNIT 1 2514AH
01PDP
646.642
2,538.316
224.1305
590.1630
0.0000
0.0000
0.0005
0.0005
65.31
1.42
1,500
GUY COWDEN UNIT 1 2571JH
01PDP
517.770
1,107.696
228.6132
307.8043
0.0000
0.0000
0.0005
0.0005
65.31
1.42
1,500
GUY COWDEN UNIT 1 2573JH
01PDP
570.808
1,454.651
187.9437
313.8288
0.0000
0.0000
0.0005
0.0005
65.31
1.42
1,500
GUY COWDEN UNIT 1 2575JH
01PDP
741.423
1,331.372
305.2936
322.8937
0.0000
0.0000
0.0005
0.0005
65.31
1.42
1,500
GUY COWDEN UNIT 2 2505BH
01PDP
206.449
2,079.510
187.3639
1,718.3490
0.0000
0.0000
0.0005
0.0005
65.31
1.42
1,500
GUY COWDEN UNIT 2 2506BH
01PDP
283.426
3,435.179
241.9726
1,989.9994
0.0000
0.0000
0.0005
0.0005
65.31
1.42
1,500
GUY COWDEN UNIT 2 2507BH
01PDP
122.387
352.224
93.7903
341.6890
0.0000
0.0000
0.0003
0.0005
65.31
1.42
1,500
GUY COWDEN UNIT 2 2508BH
01PDP
647.925
4,354.275
552.9044
2,292.0578
0.0000
0.0000
0.0005
0.0005
65.31
1.42
1,500
GUY COWDEN UNIT 2 2515AH
01PDP
542.188
3,713.621
373.3950
2,101.5655
0.0000
0.0000
0.0005
0.0005
65.31
1.42
1,500
GUY COWDEN UNIT 2 2516AH
01PDP
613.321
2,913.130
554.4668
1,835.9411
0.0000
0.0000
0.0005
0.0005
65.31
1.42
1,500
GUY COWDEN UNIT 2 2517AH
01PDP
306.204
2,792.152
269.7788
1,610.9643
0.0000
0.0000
0.0003
0.0005
65.31
1.42
1,500
GUY COWDEN UNIT 2 2518AH
01PDP
507.983
2,265.321
419.5382
1,280.5025
0.0000
0.0000
0.0005
0.0005
65.31
1.42
1,500
HA RA SU77;LEE 25-36 HC 001-ALT
01PDP
0.000
6,638.276
0.0000
5,690.3545
0.0000
0.0000
0.0000
0.0000
0.00
2.14
1,500
HA RA SU98;ONEAL 8&17-14-16 HC 001-ALT
01PDP
0.000
20,556.252
0.0000
15,061.2110
0.0000
0.0000
0.0000
0.0000
0.00
2.49
1,500
HA RA SU98;ONEAL 8&17-14-16 HC 002-ALT
01PDP
0.000
20,317.584
0.0000
11,992.2530
0.0000
0.0000
0.0000
0.0000
0.00
2.49
1,500
HA RA SU98;PACE 8-14-16 H 001
01PDP
0.000
3,737.619
0.0000
3,618.2933
0.0000
0.0000
0.0000
0.0000
0.00
2.49
1,500
HA RA SUA;GOLSON 36-25 HC 001-ALT
01PDP
0.000
3,311.577
0.0000
3,231.4338
0.0000
0.0000
0.0000
0.0000
0.00
3.26
1,500
HA RA SUA;GOLSON 36-25 HC 002-ALT
01PDP
0.000
2,892.994
0.0000
2,809.5145
0.0000
0.0000
0.0000
0.0000
0.00
3.26
1,500
HA RA SUA;WIGGINS 36-25 HC 001
01PDP
0.000
12,636.654
0.0000
11,397.2280
0.0000
0.0000
0.0000
0.0000
0.00
3.26
1,500
HA RA SUA;WIGGINS 36-25 HC 002-ALT
01PDP
0.000
10,063.468
0.0000
10,063.4680
0.0000
0.0000
0.0000
0.0000
0.00
3.26
1,500
HA RA SUB;LAWSON 31-30 HC 001-ALT
01PDP
0.000
14,080.577
0.0000
12,640.4140
0.0000
0.0000
0.0000
0.0000
0.00
3.26
1,500
HA RA SUB;LAWSON 31-30-19 HC 002-ALT
01PDP
0.000
14,472.328
0.0000
13,528.4430
0.0000
0.0000
0.0000
0.0000
0.00
3.26
1,500








GROSS ULTIMATE RESERVES, CUMULATIVE PRODUCTION, AND BASIC ECONOMIC DATA - TABLE 8
GROSS ULT OIL
GROSS ULT GAS
OIL PRICE INITIAL
GAS PRICE INITAL    OP COST
WELL_NAME
RSVCAT
(MBBLS)
(MMCF)
CUM OIL (MBBLS)
CUM GAS (MMCF)
WI
WI_FINAL
RI
RI_FINAL
($/BBL)
($/MCF)
INITAL ($/Mo)
HA RA SUD;RISN 17&20-11-10 HC 003-ALT
01PDP
0.000
15,900.580
0.0003
4,556.9185
0.0000
0.0000
0.0568
0.0568
61.53
3.19
1,500
HA RA SUD;RISN 17&20-11-10 HC 004-ALT
01PDP
0.000
15,900.580
0.0003
4,556.9185
0.0000
0.0000
0.0615
0.0615
61.53
3.19
1,500
HA RA SUD;RISN 17&20-11-10HC 001
01PDP
0.000
16,301.681
0.0000
9,539.6600
0.0000
0.0000
0.0000
0.0000
0.00
3.19
1,500
HA RA SUD;RISN 17&20-11-10HC 002-ALT
01PDP
0.000
13,826.218
0.0000
8,161.6220
0.0000
0.0000
0.0000
0.0000
0.00
3.19
1,500
HA RA SUL;L & L INV 18-19 HC 001-ALT
01PDP
0.000
10,488.411
0.0000
9,927.8550
0.0000
0.0000
0.0000
0.0000
0.00
3.26
1,500
HA RA SUL;L & L INV 18-19 HC 002-ALT
01PDP
0.000
13,760.181
0.0000
12,093.1050
0.0000
0.0000
0.0000
0.0000
0.00
3.26
1,500
HA RA SUL;ONEAL 9&16-14-16 HC 001-ALT
01PDP
0.000
9,283.992
0.0000
4,846.3100
0.0000
0.0000
0.0000
0.0000
0.00
2.49
1,500
HA RA SUL;ONEAL 9&16-14-16 HC 002-ALT
01PDP
0.000
10,378.279
0.0000
5,570.3330
0.0000
0.0000
0.0000
0.0000
0.00
2.49
1,500
HA RA SUL;ONEAL 9&16-14-16 HC 003-ALT
01PDP
0.000
13,036.282
0.0000
6,589.7120
0.0000
0.0000
0.0000
0.0000
0.00
2.49
1,500
HA RA SUL;ROBNSN 9&16-14-16HC 001-ALT
01PDP
0.000
11,885.856
0.0000
6,538.6900
0.0000
0.0000
0.0000
0.0000
0.00
2.49
1,500
HA RA SUL;SCHION 18-19 HC 001-ALT
01PDP
0.000
16,035.184
0.0000
13,124.1420
0.0000
0.0000
0.0000
0.0000
0.00
3.26
1,500
HA RA SUL;TALBERT 9-14-16 H 001
01PDP
0.000
5,884.648
0.0000
5,388.2675
0.0000
0.0000
0.0000
0.0000
0.00
2.49
1,500
HA RA SUS;MJR FAMLLC 21-39HC 002-ALT
01PDP
0.000
24,200.324
0.0000
15,639.5140
0.0000
0.0000
0.0000
0.0000
0.00
3.26
1,500
HA RA SUS;MJR FAMLLC21-28-33HC 001-ALT
01PDP
0.000
28,305.600
0.0000
16,903.9600
0.0000
0.0000
0.0000
0.0000
0.00
3.26
1,500
HA RA SUS;MJR FAMLLC21-28-33HC 002-ALT
01PDP
0.000
46,588.380
0.0000
29,450.6160
0.0000
0.0000
0.0000
0.0000
0.00
3.26
1,500
HA RA SUS;POOLE-DRAKE 21 H 001
01PDP
0.000
9,227.452
0.0000
8,818.4680
0.0000
0.0000
0.0000
0.0000
0.00
3.26
1,500
HA RA SUSS;JORDAN 16-21 HC 001-ALT
01PDP
0.000
9,603.258
0.0000
9,228.6630
0.0000
0.0000
0.0000
0.0000
0.00
3.19
1,500
HA RA SUTT;BSMC LA 21 HZ 001
01PDP
0.000
4,438.700
0.0000
4,214.1920
0.0000
0.0000
0.0000
0.0000
0.00
3.19
1,500
HA RA SUZ;GLOVER 20 001
01PDP
0.000
11,070.288
0.0000
11,070.2880
0.0000
0.0000
0.0000
0.0000
0.00
3.26
1,500
HA RA SUZ;GLOVER 20 002-ALT
01PDP
0.000
9,496.078
0.0000
8,402.3110
0.0000
0.0000
0.0000
0.0000
0.00
3.26
1,500
HA RA SUZ;GLOVER 20 003-ALT
01PDP
0.000
9,991.188
0.0000
9,212.6310
0.0000
0.0000
0.0000
0.0000
0.00
3.26
1,500
HA RA SUZ;JUNCACEAE 20 001-ALT
01PDP
0.000
9,230.001
0.0000
9,230.0010
0.0000
0.0000
0.0000
0.0000
0.00
3.26
1,500
HA RA SUZ;JUNCACEAE 20 002-ALT
01PDP
0.000
6,881.731
0.0000
5,417.7165
0.0000
0.0000
0.0000
0.0000
0.00
3.26
1,500
HA RA SUZ;JUNCACEAE 20 003-ALT
01PDP
0.000
12,387.444
0.0000
12,216.2390
0.0000
0.0000
0.0000
0.0000
0.00
3.26
1,500
HA RB SU69;NAC ROYALTY 33 H 001
01PDP
0.000
6,852.299
0.0000
6,307.0905
0.0000
0.0000
0.0000
0.0000
0.00
3.26
1,500
HA RB SU77;NAC ROYALTY 27-41HC 002-ALT
01PDP
0.000
22,450.074
0.0000
16,650.8670
0.0000
0.0000
0.0000
0.0000
0.00
3.26
1,500
HA RB SU77;WAHL 27 H 001
01PDP
0.000
4,714.395
0.0000
4,714.3950
0.0000
0.0000
0.0000
0.0000
0.00
3.26
1,500
HA RB SU90;BYU PIERRE29-12-10H 001-ALT
01PDP
0.000
9,606.419
0.0000
8,382.4680
0.0000
0.0000
0.0000
0.0000
0.00
3.26
1,500
HA RB SU90;BYU PIERRE29-12-10H 002-ALT
01PDP
0.000
10,031.427
0.0000
9,725.6370
0.0000
0.0000
0.0000
0.0000
0.00
3.26
1,500
HA RB SU90;NRG 29-12-10 H 001
01PDP
0.000
6,638.836
0.0000
6,060.5100
0.0000
0.0000
0.0000
0.0000
0.00
3.26
1,500
HA RB SU90;NRG 29-12-10 H 003-ALT
01PDP
0.000
11,477.968
0.0000
9,956.9180
0.0000
0.0000
0.0000
0.0000
0.00
3.26
1,500
HA RB SU90;NRG 29-12-10 H 004-ALT
01PDP
0.000
11,066.908
0.0000
9,775.2820
0.0000
0.0000
0.0000
0.0000
0.00
3.26
1,500
HA RB SU92;NAC ROYALTY 34 H 001
01PDP
0.000
1,313.350
0.0000
1,288.6864
0.0000
0.0000
0.0000
0.0000
0.00
3.26
1,500
HA RB SU92;NAC ROYALTY 34 H 002-ALT
01PDP
0.000
12,004.993
0.0000
9,535.4490
0.0000
0.0000
0.0000
0.0000
0.00
3.26
1,500
HA RB SU92;NAC ROYALTY 34 H 003-ALT
01PDP
0.000
14,380.894
0.0000
11,546.8890
0.0000
0.0000
0.0000
0.0000
0.00
3.26
1,500
HA RB SUII;ALBRTN 32&5-12-10HC 001-ALT
01PDP
0.000
8,277.695
0.0000
6,856.7660
0.0000
0.0000
0.0000
0.0000
0.00
3.26
1,500
HA RB SUII;ALBRTN 32&5-12-10HC 002-ALT
01PDP
0.000
26,617.964
0.0000
15,835.8400
0.0000
0.0000
0.0000
0.0000
0.00
3.26
1,500
HA RB SUII;ALBRTN 32&5-12-10HC 003-ALT
01PDP
0.000
27,905.144
0.0000
16,914.0300
0.0000
0.0000
0.0000
0.0000
0.00
3.26
1,500
HA RB SUII;ALBRTN 32&5-12-10HC 004-ALT
01PDP
0.000
18,875.948
0.0000
7,803.5200
0.0000
0.0000
0.0000
0.0000
0.00
3.26
1,500
HA RB SUII;ALBRTN 32&5-12-10HC 005-ALT
01PDP
0.000
13,995.561
0.0000
6,262.7135
0.0000
0.0000
0.0000
0.0000
0.00
3.26
1,500
HA RB SUII;YVES 32&5-12-10HC 001-ALT
01PDP
0.000
55,260.024
0.0000
26,383.3620
0.0000
0.0000
0.0000
0.0000
0.00
3.26
1,500
HA RB SUII;YVES 32&5-12-10HC 002-ALT
01PDP
0.000
13,364.140
0.0000
6,822.6880
0.0000
0.0000
0.0000
0.0000
0.00
3.26
1,500
HA RB SUII;YVES 32&5-12-10HC 003-ALT
01PDP
0.000
12,698.693
0.0000
6,466.1915
0.0000
0.0000
0.0000
0.0000
0.00
3.26
1,500
HA RB SUKK;BAYOU5&8&17-11-10HC 001-ALT
01PDP
0.000
15,148.622
0.0000
6,123.1555
0.0000
0.0000
0.0000
0.0000
0.00
3.19
1,500
HA RB SUKK;BAYOU5&8&17-11-10HC 002-ALT
01PDP
0.000
16,212.457
0.0000
7,679.2450
0.0000
0.0000
0.0000
0.0000
0.00
3.19
1,500
HA RB SUZZ;BIER 15&10-11-10 HC 001-ALT
01PDP
0.000
5,229.803
0.0000
4,325.4240
0.0000
0.0000
0.0000
0.0000
0.00
3.19
1,500
HALL 18 1
01PDP
39.512
130.198
34.3004
130.1295
0.0000
0.0000
0.0010
0.0012
64.81
1.42
1,500
HALL 18 2
01PDP
12.658
43.126
12.6582
43.1257
0.0000
0.0000
0.0012
0.0012
64.81
1.42
1,500
HALL 18 3
01PDP
10.150
30.127
10.1502
30.1274
0.0000
0.0000
0.0012
0.0012
64.81
1.42
1,500
HALL 18 4
01PDP
9.166
41.795
9.1659
41.7951
0.0000
0.0000
0.0012
0.0012
64.81
1.42
1,500
HALL TRUST 38 1
01PDP
124.577
356.644
120.3410
320.7679
0.0000
0.0000
0.0039
0.0039
64.67
1.39
1,500
HALL TRUST 38 2
01PDP
156.045
268.858
149.8048
253.2803
0.0000
0.0000
0.0013
0.0039
64.67
1.39
1,500
HALL-PORTER 621-596 UNIT 1 112
01PDP
236.683
453.058
232.6445
443.5810
0.0000
0.0000
0.0015
0.0015
65.31
1.42
1,500
HALL-PORTER 621-596 UNIT 1 122
01PDP
221.303
674.424
213.6818
605.2683
0.0000
0.0000
0.0015
0.0015
65.31
1.42
1,500
HALL-PORTER 621-596 UNIT 1 132
01PDP
261.554
955.750
208.3905
468.7144
0.0000
0.0000
0.0015
0.0015
65.31
1.42
1,500
HALL-PORTER 621-596 UNIT 1 142
01PDP
565.886
1,106.301
507.5037
849.3976
0.0000
0.0000
0.0015
0.0015
65.31
1.42
1,500
HALL-PORTER 621-596 UNIT 1 211
01PDP
763.778
1,600.394
612.2209
1,537.2941
0.0000
0.0000
0.0015
0.0015
65.31
1.42
1,500
HALL-PORTER 621-596 UNIT 1 221
01PDP
414.949
5,906.792
269.1943
3,128.8813
0.0000
0.0000
0.0015
0.0015
65.31
1.42
1,500
HALL-PORTER 621-596 UNIT 1 224
01PDP
472.585
1,910.463
465.0434
1,608.4888
0.0000
0.0000
0.0015
0.0015
65.31
1.42
1,500
HALL-PORTER 621-596 UNIT 1 231R
01PDP
704.904
5,353.384
453.8427
3,170.0213
0.0000
0.0000
0.0015
0.0015
65.31
1.42
1,500
HALL-PORTER 621-596 UNIT 1 233
01PDP
213.209
675.646
192.2411
436.8921
0.0000
0.0000
0.0015
0.0015
65.31
1.42
1,500
HALL-PORTER 621-596 UNIT 1 241
01PDP
625.792
2,364.577
523.9010
1,646.2874
0.0000
0.0000
0.0015
0.0015
65.31
1.42
1,500
HARA SUS;MJR FAMLLC 21-39HC 001-ALT
01PDP
0.000
21,421.720
0.0000
13,781.5090
0.0000
0.0000
0.0000
0.0000
0.00
3.26
1,500
HARGROVE, BETTY 1
01PDP
0.000
1,800.124
0.0000
1,800.1241
0.0000
0.0000
0.0000
0.0000
0.00
1.60
1,500
HARPER-BAYES 16 1
01PDP
146.977
365.249
103.4259
178.6772
0.0000
0.0000
0.0002
0.0004
64.67
1.39
1,500
HARTLEY 210476 3B
01PDP
0.000
19,319.054
0.0000
4,942.6130
0.0000
0.0000
0.0000
0.0000
0.00
2.90
1,500
HARTLEY 211832 2A
01PDP
0.000
21,050.482
0.0000
5,385.5845
0.0000
0.0000
0.0000
0.0000
0.00
2.90
1,500
HAWKS 55-1-28 UNIT 1H
01PDP
713.939
2,628.287
588.2660
2,108.6755
0.0000
0.0000
0.0001
0.0001
63.05
1.44
1,500
HAWKS 55-1-33-28 A 13H
01PDP
394.591
2,245.813
182.8675
729.2564
0.0000
0.0000
0.0001
0.0001
63.05
1.44
1,500
HAWKS 55-1-33-28 B 14H
01PDP
976.113
3,173.295
206.6573
568.9973
0.0000
0.0000
0.0001
0.0001
63.05
1.44
1,500
HAWKS 55-1-33-28 C 21HA
01PDP
604.732
5,369.649
136.3329
739.9659
0.0000
0.0000
0.0001
0.0001
63.05
1.44
1,500
HAWKS 55-1-33-28 D 15HA
01PDP
1,020.514
3,317.899
236.4768
655.6428
0.0000
0.0000
0.0006
0.0006
63.05
1.44
1,500
HAWKS 55-1-33-28 F 16H
01PDP
999.693
3,250.205
231.6521
642.2661
0.0000
0.0000
0.0001
0.0001
63.05
1.44
1,500








GROSS ULTIMATE RESERVES, CUMULATIVE PRODUCTION, AND BASIC ECONOMIC DATA - TABLE 8
GROSS ULT OIL
GROSS ULT GAS
OIL PRICE INITIAL
GAS PRICE INITAL    OP COST
WELL_NAME
RSVCAT
(MBBLS)
(MMCF)
CUM OIL (MBBLS)
CUM GAS (MMCF)
WI
WI_FINAL
RI
RI_FINAL
($/BBL)
($/MCF)
INITAL ($/Mo)
HEMLOCK 0409-03H
01PDP
71.316
3,291.347
41.8764
1,335.1390
0.0000
0.0000
0.0002
0.0002
62.58
2.49
1,500
HEMLOCK 0409-04H
01PDP
112.274
4,076.052
58.6059
1,595.1773
0.0000
0.0000
0.0002
0.0002
62.58
2.49
1,500
HEMLOCK 0409-14H
01PDP
145.425
3,221.502
77.1531
1,527.1071
0.0000
0.0000
0.0001
0.0002
62.58
2.49
1,500
HEMLOCK 0409-15H
01PDP
135.814
5,375.246
71.8213
1,743.9863
0.0000
0.0000
0.0002
0.0002
62.58
2.49
1,500
HEMLOCK 0409-16H
01PDP
299.571
5,279.712
125.6696
2,000.3318
0.0000
0.0000
0.0002
0.0002
62.58
2.49
1,500
HENDERSHOT 210471 1A
01PDP
0.000
17,795.240
0.0000
13,249.1770
0.0000
0.0000
0.0000
0.0000
0.00
2.90
1,500
HENDERSHOT 210471 2B
01PDP
0.000
19,303.566
0.0000
13,394.7380
0.0000
0.0000
0.0000
0.0000
0.00
2.90
1,500
HENDERSHOT 210501 6A-M
01PDP
346.549
6,216.937
203.4337
2,192.6400
0.0000
0.0000
0.0231
0.0231
55.31
2.90
1,500
HENDERSHOT 211824 5A-M
01PDP
381.313
7,777.794
211.6106
2,728.5150
0.0000
0.0000
0.0178
0.0178
55.31
2.90
1,500
HEREFORD 29 20 STATE COM 404H
01PDP
400.489
281.155
168.5459
153.6644
0.0000
0.0000
0.0050
0.0050
60.50
1.88
1,500
HEREFORD 29 20 W1NC STATE COM 001H
01PDP
573.811
370.039
368.9126
255.8238
0.0000
0.0000
0.0050
0.0050
60.50
1.88
1,500
HIGGINBOTHAM UNIT A 30-18 2AH
01PDP
550.645
2,044.960
406.1886
894.6743
0.0000
0.0000
0.0012
0.0012
61.78
3.62
1,500
HIGGINBOTHAM UNIT A 30-18 3AH
01PDP
490.183
1,003.039
336.2843
396.0526
0.0000
0.0000
0.0012
0.0012
61.78
3.62
1,500
HIGGINBOTHAM UNIT A 30-18 4AH
01PDP
380.192
679.219
291.7546
318.7372
0.0000
0.0000
0.0012
0.0012
61.78
3.62
1,500
HIGGINBOTHAM UNIT B 30-19 1H
01PDP
304.339
612.594
210.3083
267.7702
0.0000
0.0000
0.0014
0.0014
61.78
3.62
1,500
HIGGINBOTHAM UNIT B 30-19 7AH
01PDP
455.781
1,049.821
352.7105
530.5477
0.0000
0.0000
0.0014
0.0014
61.78
3.62
1,500
HIGGINBOTHAM UNIT C 30-18 5AH
01PDP
380.536
966.150
242.7277
408.4659
0.0000
0.0000
0.0012
0.0012
61.78
3.62
1,500
HIGGINBOTHAM UNIT C 30-18 6AH
01PDP
306.542
840.158
212.1706
368.6124
0.0000
0.0000
0.0012
0.0012
61.78
3.62
1,500
HOCHSTETLER 7-11-5 5H
01PDP
55.141
16,080.370
54.3062
9,795.9260
0.0000
0.0000
0.0147
0.0147
57.77
1.27
1,500
HOERMANN UNIT 1H
01PDP
150.506
684.796
150.5065
684.7964
0.0000
0.0000
0.0101
0.0101
63.67
2.96
1,500
HOERMANN UNIT 2H
01PDP
189.637
1,020.232
182.1966
960.6309
0.0000
0.0000
0.0101
0.0101
63.67
2.96
1,500
HOERMANN UNIT 3H
01PDP
346.706
1,883.037
278.8028
1,656.1598
0.0000
0.0000
0.0101
0.0101
63.67
2.96
1,500
HOERMANN UNIT 4H
01PDP
291.435
1,321.110
223.6458
1,142.7790
0.0000
0.0000
0.0101
0.0101
63.67
2.96
1,500
HOERMANN-KOLM 1H
01PDP
271.549
605.866
268.3382
601.2606
0.0000
0.0000
0.0017
0.0017
63.67
2.96
1,500
HOERMANN-KOLM 201H
01PDP
132.444
408.128
114.2358
340.0378
0.0000
0.0000
0.0029
0.0029
63.67
2.96
1,500
HOERMANN-KOLM A 2H
01PDP
273.128
724.868
171.6702
310.7609
0.0000
0.0000
0.0002
0.0014
63.67
2.96
1,500
HOERMANN-KOLM B 3H
01PDP
321.954
1,025.012
186.1530
518.5950
0.0000
0.0000
0.0045
0.0045
63.67
2.96
1,500
HOERMANN-LANGHOFF B 1H
01PDP
356.114
2,047.998
226.1185
1,182.1723
0.0000
0.0000
0.0024
0.0039
63.67
2.96
1,500
HOERMANN-LANGHOFF B 201H
01PDP
332.457
2,738.043
182.1549
1,238.5239
0.0000
0.0000
0.0010
0.0053
63.67
2.96
1,500
HOERMANN-LANGHOFF B A 2H
01PDP
133.059
915.881
86.0295
489.7011
0.0000
0.0000
0.0006
0.0041
63.67
2.96
1,500
HOFFERKAMP 1
01PDP
100.995
270.359
99.2078
265.9218
0.0000
0.0000
0.0003
0.0003
65.31
1.42
1,500
HONEY BEE A 20-29 4201H
01PDP
258.476
1,682.552
129.7917
564.1861
0.0000
0.0000
0.0004
0.0004
63.84
1.06
1,500
HONEY BEE C 20-29 4303H
01PDP
266.044
4,165.267
151.1935
1,033.8873
0.0000
0.0000
0.0004
0.0004
63.84
1.06
1,500
HONEY BEE E 20-29 4205H
01PDP
166.484
820.180
103.4551
242.8655
0.0000
0.0000
0.0004
0.0004
63.84
1.06
1,500
HONEY BEE E 20-29 4405H
01PDP
244.508
4,096.745
137.0057
1,157.6523
0.0000
0.0000
0.0004
0.0004
63.84
1.06
1,500
HONEY BEE G 20-29 4307H
01PDP
355.491
3,055.363
179.0437
918.9141
0.0000
0.0000
0.0004
0.0004
63.84
1.06
1,500
HONOR 41-2728-23R
01PDP
279.038
222.661
179.7534
174.2146
0.0000
0.0000
0.0016
0.0016
49.43
2.10
1,500
HONOR 51-2728-23O
01PDP
652.896
902.666
362.2293
342.7077
0.0000
0.0000
0.0016
0.0016
49.43
2.10
1,500
HONOR 71-2728-23G
01PDP
502.154
534.177
262.1711
198.0527
0.0000
0.0000
0.0004
0.0016
49.43
2.10
1,500
HORNSILVER 1H
01PDP
483.447
6,062.409
335.7897
4,053.4995
0.0000
0.0000
0.0001
0.0001
64.11
0.68
1,500
HORNSILVER 2H
01PDP
435.616
3,754.548
90.5758
584.7857
0.0000
0.0000
0.0002
0.0002
64.11
0.68
1,500
HOUSE '47' 1
01PDP
174.134
288.677
150.5078
249.6138
0.0000
0.0000
0.0156
0.0156
65.31
1.42
1,500
HUBBARD '18-B' 2
01PDP
31.215
114.354
28.6896
107.2440
0.0000
0.0000
0.0023
0.0023
65.07
2.14
1,500
HULING 7-19 B 221
01PDP
345.208
1,913.733
172.5071
455.8597
0.0000
0.0000
0.0011
0.0011
65.07
2.14
1,500
HULING 7-19 D 241
01PDP
352.528
1,142.160
171.1174
302.2733
0.0000
0.0000
0.0010
0.0010
65.07
2.14
1,500
HULING 'A' 18-7 ESL (ALLOC) 1HA
01PDP
303.946
1,430.419
218.2235
862.7191
0.0000
0.0000
0.0004
0.0004
65.07
2.14
1,500
HULING 'D' 18-7 ESL (ALLOC) 4HS
01PDP
141.429
431.603
118.0580
324.1475
0.0000
0.0000
0.0004
0.0004
65.07
2.14
1,500
HUTCHINS CHIODO 13-21-22-C5-2H
01PDP
213.024
3,173.145
188.7538
1,531.6711
0.0000
0.0000
0.0013
0.0013
49.43
2.10
1,500
HUTCHINS-CHIODO 12-21-22-C5-3H
01PDP
187.513
2,326.173
172.5649
1,447.1771
0.0000
0.0000
0.0013
0.0013
49.43
2.10
1,500
HYDEN UNIT 47-35 1H
01PDP
673.607
1,020.466
476.3171
487.5343
0.0000
0.0000
0.0012
0.0012
64.81
1.42
1,500
HYDEN UNIT 47-35 1SH
01PDP
315.457
385.341
189.1724
174.2580
0.0000
0.0000
0.0015
0.0015
64.81
1.42
1,500
HYDEN UNIT 47-35 2AH
01PDP
381.574
282.656
273.4253
184.7198
0.0000
0.0000
0.0015
0.0015
64.81
1.42
1,500
HYDEN UNIT 47-35 2SH
01PDP
354.947
1,014.822
213.2744
378.6048
0.0000
0.0000
0.0015
0.0015
64.81
1.42
1,500
HYDEN UNIT 47-35 3AH
01PDP
458.284
1,154.532
335.1252
448.6163
0.0000
0.0000
0.0015
0.0015
64.81
1.42
1,500
HYDRA 45-4 UNIT 1 112
01PDP
221.795
199.524
195.8070
173.7093
0.0000
0.0000
0.0008
0.0008
64.67
1.39
1,500
HYDRA 45-4 UNIT 1 122
01PDP
189.281
175.660
166.6794
150.6291
0.0000
0.0000
0.0008
0.0008
64.67
1.39
1,500
HYDRA 45-4 UNIT 1 124
01PDP
312.208
269.031
274.5839
232.1392
0.0000
0.0000
0.0008
0.0008
64.67
1.39
1,500
HYDRA 45-4 UNIT 1 132
01PDP
336.027
311.735
293.6759
270.7856
0.0000
0.0000
0.0008
0.0008
64.67
1.39
1,500
HYDRA 45-4 UNIT 1 142
01PDP
204.542
195.510
179.2093
172.4087
0.0000
0.0000
0.0008
0.0008
64.67
1.39
1,500
HYDRA 45-4 UNIT 1 211
01PDP
380.376
3,546.449
300.7232
1,274.8859
0.0000
0.0000
0.0008
0.0008
64.67
1.39
1,500
HYDRA 45-4 UNIT 1 221
01PDP
854.145
10,392.304
575.3301
3,317.7303
0.0000
0.0000
0.0008
0.0008
64.67
1.39
1,500
HYDRA 45-4 UNIT 1 223
01PDP
283.489
250.413
252.1412
221.7050
0.0000
0.0000
0.0008
0.0008
64.67
1.39
1,500
HYDRA 45-4 UNIT 1 231
01PDP
448.154
1,977.671
374.5906
1,347.0483
0.0000
0.0000
0.0008
0.0008
64.67
1.39
1,500
HYDRA 45-4 UNIT 1 241
01PDP
605.077
3,334.816
409.5472
1,252.2358
0.0000
0.0000
0.0008
0.0008
64.67
1.39
1,500
HYDRA 45-4 UNIT 2 151
01PDP
150.696
3,251.022
129.8750
831.3482
0.0000
0.0000
0.0008
0.0008
64.67
1.39
1,500
HYDRA 45-4 UNIT 2 161
01PDP
474.296
4,840.826
259.9917
1,847.9088
0.0000
0.0000
0.0008
0.0008
64.67
1.39
1,500
HYDRA 45-4 UNIT 2 164
01PDP
334.705
1,007.858
268.1434
372.5525
0.0000
0.0000
0.0008
0.0008
64.67
1.39
1,500
HYDRA 45-4 UNIT 2 171
01PDP
513.363
4,798.335
244.5627
1,700.3866
0.0000
0.0000
0.0008
0.0008
64.67
1.39
1,500
HYDRA 45-4 UNIT 2 173
01PDP
384.972
876.146
319.7589
292.0703
0.0000
0.0000
0.0008
0.0008
64.67
1.39
1,500
HYDRA 45-4 UNIT 2 181
01PDP
333.800
2,405.095
197.5098
906.5633
0.0000
0.0000
0.0008
0.0008
64.67
1.39
1,500
HYDRA 45-4 UNIT 2 262
01PDP
254.083
803.004
221.8687
336.0024
0.0000
0.0000
0.0008
0.0008
64.67
1.39
1,500
HYDRA 45-4 UNIT 2 263
01PDP
74.934
1,112.101
64.6386
375.2274
0.0000
0.0000
0.0008
0.0008
64.67
1.39
1,500
HYDRA 45-4 UNIT 2 272
01PDP
290.061
966.063
236.0983
308.5663
0.0000
0.0000
0.0008
0.0008
64.67
1.39
1,500








GROSS ULTIMATE RESERVES, CUMULATIVE PRODUCTION, AND BASIC ECONOMIC DATA - TABLE 8
GROSS ULT OIL
GROSS ULT GAS
OIL PRICE INITIAL
GAS PRICE INITAL    OP COST
WELL_NAME
RSVCAT
(MBBLS)
(MMCF)
CUM OIL (MBBLS)
CUM GAS (MMCF)
WI
WI_FINAL
RI
RI_FINAL
($/BBL)
($/MCF)
INITAL ($/Mo)
HYDRA 45-4 UNIT 2 274
01PDP
84.583
930.588
72.0551
345.0301
0.0000
0.0000
0.0008
0.0008
64.67
1.39
1,500
HYDRA 45-4 UNIT 2 282
01PDP
316.315
1,130.836
260.0630
354.1153
0.0000
0.0000
0.0008
0.0008
64.67
1.39
1,500
IORG 4-12B3
01PDP
235.337
380.885
195.9720
353.9306
0.0000
0.0000
0.0026
0.0026
49.43
2.10
1,500
JACKSON A 34-166-175 5201H
01PDP
439.969
918.508
363.6309
781.1728
0.0000
0.0000
0.0000
0.0000
64.11
0.68
1,500
JANAK UNIT 3H
01PDP
99.621
884.404
92.0951
859.7726
0.0000
0.0000
0.0252
0.0252
63.67
2.96
1,500
JANAK UNIT 4H
01PDP
144.380
1,226.900
130.2845
1,125.4534
0.0000
0.0000
0.0252
0.0252
63.67
2.96
1,500
JANAK UNIT 5H
01PDP
118.730
1,099.858
109.9058
1,023.6763
0.0000
0.0000
0.0252
0.0252
63.67
2.96
1,500
JANAK UNIT 7L
01PDP
67.620
733.604
58.6196
517.6285
0.0000
0.0000
0.0252
0.0252
63.67
2.96
1,500
JANAK-LOOS 6L
01PDP
128.265
1,073.455
99.6497
882.4356
0.0000
0.0000
0.0181
0.0181
63.67
2.96
1,500
JENKINS 2-12B3
01PDP
664.204
1,548.750
634.5952
1,539.7224
0.0000
0.0000
0.0026
0.0026
49.43
2.10
1,500
JERSEY 35-23-A 4401H
01PDP
319.578
838.922
206.4564
517.4739
0.0000
0.0000
0.0000
0.0000
65.07
2.14
1,500
JERSEY 35-23-B 4203H
01PDP
577.304
1,184.570
395.2408
678.4715
0.0000
0.0000
0.0001
0.0001
65.07
2.14
1,500
JERSEY 35-23-C 4305H
01PDP
576.882
2,376.055
438.5233
1,143.6676
0.0000
0.0000
0.0001
0.0001
65.07
2.14
1,500
JERSEY 35-23-H 2815H
01PDP
128.178
88.586
91.2990
63.7976
0.0000
0.0000
0.0005
0.0005
65.07
2.14
1,500
JERSEY 35-23-H 4215H
01PDP
501.396
508.241
401.2430
405.6598
0.0000
0.0000
0.0000
0.0001
65.07
2.14
1,500
JERSEY 35-23-H 4315H
01PDP
522.374
915.109
398.0239
915.1090
0.0000
0.0000
0.0000
0.0001
65.07
0.00
1,500
JH SELMAN ALLOCATION A 26-35 1HA
01PDP
232.455
345.878
136.2056
125.2608
0.0000
0.0000
0.0001
0.0002
61.78
3.62
1,500
JH SELMAN ALLOCATION B 26-35 5LS
01PDP
235.557
504.453
114.7478
155.9937
0.0000
0.0000
0.0002
0.0002
61.78
3.62
1,500
JMW NAIL 10 1
01PDP
66.472
280.354
56.4869
212.6075
0.0000
0.0000
0.0002
0.0002
64.67
1.39
1,500
JMW NAIL 10 2
01PDP
39.113
132.653
35.6604
113.5408
0.0000
0.0000
0.0002
0.0002
64.67
1.39
1,500
JMW NAIL 10A 3
01PDP
41.376
124.299
39.0862
109.4800
0.0000
0.0000
0.0001
0.0002
64.67
1.39
1,500
JMW NAIL 10A 4
01PDP
61.888
161.902
50.7275
120.6122
0.0000
0.0000
0.0002
0.0002
64.67
1.39
1,500
JOHN F FERGUSON 1
01PDP
0.000
231.389
0.0000
231.3888
0.0000
0.0000
0.0000
0.0000
0.00
1.94
1,500
JOHN F FERGUSON 2
01PDP
0.000
289.672
0.0000
289.6721
0.0000
0.0000
0.0000
0.0000
0.00
1.94
1,500
JOHN F. FERGUSON 3
01PDP
0.000
267.761
0.0000
267.7612
0.0000
0.0000
0.0000
0.0000
0.00
1.94
1,500
JOHN F. FERGUSON 4
01PDP
0.000
314.896
0.0000
314.8958
0.0000
0.0000
0.0000
0.0000
0.00
1.94
1,500
JOTUNN UNIT A 25-24 3AH
01PDP
427.385
1,187.379
281.6814
496.7475
0.0000
0.0000
0.0016
0.0016
61.78
3.62
1,500
JOTUNN UNIT A 25-24 4AH
01PDP
310.143
1,283.443
247.5828
456.3368
0.0000
0.0000
0.0016
0.0016
61.78
3.62
1,500
JOTUNN UNIT A 25-24 5AH
01PDP
357.692
1,285.895
299.4081
579.7405
0.0000
0.0000
0.0016
0.0016
61.78
3.62
1,500
JOTUNN UNIT B 25-13 6AH
01PDP
362.714
1,067.556
299.1178
544.4440
0.0000
0.0000
0.0013
0.0013
61.78
3.62
1,500
JOTUNN UNIT B 25-13 7AH
01PDP
509.836
1,116.750
349.8318
482.3045
0.0000
0.0000
0.0013
0.0013
61.78
3.62
1,500
JUDITH 67-5 A UNIT A 3H
01PDP
506.651
765.083
248.8141
140.9788
0.0000
0.0000
0.0188
0.0188
64.81
1.42
1,500
JUDY '16' 1
01PDP
82.479
0.000
62.2839
0.0000
0.0000
0.0000
0.0003
0.0003
64.67
0.00
1,500
JUR RA SUG;OLYMPIA MIN 30 H 001
01PDP
0.000
7,426.105
0.0000
7,304.0970
0.0000
0.0000
0.0000
0.0000
0.00
2.22
1,500
KAISER UNIT 1H
01PDP
93.201
995.228
89.4736
950.3515
0.0000
0.0000
0.0189
0.0189
63.67
2.96
1,500
KAISER UNIT 4H
01PDP
110.383
1,056.379
102.2316
993.9339
0.0000
0.0000
0.0189
0.0189
63.67
2.96
1,500
KAISER UNIT 5H
01PDP
109.541
1,188.782
109.5414
1,188.7823
0.0000
0.0000
0.0189
0.0189
63.67
2.96
1,500
KATHERINE F 6H
01PDP
1,681.849
2,081.218
228.2982
114.2750
0.0000
0.0000
0.0000
0.0000
65.56
1.01
1,500
KEELINE 2-13
01PDP
137.999
1,273.771
127.9027
1,211.3989
0.0000
0.0000
0.0139
0.0139
62.58
2.49
1,500
KEMPER '16' 1
01PDP
46.607
92.509
45.1730
92.3885
0.0000
0.0000
0.0003
0.0003
64.67
1.39
1,500
KEMPER '16' 2
01PDP
40.854
136.901
39.9874
136.7867
0.0000
0.0000
0.0003
0.0003
64.67
1.39
1,500
KEMPER '16A' 1
01PDP
61.027
436.126
60.8769
428.7691
0.0000
0.0000
0.0001
0.0003
64.67
1.39
1,500
KEMPER '16A' 3
01PDP
27.116
378.282
22.8413
350.8737
0.0000
0.0000
0.0001
0.0003
64.67
1.39
1,500
KENOSHA 4441 1H
01PDP
814.516
7,004.313
680.6129
5,205.7015
0.0000
0.0000
0.0004
0.0004
64.47
1.60
1,500
KENOSHA 4441 B 2H
01PDP
614.550
5,457.745
482.7739
2,955.0460
0.0000
0.0000
0.0004
0.0004
64.47
1.60
1,500
KENOSHA-KEYHOLE 4341 1U A 1H
01PDP
703.767
5,121.886
392.1266
2,556.6898
0.0000
0.0000
0.0004
0.0004
64.47
1.60
1,500
KENOSHA-KEYHOLE 4341 2U B 2H
01PDP
521.535
6,940.692
344.1509
3,150.7778
0.0000
0.0000
0.0004
0.0004
64.47
1.60
1,500
KENTEX-HARRISON 35A 1H
01PDP
764.544
1,370.420
529.7501
613.3734
0.0000
0.0000
0.0041
0.0041
64.67
1.39
1,500
KENTEX-HARRISON 35B 2H
01PDP
562.655
1,665.695
397.7160
768.7989
0.0000
0.0000
0.0042
0.0042
64.67
1.39
1,500
KENTEX-HARRISON 35C 3H
01PDP
721.165
1,403.964
483.8241
658.3339
0.0000
0.0000
0.0041
0.0041
64.67
1.39
1,500
KENTEX-HARRISON 35D 4H
01PDP
490.677
1,455.936
308.4369
698.3208
0.0000
0.0000
0.0042
0.0042
64.67
1.39
1,500
KEYHOLE 43 1H
01PDP
622.939
1,745.007
501.2026
1,524.1184
0.0000
0.0000
0.0004
0.0004
64.47
1.60
1,500
KILLER BEE I 8-44 4209H
01PDP
517.441
1,984.162
242.6922
579.3247
0.0000
0.0000
0.0005
0.0005
63.84
1.06
1,500
KILLER BEE J 8-44 4310H
01PDP
571.231
3,679.647
246.4951
937.1505
0.0000
0.0000
0.0005
0.0005
63.84
1.06
1,500
KILLER BEE K 8-44 4411HR
01PDP
383.985
3,039.654
177.8973
753.3984
0.0000
0.0000
0.0005
0.0005
63.84
1.06
1,500
KILLER BEE M 8-44 4213H
01PDP
374.835
2,420.466
201.0651
639.6766
0.0000
0.0000
0.0005
0.0005
63.84
1.06
1,500
KILLER BEE N 8-44 4314H
01PDP
549.891
3,918.424
239.7746
1,070.3768
0.0000
0.0000
0.0005
0.0005
63.84
1.06
1,500
KINGSLEY 10HK
01PDP
557.339
2,149.399
363.9961
819.4571
0.0000
0.0000
0.0011
0.0011
64.81
1.42
1,500
KINGSLEY 1HJ
01PDP
464.308
1,151.416
319.7937
553.8622
0.0000
0.0000
0.0014
0.0014
64.81
1.42
1,500
KINGSLEY 2HF
01PDP
607.455
3,055.478
357.4280
1,090.6354
0.0000
0.0000
0.0014
0.0014
64.81
1.42
1,500
KINGSLEY 3HK
01PDP
699.365
1,464.228
365.7529
598.2990
0.0000
0.0000
0.0014
0.0014
64.81
1.42
1,500
KINGSLEY 4HJ
01PDP
519.965
1,607.989
365.7323
757.3526
0.0000
0.0000
0.0039
0.0039
64.81
1.42
1,500
KINGSLEY 5HK
01PDP
645.006
4,655.534
402.0070
866.7416
0.0000
0.0000
0.0038
0.0038
64.81
1.42
1,500
KINGSLEY 6HF
01PDP
250.180
1,327.013
199.5565
681.5167
0.0000
0.0000
0.0039
0.0039
64.81
1.42
1,500
KINGSLEY 7HJ
01PDP
387.633
1,182.922
315.2262
620.3391
0.0000
0.0000
0.0011
0.0011
64.81
1.42
1,500
KINGSLEY 8HK
01PDP
447.349
1,526.744
327.1977
768.1078
0.0000
0.0000
0.0011
0.0011
64.81
1.42
1,500
KINGSLEY 9HJ
01PDP
442.369
949.069
289.5735
488.4175
0.0000
0.0000
0.0005
0.0011
64.81
1.42
1,500
KNIGHT 55-1-7-6 B 12HC
01PDP
401.718
3,461.336
181.5339
1,293.2433
0.0000
0.0000
0.0000
0.0000
63.05
1.44
1,500
KNIGHT 55-1-7-6 C 21HC
01PDP
513.370
5,983.225
198.3025
1,806.9899
0.0000
0.0000
0.0000
0.0000
63.05
1.44
1,500
KNIGHT 55-1-7-6 D 13HC
01PDP
731.380
4,024.646
252.2907
1,429.6296
0.0000
0.0000
0.0000
0.0000
63.05
1.44
1,500
KODIAK 7677 1U B 1H
01PDP
223.609
1,020.010
156.8833
726.4720
0.0000
0.0000
0.0006
0.0006
64.47
1.60
1,500
KODIAK 7677 3U A 3H
01PDP
440.669
1,509.775
256.8835
806.1193
0.0000
0.0000
0.0006
0.0006
64.47
1.60
1,500
KODIAK 7677 4U A 4H
01PDP
259.228
1,173.516
164.9432
813.3481
0.0000
0.0000
0.0006
0.0006
64.47
1.60
1,500








GROSS ULTIMATE RESERVES, CUMULATIVE PRODUCTION, AND BASIC ECONOMIC DATA - TABLE 8
GROSS ULT OIL
GROSS ULT GAS
OIL PRICE INITIAL
GAS PRICE INITAL    OP COST
WELL_NAME
RSVCAT
(MBBLS)
(MMCF)
CUM OIL (MBBLS)
CUM GAS (MMCF)
WI
WI_FINAL
RI
RI_FINAL
($/BBL)
($/MCF)
INITAL ($/Mo)
KOOS 1
01PDP
0.000
56.260
0.0000
56.2603
0.0000
0.0000
0.0000
0.0000
0.00
1.94
1,500
KOOS 2
01PDP
0.000
182.704
0.0000
182.7044
0.0000
0.0000
0.0000
0.0000
0.00
1.94
1,500
KRAKEN 10-3 E1 251
01PDP
425.173
5,248.299
400.4798
1,682.0813
0.0000
0.0000
0.0006
0.0006
64.81
1.42
1,500
KRAKEN 10-3 UNIT 2 153
01PDP
303.804
240.986
259.0472
221.6173
0.0000
0.0000
0.0011
0.0011
64.81
1.42
1,500
KRAKEN 10-3 UNIT 2 162
01PDP
381.804
280.216
310.0760
254.4098
0.0000
0.0000
0.0011
0.0011
64.81
1.42
1,500
KRAKEN 10-3 UNIT 2 171
01PDP
598.271
3,911.983
419.1669
1,886.1371
0.0000
0.0000
0.0011
0.0011
64.81
1.42
1,500
KRAKEN 10-3 UNIT 2 181
01PDP
993.040
4,148.228
530.5120
2,357.4465
0.0000
0.0000
0.0011
0.0011
64.67
1.39
1,500
KRAKEN 10-3 UNIT 2 183
01PDP
215.150
190.892
185.8091
178.5716
0.0000
0.0000
0.0011
0.0011
64.67
1.39
1,500
KRAKEN 10-3 UNIT 2 252
01PDP
418.339
2,960.081
345.4757
1,423.8845
0.0000
0.0000
0.0011
0.0011
64.81
1.42
1,500
KRAKEN 10-3 UNIT 2 261
01PDP
358.921
3,828.852
279.9784
1,938.1425
0.0000
0.0000
0.0011
0.0011
64.81
1.42
1,500
KRAKEN 10-3 UNIT 2 272
01PDP
322.720
265.202
270.7793
237.4755
0.0000
0.0000
0.0011
0.0011
64.81
1.42
1,500
KRAKEN 10-3 UNIT 2 273
01PDP
135.759
92.996
114.9855
85.0185
0.0000
0.0000
0.0011
0.0011
64.67
1.39
1,500
KRAKEN 10-3 UNIT 2 282
01PDP
410.467
334.416
332.8595
296.7387
0.0000
0.0000
0.0011
0.0011
64.67
1.39
1,500
KRONOS 61-7 E1 151
01PDP
838.542
2,504.923
486.1112
720.8557
0.0000
0.0000
0.0030
0.0030
64.67
1.39
1,500
KRONOS 61-7 E1 252
01PDP
119.498
694.565
83.3114
305.8554
0.0000
0.0000
0.0030
0.0030
64.67
1.39
1,500
KRONOS 61-7 UNIT 2 153
01PDP
438.333
2,698.738
318.3061
903.2378
0.0000
0.0000
0.0061
0.0061
64.67
1.39
1,500
KRONOS 61-7 UNIT 2 154
01PDP
10.976
24.076
9.2966
18.8480
0.0000
0.0000
0.0061
0.0061
64.67
1.39
1,500
KRONOS 61-7 UNIT 2 161
01PDP
617.282
2,504.552
378.8948
1,216.8603
0.0000
0.0000
0.0008
0.0061
64.67
1.39
1,500
KRONOS 61-7 UNIT 2 163
01PDP
253.308
314.217
173.9336
189.1982
0.0000
0.0000
0.0061
0.0061
64.67
1.39
1,500
KRONOS 61-7 UNIT 2 171
01PDP
1,003.540
1,620.706
677.1552
953.1019
0.0000
0.0000
0.0061
0.0061
64.67
1.39
1,500
KRONOS 61-7 UNIT 2 173
01PDP
283.966
420.845
195.5872
248.4466
0.0000
0.0000
0.0061
0.0061
64.67
1.39
1,500
KRONOS 61-7 UNIT 2 181
01PDP
591.656
1,806.364
362.4053
811.3399
0.0000
0.0000
0.0061
0.0061
64.67
1.39
1,500
KRONOS 61-7 UNIT 2 182
01PDP
40.292
60.603
28.7357
38.1936
0.0000
0.0000
0.0061
0.0061
64.67
1.39
1,500
KRONOS 61-7 UNIT 2 255
01PDP
193.229
815.531
131.9686
478.6743
0.0000
0.0000
0.0061
0.0061
64.67
1.39
1,500
KRONOS 61-7 UNIT 2 262
01PDP
182.105
628.491
121.7061
372.1540
0.0000
0.0000
0.0061
0.0061
64.67
1.39
1,500
KRONOS 61-7 UNIT 2 272
01PDP
338.453
619.705
205.8155
247.1749
0.0000
0.0000
0.0061
0.0061
64.67
1.39
1,500
KRONOS 61-7 UNIT 2 274
01PDP
195.358
1,125.547
109.5719
464.2520
0.0000
0.0000
0.0061
0.0061
64.67
1.39
1,500
KRONOS 61-7 UNIT 2 283
01PDP
301.232
562.295
208.0804
239.9280
0.0000
0.0000
0.0061
0.0061
64.67
1.39
1,500
KRUPA 210483 3A
01PDP
0.000
13,577.321
0.0000
12,014.5410
0.0000
0.0000
0.0000
0.0000
0.00
2.90
1,500
KRUPA 211259 2A
01PDP
0.000
15,560.999
0.0000
14,057.3750
0.0000
0.0000
0.0000
0.0000
0.00
2.90
1,500
KUBENKA UNIT 1H
01PDP
109.622
238.413
99.0478
223.0982
0.0000
0.0000
0.0117
0.0280
60.52
2.85
1,500
L E STARTZELL 2
01PDP
0.000
114.525
0.0000
114.5251
0.0000
0.0000
0.0000
0.0000
0.00
1.94
1,500
LAITALA UNIT B 21-24 4AH
01PDP
311.172
388.707
190.3280
226.2390
0.0000
0.0000
0.0003
0.0003
64.81
1.42
1,500
LAITALA UNIT B 21-24 4SH
01PDP
246.757
407.535
158.4358
222.8479
0.0000
0.0000
0.0003
0.0003
64.81
1.42
1,500
LAITALA UNIT B 21-24 5AH
01PDP
458.237
1,822.919
292.7905
612.8603
0.0000
0.0000
0.0003
0.0003
64.81
1.42
1,500
LAITALA UNIT B 21-24 5SH
01PDP
384.815
2,079.217
267.9324
624.4542
0.0000
0.0000
0.0003
0.0003
64.81
1.42
1,500
LAITALA UNIT B 21-24 6AH
01PDP
370.844
1,882.028
269.7993
663.1244
0.0000
0.0000
0.0003
0.0003
64.81
1.42
1,500
LAITALA UNIT B 21-24 6SH
01PDP
510.728
1,808.308
310.7471
625.6194
0.0000
0.0000
0.0003
0.0003
64.81
1.42
1,500
LAMAR 13-1-A 03LS
01PDP
677.045
742.718
309.9812
374.4816
0.0000
0.0000
0.0002
0.0008
64.67
1.39
1,500
LAMAR 13-1-B 03WA
01PDP
638.800
767.071
326.8357
352.1380
0.0000
0.0000
0.0008
0.0008
64.67
1.39
1,500
LAMAR 13-1-C 08WB
01PDP
545.016
1,719.176
272.4867
584.5119
0.0000
0.0000
0.0008
0.0008
64.67
1.39
1,500
LAMAR 13-1-D 10JM
01PDP
492.789
865.694
264.5203
347.5554
0.0000
0.0000
0.0008
0.0008
64.67
1.39
1,500
LAMAR 13-1-E 13WA
01PDP
437.257
1,434.821
284.3278
525.2906
0.0000
0.0000
0.0008
0.0008
64.67
1.39
1,500
LAMAR 13-1-F 17LS
01PDP
349.229
505.682
253.8618
338.3300
0.0000
0.0000
0.0008
0.0008
64.67
1.39
1,500
LAMAR 13-1-G 18WB
01PDP
454.252
1,432.413
247.7315
488.9369
0.0000
0.0000
0.0007
0.0008
64.67
1.39
1,500
LAMAR 13-1-H 22JM
01PDP
503.812
980.042
276.3144
369.3299
0.0000
0.0000
0.0008
0.0008
64.67
1.39
1,500
LAMAR 13-1-I 22WA
01PDP
424.680
1,175.704
299.3542
455.3681
0.0000
0.0000
0.0008
0.0008
64.67
1.39
1,500
LANDRY 23 1
01PDP
123.322
988.534
113.4902
822.0664
0.0000
0.0000
0.0004
0.0006
65.07
2.14
1,500
LANDRY 23 2
01PDP
20.146
306.012
19.8914
297.2010
0.0000
0.0000
0.0006
0.0006
65.07
2.14
1,500
LANDRY 23 3
01PDP
0.000
191.636
0.0000
191.6356
0.0000
0.0000
0.0000
0.0000
0.00
2.14
1,500
LANDRY UNIT 23 4
01PDP
71.671
785.801
64.1311
572.9763
0.0000
0.0000
0.0006
0.0006
65.07
2.14
1,500
LANGHOFF UNIT A 1H
01PDP
211.924
1,920.256
211.6707
1,789.1440
0.0000
0.0000
0.0104
0.0104
63.67
2.96
1,500
LANGHOFF UNIT A 2H
01PDP
126.974
842.942
126.9740
842.9421
0.0000
0.0000
0.0104
0.0104
63.67
2.96
1,500
LANGHOFF UNIT A 3H
01PDP
62.542
616.499
62.2639
612.3792
0.0000
0.0000
0.0104
0.0104
63.67
2.96
1,500
LANGHOFF UNIT A 4H
01PDP
117.883
1,013.751
117.8829
1,013.7510
0.0000
0.0000
0.0104
0.0104
63.67
2.96
1,500
LANGHOFF UNIT A 8L
01PDP
131.546
1,752.531
112.1183
1,298.4944
0.0000
0.0000
0.0104
0.0104
63.67
2.96
1,500
LANGHOFF UNIT A 9L
01PDP
81.199
1,237.390
72.3483
841.9314
0.0000
0.0000
0.0104
0.0104
63.67
2.96
1,500
LANGHOFF UNIT B 701
01PDP
274.970
2,409.969
242.3349
2,044.9469
0.0000
0.0000
0.0007
0.0007
63.67
2.96
1,500
LAURA WILDER 72-69 UNIT A 3H
01PDP
951.710
4,446.168
813.9708
3,089.6220
0.0000
0.0000
0.0002
0.0002
64.47
1.60
1,500
LAURA WILDER 72-69 UNIT B 4HL
01PDP
574.928
1,694.549
437.8147
1,285.9621
0.0000
0.0000
0.0001
0.0001
64.47
1.60
1,500
LEAVITT FED 1-9-4PH
01PDP
569.221
706.232
434.0538
453.9427
0.0000
0.0000
0.0018
0.0081
62.58
2.49
1,500
LEAVITT FED 1-9-4TH
01PDP
317.914
2,839.045
257.5254
1,898.0851
0.0000
0.0000
0.0041
0.0081
62.58
2.49
1,500
LEAVITT FED 2-9-4NH
01PDP
256.608
1,288.657
128.4129
444.2978
0.0000
0.0000
0.0013
0.0081
62.58
2.49
1,500
LEAVITT FED 2-9-4PH
01PDP
591.901
1,166.729
414.4638
654.1090
0.0000
0.0000
0.0081
0.0081
62.58
2.49
1,500
LEAVITT FED 2-9-4TH
01PDP
269.123
1,734.123
138.2082
787.6311
0.0000
0.0000
0.0018
0.0081
62.58
2.49
1,500
LEAVITT FED 4-9-4MH
01PDP
322.665
5,769.722
138.0504
1,614.1758
0.0000
0.0000
0.0081
0.0081
62.58
2.49
1,500
LEAVITT FED 4-9-4NH
01PDP
162.442
788.956
92.9665
407.4164
0.0000
0.0000
0.0081
0.0081
62.58
2.49
1,500
LEE 34-154 1H
01PDP
179.884
308.069
146.3002
237.2847
0.0000
0.0000
0.0045
0.0045
64.11
0.68
1,500
LEECH 32-41 UNIT A 1LS
01PDP
459.845
305.984
285.3430
189.3870
0.0000
0.0000
0.0004
0.0004
64.81
1.42
1,500
LEECH EAST 5SA
01PDP
184.442
174.550
124.6098
105.4167
0.0000
0.0000
0.0020
0.0020
64.81
1.42
1,500
LEECH EAST 7SB
01PDP
23.892
32.382
23.8922
32.3818
0.0000
0.0000
0.0020
0.0020
64.81
1.42
1,500
LEECH EAST 8SA
01PDP
312.819
432.050
206.5777
209.6291
0.0000
0.0000
0.0020
0.0020
64.81
1.42
1,500
LEECH WEST 2SB
01PDP
173.021
132.957
167.6450
109.1382
0.0000
0.0000
0.0075
0.0075
64.81
1.42
1,500








GROSS ULTIMATE RESERVES, CUMULATIVE PRODUCTION, AND BASIC ECONOMIC DATA - TABLE 8
GROSS ULT OIL
GROSS ULT GAS
OIL PRICE INITIAL
GAS PRICE INITAL    OP COST
WELL_NAME
RSVCAT
(MBBLS)
(MMCF)
CUM OIL (MBBLS)
CUM GAS (MMCF)
WI
WI_FINAL
RI
RI_FINAL
($/BBL)
($/MCF)
INITAL ($/Mo)
LEECH WEST 3SA
01PDP
616.217
805.403
379.3817
298.0876
0.0000
0.0000
0.0075
0.0075
64.81
1.42
1,500
LEECH WEST 4SB
01PDP
552.748
463.694
325.7549
223.8459
0.0000
0.0000
0.0075
0.0075
64.81
1.42
1,500
LEEDE UNIT 7 1H
01PDP
459.151
1,427.395
376.2898
712.5397
0.0000
0.0000
0.0005
0.0005
64.11
0.68
1,500
LEEDE UNIT 7 2H
01PDP
372.351
630.430
301.3838
460.8813
0.0000
0.0000
0.0005
0.0005
64.11
0.68
1,500
LEVELLAND 22-27 UNIT 2WA
01PDP
255.966
1,020.941
128.4395
267.0940
0.0000
0.0000
0.0239
0.0239
64.81
1.42
1,500
LEVELLAND 22-27 UNIT 3WA
01PDP
335.303
1,041.406
167.5649
351.6484
0.0000
0.0000
0.0239
0.0239
64.81
1.42
1,500
LEVIATHAN UNIT A 29-17 4AH
01PDP
417.286
703.020
287.5647
357.2435
0.0000
0.0000
0.0012
0.0012
61.78
3.62
1,500
LEVIATHAN UNIT A 29-17 5AH
01PDP
429.167
1,290.023
300.2948
536.0198
0.0000
0.0000
0.0012
0.0012
61.78
3.62
1,500
LEVIATHAN UNIT A 29-17 6AH
01PDP
375.711
1,112.873
289.1946
541.6206
0.0000
0.0000
0.0012
0.0012
61.78
3.62
1,500
LEVIATHAN UNIT B 29-20 7AH
01PDP
245.491
708.393
218.5971
410.3661
0.0000
0.0000
0.0017
0.0017
61.78
3.62
1,500
LEVIATHAN UNIT B 29-20 8SH
01PDP
172.902
915.914
138.5625
409.9195
0.0000
0.0000
0.0017
0.0017
61.78
3.62
1,500
LEVIATHAN UNIT B 29-20 9AH
01PDP
274.588
970.481
239.4611
502.8761
0.0000
0.0000
0.0017
0.0017
61.78
3.62
1,500
LGM A 1H
01PDP
352.461
1,453.112
240.8384
888.0019
0.0000
0.0000
0.0100
0.0100
63.67
2.96
1,500
LGM B 2H
01PDP
322.666
1,523.865
228.0150
887.7631
0.0000
0.0000
0.0095
0.0095
63.67
2.96
1,500
LGM C 201H
01PDP
210.380
1,501.927
117.8697
631.0044
0.0000
0.0000
0.0080
0.0103
63.67
2.96
1,500
LIMBER PINE A1 1LA
01PDP
462.644
565.025
452.9385
538.9632
0.0001
0.0001
0.0001
0.0001
64.11
0.00
35,000
LIMBER PINE A1 28SB
01PDP
91.488
127.626
90.7704
126.9481
0.0000
0.0000
0.0000
0.0000
64.11
0.68
1,500
LIMBER PINE A2 5LA
01PDP
391.302
388.913
350.0477
343.0634
0.0000
0.0000
0.0000
0.0000
64.11
0.68
1,500
LIMBER PINE A3 16H
01PDP
231.385
432.653
177.4108
342.3669
0.0000
0.0000
0.0000
0.0001
64.11
0.68
1,500
LIMBER PINE A3 9UA
01PDP
206.755
295.623
200.1781
285.8386
0.0008
0.0008
0.0008
0.0008
64.11
0.68
35,000
LIMBER PINE A4 2LA
01PDP
451.800
666.319
352.9215
472.9169
0.0001
0.0001
0.0001
0.0001
64.11
0.68
35,000
LIMBER PINE A5 3LA
01PDP
253.473
279.938
253.4733
279.9383
0.0001
0.0001
0.0001
0.0001
64.11
0.68
35,000
LIMBER PINE A6 10UA
01PDP
206.063
277.371
184.7284
250.2608
0.0001
0.0001
0.0001
0.0001
64.11
0.00
35,000
LIMBER PINE A7 11UA
01PDP
349.065
435.357
321.5998
383.7642
0.0001
0.0001
0.0001
0.0001
64.11
0.68
35,000
LION 1H
01PDP
438.093
3,841.377
412.4012
3,304.3685
0.0000
0.0000
0.0004
0.0004
63.89
0.48
1,500
LION 3H
01PDP
441.553
4,896.027
386.1759
3,347.8158
0.0000
0.0000
0.0004
0.0004
63.89
0.48
1,500
LISA MARIE 34-27 4AH
01PDP
230.476
207.003
210.2199
160.3446
0.0000
0.0000
0.0000
0.0001
64.81
1.42
1,500
LOBLOLLY A1 12UA
01PDP
176.817
226.730
92.4106
118.2309
0.0000
0.0000
0.0001
0.0001
64.11
0.68
1,500
LOBLOLLY A2 13UA
01PDP
203.390
274.162
99.0890
120.1827
0.0000
0.0000
0.0001
0.0001
64.11
0.68
1,500
LOBO 34-147 1H
01PDP
136.311
786.519
110.1131
321.2763
0.0000
0.0000
0.0001
0.0001
64.11
0.68
1,500
LOBO 34-147 2H
01PDP
296.374
945.486
227.3200
610.5398
0.0000
0.0000
0.0000
0.0001
64.11
0.68
1,500
LONE WOLF 12 1HB
01PDP
365.546
1,722.105
259.7945
971.9336
0.0000
0.0000
0.0015
0.0015
63.84
1.06
1,500
LONGLEAF A2 2LA
01PDP
445.385
331.790
212.5685
195.4343
0.0000
0.0000
0.0001
0.0001
64.11
0.68
1,500
LOOS UNIT 10H
01PDP
89.825
444.704
89.8246
444.7043
0.0000
0.0000
0.0125
0.0125
63.67
2.96
1,500
LOOS UNIT 11L
01PDP
277.673
1,623.518
208.9890
1,349.3744
0.0000
0.0000
0.0125
0.0125
63.67
2.96
1,500
LOOS UNIT 12L
01PDP
193.451
1,660.756
151.3451
1,289.8323
0.0000
0.0000
0.0125
0.0125
63.67
2.96
1,500
LOOS UNIT 2H
01PDP
0.000
614.205
0.0000
614.2048
0.0000
0.0000
0.0000
0.0000
0.00
2.96
1,500
LOOS UNIT 3H
01PDP
0.000
438.605
0.0000
438.6054
0.0000
0.0000
0.0000
0.0000
0.00
2.96
1,500
LOOS UNIT 8H
01PDP
71.178
478.616
71.1780
478.6162
0.0000
0.0000
0.0125
0.0125
63.67
2.96
1,500
LOOS UNIT 9H
01PDP
268.228
1,168.932
193.5547
946.4938
0.0000
0.0000
0.0125
0.0125
63.67
2.96
1,500
LOST KEYS 4345 1U B 1H
01PDP
398.254
3,023.338
225.0665
1,870.8020
0.0000
0.0000
0.0001
0.0001
64.47
1.60
1,500
LOST KEYS 4345 2U A 2H
01PDP
486.187
3,124.323
265.5027
1,431.7366
0.0000
0.0000
0.0001
0.0001
64.47
1.60
1,500
LOST KEYS 4345 3U A 3H
01PDP
334.036
2,062.448
201.3875
1,088.9901
0.0000
0.0000
0.0001
0.0001
64.47
1.60
1,500
LOST KEYS 4345 4U A 4H
01PDP
393.451
4,458.255
224.6964
2,136.1418
0.0000
0.0000
0.0001
0.0001
64.47
1.60
1,500
LOST KEYS 4345 5U B 5H
01PDP
296.072
4,257.144
162.2958
2,131.0445
0.0000
0.0000
0.0001
0.0001
64.47
1.60
1,500
LOST KEYS 4345 6U A 6H
01PDP
398.995
3,536.814
220.9758
1,792.0728
0.0000
0.0000
0.0000
0.0000
64.47
1.60
1,500
LOST SADDLE 45 1H
01PDP
217.210
1,570.801
192.6106
1,489.2978
0.0000
0.0000
0.0000
0.0000
64.47
1.60
1,500
LRT UNIT 2 ALLOCATION 2318AH
01PDP
645.558
1,871.554
469.4251
1,273.4075
0.0000
0.0000
0.0002
0.0002
65.31
1.42
1,500
LUKCIK 4
01PDP
0.000
77.152
0.0000
77.1517
0.0000
0.0000
0.0000
0.0000
0.00
1.94
1,500
LUKCIK 5
01PDP
0.000
97.019
0.0000
97.0188
0.0000
0.0000
0.0000
0.0000
0.00
1.94
1,500
LULO 2531LP 4H
01PDP
544.564
726.321
294.1266
329.5397
0.0000
0.0000
0.0010
0.0010
64.81
1.42
1,500
LULO 2533LP 8H
01PDP
407.443
443.207
192.4600
202.7562
0.0000
0.0000
0.0010
0.0010
64.81
1.42
1,500
LULO 2543DP 6H
01PDP
712.311
2,214.238
427.7023
676.8651
0.0000
0.0000
0.0010
0.0010
64.81
1.42
1,500
LULO 2551AP 5H
01PDP
818.528
1,831.081
506.1451
677.9778
0.0000
0.0000
0.0010
0.0010
64.81
1.42
1,500
LULO 2553AP 9H
01PDP
481.441
1,380.230
329.6463
565.2012
0.0000
0.0000
0.0010
0.0010
64.81
1.42
1,500
LULO 3641DP 2H
01PDP
965.806
1,980.250
554.5802
627.6586
0.0000
0.0000
0.0010
0.0010
64.81
1.42
1,500
M BEARER
01PDP
0.000
161.752
0.0000
161.7525
0.0000
0.0000
0.0000
0.0000
0.00
1.94
1,500
MABEE 22A 1H
01PDP
338.607
1,119.175
238.9277
607.3865
0.0000
0.0000
0.0000
0.0000
65.31
1.42
1,500
MABEE-ELKIN W16B 2H
01PDP
387.119
1,303.199
268.6073
764.9086
0.0000
0.0000
0.0000
0.0000
65.31
1.42
1,500
MABEE-STIMSON 22B 2H
01PDP
406.877
1,567.757
284.2640
885.4222
0.0000
0.0000
0.0000
0.0001
65.31
1.42
1,500
MABEE-TREDAWAY W16A 1H
01PDP
380.505
1,494.284
279.8969
821.7812
0.0000
0.0000
0.0066
0.0066
65.31
1.42
1,500
MADELEINE FAYE 133-137 A 1LS
01PDP
332.341
911.533
145.8440
203.4658
0.0000
0.0000
0.0014
0.0014
64.67
1.39
1,500
MADELEINE FAYE 133-137 B 2JM
01PDP
913.126
1,290.427
249.7617
214.6713
0.0000
0.0000
0.0014
0.0014
64.67
1.39
1,500
MADELEINE FAYE 133-137 C 2LS
01PDP
353.986
1,014.139
138.4097
206.9290
0.0000
0.0000
0.0014
0.0014
64.67
1.39
1,500
MADELEINE FAYE 133-137 D 1WB
01PDP
467.219
1,390.171
179.6745
316.9946
0.0000
0.0000
0.0013
0.0013
64.67
1.39
1,500
MADELEINE FAYE 133-137 E 3LS
01PDP
299.998
821.050
130.7626
177.0721
0.0000
0.0000
0.0014
0.0014
64.67
1.39
1,500
MADELEINE FAYE 133-137 F 1MS
01PDP
529.541
1,022.754
201.2611
187.4427
0.0000
0.0000
0.0014
0.0014
64.67
1.39
1,500
MADELEINE FAYE 133-137 G 2WB
01PDP
516.060
1,786.972
217.5130
356.6645
0.0000
0.0000
0.0013
0.0013
64.67
1.39
1,500
MADELEINE FAYE 133-137 H 1US
01PDP
425.582
627.560
130.0500
172.3984
0.0000
0.0000
0.0014
0.0014
64.67
1.39
1,500
MADELEINE FAYE 133-137 I 2US
01PDP
280.467
538.527
108.2250
97.5116
0.0000
0.0000
0.0011
0.0011
64.67
1.39
1,500
MANGER UNIT 1H
01PDP
71.691
925.113
11.0627
162.7667
0.0000
0.0000
0.0003
0.0003
63.67
2.96
1,500
MARY GRACE 201-202 UNIT 1H
01PDP
513.502
4,860.833
353.1931
3,119.0350
0.0000
0.0000
0.0002
0.0002
64.11
0.68
1,500
MARY GRACE 201-202 UNIT 224HR
01PDP
303.737
2,042.306
89.0740
561.7499
0.0000
0.0000
0.0002
0.0002
64.11
0.68
1,500








GROSS ULTIMATE RESERVES, CUMULATIVE PRODUCTION, AND BASIC ECONOMIC DATA - TABLE 8
GROSS ULT OIL
GROSS ULT GAS
OIL PRICE INITIAL
GAS PRICE INITAL    OP COST
WELL_NAME
RSVCAT
(MBBLS)
(MMCF)
CUM OIL (MBBLS)
CUM GAS (MMCF)
WI
WI_FINAL
RI
RI_FINAL
($/BBL)
($/MCF)
INITAL ($/Mo)
MARY GRACE 201-202 UNIT 225H
01PDP
276.576
2,394.987
81.1163
586.5928
0.0000
0.0000
0.0002
0.0002
64.11
0.68
1,500
MARY GRACE 201-202 UNIT 226H
01PDP
370.622
3,348.028
84.3768
629.5936
0.0000
0.0000
0.0000
0.0000
64.11
0.68
1,500
MARY GRACE 201-202 UNIT 3H
01PDP
483.911
3,654.842
342.5083
3,152.5293
0.0000
0.0000
0.0002
0.0002
64.11
0.68
1,500
MARY SCHARBAUER B8 1501MH
01PDP
334.045
708.297
126.4369
210.6395
0.0000
0.0000
0.0001
0.0001
65.31
1.42
1,500
MARY SCHARBAUER B9 1502MH
01PDP
410.631
720.535
150.0892
221.3126
0.0000
0.0000
0.0001
0.0001
65.31
1.42
1,500
MARYRUTH-ANDERSON 47C 103H
01PDP
829.893
1,392.052
662.1314
797.3256
0.0000
0.0000
0.0003
0.0003
64.67
1.39
1,500
MARYRUTH-ANDERSON 47D 104H
01PDP
769.272
1,198.569
542.6532
668.2223
0.0000
0.0000
0.0003
0.0003
64.67
1.39
1,500
MARYRUTH-ANDERSON 47E 105H
01PDP
761.196
1,201.447
504.3852
660.0585
0.0000
0.0000
0.0003
0.0003
64.67
1.39
1,500
MARYRUTH-ANDERSON 47F 106H
01PDP
846.154
502.993
629.9333
470.1923
0.0000
0.0000
0.0001
0.0003
64.67
1.39
1,500
MATTIE 18-11-5 6H
01PDP
34.096
7,665.731
34.0006
5,700.4685
0.0000
0.0000
0.0414
0.0414
57.77
1.27
1,500
MATTIE 18-11-5 7H
01PDP
36.335
6,805.655
35.4750
5,036.3830
0.0000
0.0000
0.0414
0.0414
57.77
1.27
1,500
MATTIE 18-11-5 8H
01PDP
37.706
8,242.345
37.1034
6,101.8870
0.0000
0.0000
0.0414
0.0414
57.77
1.27
1,500
MCCALL, JACK O. ET AL 2
01PDP
14.441
189.654
14.4406
189.6539
0.0000
0.0000
0.0039
0.0039
64.47
1.60
1,500
MCCALL, JACK O. ET AL 3
01PDP
0.000
471.706
0.0000
471.7058
0.0000
0.0000
0.0000
0.0000
0.00
1.60
1,500
MCCALL, JACK O. ET AL 4
01PDP
228.734
0.000
204.2311
0.0000
0.0000
0.0000
0.0031
0.0039
64.47
0.00
1,500
MCCLANE 2
01PDP
53.425
83.202
44.2660
71.1085
0.0000
0.0000
0.0039
0.0039
64.67
1.39
1,500
MCCLANE 3
01PDP
101.910
119.055
76.4769
82.7904
0.0000
0.0000
0.0039
0.0039
64.67
1.39
1,500
MCDANIEL 'A' 1
01PDP
0.698
1,539.309
0.6979
1,539.3091
0.0000
0.0000
0.0000
0.0000
64.11
0.68
1,500
MCDANIEL 'A' 2
01PDP
0.254
335.862
0.2541
335.8617
0.0000
0.0000
0.0000
0.0000
64.11
0.68
1,500
MCDANIEL, LOIS 2
01PDP
1.641
212.955
1.6413
212.9555
0.0000
0.0000
0.0000
0.0000
64.11
0.68
1,500
MCINTIRE 1
01PDP
0.000
177.299
0.0000
177.2986
0.0000
0.0000
0.0000
0.0000
0.00
1.94
1,500
MCLINTOCK 15-27 B 2JM
01PDP
276.408
806.528
204.0650
267.3896
0.0023
0.0023
0.0023
0.0023
64.67
1.39
35,000
MCLINTOCK 15-27 C 3JM
01PDP
584.361
2,300.944
266.0098
477.2772
0.0023
0.0023
0.0023
0.0023
64.67
1.39
35,000
MCLINTOCK 15-27 G 7LS
01PDP
267.736
594.883
199.7688
303.0089
0.0022
0.0022
0.0022
0.0022
64.67
1.39
35,000
MCLINTOCK 15-27 H 20WB
01PDP
267.616
1,981.163
167.5937
408.5959
0.0022
0.0022
0.0022
0.0022
64.67
1.39
35,000
MCLINTOCK 15-27 H 8LS
01PDP
491.166
1,801.502
266.1626
531.4758
0.0022
0.0022
0.0022
0.0022
64.67
1.39
35,000
MCLINTOCK 15-27 L 12WA
01PDP
767.832
1,526.106
342.5184
371.2530
0.0023
0.0023
0.0023
0.0023
64.67
1.39
35,000
MCLINTOCK 15-27 L 18WB
01PDP
527.860
1,448.541
235.6106
378.3401
0.0023
0.0023
0.0023
0.0023
64.67
1.39
35,000
MCLINTOCK 15-27 L 23JM
01PDP
467.795
1,251.106
208.6858
303.6614
0.0023
0.0023
0.0023
0.0023
64.67
1.39
35,000
MCLINTOCK 15-27 L 6LS
01PDP
419.917
1,258.941
206.4271
329.9063
0.0023
0.0023
0.0023
0.0023
64.67
1.39
35,000
MCLINTOCK 15-27 M 13WA
01PDP
834.973
1,738.623
397.6115
527.3241
0.0023
0.0023
0.0023
0.0023
64.67
1.39
35,000
MCLINTOCK 15-27 N 14WA
01PDP
887.994
3,607.869
418.4909
671.5552
0.0022
0.0022
0.0022
0.0022
64.67
1.39
35,000
MCLINTOCK 15-27 S 19WB
01PDP
436.427
1,885.778
226.5216
501.7793
0.0023
0.0023
0.0023
0.0023
64.67
1.39
35,000
MEDUSA UNIT A 28-21 1AH
01PDP
227.486
1,235.098
165.5007
525.1679
0.0000
0.0000
0.0020
0.0020
61.78
3.62
1,500
MEDUSA UNIT A 28-21 2AH
01PDP
228.869
802.635
181.5821
357.9783
0.0000
0.0000
0.0020
0.0020
61.78
3.62
1,500
MEDUSA UNIT B 28-21 7AH
01PDP
388.416
1,083.738
306.9368
525.4915
0.0000
0.0000
0.0020
0.0020
61.78
3.62
1,500
MEDUSA UNIT B 28-21 8AH
01PDP
358.545
976.091
293.5524
548.3073
0.0000
0.0000
0.0020
0.0020
61.78
3.62
1,500
MEDUSA UNIT C 28-09 3AH
01PDP
495.099
623.594
373.4259
418.4168
0.0000
0.0000
0.0012
0.0012
61.78
3.62
1,500
MEDUSA UNIT C 28-09 6AH
01PDP
329.071
569.403
251.7303
368.5395
0.0000
0.0000
0.0012
0.0012
61.78
3.62
1,500
MEHAFFEY - BURNEM 1
01PDP
0.000
196.276
0.0000
196.2761
0.0000
0.0000
0.0000
0.0000
0.00
2.58
1,500
MELISSA 2
01PDP
280.251
233.867
280.2507
233.8667
0.0000
0.0000
0.0000
0.0000
64.11
0.68
1,500
MELISSA 'A' 1
01PDP
25.470
363.543
25.4701
363.5434
0.0000
0.0000
0.0004
0.0004
64.11
0.68
1,500
MEMPHIS FLASH 39-27 1LS
01PDP
278.596
783.698
157.8636
270.7077
0.0000
0.0000
0.0000
0.0000
64.81
1.42
1,500
MEMPHIS FLASH 39-27 2A
01PDP
198.461
622.756
153.4656
265.6882
0.0000
0.0000
0.0000
0.0000
64.81
1.42
1,500
MEMPHIS FLASH 39-27 4AH
01PDP
423.940
424.712
329.0357
278.6878
0.0000
0.0000
0.0000
0.0000
64.81
1.42
1,500
MERCHANT UNIT 6704A
01PDP
17.954
0.000
17.9539
0.0000
0.0000
0.0000
0.0015
0.0015
63.84
0.00
1,500
MIDDLETON 21 1
01PDP
23.883
197.579
20.7266
168.1784
0.0000
0.0000
0.0042
0.0042
64.81
1.42
1,500
MIKE SCOTT 19-30-H 4315H
01PDP
760.829
680.283
597.9800
675.7648
0.0000
0.0000
0.0004
0.0004
63.84
1.06
1,500
MIKE SCOTT 19-30-H 4415H
01PDP
285.906
3,827.657
244.5316
2,614.4555
0.0000
0.0000
0.0004
0.0004
63.84
1.06
1,500
MILES 3-12B5
01PDP
124.925
198.819
124.9247
198.8191
0.0000
0.0000
0.0016
0.0016
49.43
2.10
1,500
MILLER 4 2
01PDP
0.867
1.043
0.7971
0.7276
0.0000
0.0000
0.0017
0.0017
64.81
1.42
1,500
MILLER 4 3
01PDP
0.078
0.000
0.0779
0.0000
0.0000
0.0000
0.0017
0.0017
64.81
0.00
1,500
MILLETT 2-14C5
01PDP
259.135
894.316
209.0588
798.5481
0.0000
0.0000
0.0055
0.0055
49.43
2.10
1,500
MIMS 32H 3306BH
01PDP
165.928
461.448
165.9281
461.4484
0.0000
0.0000
0.0046
0.0046
64.67
1.39
1,500
MIMS 32H 3307BH
01PDP
161.092
395.542
161.0917
395.5421
0.0000
0.0000
0.0046
0.0046
64.67
1.39
1,500
MIMS 32H 3315AH
01PDP
228.683
838.610
228.6825
835.8576
0.0000
0.0000
0.0046
0.0046
64.67
1.39
1,500
MIMS 32H 3317AH
01PDP
146.426
650.641
146.4258
650.6409
0.0000
0.0000
0.0046
0.0046
64.67
1.39
1,500
MIMS 32H 3318AH
01PDP
174.436
517.409
174.4358
517.4089
0.0000
0.0000
0.0046
0.0046
64.67
1.39
1,500
MIMS 32H 3326SH
01PDP
420.773
914.277
383.2377
805.6821
0.0000
0.0000
0.0046
0.0046
64.67
1.39
1,500
MIMS 32H 3327SH
01PDP
382.835
1,066.503
315.7268
841.6342
0.0000
0.0000
0.0046
0.0046
64.67
1.39
1,500
MIMS 32H 3345SH
01PDP
686.669
1,340.861
642.8949
1,215.7355
0.0000
0.0000
0.0046
0.0046
64.67
1.39
1,500
MIMS 32H 3347SH
01PDP
371.666
1,119.338
347.5610
884.8755
0.0000
0.0000
0.0046
0.0046
64.67
1.39
1,500
MIMS 32H 3348SH
01PDP
539.087
829.823
455.4340
704.1094
0.0000
0.0000
0.0046
0.0046
64.67
1.39
1,500
MINGO S CRC JF 4H
01PDP
0.000
15,712.851
0.0000
13,257.9160
0.0000
0.0000
0.0000
0.0000
0.00
1.95
1,500
MINGO SE CRC JF 6H
01PDP
0.000
16,153.644
0.0000
13,767.0820
0.0000
0.0000
0.0000
0.0000
0.00
1.95
1,500
MINGO SW CRC JF 2H
01PDP
0.000
14,843.833
0.0000
12,471.1280
0.0000
0.0000
0.0000
0.0000
0.00
1.95
1,500
MINGO W CRC JF 8H
01PDP
0.000
10,286.464
0.0000
8,877.0590
0.0000
0.0000
0.0000
0.0000
0.00
1.95
1,500
MIPA NO SLEEP 8201 4H
01PDP
384.351
2,202.675
186.1604
1,016.8984
0.0000
0.0000
0.0001
0.0001
64.11
0.68
1,500
MIPA NO SLEEP 8202 2H
01PDP
442.235
3,131.945
208.1864
1,232.4820
0.0000
0.0000
0.0001
0.0001
64.11
0.68
1,500
MIPA NO SLEEP 8252 3H
01PDP
1,303.114
5,453.957
534.8252
2,141.4235
0.0000
0.0000
0.0001
0.0001
64.11
0.68
1,500
MIRANDA 202H
01PDP
480.094
2,775.216
274.7623
1,253.9570
0.0000
0.0000
0.0019
0.0019
60.52
2.85
1,500
MIRANDA A 1H
01PDP
472.653
2,731.825
270.5375
1,234.6754
0.0000
0.0000
0.0016
0.0016
60.52
2.85
1,500
MIRANDA B 201H
01PDP
440.064
2,542.150
252.0055
1,150.0996
0.0000
0.0000
0.0013
0.0013
60.52
2.85
1,500








GROSS ULTIMATE RESERVES, CUMULATIVE PRODUCTION, AND BASIC ECONOMIC DATA - TABLE 8
GROSS ULT OIL
GROSS ULT GAS
OIL PRICE INITIAL
GAS PRICE INITAL    OP COST
WELL_NAME
RSVCAT
(MBBLS)
(MMCF)
CUM OIL (MBBLS)
CUM GAS (MMCF)
WI
WI_FINAL
RI
RI_FINAL
($/BBL)
($/MCF)
INITAL ($/Mo)
MITCHELL 47-31 A UNIT A 2H
01PDP
422.766
497.276
257.0765
179.6770
0.0000
0.0000
0.0010
0.0010
64.81
1.42
1,500
MITCHELL 47-31 A UNIT L 2H
01PDP
322.266
287.167
162.9888
134.8042
0.0000
0.0000
0.0004
0.0010
64.81
1.42
1,500
MITCHELL 47-31 B UNIT A 7H
01PDP
473.991
178.691
241.5225
56.5277
0.0000
0.0000
0.0058
0.0058
64.81
1.42
1,500
MITCHELL 47-31 B UNIT L 6H
01PDP
443.866
589.388
250.4354
185.1260
0.0000
0.0000
0.0006
0.0006
64.81
1.42
1,500
MOLNOSKEY UNIT 1H
01PDP
181.574
496.616
179.5725
459.6951
0.0000
0.0000
0.0230
0.0230
60.52
2.85
1,500
MOLNOSKEY UNIT 2H
01PDP
87.772
429.966
83.8898
429.9265
0.0000
0.0000
0.0230
0.0230
60.52
2.85
1,500
MONROE 34-158 UNIT 1H
01PDP
513.247
842.228
508.6380
831.6496
0.0000
0.0000
0.0003
0.0003
64.11
0.68
1,500
MONROE 34-158 UNIT 2H
01PDP
408.472
340.167
407.1931
338.1531
0.0000
0.0000
0.0003
0.0003
64.11
0.68
1,500
MONROE 34-158 UNIT 3H
01PDP
361.345
676.965
361.2627
668.9583
0.0000
0.0000
0.0003
0.0003
64.11
0.68
1,500
MONROE 34-158 UNIT 4H
01PDP
206.713
305.931
193.0991
273.3366
0.0000
0.0000
0.0003
0.0003
64.11
0.68
1,500
MONSEN 1-21A3
01PDP
752.591
1,580.494
710.4307
1,316.9931
0.0000
0.0000
0.0017
0.0017
49.43
2.10
1,500
MOOSE HOLLOW 16-24-23-C5-8H
01PDP
168.992
1,562.458
159.2051
1,220.0641
0.0000
0.0000
0.0001
0.0003
49.43
2.10
1,500
MOOSE HOLLOW 9-24-23-C5-6H
01PDP
122.622
1,561.429
108.0452
712.5812
0.0000
0.0000
0.0003
0.0003
49.43
2.10
1,500
MOOSE HOLLOW 9-24-23-C5-7H
01PDP
186.508
3,303.246
164.7385
1,402.0915
0.0000
0.0000
0.0003
0.0003
49.43
2.10
1,500
MORAN 28SB
01PDP
195.210
546.522
160.2955
330.5232
0.0000
0.0000
0.0002
0.0002
64.11
0.68
1,500
MORAN 8LA
01PDP
334.890
390.643
215.2294
279.6373
0.0000
0.0000
0.0000
0.0000
64.11
0.68
1,500
MORAN A1 16H
01PDP
279.899
1,258.897
222.4903
904.5299
0.0000
0.0000
0.0000
0.0000
64.11
0.68
1,500
MORAN A1 1LA
01PDP
657.424
2,543.946
405.2555
1,123.3786
0.0000
0.0000
0.0000
0.0000
64.11
0.68
1,500
MORAN A1 9UA
01PDP
347.774
1,424.795
299.5052
1,119.6975
0.0000
0.0000
0.0000
0.0000
64.11
0.68
1,500
MORGAN-NEAL 39-26 2LS
01PDP
345.693
1,677.565
262.2972
845.1026
0.0000
0.0000
0.0000
0.0000
64.81
1.42
1,500
MORGAN-NEAL 39-26 3SH
01PDP
205.028
525.792
85.7688
124.0925
0.0000
0.0000
0.0000
0.0000
64.81
1.42
1,500
MORGAN-NEAL 39-26 3WA
01PDP
459.128
656.242
339.9342
440.0288
0.0000
0.0000
0.0000
0.0000
64.81
1.42
1,500
MORGAN-NEAL UNIT NO.2 39-26 1LS
01PDP
300.079
1,935.355
245.4680
990.7665
0.0000
0.0000
0.0001
0.0001
64.81
1.42
1,500
MORGAN-NEAL UNIT NO.2 39-26 1WA
01PDP
327.695
206.274
255.9375
205.6537
0.0000
0.0000
0.0001
0.0001
64.81
1.42
1,500
MORGAN-NEAL UNIT NO.2 39-26 2WA
01PDP
277.368
756.706
232.3969
456.8448
0.0000
0.0000
0.0000
0.0001
64.81
1.42
1,500
MORTAL STORM 12-13-24 H 1W
01PDP
358.350
896.356
271.9179
518.3982
0.0000
0.0000
0.0004
0.0007
64.81
1.42
1,500
MOTHMAN UNIT A 45-04 2AH
01PDP
385.702
587.524
266.6997
312.9308
0.0000
0.0000
0.0033
0.0033
61.78
3.62
1,500
MR. DYNAMITE A 3MS
01PDP
208.904
451.830
88.4869
84.4947
0.0000
0.0000
0.0021
0.0021
64.81
1.42
1,500
MR. DYNAMITE C 5MS
01PDP
137.200
88.391
73.7723
56.3709
0.0000
0.0000
0.0021
0.0021
64.81
1.42
1,500
MR. HOBBS 11-14 H 1W
01PDP
215.191
585.329
186.9092
382.0153
0.0000
0.0000
0.0005
0.0005
64.81
1.42
1,500
MR. HOBBS 11-14-23 H 1LS
01PDP
284.859
764.120
206.2521
315.5470
0.0000
0.0000
0.0004
0.0004
64.81
1.42
1,500
MR. HOBBS 11-14-23A H 2W
01PDP
275.898
883.164
206.7582
450.3963
0.0000
0.0000
0.0003
0.0003
64.81
1.42
1,500
MR. HOBBS 11-14-23B H 3W
01PDP
195.307
374.065
71.3584
88.3502
0.0000
0.0000
0.0004
0.0004
64.81
1.42
1,500
MR. PHILLIPS 11-02 A 1NA
01PDP
394.163
2,497.302
275.5741
905.0951
0.0000
0.0000
0.0249
0.0249
64.81
1.42
1,500
MR. PHILLIPS 11-02 A 1NS
01PDP
314.553
255.710
258.9008
228.0300
0.0000
0.0000
0.0025
0.0025
64.81
1.42
1,500
MR. PHILLIPS 11-02 B 2AH
01PDP
578.249
3,075.711
357.6213
1,024.7744
0.0000
0.0000
0.0024
0.0024
64.81
1.42
1,500
MR. PHILLIPS 11-02 B 2SH
01PDP
260.284
115.578
188.3759
112.8980
0.0000
0.0000
0.0024
0.0024
64.81
1.42
1,500
MR. PHILLIPS 11-02 D 4SA
01PDP
334.964
2,065.606
194.7395
639.1618
0.0000
0.0000
0.0011
0.0024
64.81
1.42
1,500
MR. PHILLIPS 11-2 1SH
01PDP
510.507
682.814
488.5173
593.2935
0.0000
0.0000
0.0024
0.0024
64.81
1.42
1,500
MUD HEN 57-31 A 1WA
01PDP
532.075
1,697.537
321.3547
1,082.5645
0.0000
0.0000
0.0003
0.0003
64.11
0.68
1,500
MUD HEN 57-31 B 2BS
01PDP
692.123
2,705.983
511.8351
1,692.0091
0.0000
0.0000
0.0002
0.0005
64.11
0.68
1,500
MUD HEN 57-31 C 3WA
01PDP
484.888
1,868.539
320.1953
1,130.9969
0.0000
0.0000
0.0002
0.0004
64.11
0.68
1,500
MUD HEN 57-31 D 4BS
01PDP
748.838
2,628.112
508.7609
1,702.5154
0.0000
0.0000
0.0004
0.0004
64.11
0.68
1,500
MULLINS 1-24-23-C5-6H
01PDP
325.505
1,760.492
218.7728
730.4881
0.0000
0.0000
0.0001
0.0003
49.43
2.10
1,500
MULSEN 24/23-13-14-C5-2H
01PDP
298.108
2,364.039
181.3900
694.9153
0.0000
0.0000
0.0006
0.0015
49.43
2.10
1,500
MURDOCK 2-34B5
01PDP
230.037
897.930
229.7002
896.9607
0.0000
0.0000
0.0003
0.0004
49.43
2.10
1,500
MURPH 69-2221-23R
01PDP
570.808
859.440
359.0142
396.4013
0.0000
0.0000
0.0078
0.0078
49.43
2.10
1,500
MUSGROVE MILLER 0904 2HM
01PDP
375.437
560.951
300.9744
386.0317
0.0000
0.0000
0.0007
0.0013
64.81
1.42
1,500
N A C R C 1-15 ACRES 1
01PDP
0.000
37.210
0.0000
37.2103
0.0000
0.0000
0.0000
0.0000
0.00
1.94
1,500
N A C R C 5-132
01PDP
0.000
81.287
0.0000
81.2867
0.0000
0.0000
0.0000
0.0000
0.00
1.94
1,500
NAC 4H-20
01PDP
0.000
7,021.639
0.0000
5,590.4825
0.0000
0.0000
0.0000
0.0000
0.00
1.95
1,500
NAC B WYN JF 1H
01PDP
0.000
6,704.247
0.0000
6,333.2855
0.0000
0.0000
0.0000
0.0000
0.00
1.95
1,500
NAC B WYN JF 3H
01PDP
0.000
5,200.194
0.0000
4,639.4075
0.0000
0.0000
0.0000
0.0000
0.00
1.95
1,500
NAC B WYN JF 5H
01PDP
0.000
9,614.417
0.0000
7,561.4355
0.0000
0.0000
0.0000
0.0000
0.00
1.95
1,500
NAC GAS UNIT B 3H-3
01PDP
0.000
6,541.668
0.0000
5,408.0880
0.0000
0.0000
0.0000
0.0000
0.00
1.95
1,500
NAC ROYALTY 27-41 HC 001
01PDP
0.000
18,887.140
0.0000
12,908.5320
0.0000
0.0000
0.0000
0.0000
0.00
3.26
1,500
NAIL -A- 1
01PDP
70.994
227.417
62.3225
215.2540
0.0000
0.0000
0.0002
0.0002
64.67
1.39
1,500
NAIL -C- 1
01PDP
115.452
358.169
113.4991
346.0948
0.0000
0.0000
0.0001
0.0001
64.67
1.39
1,500
NAIL -E- 2
01PDP
61.678
152.858
61.6779
152.8583
0.0000
0.0000
0.0002
0.0002
64.67
1.39
1,500
NAIL -E- 3
01PDP
112.962
230.795
109.4246
226.5090
0.0000
0.0000
0.0002
0.0002
64.67
1.39
1,500
NAIL 'J' 1
01PDP
96.682
220.433
83.5929
180.4152
0.0000
0.0000
0.0001
0.0001
64.67
1.39
1,500
NAIL -K- 1
01PDP
80.122
169.819
67.1100
152.3761
0.0000
0.0000
0.0001
0.0001
64.67
1.39
1,500
NAIL 'O' 1
01PDP
97.503
173.371
91.3211
165.2499
0.0000
0.0000
0.0002
0.0002
64.67
1.39
1,500
NAIL -P- 1
01PDP
67.784
168.845
67.0722
166.4815
0.0000
0.0000
0.0001
0.0001
64.67
1.39
1,500
NAIL RANCH 10 1
01PDP
68.768
238.922
63.0543
192.7628
0.0000
0.0000
0.0001
0.0002
64.67
1.39
1,500
NAIL RANCH 10 2
01PDP
47.397
83.299
44.4055
77.6370
0.0000
0.0000
0.0002
0.0002
64.67
1.39
1,500
NAIL RANCH 10 3
01PDP
47.139
64.167
47.1394
64.1671
0.0000
0.0000
0.0002
0.0002
64.67
1.39
1,500
NAIL RANCH 10 4
01PDP
88.034
189.618
83.5410
168.5262
0.0000
0.0000
0.0001
0.0002
64.67
1.39
1,500
NANCY 1H
01PDP
149.826
1,041.080
124.9693
820.6736
0.0000
0.0000
0.0044
0.0044
60.52
2.85
1,500
NE AXIS 2H
01PDP
253.433
6,235.107
183.3011
3,972.2253
0.0000
0.0000
0.0008
0.0008
63.89
0.48
1,500
NE NAIL 10 1
01PDP
66.910
249.810
54.6235
180.1628
0.0000
0.0000
0.0002
0.0002
64.67
1.39
1,500
NE NAIL 10 2
01PDP
83.883
266.030
68.8817
182.8882
0.0000
0.0000
0.0002
0.0002
64.67
1.39
1,500
NE NAIL 10 3
01PDP
39.316
126.130
35.9667
111.1450
0.0000
0.0000
0.0002
0.0002
64.67
1.39
1,500








GROSS ULTIMATE RESERVES, CUMULATIVE PRODUCTION, AND BASIC ECONOMIC DATA - TABLE 8
GROSS ULT OIL
GROSS ULT GAS
OIL PRICE INITIAL
GAS PRICE INITAL    OP COST
WELL_NAME
RSVCAT
(MBBLS)
(MMCF)
CUM OIL (MBBLS)
CUM GAS (MMCF)
WI
WI_FINAL
RI
RI_FINAL
($/BBL)
($/MCF)
INITAL ($/Mo)
NE NAIL 10 4
01PDP
41.596
131.957
39.7324
115.6006
0.0000
0.0000
0.0001
0.0002
64.67
1.39
1,500
NE NAIL 10 5
01PDP
56.492
117.298
50.0211
92.0717
0.0000
0.0000
0.0002
0.0002
64.67
1.39
1,500
NEIHART 2-2C5
01PDP
352.850
882.389
299.3212
735.1858
0.0000
0.0000
0.0005
0.0005
49.43
2.10
1,500
NESSIE UNIT A 34-46 1AH
01PDP
634.427
2,223.992
448.8209
788.6946
0.0000
0.0000
0.0217
0.0217
61.78
3.62
1,500
NESSIE UNIT A 34-46 2AH
01PDP
609.739
1,922.242
459.8564
702.3399
0.0000
0.0000
0.0217
0.0217
61.78
3.62
1,500
NESSIE UNIT A 34-46 3AH
01PDP
675.105
727.875
410.0510
394.9197
0.0000
0.0000
0.0217
0.0217
64.81
1.42
1,500
NESSIE UNIT A 34-46 3SH
01PDP
442.933
1,719.083
247.7569
528.7359
0.0000
0.0000
0.0217
0.0217
61.78
3.62
1,500
NESSIE UNIT B 34-46 7AH
01PDP
660.097
1,338.453
466.9945
719.7493
0.0000
0.0000
0.0217
0.0217
61.78
3.62
1,500
NESSIE UNIT B 34-46 8AH
01PDP
603.100
1,487.781
402.5009
755.5935
0.0000
0.0000
0.0217
0.0217
61.78
3.62
1,500
NEWTON 43A 1HE
01PDP
391.491
3,146.334
235.6854
1,149.9134
0.0000
0.0000
0.0012
0.0012
64.81
1.42
1,500
NEWTON 43A 2HK
01PDP
165.555
205.129
165.2245
205.1121
0.0000
0.0000
0.0012
0.0012
64.81
1.42
1,500
NEWTON 43B 3HJ
01PDP
145.437
1,131.993
138.5912
720.0542
0.0000
0.0000
0.0005
0.0005
64.81
1.42
1,500
NEWTON 43BK 4HE
01PDP
411.544
983.088
362.9752
920.5743
0.0000
0.0000
0.0011
0.0011
64.81
1.42
1,500
NEWTON 43BK 5HK
01PDP
203.476
238.968
203.4759
238.9681
0.0000
0.0000
0.0011
0.0011
64.81
1.42
1,500
NM HARRISON 16-11-5 10H
01PDP
19.837
5,951.496
19.4874
4,828.1785
0.0000
0.0000
0.0155
0.0155
57.77
1.27
1,500
NM HARRISON 16-11-5 6H
01PDP
56.670
6,981.324
55.7521
5,839.8800
0.0000
0.0000
0.0155
0.0155
57.77
1.27
1,500
NM HARRISON 16-11-5 8H
01PDP
45.437
8,238.249
45.2510
6,629.5535
0.0000
0.0000
0.0155
0.0155
57.77
1.27
1,500
NOELLE SW CRC JF 4H
01PDP
0.000
13,423.065
0.0000
7,918.7765
0.0000
0.0000
0.0000
0.0000
0.00
1.95
1,500
NOELLE SW CRC JF 6H
01PDP
0.000
12,996.872
0.0000
7,541.3670
0.0000
0.0000
0.0000
0.0000
0.00
1.95
1,500
NOELLE W CRC JF 2H
01PDP
0.000
12,391.410
0.0000
6,998.2630
0.0000
0.0000
0.0000
0.0000
0.00
1.95
1,500
NOLAN NE CRC JF 3H
01PDP
0.000
9,356.140
0.0000
8,623.2370
0.0000
0.0000
0.0000
0.0000
0.00
1.95
1,500
NOLAN NW CRC JF 1H
01PDP
0.000
25,719.762
0.0000
20,493.2600
0.0000
0.0000
0.0000
0.0000
0.00
1.95
1,500
NOLAN S CRC JF 2H
01PDP
0.000
12,021.705
0.0000
10,511.7900
0.0000
0.0000
0.0000
0.0000
0.00
1.95
1,500
NOLAN S CRC JF 4H
01PDP
0.000
10,582.427
0.0000
8,916.6930
0.0000
0.0000
0.0000
0.0000
0.00
1.95
1,500
NOLAN S CRC JF 6H
01PDP
0.000
11,970.539
0.0000
9,973.3560
0.0000
0.0000
0.0000
0.0000
0.00
1.95
1,500
NORRIS UNIT 32-H 3301BH
01PDP
121.576
203.558
109.9101
185.4498
0.0000
0.0000
0.0046
0.0046
64.67
1.39
1,500
NORRIS UNIT 32-H 3303BH
01PDP
151.695
245.019
138.6405
222.0061
0.0000
0.0000
0.0046
0.0046
64.67
1.39
1,500
NORRIS UNIT 32-H 3304BH
01PDP
299.553
2,577.506
273.2293
2,110.4478
0.0000
0.0000
0.0046
0.0046
64.67
1.39
1,500
NORRIS UNIT 32-H 3312AH
01PDP
96.187
207.389
87.4813
190.5286
0.0000
0.0000
0.0046
0.0046
64.67
1.39
1,500
NORRIS UNIT 32-H 3313AH
01PDP
136.813
1,610.380
123.0572
901.0468
0.0000
0.0000
0.0046
0.0046
64.67
1.39
1,500
NORRIS UNIT 32-H 3322SH
01PDP
153.232
785.334
139.3446
699.8389
0.0000
0.0000
0.0046
0.0046
64.67
1.39
1,500
NORRIS UNIT 32-H 3323SH
01PDP
165.886
1,452.396
159.5030
1,213.2794
0.0000
0.0000
0.0046
0.0046
64.67
1.39
1,500
NORRIS UNIT 32-H 3361DH
01PDP
272.117
448.683
241.4063
433.7160
0.0000
0.0000
0.0046
0.0046
64.67
1.39
1,500
NORRIS UNIT 32-H 3363DH
01PDP
303.911
1,993.202
259.5634
1,752.1983
0.0000
0.0000
0.0046
0.0046
64.67
1.39
1,500
NORRIS UNIT 32-H 3364DH
01PDP
231.063
470.760
202.2733
452.9899
0.0000
0.0000
0.0046
0.0046
64.67
1.39
1,500
NORRIS UNIT 32-H 3371JH
01PDP
336.390
2,885.236
281.4745
2,389.5205
0.0000
0.0000
0.0046
0.0046
64.67
1.39
1,500
NORRIS UNIT 32-H 3373JH
01PDP
159.845
235.291
145.6336
214.8646
0.0000
0.0000
0.0046
0.0046
64.67
1.39
1,500
NORRIS UNIT 32-H 3374JH
01PDP
166.251
228.030
152.8956
212.0716
0.0000
0.0000
0.0046
0.0046
64.67
1.39
1,500
NORRIS-MIMS ALLOCATION 3315AH
01PDP
173.529
2,241.396
144.3423
1,192.8806
0.0000
0.0000
0.0046
0.0046
64.67
1.39
1,500
NORRIS-MIMS ALLOCATION 3325SH
01PDP
191.283
709.066
169.0500
469.9096
0.0000
0.0000
0.0021
0.0046
64.67
1.39
1,500
NORTH AMERICAN COAL 1S
01PDP
0.000
38.894
0.0000
38.8938
0.0000
0.0000
0.0000
0.0000
0.00
1.94
1,500
NORTH AMERICAN COAL CORP 1
01PDP
0.000
142.459
0.0000
142.4590
0.0000
0.0000
0.0000
0.0000
0.00
1.94
1,500
NORTH AMERICAN COAL ROYALTY CO BUELL 8H
01PDP
0.000
11,004.890
0.0000
9,334.8780
0.0000
0.0000
0.0000
0.0000
0.00
1.27
1,500
NORTH MOON 16-36-35-B5-9H
01PDP
27.077
33.003
15.4501
20.4848
0.0000
0.0000
0.0001
0.0003
49.43
2.10
1,500
NUNN 1
01PDP
58.426
196.304
56.2913
192.0346
0.0000
0.0000
0.0007
0.0007
63.84
1.06
1,500
NUNN 2
01PDP
57.133
175.294
54.7853
168.2520
0.0000
0.0000
0.0007
0.0007
63.84
1.06
1,500
NUNN 5-44 1HB
01PDP
423.600
3,747.794
360.5813
2,391.7650
0.0000
0.0000
0.0010
0.0010
63.84
1.06
1,500
NUNN '5-44' 4303H
01PDP
116.339
592.405
116.3390
592.4050
0.0000
0.0000
0.0010
0.0010
63.84
1.06
1,500
NUNN '5-44' 4403H
01PDP
329.505
452.272
247.3745
448.4648
0.0000
0.0000
0.0010
0.0010
63.84
1.06
1,500
NUNN '5-44' 4803H
01PDP
348.283
6,039.610
261.4368
3,093.6990
0.0000
0.0000
0.0010
0.0010
63.84
1.06
1,500
NUNN 'A' 2
01PDP
34.799
192.033
34.7993
192.0333
0.0000
0.0000
0.0007
0.0007
63.84
1.06
1,500
NUNN 'A' 3
01PDP
39.531
0.000
31.3086
0.0000
0.0000
0.0000
0.0015
0.0015
63.84
0.00
1,500
NUNN -D- 3
01PDP
24.056
0.000
24.0555
0.0000
0.0000
0.0000
0.0009
0.0006
63.84
0.00
1,500
NUNN, J. F. 'B' 3
01PDP
100.002
0.000
100.0022
0.0000
0.0000
0.0000
0.0015
0.0015
63.84
0.00
1,500
OAK VALLEY 2 1
01PDP
95.320
116.189
66.6507
92.2396
0.0000
0.0000
0.0036
0.0036
65.56
1.01
1,500
OLDHAM 38-27 B UNIT A 7H
01PDP
213.226
486.253
203.9549
367.0403
0.0000
0.0000
0.0002
0.0002
64.81
1.42
1,500
OLDHAM 38-27 B UNIT A 8H
01PDP
299.297
478.732
283.6285
331.9274
0.0000
0.0000
0.0002
0.0002
64.81
1.42
1,500
OLDHAM 38-27 B UNIT L 7H
01PDP
222.656
387.816
201.3334
269.9587
0.0000
0.0000
0.0002
0.0002
64.81
1.42
1,500
OLDHAM 38-27 B UNIT L 8H
01PDP
218.131
316.829
190.8390
255.9958
0.0000
0.0000
0.0007
0.0007
64.81
1.42
1,500
OLDHAM TRUST EAST 1SH
01PDP
253.389
490.355
103.7695
142.2242
0.0000
0.0000
0.0002
0.0002
64.81
1.42
1,500
OLDHAM TRUST EAST 2AH
01PDP
285.896
500.358
156.1464
191.0875
0.0000
0.0000
0.0002
0.0002
64.81
1.42
1,500
OLDHAM TRUST EAST 3871WA
01PDP
777.849
1,679.942
493.2052
748.0259
0.0000
0.0000
0.0002
0.0002
64.81
1.42
1,500
OLDHAM TRUST EAST 3875LS
01PDP
625.957
2,609.960
451.3906
758.6349
0.0000
0.0000
0.0002
0.0002
64.81
1.42
1,500
OLDHAM TRUST EAST 3876WA
01PDP
397.742
1,309.791
310.3495
518.0341
0.0000
0.0000
0.0002
0.0002
64.81
1.42
1,500
OLDHAM TRUST EAST 3AH
01PDP
326.524
995.578
154.4700
218.4904
0.0000
0.0000
0.0002
0.0002
64.81
1.42
1,500
OLDHAM TRUST EAST 3SH
01PDP
303.941
839.427
129.9859
215.4153
0.0000
0.0000
0.0002
0.0002
64.81
1.42
1,500
OLDHAM TRUST EAST 4AH
01PDP
220.436
582.269
109.3885
156.7815
0.0000
0.0000
0.0002
0.0002
64.81
1.42
1,500
OLDHAM TRUST WEST 1SH
01PDP
296.354
401.804
202.9950
273.8725
0.0000
0.0000
0.0003
0.0003
64.81
1.42
1,500
OLDHAM TRUST WEST 2AH
01PDP
297.079
1,843.071
244.8495
608.3319
0.0000
0.0000
0.0002
0.0002
64.81
1.42
1,500
OLDHAM TRUST WEST 4051WA
01PDP
737.748
1,577.559
624.5449
879.4714
0.0000
0.0000
0.0003
0.0003
64.81
1.42
1,500
OLDHAM TRUST WEST 4058LS
01PDP
591.626
1,453.277
503.5963
671.1033
0.0000
0.0000
0.0003
0.0003
64.81
1.42
1,500
OLDHAM TRUST WEST 4AH
01PDP
300.906
2,326.120
147.7016
578.8903
0.0000
0.0000
0.0003
0.0003
64.81
1.42
1,500
OLDHAM TRUST WEST 4SH
01PDP
139.221
161.681
120.1040
155.2807
0.0000
0.0000
0.0003
0.0003
64.81
1.42
1,500








GROSS ULTIMATE RESERVES, CUMULATIVE PRODUCTION, AND BASIC ECONOMIC DATA - TABLE 8
GROSS ULT OIL
GROSS ULT GAS
OIL PRICE INITIAL
GAS PRICE INITAL    OP COST
WELL_NAME
RSVCAT
(MBBLS)
(MMCF)
CUM OIL (MBBLS)
CUM GAS (MMCF)
WI
WI_FINAL
RI
RI_FINAL
($/BBL)
($/MCF)
INITAL ($/Mo)
OLDHAM TRUST WEST 5AH
01PDP
722.098
2,843.898
235.9165
791.8670
0.0000
0.0000
0.0003
0.0003
64.81
1.42
1,500
OLDHAM TRUST WEST 5MH
01PDP
122.401
194.140
87.8212
114.3500
0.0000
0.0000
0.0003
0.0003
64.81
1.42
1,500
OLDHAM TRUST WEST 5SH
01PDP
82.094
221.251
80.3281
196.2587
0.0000
0.0000
0.0003
0.0003
64.81
1.42
1,500
OLDHAM TRUST WEST 6AH
01PDP
235.519
1,808.870
121.7906
369.8008
0.0000
0.0000
0.0001
0.0003
64.81
1.42
1,500
OLDHAM TRUST WEST LONG 25-56 3SH
01PDP
438.973
1,597.398
329.9319
617.2080
0.0000
0.0000
0.0001
0.0002
64.81
1.42
1,500
OLDHAM TRUST WEST UNIT 25-41 2SH
01PDP
348.542
1,524.655
261.2175
515.2587
0.0000
0.0000
0.0002
0.0002
64.81
1.42
1,500
OLDHAM TRUST WEST UNIT 25-41 3AH
01PDP
465.695
1,217.974
319.7662
438.4673
0.0000
0.0000
0.0002
0.0002
64.81
1.42
1,500
OLDHAM-GRAHAM 35A 1H
01PDP
197.235
923.856
165.1843
499.2587
0.0000
0.0000
0.0026
0.0026
65.31
1.42
1,500
OLDHAM-GRAHAM 35B 2H
01PDP
246.588
2,044.410
179.0773
797.8702
0.0000
0.0000
0.0023
0.0023
65.31
1.42
1,500
OLDHAM-GRAHAM 35C 3H
01PDP
242.940
1,751.992
203.4610
704.9407
0.0000
0.0000
0.0026
0.0026
65.31
1.42
1,500
OLDHAM-GRAHAM 35D 4H
01PDP
229.214
1,367.478
177.4409
700.1070
0.0000
0.0000
0.0024
0.0024
65.31
1.42
1,500
OLDHAM-GRAHAM 35E 5H
01PDP
284.118
901.292
205.0843
478.0035
0.0000
0.0000
0.0026
0.0026
65.31
1.42
1,500
OLDHAM-GRAHAM 35F 6H
01PDP
366.939
1,132.035
231.7831
532.5195
0.0000
0.0000
0.0023
0.0023
65.31
1.42
1,500
OLSEN 13/14-24/23-C5-1H
01PDP
168.079
386.816
130.3558
251.2033
0.0000
0.0000
0.0015
0.0015
49.43
2.10
1,500
OLSEN 16-13-14-C5-5H
01PDP
389.393
2,077.008
283.4993
876.9753
0.0000
0.0000
0.0030
0.0030
49.43
2.10
1,500
ONEAL-ANNIE 15G 7H
01PDP
349.219
690.229
210.5577
520.1452
0.0000
0.0000
0.0005
0.0032
65.31
1.42
1,500
ONEAL-ANNIE 15H 8H
01PDP
637.275
1,933.893
316.5724
652.4194
0.0000
0.0000
0.0031
0.0031
65.31
1.42
1,500
ONEAL-ANNIE 15H 9H
01PDP
361.868
985.456
245.7377
354.0653
0.0000
0.0000
0.0033
0.0033
65.31
1.42
1,500
ONEAL-ANNIE 15J 10H
01PDP
492.675
2,385.118
216.3646
369.3859
0.0000
0.0000
0.0030
0.0032
65.31
1.42
1,500
ONEAL-ANNIE 15K 11H
01PDP
464.418
1,524.678
219.0198
475.2268
0.0000
0.0000
0.0033
0.0033
65.31
1.42
1,500
ONEAL-ANNIE 15K 12H
01PDP
529.874
2,113.198
298.8949
661.6709
0.0000
0.0000
0.0031
0.0031
65.31
1.42
1,500
ONEAL-ANNIE 15M 13H
01PDP
461.172
3,090.402
210.7990
658.2870
0.0000
0.0000
0.0024
0.0027
65.31
1.42
1,500
ONEAL-ANNIE 15M 14H
01PDP
441.351
338.668
227.4223
164.7176
0.0000
0.0000
0.0029
0.0029
65.31
1.42
1,500
ONEAL-ANNIE 15O 15H
01PDP
375.678
790.271
212.2675
446.5843
0.0000
0.0000
0.0035
0.0035
65.31
1.42
1,500
ONEAL-ANNIE 15P 16H
01PDP
560.312
1,092.147
313.5359
514.9201
0.0000
0.0000
0.0031
0.0031
65.31
1.42
1,500
ONEAL-ANNIE 15P 17H
01PDP
471.532
1,561.938
238.2350
409.9384
0.0000
0.0000
0.0032
0.0032
65.31
1.42
1,500
ONEAL-ANNIE 15R 18H
01PDP
221.733
513.484
150.4081
227.5773
0.0000
0.0000
0.0029
0.0029
65.31
1.42
1,500
ONEAL-DAVIS 15A 301H
01PDP
578.071
1,536.592
202.0463
250.5853
0.0000
0.0000
0.0008
0.0008
65.31
1.42
1,500
ONEAL-DAVIS 15C 304H
01PDP
591.815
1,299.583
172.9964
203.7196
0.0000
0.0000
0.0009
0.0009
65.31
1.42
1,500
ONEAL-DAVIS 15C 306H
01PDP
485.172
1,349.863
130.0922
191.3824
0.0000
0.0000
0.0011
0.0011
65.31
1.42
1,500
ONEAL-DAVIS 15D 305H
01PDP
243.807
546.856
76.0869
122.2927
0.0000
0.0000
0.0011
0.0011
65.31
1.42
1,500
ORSON-BILLY 139A 1H
01PDP
486.335
1,088.537
239.5427
383.0931
0.0000
0.0000
0.0020
0.0020
64.67
1.39
1,500
ORSON-BILLY 139B 2H
01PDP
713.383
1,754.786
372.2718
546.1523
0.0000
0.0000
0.0020
0.0020
64.67
1.39
1,500
ORSON-BILLY 139C 3H
01PDP
580.063
1,114.157
336.5974
509.9890
0.0000
0.0000
0.0021
0.0021
64.67
1.39
1,500
ORSON-BILLY 139D 4H
01PDP
375.742
762.788
224.2480
317.4916
0.0000
0.0000
0.0021
0.0021
64.67
1.39
1,500
ORSON-BILLY 139E 5H
01PDP
334.316
1,028.019
212.0165
517.6953
0.0000
0.0000
0.0020
0.0020
64.67
1.39
1,500
ORSON-BILLY 139F 6H
01PDP
699.110
2,155.767
402.8257
871.6033
0.0000
0.0000
0.0021
0.0021
64.67
1.39
1,500
ORSON-BILLY 139G 7H
01PDP
445.584
1,534.753
269.3690
721.5711
0.0000
0.0000
0.0020
0.0020
64.67
1.39
1,500
ORTHRUS UNIT A 34-22 1AH
01PDP
347.527
1,190.884
267.4746
560.2574
0.0000
0.0000
0.0134
0.0134
61.78
3.62
1,500
ORTHRUS UNIT A 34-22 2AH
01PDP
481.186
1,001.311
350.4843
474.3929
0.0000
0.0000
0.0134
0.0134
61.78
3.62
1,500
ORTHRUS UNIT A 34-22 3AH
01PDP
317.894
415.570
193.9281
224.3240
0.0000
0.0000
0.0134
0.0134
61.78
3.62
1,500
ORTHRUS UNIT B 34-22 7AH
01PDP
400.893
948.771
275.1689
518.2309
0.0000
0.0000
0.0134
0.0134
61.78
3.62
1,500
ORTHRUS UNIT B 34-22 8AH
01PDP
418.717
1,355.642
311.3726
518.2214
0.0000
0.0000
0.0134
0.0134
61.78
3.62
1,500
OV UNIT 1
01PDP
94.355
116.452
64.1532
98.4901
0.0000
0.0000
0.0034
0.0034
65.56
1.01
1,500
OVMLC 1
01PDP
90.966
139.349
76.5034
130.0260
0.0000
0.0000
0.0036
0.0036
65.56
1.01
1,500
OVMLC 2
01PDP
81.565
99.069
63.7666
93.6834
0.0000
0.0000
0.0036
0.0036
65.56
1.01
1,500
OWL & HAWK 2-21C5
01PDP
157.574
789.061
112.6912
598.8812
0.0000
0.0000
0.0010
0.0014
49.43
2.10
1,500
OWL & HAWK 3-16C5
01PDP
56.121
90.770
49.9085
82.1829
0.0000
0.0000
0.0008
0.0008
49.43
2.10
1,500
OWL & HAWK 3-21C5
01PDP
94.334
387.394
78.7851
283.5498
0.0000
0.0000
0.0014
0.0014
49.43
2.10
1,500
OWL AND HAWK 2-31B5
01PDP
163.445
195.450
140.6995
161.5083
0.0000
0.0000
0.0018
0.0026
49.43
2.10
1,500
OWL AND HAWK 3-10C5
01PDP
327.946
1,297.904
274.3690
971.8479
0.0000
0.0000
0.0011
0.0011
49.43
2.10
1,500
OYSTER 001
01PDP
24.145
0.000
24.1454
0.0000
0.0000
0.0000
0.0091
0.0091
60.50
0.00
1,500
P LAMANTIA 1
01PDP
0.000
99.646
0.0000
99.6457
0.0000
0.0000
0.0000
0.0000
0.00
1.94
1,500
P LONG 1
01PDP
0.000
133.515
0.0000
133.5146
0.0000
0.0000
0.0000
0.0000
0.00
1.94
1,500
P LONG 4
01PDP
0.000
123.949
0.0000
123.9489
0.0000
0.0000
0.0000
0.0000
0.00
1.94
1,500
PALMER 52 UNIT 222H
01PDP
519.404
5,972.311
265.8267
2,365.7703
0.0000
0.0000
0.0012
0.0012
64.11
0.68
1,500
PALMER 52 UNIT 332H
01PDP
306.558
4,897.083
191.0015
2,905.5095
0.0000
0.0000
0.0012
0.0012
64.11
0.68
1,500
PALOS 01-12-241
01PDP
0.000
229.015
0.0000
223.4791
0.0000
0.0000
0.0000
0.0000
0.00
2.00
1,500
PALOS 02-10-239
01PDP
0.000
286.849
0.0000
286.8493
0.0000
0.0000
0.0000
0.0000
0.00
2.00
1,500
PALOS 02-16-240
01PDP
0.000
434.379
0.0000
341.5026
0.0000
0.0000
0.0000
0.0000
0.00
2.00
1,500
PALOS 03-06-245
01PDP
0.000
265.059
0.0000
265.0588
0.0000
0.0000
0.0000
0.0000
0.00
2.00
1,500
PALOS 03-10-232
01PDP
0.000
333.141
0.0000
333.1406
0.0000
0.0000
0.0000
0.0000
0.00
2.00
1,500
PALOS 03-14-233
01PDP
0.000
342.120
0.0000
342.1195
0.0000
0.0000
0.0000
0.0000
0.00
2.00
1,500
PALOS 03-16-231
01PDP
0.000
540.367
0.0000
513.9425
0.0000
0.0000
0.0000
0.0000
0.00
2.00
1,500
PAMOLA UNIT A 35-23 1AH
01PDP
386.974
669.446
280.7817
347.5916
0.0000
0.0000
0.0128
0.0128
61.78
3.62
1,500
PAMOLA UNIT A 35-23 2AH
01PDP
211.144
430.503
164.3062
210.6175
0.0000
0.0000
0.0128
0.0128
61.78
3.62
1,500
PAMOLA UNIT A 35-23 3AH
01PDP
303.226
1,164.335
192.7020
355.2914
0.0000
0.0000
0.0053
0.0128
61.78
3.62
1,500
PAMOLA UNIT A 35-23 4AH
01PDP
313.981
1,115.234
190.7611
362.8710
0.0000
0.0000
0.0128
0.0128
61.78
3.62
1,500
PAPER RINGS 136-137 A 1WB
01PDP
444.043
537.921
318.3136
471.4666
0.0000
0.0000
0.0012
0.0027
64.67
1.39
1,500
PARKS 1
01PDP
92.514
0.000
92.4469
0.0000
0.0000
0.0000
0.0020
0.0020
65.31
0.00
1,500
PARKS '6' 2
01PDP
44.087
48.843
38.8583
44.0101
0.0000
0.0000
0.0008
0.0008
65.31
1.42
1,500
PARKS FIELD UNIT #2 2314
01PDP
133.397
332.551
133.3973
332.5509
0.0000
0.0000
0.0008
0.0008
65.31
1.42
1,500
PARKS FIELD UNIT 2 1450BH
01PDP
483.374
4,840.911
376.4342
2,263.2503
0.0000
0.0000
0.0008
0.0008
65.31
1.42
1,500








GROSS ULTIMATE RESERVES, CUMULATIVE PRODUCTION, AND BASIC ECONOMIC DATA - TABLE 8
GROSS ULT OIL
GROSS ULT GAS
OIL PRICE INITIAL
GAS PRICE INITAL    OP COST
WELL_NAME
RSVCAT
(MBBLS)
(MMCF)
CUM OIL (MBBLS)
CUM GAS (MMCF)
WI
WI_FINAL
RI
RI_FINAL
($/BBL)
($/MCF)
INITAL ($/Mo)
PARKS FIELD UNIT 2 1450LH
01PDP
1,323.674
3,352.109
960.2460
1,838.3130
0.0000
0.0000
0.0008
0.0008
65.31
1.42
1,500
PARKS FIELD UNIT 2 1451LH
01PDP
977.053
2,905.538
784.8838
1,411.7120
0.0000
0.0000
0.0008
0.0008
65.31
1.42
1,500
PARKS FIELD UNIT 2 1454H
01PDP
289.872
1,331.320
271.0756
869.4726
0.0000
0.0000
0.0008
0.0008
65.31
1.42
1,500
PARKS FIELD UNIT 2 1454LH
01PDP
1,130.719
2,881.615
875.2294
1,493.4820
0.0000
0.0000
0.0008
0.0008
65.31
1.42
1,500
PARKS FIELD UNIT 2 1455LH
01PDP
831.961
2,517.678
688.1949
1,327.4460
0.0000
0.0000
0.0008
0.0008
65.31
1.42
1,500
PARKS FIELD UNIT 2 1458CH
01PDP
342.155
3,091.654
307.0045
1,650.8033
0.0000
0.0000
0.0008
0.0008
65.31
1.42
1,500
PARKS FIELD UNIT 2 1458LH
01PDP
692.011
2,457.996
525.3548
1,205.2464
0.0000
0.0000
0.0008
0.0008
65.31
1.42
1,500
PARKS FIELD UNIT 2 1863BH
01PDP
759.138
3,806.480
561.1352
2,157.5635
0.0000
0.0000
0.0008
0.0008
65.31
1.42
1,500
PARKS FIELD UNIT 2 1863LH
01PDP
974.689
2,494.394
776.8008
1,438.7366
0.0000
0.0000
0.0008
0.0008
65.31
1.42
1,500
PARKS FIELD UNIT 2 1904BH
01PDP
426.427
2,287.485
349.1864
1,189.4089
0.0000
0.0000
0.0008
0.0008
65.31
1.42
1,500
PARKS FIELD UNIT 2 1921H
01PDP
151.130
597.357
140.7023
393.3112
0.0000
0.0000
0.0008
0.0008
65.31
1.42
1,500
PARKS FIELD UNIT 2 2001BH
01PDP
304.549
1,676.788
258.9926
1,109.5819
0.0000
0.0000
0.0008
0.0008
65.31
1.42
1,500
PARKS FIELD UNIT 2 2101
01PDP
641.727
133.577
641.7270
133.5769
0.0000
0.0000
0.0000
0.0000
0.00
1.42
1,500
PARKS FIELD UNIT 2 2210
01PDP
96.366
316.686
91.0824
300.8606
0.0000
0.0000
0.0008
0.0008
65.31
1.42
1,500
PARKS FIELD UNIT 2 2307LH
01PDP
289.532
1,113.188
228.4413
510.6177
0.0000
0.0000
0.0008
0.0008
65.31
1.42
1,500
PARKS FIELD UNIT 2 2307MH
01PDP
391.073
638.166
309.3137
350.4888
0.0000
0.0000
0.0008
0.0008
65.31
1.42
1,500
PARKS FIELD UNIT 2 2308BH
01PDP
262.041
1,629.678
212.3510
788.1948
0.0000
0.0000
0.0008
0.0008
65.31
1.42
1,500
PARKS FIELD UNIT 2 2308LH
01PDP
473.198
1,115.347
407.6493
774.8844
0.0000
0.0000
0.0008
0.0008
65.31
1.42
1,500
PARKS FIELD UNIT 2 2308MH
01PDP
701.493
1,492.566
571.7195
940.8899
0.0000
0.0000
0.0008
0.0008
65.31
1.42
1,500
PARKS FIELD UNIT 2 2329LH
01PDP
551.271
1,745.820
476.9213
972.0102
0.0000
0.0000
0.0008
0.0008
65.31
1.42
1,500
PARKS FIELD UNIT 2 2336BH
01PDP
161.584
715.707
150.4638
508.7109
0.0000
0.0000
0.0008
0.0008
65.31
1.42
1,500
PARKS FIELD UNIT 2 2346CH
01PDP
47.995
132.976
38.2448
132.9409
0.0000
0.0000
0.0008
0.0008
65.31
1.42
1,500
PARKS FIELD UNIT 2 2348H
01PDP
210.932
1,825.772
186.0437
905.3199
0.0000
0.0000
0.0008
0.0008
65.31
1.42
1,500
PARKS FIELD UNIT 2 2606
01PDP
243.207
6,046.281
231.5860
6,044.8900
0.0000
0.0000
0.0008
0.0008
65.31
1.42
1,500
PARKS FIELD UNIT 2 2630H
01PDP
258.591
698.970
247.2667
672.7029
0.0000
0.0000
0.0008
0.0008
65.31
1.42
1,500
PARKS FIELD UNIT 2 2709H
01PDP
497.137
1,923.991
431.2739
1,649.3678
0.0000
0.0000
0.0008
0.0008
65.31
1.42
1,500
PARKS FIELD UNIT 2 911
01PDP
75.332
263.575
58.8268
225.4581
0.0000
0.0000
0.0008
0.0008
65.31
1.42
1,500
PARKS FIELD UNIT NO. 2 1421H
01PDP
177.448
8,161.072
177.4480
8,161.0715
0.0000
0.0000
0.0008
0.0008
65.31
1.42
1,500
PARKS FIELD UNIT NO. 2 1829H
01PDP
54.850
3,172.128
53.5631
3,162.6193
0.0000
0.0000
0.0008
0.0008
65.31
1.42
1,500
PARKS FIELD UNIT NO. 2 1831H
01PDP
0.000
9,622.459
0.0000
9,622.4590
0.0000
0.0000
0.0000
0.0000
0.00
1.42
1,500
PARKS FIELD UNIT NO. 2 1917H
01PDP
161.833
3,828.825
159.8757
3,670.8220
0.0000
0.0000
0.0008
0.0008
65.31
1.42
1,500
PARKS FIELD UNIT NO. 2 2324H
01PDP
116.383
3,820.547
107.8132
3,476.9020
0.0000
0.0000
0.0008
0.0008
65.31
1.42
1,500
PARKS FIELD UNIT NO. 2 2401
01PDP
57.450
2,659.846
57.4272
2,597.8855
0.0000
0.0000
0.0008
0.0008
65.31
1.42
1,500
PARKS FIELD UNIT NO. 2 2417H
01PDP
53.452
2,344.687
53.3742
2,333.0530
0.0000
0.0000
0.0008
0.0008
65.31
1.42
1,500
PARKS, CHARLOTTE "6" 4
01PDP
26.163
61.410
26.1631
61.4102
0.0000
0.0000
0.0008
0.0008
65.31
1.42
1,500
PARKS, ROY 10
01PDP
29.668
60.239
29.6681
60.2385
0.0000
0.0000
0.0003
0.0003
65.31
1.42
1,500
PARKS, ROY 301LH
01PDP
310.815
632.970
165.5505
255.8971
0.0000
0.0000
0.0003
0.0003
65.31
1.42
1,500
PARKS, ROY 301MH
01PDP
424.044
766.766
226.7192
302.3278
0.0000
0.0000
0.0003
0.0003
65.31
1.42
1,500
PARKS, ROY 302LH
01PDP
305.097
463.899
167.3096
145.1016
0.0000
0.0000
0.0003
0.0003
65.31
1.42
1,500
PARKS, ROY 302MH
01PDP
403.174
656.830
202.0039
214.4267
0.0000
0.0000
0.0003
0.0003
65.31
1.42
1,500
PARKS, ROY 303BH
01PDP
269.438
415.949
120.2642
176.0133
0.0000
0.0000
0.0003
0.0003
65.31
1.42
1,500
PARKS, ROY 303LH
01PDP
429.435
727.643
179.8573
223.9554
0.0000
0.0000
0.0001
0.0003
65.31
1.42
1,500
PARKS, ROY 303MH
01PDP
495.569
353.795
215.8221
119.3317
0.0000
0.0000
0.0003
0.0003
65.31
1.42
1,500
PARKS, ROY 306BH
01PDP
387.229
1,507.824
307.2736
955.9705
0.0000
0.0000
0.0001
0.0003
65.31
1.42
1,500
PARKS, ROY 306LH
01PDP
707.273
1,266.765
563.3951
931.7764
0.0000
0.0000
0.0001
0.0003
65.31
1.42
1,500
PARKS, ROY 307BH
01PDP
201.116
863.255
182.4959
690.5434
0.0000
0.0000
0.0003
0.0003
65.31
1.42
1,500
PARKS, ROY 307LH
01PDP
329.525
1,307.636
295.7807
864.8890
0.0000
0.0000
0.0003
0.0003
65.31
1.42
1,500
PARKS, ROY 308BH
01PDP
350.414
1,513.894
254.4938
899.4561
0.0000
0.0000
0.0003
0.0003
65.31
1.42
1,500
PARKS, ROY 308LH
01PDP
552.433
1,177.150
351.9592
730.6418
0.0000
0.0000
0.0003
0.0003
65.31
1.42
1,500
PARKS, ROY 308MH
01PDP
947.328
924.518
837.8318
656.8271
0.0000
0.0000
0.0003
0.0003
65.31
1.42
1,500
PARKS, ROY 31
01PDP
76.177
97.616
59.7547
84.4331
0.0000
0.0000
0.0003
0.0003
65.31
1.42
1,500
PARKS, ROY 311JH
01PDP
533.866
1,538.863
283.7627
222.7882
0.0000
0.0000
0.0003
0.0003
65.31
1.42
1,500
PARKS, ROY 316CH
01PDP
145.426
737.454
133.6295
439.8498
0.0000
0.0000
0.0003
0.0003
65.31
1.42
1,500
PARKS, ROY 316LH
01PDP
235.709
910.614
176.0346
603.5534
0.0000
0.0000
0.0003
0.0003
65.31
1.42
1,500
PARKS, ROY 4
01PDP
0.000
383.912
0.0000
383.9123
0.0000
0.0000
0.0000
0.0000
0.00
1.42
1,500
PARKS, ROY 53
01PDP
75.448
203.555
67.9967
188.0222
0.0000
0.0000
0.0003
0.0003
65.31
1.42
1,500
PARKS, ROY 99H
01PDP
355.426
1,150.897
254.6476
852.6846
0.0000
0.0000
0.0003
0.0003
65.31
1.42
1,500
PARKS-COYOTE 1506 A 15HJ
01PDP
220.753
182.383
164.9276
136.3784
0.0000
0.0000
0.0020
0.0020
65.31
1.42
1,500
PARKS-COYOTE 1506 A 1HM
01PDP
1,386.588
4,056.238
881.5738
1,726.7824
0.0000
0.0000
0.0020
0.0020
65.31
1.42
1,500
PARKS-COYOTE 1506 A 8HS
01PDP
283.139
291.051
207.0787
218.0653
0.0000
0.0000
0.0020
0.0020
65.31
1.42
1,500
PARKS-COYOTE 1506 B 2HM
01PDP
534.252
2,254.526
374.8115
1,221.8095
0.0000
0.0000
0.0020
0.0020
65.31
1.42
1,500
PARKS-COYOTE 1506 B 9HS
01PDP
175.895
141.033
161.1261
123.7194
0.0000
0.0000
0.0020
0.0020
65.31
1.42
1,500
PARKS-COYOTE 1506 C 10HS
01PDP
251.990
176.005
228.1207
134.9260
0.0000
0.0000
0.0020
0.0020
65.31
1.42
1,500
PARKS-COYOTE 1506 C 16HJ
01PDP
256.115
159.996
233.0260
119.8031
0.0000
0.0000
0.0020
0.0020
65.31
1.42
1,500
PARKS-COYOTE 1506 C 3HM
01PDP
837.082
5,079.435
543.1231
2,030.0629
0.0000
0.0000
0.0020
0.0020
65.31
1.42
1,500
PARKS-COYOTE 1506 D 11HS
01PDP
255.536
198.122
227.3569
159.2163
0.0000
0.0000
0.0020
0.0020
65.31
1.42
1,500
PARKS-COYOTE 1506 D 17HS
01PDP
215.714
175.284
190.9762
133.9054
0.0000
0.0000
0.0020
0.0020
65.31
1.42
1,500
PARKS-COYOTE 1506 D 4HM
01PDP
999.496
4,122.168
577.0758
2,006.0210
0.0000
0.0000
0.0020
0.0020
65.31
1.42
1,500
PARKS-COYOTE 1506 E 12HS
01PDP
232.090
1,462.235
210.9973
762.8322
0.0000
0.0000
0.0020
0.0020
65.31
1.42
1,500
PARKS-COYOTE 1506 E 18HJ
01PDP
221.933
1,238.971
200.3797
719.2431
0.0000
0.0000
0.0020
0.0020
65.31
1.42
1,500
PARKS-COYOTE 1506 E 5HM
01PDP
987.835
1,163.911
628.1684
822.6851
0.0000
0.0000
0.0020
0.0020
65.31
1.42
1,500
PARKS-COYOTE 1506 F 13HS
01PDP
243.235
507.454
206.0716
206.1715
0.0000
0.0000
0.0020
0.0020
65.31
1.42
1,500
PARKS-COYOTE 1506 F 6HM
01PDP
914.573
3,572.613
552.3644
1,375.6491
0.0000
0.0000
0.0020
0.0020
65.31
1.42
1,500








GROSS ULTIMATE RESERVES, CUMULATIVE PRODUCTION, AND BASIC ECONOMIC DATA - TABLE 8
GROSS ULT OIL
GROSS ULT GAS
OIL PRICE INITIAL
GAS PRICE INITAL    OP COST
WELL_NAME
RSVCAT
(MBBLS)
(MMCF)
CUM OIL (MBBLS)
CUM GAS (MMCF)
WI
WI_FINAL
RI
RI_FINAL
($/BBL)
($/MCF)
INITAL ($/Mo)
PARKS-COYOTE 1506 G 14HS
01PDP
328.420
920.410
245.2844
355.1124
0.0000
0.0000
0.0020
0.0020
65.31
1.42
1,500
PARKS-COYOTE 1506 G 19HS
01PDP
112.488
320.615
89.6928
142.9162
0.0000
0.0000
0.0020
0.0020
65.31
1.42
1,500
PARKS-COYOTE 1506 G 7HM
01PDP
1,664.400
2,616.895
1,103.1318
1,273.9434
0.0000
0.0000
0.0020
0.0020
65.31
1.42
1,500
PATRICIA-NORRIS ALLOCATION 3311AH
01PDP
194.736
2,165.514
151.5642
1,232.7495
0.0000
0.0000
0.0023
0.0023
64.67
1.39
1,500
PATRICIA-NORRIS ALLOCATION 3321SH
01PDP
168.740
434.838
149.7676
360.4796
0.0000
0.0000
0.0007
0.0023
64.67
1.39
1,500
PAULSEN 2-15C5
01PDP
195.964
823.108
175.7099
706.4087
0.0000
0.0000
0.0062
0.0063
49.43
2.10
1,500
PELLETIER JN SAL 1H
01PDP
0.000
21,076.602
0.0000
8,279.3050
0.0000
0.0000
0.0000
0.0000
0.00
1.95
1,500
PELLETIER JN SAL 3H
01PDP
0.000
22,644.302
0.0000
8,158.5405
0.0000
0.0000
0.0000
0.0000
0.00
1.95
1,500
PERCY 39 1R
01PDP
63.512
223.024
53.4820
182.2749
0.0000
0.0000
0.0023
0.0023
64.67
1.39
1,500
PERRY '48' 1
01PDP
55.634
213.918
47.0238
162.2308
0.0000
0.0000
0.0022
0.0022
65.07
2.14
1,500
PHARAOH 10-15-34-39 H 1W
01PDP
316.179
230.136
174.5443
88.8243
0.0000
0.0000
0.0001
0.0001
64.81
1.42
1,500
PHILLIPS 1
01PDP
0.000
120.615
0.0000
120.6147
0.0000
0.0000
0.0000
0.0000
0.00
1.94
1,500
PHILLIPS 2
01PDP
0.000
116.032
0.0000
116.0316
0.0000
0.0000
0.0000
0.0000
0.00
1.94
1,500
PHILLIPS 3
01PDP
0.000
103.751
0.0000
103.7508
0.0000
0.0000
0.0000
0.0000
0.00
1.94
1,500
PHILLIPS 7 1
01PDP
27.663
0.000
27.6297
0.0000
0.0000
0.0000
0.0031
0.0031
64.81
0.00
1,500
PHILLIPS-GUTHRIE 1
01PDP
174.727
311.437
171.2372
307.7125
0.0000
0.0000
0.0039
0.0039
64.67
1.39
1,500
PHILLIPS-GUTHRIE 2
01PDP
64.032
161.882
64.0324
161.8816
0.0000
0.0000
0.0015
0.0014
64.67
1.39
1,500
PHOENIX UNIT 35-38 8AH
01PDP
349.885
541.020
279.0977
318.5988
0.0000
0.0000
0.0216
0.0216
61.78
3.62
1,500
PIXIE UNIT A 35-47 1AH
01PDP
582.482
981.476
461.2149
678.1631
0.0000
0.0000
0.0211
0.0211
61.78
3.62
1,500
PIXIE UNIT A 35-47 2AH
01PDP
394.890
429.909
317.3548
361.5845
0.0000
0.0000
0.0211
0.0211
61.78
3.62
1,500
PIXIE UNIT A 35-47 3AH
01PDP
378.983
1,668.192
158.0042
281.1740
0.0000
0.0000
0.0211
0.0211
61.78
3.62
1,500
PIXIE UNIT A 35-47 3SH
01PDP
300.058
401.128
129.6326
122.0145
0.0000
0.0000
0.0211
0.0211
61.78
3.62
1,500
PIXIE UNIT B 35-47 5AH
01PDP
796.322
970.533
514.8313
594.3371
0.0000
0.0000
0.0211
0.0211
61.78
3.62
1,500
PIXIE UNIT B 35-47 6AH
01PDP
531.267
1,048.856
197.6638
237.2976
0.0000
0.0000
0.0211
0.0211
61.78
3.62
1,500
POCONO WEST A2 1LA
01PDP
84.883
2,942.702
73.8884
1,292.2681
0.0000
0.0000
0.0026
0.0026
64.47
1.60
1,500
POCONO WEST A2 5H
01PDP
118.980
3,996.448
59.0906
1,461.6665
0.0000
0.0000
0.0026
0.0026
64.47
1.60
1,500
POCONO WEST A3 7CH
01PDP
103.666
3,143.282
46.5261
1,135.5908
0.0000
0.0000
0.0014
0.0014
64.47
1.60
1,500
POCONO WEST A3 9UA
01PDP
267.488
2,085.971
133.4118
1,069.1164
0.0000
0.0000
0.0013
0.0013
64.47
1.60
1,500
POCONO WEST A4 2LA
01PDP
240.089
4,363.122
143.4535
1,714.8363
0.0000
0.0000
0.0013
0.0013
64.47
1.60
1,500
POCONO WEST A4 6H
01PDP
48.031
1,262.967
39.8936
822.5013
0.0000
0.0000
0.0013
0.0013
64.47
1.60
1,500
POCONO WEST A5 10UA
01PDP
306.651
3,454.211
183.0792
1,372.0211
0.0000
0.0000
0.0013
0.0013
64.47
1.60
1,500
POCONO WEST A6 3LA
01PDP
163.630
2,786.237
109.2731
1,132.5866
0.0000
0.0000
0.0013
0.0013
64.47
1.60
1,500
POINTER N CRC JF 7H
01PDP
0.000
17,782.296
0.0000
10,301.6340
0.0000
0.0000
0.0000
0.0000
0.00
1.95
1,500
POINTER N CRC JF 9H
01PDP
0.000
19,634.292
0.0000
12,885.7260
0.0000
0.0000
0.0000
0.0000
0.00
1.95
1,500
POINTER W CRC JF 5H
01PDP
0.000
16,706.846
0.0000
10,247.4450
0.0000
0.0000
0.0000
0.0000
0.00
1.95
1,500
POLTERGEIST GUARDIAN A 12-02 2SH
01PDP
382.749
1,505.194
194.0499
415.8249
0.0000
0.0000
0.0001
0.0001
64.81
1.42
1,500
POLTERGEIST GUARDIAN B 12-02 2AH
01PDP
485.019
1,265.751
239.8118
332.3398
0.0000
0.0000
0.0003
0.0003
64.81
1.42
1,500
POLTERGEIST GUARDIAN C 12-02 3SH
01PDP
305.584
931.056
167.3077
288.5398
0.0000
0.0000
0.0002
0.0002
64.81
1.42
1,500
POLTERGEIST UNIT B 11-02 5SH
01PDP
453.580
586.482
186.6548
184.4886
0.0000
0.0000
0.0003
0.0003
64.81
1.42
1,500
POLTERGEIST-PIXIE A 11-38 6SH
01PDP
533.335
744.086
205.3941
161.7180
0.0000
0.0000
0.0096
0.0096
64.81
1.42
1,500
POLTERGEIST-PIXIE B 11-38 6AH
01PDP
489.692
879.472
208.0737
183.3524
0.0000
0.0000
0.0099
0.0099
64.81
1.42
1,500
POWELL '43' 1
01PDP
71.397
115.801
61.2168
103.2812
0.0000
0.0000
0.0020
0.0028
64.67
1.39
1,500
POWELL A 2
01PDP
88.679
215.326
74.8108
175.7257
0.0000
0.0000
0.0031
0.0031
64.67
1.39
1,500
POWELL A 3
01PDP
109.265
226.638
91.2631
187.5117
0.0000
0.0000
0.0031
0.0031
64.67
1.39
1,500
POWELL B 1
01PDP
83.314
171.441
78.2250
158.7648
0.0000
0.0000
0.0031
0.0031
64.67
1.39
1,500
POWELL C 1
01PDP
103.561
229.383
85.3355
186.3483
0.0000
0.0000
0.0031
0.0031
64.67
1.39
1,500
PRIMA 1H
01PDP
421.755
5,003.332
266.0615
3,181.0813
0.0000
0.0000
0.0004
0.0004
64.11
0.68
1,500
PRIMERO 42 1
01PDP
179.803
210.591
128.4356
209.1613
0.0000
0.0000
0.0244
0.0296
64.81
1.42
1,500
PRIMERO 42 A 2
01PDP
11.092
0.000
11.0922
0.0000
0.0000
0.0000
0.0296
0.0296
64.81
0.00
1,500
PRIMERO 42 B3 3
01PDP
84.128
41.575
59.0123
41.4121
0.0000
0.0000
0.0296
0.0296
64.81
1.42
1,500
PRIMERO 42 C 5
01PDP
31.665
0.000
28.4703
0.0000
0.0000
0.0000
0.0296
0.0296
64.81
0.00
1,500
PRIMERO 42 D 6
01PDP
6.986
0.000
6.9858
0.0000
0.0000
0.0000
0.0370
0.0370
64.81
0.00
1,500
PRISCILLA 23-14 1LS
01PDP
413.936
1,131.706
224.7055
428.8397
0.0000
0.0000
0.0001
0.0001
64.81
1.42
1,500
PRISCILLA 23-14 2MS
01PDP
252.031
412.243
156.7475
169.2878
0.0000
0.0000
0.0001
0.0001
64.81
1.42
1,500
PRISCILLA 23-14 3A
01PDP
262.985
1,331.369
209.8342
555.5991
0.0000
0.0000
0.0001
0.0001
64.81
1.42
1,500
PRISCILLA 23-14 4AH
01PDP
684.956
2,041.673
480.3470
886.6782
0.0000
0.0000
0.0001
0.0001
64.81
1.42
1,500
PRISCILLA 23-14 4LS
01PDP
214.386
2,402.041
181.5641
616.5983
0.0000
0.0000
0.0003
0.0003
64.81
1.42
1,500
PRISCILLA 23-14 4SH
01PDP
696.686
1,980.979
555.7276
815.9606
0.0000
0.0000
0.0000
0.0000
64.81
1.42
1,500
PRISCILLA 23-14 5A
01PDP
359.054
2,122.864
221.1968
893.9463
0.0000
0.0000
0.0001
0.0001
64.81
1.42
1,500
PRISCILLA 23-14 6LS
01PDP
242.864
674.554
204.1035
365.1022
0.0000
0.0000
0.0001
0.0001
64.81
1.42
1,500
PRISCILLA 23-14 7MS
01PDP
220.990
826.315
144.3188
265.4671
0.0000
0.0000
0.0003
0.0003
64.81
1.42
1,500
PRONGHORN C 34-166-165 WB 3H
01PDP
675.435
1,381.049
241.6397
573.0910
0.0000
0.0000
0.0000
0.0000
64.11
0.68
35,000
PRONTO 1H
01PDP
296.063
3,284.374
178.4773
1,817.1493
0.0000
0.0000
0.0004
0.0004
64.11
0.68
1,500
PRUETT 20 2
01PDP
316.408
503.378
254.2701
414.6220
0.0000
0.0000
0.0000
0.0000
64.11
0.68
1,500
PRUETT 20 4
01PDP
222.746
382.636
171.5564
236.9120
0.0000
0.0000
0.0000
0.0000
64.11
0.68
1,500
PRUETT 20 5H
01PDP
142.039
239.068
108.6905
175.0505
0.0000
0.0000
0.0000
0.0000
64.11
0.68
1,500
PRUETT 20 6H
01PDP
226.651
440.688
174.7400
328.6247
0.0000
0.0000
0.0000
0.0000
64.11
0.68
1,500
PRUETT 23 1
01PDP
180.323
16,996.594
128.8875
16,867.4080
0.0000
0.0000
0.0001
0.0001
64.11
0.68
1,500
PRUETT 23 2H
01PDP
146.122
208.193
116.8386
167.1418
0.0000
0.0000
0.0000
0.0001
64.11
0.68
1,500
PRUETT 23A 1H
01PDP
381.486
308.657
267.7977
302.7397
0.0000
0.0000
0.0001
0.0001
64.11
0.68
1,500
PRUETT 23A 2H
01PDP
221.285
608.616
153.9765
355.0815
0.0000
0.0000
0.0001
0.0001
64.11
0.68
1,500
PTL 14-11 A UNIT A 3H
01PDP
44.982
18.610
44.9824
18.6096
0.0000
0.0000
0.0003
0.0003
64.81
1.42
1,500
PTL 14-11 A UNIT L 3H
01PDP
113.214
39.670
90.0804
32.3185
0.0000
0.0000
0.0003
0.0003
64.81
1.42
1,500








GROSS ULTIMATE RESERVES, CUMULATIVE PRODUCTION, AND BASIC ECONOMIC DATA - TABLE 8
GROSS ULT OIL
GROSS ULT GAS
OIL PRICE INITIAL
GAS PRICE INITAL    OP COST
WELL_NAME
RSVCAT
(MBBLS)
(MMCF)
CUM OIL (MBBLS)
CUM GAS (MMCF)
WI
WI_FINAL
RI
RI_FINAL
($/BBL)
($/MCF)
INITAL ($/Mo)
PTL 14-11 B UNIT A 5H
01PDP
92.734
40.660
60.8985
17.5204
0.0000
0.0000
0.0003
0.0003
64.81
1.42
1,500
PTL 14-11 B UNIT L 5H
01PDP
198.012
179.101
106.8172
83.4602
0.0000
0.0000
0.0003
0.0003
64.81
1.42
1,500
PUGGLE E WYN JF 4H
01PDP
0.000
15,102.412
0.0000
11,771.5890
0.0000
0.0000
0.0000
0.0000
0.00
1.95
1,500
PUGGLE E WYN JF 6H
01PDP
0.000
16,399.106
0.0000
11,748.7920
0.0000
0.0000
0.0000
0.0000
0.00
1.95
1,500
PUGGLE W WYN JF 2H
01PDP
0.000
10,044.012
0.0000
9,372.0090
0.0000
0.0000
0.0000
0.0000
0.00
1.95
1,500
QUESO 34-153 UNIT 1H
01PDP
739.268
2,289.755
609.9908
1,673.8545
0.0000
0.0000
0.0030
0.0030
64.11
0.68
1,500
QUESO 34-153 UNIT 2H
01PDP
801.455
2,550.207
656.3874
1,959.9593
0.0000
0.0000
0.0029
0.0030
64.11
0.68
1,500
QUICK SILVER 55-1-18-19 A 12H
01PDP
602.288
2,976.119
276.9479
1,218.1511
0.0000
0.0000
0.0001
0.0001
63.05
1.44
1,500
QUICK SILVER 55-1-18-19 B 21H
01PDP
441.663
2,675.910
236.8845
1,275.1104
0.0000
0.0000
0.0001
0.0001
63.05
1.44
1,500
QUICK SILVER 55-1-18-19 C 13H
01PDP
790.564
5,338.162
409.3019
2,056.6909
0.0000
0.0000
0.0001
0.0001
63.05
1.44
1,500
QUICK SILVER 55-1-7 UNIT 1H
01PDP
662.088
3,462.221
481.5348
2,386.3140
0.0000
0.0000
0.0001
0.0001
63.05
1.44
1,500
QUITO, S. W. (DELAWARE) UNIT 801
01PDP
16.661
42.577
16.6609
42.5769
0.0000
0.0000
0.0003
0.0002
64.11
0.68
1,500
RAG RUN SOUTH A2 13UA
01PDP
866.367
1,640.080
517.2206
930.7902
0.0000
0.0000
0.0000
0.0000
64.11
0.68
1,500
RAG RUN SOUTH A3 5LA
01PDP
714.157
1,511.696
341.1027
606.4497
0.0000
0.0000
0.0000
0.0000
64.11
0.68
1,500
RAG RUN SOUTH A4 12UA
01PDP
698.151
1,460.631
432.6085
746.0783
0.0000
0.0000
0.0000
0.0000
64.11
0.68
1,500
RAGLAND '2' 6
01PDP
36.146
80.902
36.1463
80.9023
0.0000
0.0000
0.0063
0.0063
64.67
1.39
1,500
RAGLAND-ANDERSON 47A 1H
01PDP
511.761
937.635
384.7269
553.7965
0.0000
0.0000
0.0028
0.0050
64.67
1.39
1,500
RAGLAND-ANDERSON 47B 2H
01PDP
537.268
837.450
384.7202
605.6234
0.0000
0.0000
0.0018
0.0050
64.67
1.39
1,500
RAGLAND-ANDERSON 47C 3H
01PDP
461.290
902.302
340.0358
552.4185
0.0000
0.0000
0.0050
0.0050
64.67
1.39
1,500
RAINIER 55-1-28 UNIT 1H
01PDP
663.492
2,736.498
605.9068
2,198.1270
0.0000
0.0000
0.0001
0.0001
63.05
1.44
1,500
RAMBO E2 08 17 STATE COM 001H
01PDP
300.316
169.898
209.6876
106.9118
0.0000
0.0000
0.0005
0.0005
60.50
1.88
1,500
RAMBO E2 08 17 STATE COM 002H
01PDP
373.407
265.518
257.4514
193.2611
0.0000
0.0000
0.0005
0.0005
60.50
1.88
1,500
RATHKAMP UNIT 202H
01PDP
367.504
1,658.945
71.3485
322.8163
0.0000
0.0000
0.0097
0.0097
63.67
2.96
1,500
RATHKAMP UNIT 3H
01PDP
131.943
1,245.182
127.4739
1,176.0665
0.0000
0.0000
0.0097
0.0097
63.67
2.96
1,500
RATHKAMP UNIT 4H
01PDP
74.535
995.647
74.5024
860.7653
0.0000
0.0000
0.0097
0.0097
63.67
2.96
1,500
RATHKAMP UNIT 5H
01PDP
193.466
1,210.125
65.9452
313.2180
0.0000
0.0000
0.0097
0.0097
63.67
2.96
1,500
REED 24 UNIT 2H
01PDP
686.427
1,170.873
536.3692
1,142.5644
0.0000
0.0000
0.0003
0.0003
63.05
1.44
1,500
REED 24 UNIT 4H
01PDP
500.559
613.780
366.7553
384.0201
0.0000
0.0000
0.0003
0.0003
63.05
1.44
1,500
REED 24 UNIT 5H
01PDP
653.688
1,613.989
544.0583
1,178.1764
0.0000
0.0000
0.0003
0.0003
63.05
1.44
1,500
REED 24 UNIT 7H
01PDP
639.049
1,411.345
519.2083
1,008.7104
0.0000
0.0000
0.0003
0.0003
63.05
1.44
1,500
REED 24 UNIT 8H
01PDP
882.325
2,107.280
604.7524
1,377.4665
0.0000
0.0000
0.0003
0.0003
63.05
1.44
1,500
REITZ UNIT 3H
01PDP
0.000
11,550.394
0.0000
7,860.3570
0.0000
0.0000
0.0000
0.0000
0.00
2.90
1,500
REITZ UNIT 5H
01PDP
0.000
12,242.999
0.0000
11,041.6230
0.0000
0.0000
0.0000
0.0000
0.00
2.90
1,500
RENDEZVOUS NORTH POOLED UNIT 10UA
01PDP
430.514
813.259
218.2898
306.2416
0.0000
0.0000
0.0003
0.0003
64.11
0.68
1,500
RENDEZVOUS NORTH POOLED UNIT 18H
01PDP
361.638
711.222
162.4988
286.6051
0.0000
0.0000
0.0003
0.0003
64.11
0.68
1,500
RENDEZVOUS NORTH POOLED UNIT 1LA
01PDP
650.735
812.949
485.1423
558.8232
0.0000
0.0000
0.0003
0.0003
64.11
0.68
1,500
RENDEZVOUS NORTH POOLED UNIT 28SB
01PDP
171.722
607.871
101.1731
243.4845
0.0000
0.0000
0.0003
0.0003
64.11
0.68
1,500
RENDEZVOUS NORTH POOLED UNIT 9UA
01PDP
1,058.583
1,124.790
809.1375
794.1838
0.0000
0.0000
0.0003
0.0003
64.11
0.68
1,500
REV CON T8-50-7 UNIT 0044WA
01PDP
337.124
666.970
80.6694
123.3058
0.0000
0.0000
0.0011
0.0011
64.47
1.60
1,500
REV CON T8-50-7 UNIT 0045WA
01PDP
336.942
666.554
80.6323
123.2491
0.0000
0.0000
0.0011
0.0011
64.47
1.60
1,500
RICHARD E LEHMAN SWITZ9BHSU
01PDP
0.000
17,471.120
0.0000
13,420.4970
0.0000
0.0000
0.0000
0.0000
0.00
2.35
1,500
RICHARD E LEHMAN SWITZ9DHSU
01PDP
0.000
16,442.958
0.0000
13,830.0330
0.0000
0.0000
0.0000
0.0000
0.00
2.35
1,500
RICHMOND 39 2H
01PDP
595.645
2,839.933
491.2797
2,152.7543
0.0000
0.0000
0.0001
0.0001
64.47
1.60
1,500
RICHMOND 39 3H
01PDP
492.538
3,792.904
337.7003
1,930.4273
0.0000
0.0000
0.0001
0.0001
64.47
1.60
1,500
RICHMOND W STATE 4239 A-A 70H
01PDP
385.071
2,490.724
263.1781
1,534.9501
0.0000
0.0000
0.0000
0.0000
64.47
1.60
1,500
RICHMOND W STATE 4239 A-B 71H
01PDP
386.741
3,234.689
280.5239
1,998.5985
0.0000
0.0000
0.0000
0.0000
64.47
1.60
1,500
RICHMOND W STATE 4239 A-C 72H
01PDP
202.433
1,963.501
129.4226
1,069.6233
0.0000
0.0000
0.0000
0.0000
64.47
1.60
1,500
RICHMOND W STATE 4239 A-D 73H
01PDP
221.662
2,052.178
154.3731
1,213.3919
0.0000
0.0000
0.0000
0.0000
64.47
1.60
1,500
RICHMOND W. STATE 4239 A5 6H
01PDP
107.200
3,286.076
65.5406
1,280.6684
0.0000
0.0000
0.0000
0.0000
64.47
1.60
1,500
RICHMOND W. STATE 4239 A6 11UA
01PDP
260.931
2,445.034
138.6857
1,016.1221
0.0000
0.0000
0.0000
0.0000
64.47
1.60
1,500
RICHMOND W. STATE 4239 A7 7LA
01PDP
141.204
1,160.092
76.6795
604.9456
0.0000
0.0000
0.0000
0.0000
64.47
1.60
1,500
RINGNECK DOVE 3
01PDP
11.838
0.000
11.8377
0.0000
0.0000
0.0000
0.0031
0.0031
64.81
0.00
1,500
RIO GRANDE 12-24-A 32LS
01PDP
346.736
506.008
161.1679
178.3526
0.0000
0.0000
0.0005
0.0005
64.67
1.39
1,500
RIO GRANDE 12-24-B 32WA
01PDP
585.169
2,069.881
294.9462
535.2801
0.0000
0.0000
0.0005
0.0005
64.67
1.39
1,500
RIO GRANDE 12-24-C 36WB
01PDP
588.837
1,831.435
269.8864
483.6642
0.0000
0.0000
0.0004
0.0004
64.67
1.39
1,500
RIO GRANDE 12-24-D 42LS
01PDP
521.426
719.165
205.0439
233.8384
0.0000
0.0000
0.0005
0.0005
64.67
1.39
1,500
RIO GRANDE 12-24-E 42WA
01PDP
551.692
1,253.830
291.8384
436.8703
0.0000
0.0000
0.0004
0.0005
64.67
1.39
1,500
RIO GRANDE 12-24-F 48WB
01PDP
659.939
2,079.376
257.8855
569.2331
0.0000
0.0000
0.0005
0.0005
64.67
1.39
1,500
RIO GRANDE 12-24-G 52WA
01PDP
652.821
1,328.154
282.8832
422.7951
0.0000
0.0000
0.0005
0.0005
64.67
1.39
1,500
RIO GRANDE 12-24-H 52LS
01PDP
597.891
981.319
257.1188
283.8315
0.0000
0.0000
0.0005
0.0005
64.67
1.39
1,500
RISING SUN 40-33 1AH
01PDP
429.335
991.933
330.9622
455.7817
0.0000
0.0000
0.0140
0.0140
64.81
1.42
1,500
RISING SUN B 1LS
01PDP
311.291
1,049.999
164.4044
356.9805
0.0000
0.0000
0.0106
0.0106
64.81
1.42
1,500
RISING SUN C 2A
01PDP
380.736
1,409.038
236.5907
450.3483
0.0000
0.0000
0.0070
0.0070
64.81
1.42
1,500
RISING SUN C 3LS
01PDP
232.701
259.172
117.3471
102.7271
0.0000
0.0000
0.0107
0.0107
64.81
1.42
1,500
RISING SUN D 4A
01PDP
520.682
1,738.081
285.0698
413.8578
0.0000
0.0000
0.0070
0.0070
64.81
1.42
1,500
RIVER CAT 57-33 A 1WA
01PDP
785.206
2,652.628
483.6223
1,580.9850
0.0000
0.0000
0.0003
0.0006
64.11
0.68
1,500
RIVER CAT 57-33 B 2BS
01PDP
394.278
1,362.437
240.6986
690.1043
0.0000
0.0000
0.0007
0.0007
64.11
0.68
1,500
RIVER CAT 57-33 C 3TS
01PDP
425.190
1,326.668
244.7656
671.7982
0.0000
0.0000
0.0014
0.0014
64.11
0.68
1,500
ROADRUNNER 1
01PDP
15.460
45.334
14.8899
43.0794
0.0000
0.0000
0.0035
0.0035
64.11
0.68
1,500
ROADRUNNER 2
01PDP
52.641
1,009.243
45.7065
996.5325
0.0000
0.0000
0.0035
0.0035
64.11
0.68
1,500
ROBYN LEE A 1H
01PDP
1,490.670
1,844.642
202.3470
101.2851
0.0000
0.0000
0.0000
0.0000
65.56
1.01
1,500
ROBYN LEE B 2H
01PDP
1,496.978
1,852.449
203.2034
101.7138
0.0000
0.0000
0.0000
0.0000
65.56
1.01
1,500
ROBYN LEE C 3H
01PDP
1,807.635
1,159.768
583.6636
289.7660
0.0000
0.0000
0.0000
0.0000
65.56
1.01
1,500








GROSS ULTIMATE RESERVES, CUMULATIVE PRODUCTION, AND BASIC ECONOMIC DATA - TABLE 8
GROSS ULT OIL
GROSS ULT GAS
OIL PRICE INITIAL
GAS PRICE INITAL    OP COST
WELL_NAME
RSVCAT
(MBBLS)
(MMCF)
CUM OIL (MBBLS)
CUM GAS (MMCF)
WI
WI_FINAL
RI
RI_FINAL
($/BBL)
($/MCF)
INITAL ($/Mo)
ROBYN LEE D 4H
01PDP
2,104.821
1,379.368
670.0771
340.6583
0.0000
0.0000
0.0000
0.0000
65.56
1.01
1,500
ROBYN LEE E 5H
01PDP
1,114.596
677.926
332.9133
193.9225
0.0000
0.0000
0.0000
0.0000
65.56
1.01
1,500
ROBYN LEE F 6H
01PDP
1,164.308
697.479
350.3899
201.2615
0.0000
0.0000
0.0000
0.0000
65.56
1.01
1,500
ROBYN LEE G 7H
01PDP
1,350.492
1,692.060
415.5004
242.4371
0.0000
0.0000
0.0000
0.0000
65.56
1.01
1,500
ROBYN LEE H 8H
01PDP
1,230.999
1,270.533
371.0662
211.7929
0.0000
0.0000
0.0000
0.0000
65.56
1.01
1,500
ROBYN LEE I 9H
01PDP
2,313.824
1,385.603
681.2379
383.7127
0.0000
0.0000
0.0000
0.0000
65.56
1.01
1,500
ROBYN LEE J 10H
01PDP
1,862.633
1,435.336
656.6145
428.7488
0.0000
0.0000
0.0000
0.0000
65.56
1.01
1,500
ROCA UNIT 7 1
01PDP
455.531
576.816
377.6886
506.8095
0.0000
0.0000
0.0006
0.0007
64.11
0.68
1,500
ROCA UNIT 7 2H
01PDP
363.532
612.344
296.6265
551.2409
0.0000
0.0000
0.0007
0.0007
64.11
0.68
1,500
ROCK SPRINGS 0940DP 2H
01PDP
530.161
933.544
211.6609
294.3004
0.0000
0.0000
0.0001
0.0001
64.81
1.42
1,500
ROCK SPRINGS 0980CP 1H
01PDP
620.271
1,030.512
196.4789
354.5188
0.0000
0.0000
0.0001
0.0001
64.81
1.42
1,500
ROCK SPRINGS 2941DP 3H
01PDP
297.027
927.667
150.5900
325.2977
0.0000
0.0000
0.0001
0.0001
64.81
1.42
1,500
ROCK SPRINGS 2981CP 4H
01PDP
400.425
968.135
153.1552
303.1276
0.0000
0.0000
0.0001
0.0001
64.81
1.42
1,500
ROI TAN A 1A
01PDP
313.655
890.873
159.5714
339.4618
0.0000
0.0000
0.0007
0.0007
64.81
1.42
1,500
ROI TAN B 2A
01PDP
531.286
1,838.861
239.5427
532.7622
0.0000
0.0000
0.0007
0.0007
64.81
1.42
1,500
ROI TAN B 3LS
01PDP
263.895
535.269
146.3461
169.1151
0.0000
0.0000
0.0007
0.0007
64.81
1.42
1,500
ROI TAN C 4A
01PDP
348.329
1,052.019
183.6149
393.8010
0.0000
0.0000
0.0033
0.0033
64.81
1.42
1,500
ROI TAN D 5A
01PDP
405.829
1,108.875
213.2155
389.5032
0.0000
0.0000
0.0032
0.0032
64.81
1.42
1,500
ROI TAN E 6A
01PDP
244.445
911.571
127.3935
296.7870
0.0000
0.0000
0.0032
0.0032
64.81
1.42
1,500
ROI TAN F 7LS
01PDP
129.099
249.829
80.3086
84.8968
0.0000
0.0000
0.0028
0.0028
64.81
1.42
1,500
ROI TAN F 8A
01PDP
385.968
1,806.042
193.6895
495.0340
0.0000
0.0000
0.0028
0.0028
64.81
1.42
1,500
ROSS NW WHL BL 1H
01PDP
0.000
30,122.032
0.0000
14,609.5230
0.0000
0.0000
0.0000
0.0000
0.00
2.90
1,500
ROUGAROU UNIT 36-48 5AH
01PDP
826.467
547.754
527.6366
318.8541
0.0000
0.0000
0.0225
0.0225
61.78
3.62
1,500
ROUGAROU UNIT 36-48 6AH
01PDP
234.861
665.569
136.6941
141.5839
0.0000
0.0000
0.0225
0.0225
61.78
3.62
1,500
ROXY CRC JF 1H
01PDP
0.000
10,249.371
0.0000
8,180.1820
0.0000
0.0000
0.0000
0.0000
0.00
1.95
1,500
ROXY N CRC JF 3H
01PDP
0.000
11,810.150
0.0000
9,657.1660
0.0000
0.0000
0.0000
0.0000
0.00
1.95
1,500
ROXY NE CRC JF 5H
01PDP
0.000
11,755.713
0.0000
9,813.1260
0.0000
0.0000
0.0000
0.0000
0.00
1.95
1,500
RUSTLER A UNIT 3H
01PDP
641.802
804.101
474.2497
714.7394
0.0000
0.0000
0.0005
0.0005
63.05
1.44
1,500
RUSTLER A UNIT 4H
01PDP
1,127.662
1,867.194
766.2023
1,411.1126
0.0000
0.0000
0.0005
0.0005
63.05
1.44
1,500
RUSTLER B UNIT 1H
01PDP
994.373
1,836.303
817.1741
1,406.8706
0.0000
0.0000
0.0005
0.0005
63.05
1.44
1,500
RUSTLER B UNIT 3H
01PDP
789.937
1,479.467
622.4050
1,019.4767
0.0000
0.0000
0.0005
0.0005
63.05
1.44
1,500
RUSTLER C UNIT 1H
01PDP
913.977
2,962.669
702.5284
1,751.0955
0.0000
0.0000
0.0005
0.0005
63.05
1.44
1,500
RUSTLER C UNIT 2H
01PDP
532.435
426.829
293.3122
310.4080
0.0000
0.0000
0.0005
0.0005
63.05
1.44
1,500
RUSTLER D UNIT 1H
01PDP
253.659
882.850
203.4082
485.9495
0.0000
0.0000
0.0005
0.0005
63.05
1.44
1,500
RUSTLER D UNIT 2H
01PDP
390.217
1,131.434
355.8856
867.5066
0.0000
0.0000
0.0005
0.0005
63.05
1.44
1,500
RUSTLER D UNIT 4H
01PDP
396.796
961.119
320.7449
630.6608
0.0000
0.0000
0.0005
0.0005
63.05
1.44
1,500
RUSTLER D UNIT 5H
01PDP
495.889
461.857
347.2653
442.9398
0.0000
0.0000
0.0005
0.0005
63.05
1.44
1,500
SABINE 39 1
01PDP
70.895
438.997
59.9852
340.9203
0.0000
0.0000
0.0023
0.0023
64.67
1.39
1,500
SABINE 39 2
01PDP
77.022
381.534
60.5256
264.5313
0.0000
0.0000
0.0023
0.0023
64.67
1.39
1,500
SADIE 33-10-4 1H
01PDP
0.000
12,773.858
0.0000
10,084.0730
0.0000
0.0000
0.0000
0.0000
0.00
1.27
1,500
SADIE 33-10-4 201H
01PDP
0.000
14,627.670
0.0000
10,147.7690
0.0000
0.0000
0.0000
0.0000
0.00
1.27
1,500
SADIE 33-10-4 205H
01PDP
0.000
18,865.982
0.0000
13,262.1310
0.0000
0.0000
0.0000
0.0000
0.00
1.27
1,500
SADIE 33-10-4 3H
01PDP
0.000
15,324.212
0.0000
12,194.7820
0.0000
0.0000
0.0000
0.0000
0.00
1.27
1,500
SADIE 33-10-4 5H
01PDP
0.000
14,074.854
0.0000
11,392.3310
0.0000
0.0000
0.0000
0.0000
0.00
1.27
1,500
SAND DOLLAR UNIT 1
01PDP
32.795
0.000
31.5535
0.0000
0.0000
0.0000
0.0027
0.0032
64.81
0.00
1,500
SANTANA 29 2H
01PDP
264.355
5,563.249
193.9316
4,285.0825
0.0000
0.0000
0.0035
0.0035
64.47
1.60
1,500
SASQUATCH UNIT 36-24 1AH
01PDP
409.609
495.599
301.5485
407.6137
0.0000
0.0000
0.0134
0.0134
61.78
3.62
1,500
SASQUATCH UNIT 36-24 2AH
01PDP
385.718
883.592
211.8144
311.1812
0.0000
0.0000
0.0134
0.0134
61.78
3.62
1,500
SASQUATCH UNIT 36-24 3AH
01PDP
434.324
687.435
230.7064
277.6349
0.0000
0.0000
0.0134
0.0134
61.78
3.62
1,500
SAU 25 1B
01PDP
38.647
271.356
38.6471
271.3561
0.0000
0.0000
0.0015
0.0015
63.84
1.06
1,500
SAU 25 1C
01PDP
21.259
160.441
21.2590
160.4411
0.0000
0.0000
0.0013
0.0013
63.84
1.06
1,500
SAU 25-2 2C
01PDP
31.283
176.201
31.2829
176.2012
0.0000
0.0000
0.0015
0.0015
63.84
1.06
1,500
SAU MARINER 25-2A 2A
01PDP
55.674
174.562
55.6737
174.5618
0.0000
0.0000
0.0006
0.0001
63.84
1.06
1,500
SCATTER 15-10 1AH
01PDP
427.894
842.037
375.4968
445.5579
0.0000
0.0000
0.0006
0.0006
64.81
1.42
1,500
SCATTER 15-10 2AH
01PDP
723.385
1,105.111
421.9157
751.6227
0.0000
0.0000
0.0006
0.0006
64.81
1.42
1,500
SCATTER 15-10 2SH
01PDP
575.130
2,828.359
453.8456
1,128.4828
0.0000
0.0000
0.0006
0.0006
64.81
1.42
1,500
SCATTER GINGER 15-27 (ALLOC-D) 4SA
01PDP
455.427
1,125.475
353.3000
648.9105
0.0000
0.0000
0.0010
0.0010
64.81
1.42
1,500
SCATTER GINGER 15-27 (ALLOC-D) 4SS
01PDP
283.604
2,465.027
252.1442
759.9626
0.0000
0.0000
0.0010
0.0010
64.81
1.42
1,500
SCATTER TISH 10-46 (ALLOC-D) 4NA
01PDP
779.599
2,723.972
394.7558
861.1390
0.0000
0.0000
0.0176
0.0176
64.81
1.42
1,500
SCATTER TISH 10-46 (ALLOC-D) 4NS
01PDP
387.035
1,512.993
261.3308
436.0103
0.0000
0.0000
0.0176
0.0176
64.81
1.42
1,500
SCHWALBE-SONOMA STATE 120 1H
01PDP
264.282
3,204.960
204.4341
2,249.2450
0.0000
0.0000
0.0000
0.0000
64.47
1.60
1,500
SCULLY SA1 UNIT 1H
01PDP
305.540
1,510.444
203.1713
995.5603
0.0000
0.0000
0.0000
0.0000
60.52
2.85
1,500
SCULLY SA2 UNIT 2H
01PDP
360.348
1,618.897
224.3424
1,078.8843
0.0000
0.0000
0.0000
0.0000
60.52
2.85
1,500
SHADRACH 68 UNIT 134H
01PDP
434.768
4,861.280
367.4126
2,642.5240
0.0000
0.0000
0.0010
0.0010
64.47
1.60
1,500
SHADRACH 68 UNIT 1H
01PDP
572.793
4,598.716
475.7560
3,147.8175
0.0000
0.0000
0.0010
0.0010
64.47
1.60
1,500
SHADRACH 68 UNIT 223H
01PDP
552.014
3,127.469
390.5318
2,138.8425
0.0000
0.0000
0.0010
0.0010
64.47
1.60
1,500
SHADRACH 68 UNIT 2H
01PDP
833.408
5,351.501
600.3883
3,046.4153
0.0000
0.0000
0.0010
0.0010
64.47
1.60
1,500
SHADRACH 68 UNIT 324H
01PDP
427.936
4,064.362
346.7566
2,086.3666
0.0000
0.0000
0.0010
0.0010
64.47
1.60
1,500
SHADRACH 68 UNIT 332H
01PDP
417.575
3,732.542
345.3819
1,920.3345
0.0000
0.0000
0.0010
0.0010
64.47
1.60
1,500
SHADRACH MOSES CANTALOUPE 221H
01PDP
338.712
3,961.164
310.9561
2,152.0513
0.0000
0.0000
0.0005
0.0005
64.47
1.60
1,500
SHANNON 210470 3B
01PDP
0.000
17,225.414
0.0000
13,518.7400
0.0000
0.0000
0.0000
0.0000
0.00
2.90
1,500
SHANNON 210470 4A
01PDP
0.000
19,769.812
0.0000
15,141.9860
0.0000
0.0000
0.0000
0.0000
0.00
2.90
1,500
SHANNON 211271 1B
01PDP
0.000
15,119.370
0.0000
12,309.8060
0.0000
0.0000
0.0000
0.0000
0.00
2.90
1,500








GROSS ULTIMATE RESERVES, CUMULATIVE PRODUCTION, AND BASIC ECONOMIC DATA - TABLE 8
GROSS ULT OIL
GROSS ULT GAS
OIL PRICE INITIAL
GAS PRICE INITAL    OP COST
WELL_NAME
RSVCAT
(MBBLS)
(MMCF)
CUM OIL (MBBLS)
CUM GAS (MMCF)
WI
WI_FINAL
RI
RI_FINAL
($/BBL)
($/MCF)
INITAL ($/Mo)
SHANNON 211271 2A
01PDP
0.000
16,824.848
0.0000
13,297.0120
0.0000
0.0000
0.0000
0.0000
0.00
2.90
1,500
SHENANDOAH 11-2-58 H 1W
01PDP
307.806
1,018.825
237.4446
519.3853
0.0000
0.0000
0.0001
0.0004
64.81
1.42
1,500
SHENANDOAH 11-2-58 H 1WB
01PDP
116.443
326.122
40.8645
93.1320
0.0000
0.0000
0.0004
0.0004
64.81
1.42
1,500
SHENANDOAH 11-2-58 H 2WA
01PDP
280.580
454.108
222.4546
359.8495
0.0000
0.0000
0.0004
0.0004
64.81
1.42
1,500
SHENANDOAH 11-2-58 XL H 3WA
01PDP
234.987
632.964
89.1959
124.8533
0.0000
0.0000
0.0004
0.0004
64.81
1.42
1,500
SHEPARD 5-2C5
01PDP
119.065
499.904
118.3971
493.9141
0.0000
0.0000
0.0005
0.0005
49.43
2.10
1,500
SHINER-SCULLY SA 1H
01PDP
188.578
1,119.976
134.6787
703.5955
0.0000
0.0000
0.0000
0.0000
60.52
2.85
1,500
SHIRLEY 3807
01PDP
39.231
55.898
36.5531
52.5213
0.0000
0.0000
0.0141
0.0141
65.31
1.42
1,500
SHIRLEY 3808
01PDP
55.921
69.585
46.5450
58.8318
0.0000
0.0000
0.0141
0.0141
65.31
1.42
1,500
SHIRLEY -B- 3815R
01PDP
99.603
172.745
73.7413
89.8725
0.0000
0.0000
0.0141
0.0141
65.31
1.42
1,500
SHOSHONE A 34-166-165 5201H
01PDP
641.209
2,023.452
516.2703
1,628.9173
0.0000
0.0000
0.0000
0.0000
64.11
0.68
1,500
SHOSHONE B 34-166-165 TB 2H
01PDP
434.230
811.884
222.6691
406.3302
0.0000
0.0000
0.0001
0.0001
64.11
0.68
35,000
SHOSHONE C 34-166-165 WA 3H
01PDP
684.906
1,993.822
295.6042
725.3739
0.0000
0.0000
0.0001
0.0001
64.11
0.68
35,000
SHRINERS 2-10C5
01PDP
240.763
1,534.446
209.9605
1,316.4179
0.0000
0.0000
0.0005
0.0005
49.43
2.10
1,500
SIDWELL SE WHL BL 10H
01PDP
0.000
9,165.439
0.0000
7,154.8360
0.0000
0.0000
0.0000
0.0000
0.00
2.90
1,500
SIDWELL SE WHL BL 8H
01PDP
0.000
11,084.329
0.0000
7,828.4155
0.0000
0.0000
0.0000
0.0000
0.00
2.90
1,500
SIDWELL SW WHL BL 2H
01PDP
0.000
10,122.100
0.0000
6,175.8905
0.0000
0.0000
0.0000
0.0000
0.00
2.90
1,500
SIDWELL SW WHL BL 4H
01PDP
0.000
11,741.247
0.0000
10,016.5910
0.0000
0.0000
0.0000
0.0000
0.00
2.90
1,500
SILVERADO 40-1 A 1JM
01PDP
685.931
2,027.136
483.6054
905.4027
0.0000
0.0000
0.0016
0.0016
64.67
1.39
1,500
SILVERADO 40-1 B 2LS
01PDP
539.924
1,203.606
414.2382
683.9765
0.0000
0.0000
0.0016
0.0016
64.67
1.39
1,500
SILVERADO 40-1 C 3WA
01PDP
407.012
840.945
288.4571
431.3225
0.0000
0.0000
0.0016
0.0016
64.67
1.39
1,500
SILVERADO 40-1 E 5JM
01PDP
584.537
2,039.951
421.4379
901.4102
0.0000
0.0000
0.0016
0.0016
64.67
1.39
1,500
SILVERADO 40-1 F 6LS
01PDP
456.099
1,516.870
311.4930
816.2708
0.0000
0.0000
0.0016
0.0016
64.67
1.39
1,500
SILVERADO 40-1 G 7LS
01PDP
421.352
1,915.637
318.7360
1,024.0099
0.0000
0.0000
0.0013
0.0016
64.67
1.39
1,500
SILVERADO 40-1 H 8WA
01PDP
691.707
2,506.532
537.4933
1,171.2941
0.0000
0.0000
0.0016
0.0016
64.67
1.39
1,500
SILVERADO 40-1 I 9WB
01PDP
430.688
2,535.440
296.6126
1,006.9268
0.0000
0.0000
0.0016
0.0016
64.67
1.39
1,500
SILVERADO 40-1 J 10WB
01PDP
340.883
3,457.337
253.9202
1,613.3350
0.0000
0.0000
0.0016
0.0016
64.67
1.39
1,500
SILVERADO 40-1 K 11WA
01PDP
606.351
3,731.594
518.6765
1,632.4264
0.0000
0.0000
0.0016
0.0016
64.67
1.39
1,500
SIMPSON SMITH 0844 A 1WH
01PDP
898.319
1,739.731
688.8804
726.1828
0.0000
0.0000
0.0029
0.0078
64.81
1.42
1,500
SIMPSON SMITH A 08-44 1SH
01PDP
542.386
2,012.861
294.7215
661.9999
0.0000
0.0000
0.0023
0.0023
64.81
1.42
1,500
SIMPSON SMITH B 08-44 2AH
01PDP
542.320
1,890.675
299.3433
465.8451
0.0000
0.0000
0.0051
0.0051
64.81
1.42
1,500
SIMPSON SMITH C 08-44 2SH
01PDP
359.077
1,096.472
243.6692
446.3827
0.0000
0.0000
0.0072
0.0072
64.81
1.42
1,500
SIMPSON SMITH D 08-44 3AH
01PDP
472.187
1,488.635
269.4663
421.1855
0.0000
0.0000
0.0080
0.0080
64.81
1.42
1,500
SIMPSON SMITH E 08-44 3SH
01PDP
568.093
2,677.862
317.1100
672.3493
0.0000
0.0000
0.0023
0.0023
64.81
1.42
1,500
SIREN UNIT 36-48 1AH
01PDP
865.302
1,375.214
537.6304
713.6404
0.0000
0.0000
0.0111
0.0217
61.78
3.62
1,500
SIXTEEN PENNY NAIL 310 1LL
01PDP
514.409
1,964.030
384.7454
1,247.7696
0.0000
0.0000
0.0001
0.0001
64.67
1.39
1,500
SIXTEEN PENNY NAIL 310 2LM
01PDP
174.726
398.657
174.7258
398.6567
0.0000
0.0000
0.0001
0.0001
64.67
1.39
1,500
SIXTEEN PENNY NAIL 310 8JM
01PDP
132.397
212.757
130.9154
210.2891
0.0000
0.0000
0.0001
0.0001
64.67
1.39
1,500
SIXTEEN PENNY NAIL 310A 3LL
01PDP
300.204
2,648.314
220.3861
1,044.8594
0.0000
0.0000
0.0001
0.0001
64.67
1.39
1,500
SIXTEEN PENNY NAIL 310A 9JM
01PDP
74.541
311.484
69.8341
293.7893
0.0000
0.0000
0.0001
0.0001
64.67
1.39
1,500
SIXTEEN PENNY NAIL 310B 10JM
01PDP
64.751
125.985
60.8930
118.3415
0.0000
0.0000
0.0001
0.0001
64.67
1.39
1,500
SIXTEEN PENNY NAIL 310B 4LM
01PDP
157.886
427.608
155.3261
337.0473
0.0000
0.0000
0.0001
0.0001
64.67
1.39
1,500
SIXTEEN PENNY NAIL 310B 5LL
01PDP
319.383
2,892.799
262.3470
1,387.4994
0.0000
0.0000
0.0001
0.0001
64.67
1.39
1,500
SIXTEEN PENNY NAIL 310C 11JM
01PDP
103.126
170.667
99.2982
165.7467
0.0000
0.0000
0.0001
0.0001
64.67
1.39
1,500
SIXTEEN PENNY NAIL 310C 6LM
01PDP
253.618
677.282
253.6180
677.2823
0.0000
0.0000
0.0001
0.0001
64.67
1.39
1,500
SIXTEEN PENNY NAIL 310C 7LL
01PDP
406.920
2,252.925
278.9650
1,169.5246
0.0000
0.0000
0.0001
0.0001
64.67
1.39
1,500
SMASHOSAURUS 3
01PDP
0.000
25,363.320
0.0000
19,990.4320
0.0000
0.0000
0.0000
0.0000
0.00
2.90
1,500
SMASHOSAURUS 5
01PDP
0.000
20,494.550
0.0000
17,101.5140
0.0000
0.0000
0.0000
0.0000
0.00
2.90
1,500
SON 136 1
01PDP
37.740
127.173
32.6008
102.4471
0.0000
0.0000
0.0073
0.0073
64.67
1.39
1,500
SON 136 2
01PDP
55.817
118.805
36.1460
83.2640
0.0000
0.0000
0.0073
0.0073
64.67
1.39
1,500
SPARROW 22 001
01PDP
18.519
16.441
18.5189
16.4410
0.0000
0.0000
0.0009
0.0009
60.50
1.88
1,500
SPIRE 226-34 UNIT 1H
01PDP
282.209
5,141.081
208.6584
3,068.4105
0.0000
0.0000
0.0012
0.0012
64.11
0.68
1,500
SPITFIRE 1H
01PDP
0.000
11,849.109
0.0000
10,594.7470
0.0000
0.0000
0.0000
0.0000
0.00
2.90
1,500
SPITFIRE 3H
01PDP
0.000
7,788.003
0.0000
7,725.7910
0.0000
0.0000
0.0000
0.0000
0.00
2.90
1,500
SPORT E WYN JF 3H
01PDP
0.000
16,379.796
0.0000
10,609.3080
0.0000
0.0000
0.0000
0.0000
0.00
1.95
1,500
SPORT W WYN JF 1H
01PDP
0.000
16,118.904
0.0000
11,140.8600
0.0000
0.0000
0.0000
0.0000
0.00
1.95
1,500
STATE EILAND 3-33 11H
01PDP
618.880
2,105.225
481.4802
1,353.2626
0.0000
0.0000
0.0005
0.0005
64.11
0.68
1,500
STATE EILAND 6047B-34 51H
01PDP
590.170
933.143
468.8689
907.5727
0.0000
0.0000
0.0005
0.0005
64.11
0.68
1,500
STATE MUDDY WATERS UNIT 2H
01PDP
218.436
3,347.777
196.7322
2,626.5925
0.0000
0.0000
0.0017
0.0017
64.47
1.60
1,500
STATE MUDDY WATERS UNIT 711H
01PDP
87.375
820.827
66.7749
607.9801
0.0000
0.0000
0.0017
0.0017
64.47
1.60
1,500
STATE MUDDY WATERS UNIT 731H
01PDP
111.826
2,186.672
93.3940
1,691.8008
0.0000
0.0000
0.0017
0.0017
64.47
1.60
1,500
STATE MUDDY WATERS UNIT 732H
01PDP
299.254
8,581.826
168.4095
3,181.0960
0.0000
0.0000
0.0017
0.0017
64.47
1.60
1,500
STATE MUDDY WATERS UNIT 733H
01PDP
137.289
1,814.464
115.3820
1,392.1143
0.0000
0.0000
0.0017
0.0017
64.47
1.60
1,500
STATE MUDDY WATERS UNIT 751H
01PDP
65.921
5,233.314
50.5515
2,733.7360
0.0000
0.0000
0.0017
0.0017
64.47
1.60
1,500
STELLA STATE 34-208 WRD UNIT 1H
01PDP
0.000
837.517
0.0000
837.5168
0.0000
0.0000
0.0000
0.0000
0.00
0.68
1,500
STELLA STATE 34-208 WRD UNIT 2H
01PDP
306.790
2,040.869
202.1642
1,324.4233
0.0000
0.0000
0.0002
0.0002
64.11
0.68
1,500
STICKLINE 1H
01PDP
682.818
8,237.421
420.3096
4,782.4540
0.0000
0.0000
0.0000
0.0000
64.11
0.68
1,500
STICKLINE 2H
01PDP
432.083
3,724.105
89.8414
580.0440
0.0000
0.0000
0.0000
0.0000
64.11
0.68
1,500
STILES 2
01PDP
0.000
162.808
0.0000
162.8082
0.0000
0.0000
0.0000
0.0000
0.00
1.94
1,500
STILES 3
01PDP
0.000
9.974
0.0000
9.9740
0.0000
0.0000
0.0000
0.0000
0.00
1.94
1,500
STIMSON BURLEY -B- 1
01PDP
95.318
276.989
93.8957
274.4093
0.0000
0.0000
0.0002
0.0002
65.31
1.42
1,500
STIMSON BURLEY -B- 4
01PDP
45.643
197.645
43.9571
196.8850
0.0000
0.0000
0.0001
0.0002
65.31
1.42
1,500
STIMSON BURLEY -D- 1
01PDP
89.812
167.708
84.5723
161.1804
0.0000
0.0000
0.0001
0.0002
64.67
1.39
1,500








GROSS ULTIMATE RESERVES, CUMULATIVE PRODUCTION, AND BASIC ECONOMIC DATA - TABLE 8
GROSS ULT OIL
GROSS ULT GAS
OIL PRICE INITIAL
GAS PRICE INITAL    OP COST
WELL_NAME
RSVCAT
(MBBLS)
(MMCF)
CUM OIL (MBBLS)
CUM GAS (MMCF)
WI
WI_FINAL
RI
RI_FINAL
($/BBL)
($/MCF)
INITAL ($/Mo)
STIMSON BURLEY -E- 3DW
01PDP
27.564
34.951
14.1368
21.1526
0.0000
0.0000
0.0002
0.0002
64.67
1.39
1,500
STIMSON BURLEY -M- 1
01PDP
0.000
208.578
0.0000
208.5777
0.0000
0.0000
0.0000
0.0000
0.00
1.42
1,500
STIMSON-BURLEY '18' 1
01PDP
99.712
264.436
81.2255
224.4767
0.0000
0.0000
0.0002
0.0002
65.31
1.42
1,500
STIMSON-BURLEY -C- 1
01PDP
64.737
210.973
64.7370
210.9734
0.0000
0.0000
0.0001
0.0001
64.67
1.39
1,500
STIMSON-BURLEY -C- 3
01PDP
97.312
180.435
80.6391
168.5114
0.0000
0.0000
0.0001
0.0001
64.67
1.39
1,500
STIMSON-NAIL E17K 111H
01PDP
292.349
873.043
121.1439
191.1470
0.0000
0.0000
0.0000
0.0000
65.31
1.42
1,500
STIMSON-NAIL E17L 112H
01PDP
447.118
2,043.290
185.3006
375.6668
0.0000
0.0000
0.0000
0.0000
65.31
1.42
1,500
STIMSON-NAIL E17M 113H
01PDP
375.429
1,251.741
186.5268
331.1734
0.0000
0.0000
0.0000
0.0000
65.31
1.42
1,500
STIMSON-NAIL E17N 114H
01PDP
280.984
391.636
118.7607
146.6812
0.0000
0.0000
0.0000
0.0000
65.31
1.42
1,500
STIMSON-NAIL E17O 115H
01PDP
454.592
2,176.537
219.7009
411.6647
0.0000
0.0000
0.0000
0.0000
65.31
1.42
1,500
STIMSON-NAIL E17P 116H
01PDP
432.778
1,677.843
182.8342
296.6858
0.0000
0.0000
0.0000
0.0000
65.31
1.42
1,500
STIMSON-NAIL E17Q 117H
01PDP
320.504
562.976
139.5241
176.3831
0.0000
0.0000
0.0000
0.0000
65.31
1.42
1,500
STIMSON-NAIL E17R 118H
01PDP
319.512
303.975
138.9218
155.6853
0.0000
0.0000
0.0000
0.0000
65.31
1.42
1,500
STIMSON-NAIL E17S 119H
01PDP
761.919
2,175.196
271.8733
397.7940
0.0000
0.0000
0.0000
0.0000
65.31
1.42
1,500
STIMSON-NAIL E17T 120H
01PDP
437.834
368.751
178.0897
165.0526
0.0000
0.0000
0.0000
0.0000
65.31
1.42
1,500
STIMSON-NAIL W17K 11H
01PDP
350.701
660.118
177.6111
259.1445
0.0000
0.0000
0.0000
0.0000
65.31
1.42
1,500
STIMSON-NAIL W17L 12H
01PDP
493.428
780.545
208.7504
264.8551
0.0000
0.0000
0.0000
0.0000
65.31
1.42
1,500
STIMSON-NAIL W17M 13H
01PDP
522.849
1,536.924
275.6901
522.7848
0.0000
0.0000
0.0000
0.0000
65.31
1.42
1,500
STIMSON-NAIL W17N 14H
01PDP
296.068
478.123
160.6021
206.3931
0.0000
0.0000
0.0000
0.0000
65.31
1.42
1,500
STIMSON-NAIL W17O 15H
01PDP
591.422
1,481.578
340.7063
648.3514
0.0000
0.0000
0.0000
0.0000
65.31
1.42
1,500
STIMSON-NAIL W17P 16H
01PDP
432.624
1,426.689
250.2823
512.4603
0.0000
0.0000
0.0000
0.0000
65.31
1.42
1,500
STIMSON-NAIL W17Q 17H
01PDP
381.861
788.045
212.2012
298.4134
0.0000
0.0000
0.0000
0.0000
65.31
1.42
1,500
STIMSON-NAIL W17R 18H
01PDP
439.890
623.543
180.9530
308.2386
0.0000
0.0000
0.0000
0.0000
65.31
1.42
1,500
STIMSON-NAIL W17S 19H
01PDP
907.606
3,012.711
368.5954
786.0726
0.0000
0.0000
0.0000
0.0000
65.31
1.42
1,500
STIMSON-NAIL W17T 20H
01PDP
474.115
680.310
209.0022
239.1516
0.0000
0.0000
0.0000
0.0000
65.31
1.42
1,500
STINSON-BURLEY 'K' 1
01PDP
83.222
249.737
76.7175
244.8332
0.0000
0.0000
0.0002
0.0002
65.31
1.42
1,500
STOCKYARDS C 3551H
01PDP
591.521
1,923.563
204.9318
458.2743
0.0000
0.0000
0.0000
0.0000
64.11
0.68
1,500
STOCKYARDS STATE A 3401H
01PDP
306.798
1,304.122
102.9870
308.9779
0.0000
0.0000
0.0000
0.0000
64.11
0.68
1,500
STOCKYARDS STATE B 3471H
01PDP
508.978
2,928.201
163.3661
584.0818
0.0000
0.0000
0.0000
0.0000
64.11
0.68
1,500
STONE S CRC JF 4H-A
01PDP
0.000
29,336.100
0.0000
7,425.3855
0.0000
0.0000
0.0000
0.0000
0.00
1.95
1,500
STONE SW CRC JF 2H
01PDP
0.000
28,102.904
0.0000
7,697.3600
0.0000
0.0000
0.0000
0.0000
0.00
1.95
1,500
STONE-GIST W45A 1H
01PDP
408.459
436.407
388.0728
415.8729
0.0000
0.0000
0.0031
0.0031
65.07
2.14
1,500
STONE-GIST W45B 2H
01PDP
428.649
471.311
357.3890
413.0163
0.0000
0.0000
0.0032
0.0032
65.07
2.14
1,500
STONE-GIST W45C 3H
01PDP
588.258
772.932
471.5230
582.6943
0.0000
0.0000
0.0031
0.0031
65.07
2.14
1,500
STONE-GIST W45I 9H
01PDP
244.447
409.620
210.4120
288.1825
0.0000
0.0000
0.0031
0.0031
65.07
2.14
1,500
STONE-GIST W45J 10H
01PDP
300.499
403.906
273.1312
381.1306
0.0000
0.0000
0.0032
0.0032
65.07
2.14
1,500
STONE-LLOYD E40F 6H
01PDP
423.427
904.157
148.9790
151.7236
0.0000
0.0000
0.0018
0.0018
65.07
2.14
1,500
STONE-LLOYD E40G 7H
01PDP
410.532
1,067.742
161.7960
168.9101
0.0000
0.0000
0.0018
0.0018
65.07
2.14
1,500
STONE-LLOYD E40H 8H
01PDP
585.920
730.666
218.0845
120.8215
0.0000
0.0000
0.0018
0.0018
65.07
2.14
1,500
STORM KING UNIT A 41-57 4AH
01PDP
277.097
698.495
201.9078
319.5556
0.0000
0.0000
0.0001
0.0001
64.81
1.42
1,500
STORM KING UNIT A 41-57 4SH
01PDP
434.913
1,649.568
198.8118
543.5125
0.0000
0.0000
0.0001
0.0001
64.81
1.42
1,500
STORM KING UNIT A 41-57 5AH
01PDP
200.376
704.078
157.1499
254.3348
0.0000
0.0000
0.0001
0.0001
64.81
1.42
1,500
STORM KING UNIT A 41-57 5MH
01PDP
351.709
1,464.947
176.0574
480.3467
0.0000
0.0000
0.0001
0.0001
64.81
1.42
1,500
STORM KING UNIT B 41-57 5SH
01PDP
222.001
636.478
126.4976
240.2364
0.0000
0.0000
0.0001
0.0001
64.81
1.42
1,500
STORM KING UNIT B 41-57 6AH
01PDP
429.635
1,309.173
304.9438
500.3826
0.0000
0.0000
0.0001
0.0001
64.81
1.42
1,500
STORM KING UNIT B 41-57 6SH
01PDP
358.400
2,043.352
308.8687
729.1018
0.0000
0.0000
0.0001
0.0001
64.81
1.42
1,500
STORM KING UNIT B 41-57 7AH
01PDP
417.141
1,271.558
356.2978
492.1476
0.0000
0.0000
0.0001
0.0001
64.81
1.42
1,500
SUCCUBUS UNIT B 25-24 5AH
01PDP
220.917
531.310
104.9010
101.5293
0.0000
0.0000
0.0107
0.0107
61.78
3.62
1,500
SUCCUBUS UNIT B 25-24 8AH
01PDP
339.779
462.883
264.6098
239.8475
0.0000
0.0000
0.0107
0.0107
61.78
3.62
1,500
SUCCUBUS-ROUGAROU 24-37 7AH
01PDP
367.422
437.178
173.7479
161.5638
0.0000
0.0000
0.0163
0.0163
61.78
3.62
1,500
SUEZ 10-15-34-40 H 4W
01PDP
406.603
343.332
208.4015
139.8090
0.0000
0.0000
0.0001
0.0001
61.53
2.00
1,500
SUGARLOAF 74 1H
01PDP
492.377
1,261.864
422.2193
1,225.0805
0.0000
0.0000
0.0022
0.0022
64.47
1.60
1,500
SUGARLOAF 7475 10U C 10H
01PDP
394.589
2,156.021
173.3257
965.5259
0.0000
0.0000
0.0011
0.0011
64.47
1.60
1,500
SUGARLOAF 7475 1U B 1H
01PDP
379.734
2,197.761
256.6248
1,084.6870
0.0000
0.0000
0.0018
0.0018
64.47
1.60
1,500
SUGARLOAF 7475 2U B 2H
01PDP
303.259
1,318.204
264.4461
1,135.4145
0.0000
0.0000
0.0015
0.0015
64.47
1.60
1,500
SUGARLOAF 7475 3U A 3H
01PDP
787.019
2,658.177
663.0440
2,306.8973
0.0000
0.0000
0.0010
0.0016
64.47
1.60
1,500
SUGARLOAF 7475 4U A 4H
01PDP
522.580
2,639.625
245.9969
886.9399
0.0000
0.0000
0.0015
0.0015
64.47
1.60
1,500
SUGARLOAF 7475 5U B 5H
01PDP
404.522
3,170.775
210.3117
1,114.1489
0.0000
0.0000
0.0015
0.0015
64.47
1.60
1,500
SUGARLOAF 7475 6U A 6H
01PDP
528.151
2,829.814
273.8578
1,157.6750
0.0000
0.0000
0.0015
0.0015
64.47
1.60
1,500
SUGARLOAF 7475 7U A 7H
01PDP
469.283
2,406.908
226.6750
885.5503
0.0000
0.0000
0.0015
0.0015
64.47
1.60
1,500
SUGARLOAF 7475 8U A 8H
01PDP
549.101
2,149.651
273.9713
1,185.6010
0.0000
0.0000
0.0015
0.0015
64.47
1.60
1,500
SUGARLOAF 7475 9U B 9H
01PDP
453.866
2,768.818
223.2627
1,193.4216
0.0000
0.0000
0.0016
0.0016
64.47
1.60
1,500
SUGG A 141-140 (ALLOC-A) 1SM
01PDP
266.660
4,772.519
226.2760
2,654.9925
0.0000
0.0000
0.0043
0.0121
63.84
1.06
1,500
SUGG A 141-140 (ALLOC-B) 2SU
01PDP
175.168
3,347.318
148.5911
1,907.8653
0.0000
0.0000
0.0128
0.0128
63.84
1.06
1,500
SUGG A 141-140 (ALLOC-C) 3SM
01PDP
224.210
4,409.615
189.8546
2,482.9370
0.0000
0.0000
0.0125
0.0125
63.84
1.06
1,500
SUGG A 141-140 (ALLOC-D) 4SU
01PDP
163.893
3,046.686
145.9907
1,627.3794
0.0000
0.0000
0.0122
0.0122
63.84
1.06
1,500
SUGG A 141-140 (ALLOC-E) 5RM
01PDP
179.688
4,625.217
157.6006
2,742.6375
0.0000
0.0000
0.0054
0.0122
63.84
1.06
1,500
SUGG A 141-140 (ALLOC-F) 6SM
01PDP
84.335
676.181
82.3705
669.1643
0.0000
0.0000
0.0121
0.0121
63.84
1.06
1,500
SUGG A 141-140 (ALLOC-F) 6SU
01PDP
115.318
5,870.960
107.6907
2,957.5280
0.0000
0.0000
0.0122
0.0122
63.84
1.06
1,500
SUGG A 141-140 (ALLOC-G) 7SM
01PDP
126.285
673.329
119.0868
660.3714
0.0000
0.0000
0.0019
0.0123
63.84
1.06
1,500
SUGG A 141-140 (ALLOC-G) 7SU
01PDP
98.129
8,071.123
87.9629
4,299.0115
0.0000
0.0000
0.0017
0.0123
63.84
1.06
1,500
SUGG A 141-140 (ALLOC-H) 8SM
01PDP
145.405
5,195.301
139.3802
2,428.7415
0.0000
0.0000
0.0122
0.0122
63.84
1.06
1,500
SUGG A 141-140 (ALLOC-H) 8SU
01PDP
110.784
4,009.898
93.7747
2,953.5820
0.0000
0.0000
0.0123
0.0123
63.84
1.06
1,500








GROSS ULTIMATE RESERVES, CUMULATIVE PRODUCTION, AND BASIC ECONOMIC DATA - TABLE 8
GROSS ULT OIL
GROSS ULT GAS
OIL PRICE INITIAL
GAS PRICE INITAL    OP COST
WELL_NAME
RSVCAT
(MBBLS)
(MMCF)
CUM OIL (MBBLS)
CUM GAS (MMCF)
WI
WI_FINAL
RI
RI_FINAL
($/BBL)
($/MCF)
INITAL ($/Mo)
SUNDANCE A 3501H
01PDP
436.892
1,532.312
135.3089
403.1718
0.0000
0.0000
0.0000
0.0000
64.11
0.68
1,500
SUNDANCE B 3571H
01PDP
625.811
3,017.553
194.4424
614.5493
0.0000
0.0000
0.0000
0.0000
64.11
0.68
1,500
SUNDOG A1 1LA
01PDP
228.762
612.636
228.7618
612.6363
0.0000
0.0000
0.0000
0.0000
64.11
0.68
1,500
SUNDOG A2 2LA
01PDP
236.219
467.062
236.2190
467.0620
0.0000
0.0000
0.0000
0.0000
64.11
0.68
1,500
SUNDOWN 4524LS
01PDP
1,242.280
3,202.691
825.3606
1,285.8406
0.0000
0.0000
0.0078
0.0078
64.81
1.42
1,500
SUNDOWN 4541WA
01PDP
490.370
1,661.224
389.4697
651.7378
0.0000
0.0000
0.0078
0.0078
64.81
1.42
1,500
SUNDOWN 4566WB
01PDP
339.719
252.367
338.0945
251.9643
0.0000
0.0000
0.0078
0.0078
64.81
1.42
1,500
SUSTR UNIT 1H
01PDP
202.820
1,442.836
182.1365
786.3896
0.0000
0.0000
0.0102
0.0107
60.52
2.85
1,500
TAMI JO HILL 31-9 A UNIT A 2H
01PDP
394.839
189.606
277.7416
95.6199
0.0000
0.0000
0.0000
0.0001
61.78
3.62
1,500
TAMI JO HILL 31-9 A UNIT L 2H
01PDP
234.576
193.047
120.8758
68.3567
0.0000
0.0000
0.0001
0.0001
61.78
3.62
1,500
TAMSULA 5
01PDP
0.000
28.195
0.0000
28.1947
0.0000
0.0000
0.0000
0.0000
0.00
1.94
1,500
TANNER WYN JF 2H
01PDP
0.000
13,972.089
0.0000
11,995.2460
0.0000
0.0000
0.0000
0.0000
0.00
1.95
1,500
TANNER WYN JF 4H
01PDP
0.000
17,463.102
0.0000
14,155.7040
0.0000
0.0000
0.0000
0.0000
0.00
1.95
1,500
TARGAC UNIT 1H
01PDP
177.175
776.138
166.4640
708.0136
0.0000
0.0000
0.0192
0.0235
60.52
2.85
1,500
TCB 39-34 1AH
01PDP
344.175
344.666
247.2122
180.8645
0.0000
0.0000
0.0000
0.0000
64.81
1.42
1,500
TCB 39-34 4AH
01PDP
473.598
541.847
380.8033
338.9637
0.0000
0.0000
0.0000
0.0000
64.81
1.42
1,500
TCB 39-34 4SH
01PDP
245.831
695.508
182.8079
262.8357
0.0000
0.0000
0.0000
0.0000
64.81
1.42
1,500
TCB A 1LS
01PDP
386.745
1,475.871
176.3945
334.2206
0.0000
0.0000
0.0001
0.0001
64.81
1.42
1,500
TCB B 2A
01PDP
441.596
1,022.210
233.0806
339.0678
0.0000
0.0000
0.0001
0.0001
64.81
1.42
1,500
TCM 1
01PDP
58.178
0.000
58.1777
0.0000
0.0000
0.0000
0.0070
0.0070
64.67
0.00
1,500
TCM 3
01PDP
78.414
312.765
56.9980
243.1897
0.0000
0.0000
0.0070
0.0070
64.67
1.39
1,500
TCM 48L
01PDP
81.780
401.099
57.0711
288.7430
0.0000
0.0000
0.0038
0.0070
64.67
1.39
1,500
TEEWINOT A1 3LA
01PDP
195.416
185.900
108.8304
139.9583
0.0000
0.0000
0.0004
0.0004
64.11
0.68
1,500
TEEWINOT NORTH UNIT 10UA
01PDP
190.562
370.016
86.3767
141.6663
0.0000
0.0000
0.0005
0.0005
64.11
0.68
1,500
TEEWINOT NORTH UNIT 4LA
01PDP
357.240
470.152
343.2423
439.3031
0.0000
0.0000
0.0005
0.0005
64.11
0.68
1,500
TEEWINOT NORTH UNIT 9UA
01PDP
117.465
56.022
61.0367
45.0510
0.0000
0.0000
0.0005
0.0005
64.11
0.68
1,500
TEXAS TEN-ONEAL 39G 207H
01PDP
463.801
3,302.969
131.2570
376.5434
0.0000
0.0000
0.0001
0.0001
65.31
1.42
1,500
THE KING 45-04 1AH
01PDP
886.952
1,862.552
534.3996
852.3886
0.0000
0.0000
0.0027
0.0027
64.81
1.42
1,500
THE KING 45-04 1MS
01PDP
277.482
1,065.955
166.1316
317.6083
0.0000
0.0000
0.0026
0.0026
64.81
1.42
1,500
THE KING 45-04 1SH
01PDP
283.414
215.118
215.9926
214.4348
0.0000
0.0000
0.0027
0.0027
64.81
1.42
1,500
THE KING 45-04 C 3SA
01PDP
451.424
2,541.593
282.7932
929.7740
0.0000
0.0000
0.0026
0.0026
64.81
1.42
1,500
THE KING 45-04 C 3SS
01PDP
173.293
364.601
159.0854
267.2108
0.0000
0.0000
0.0026
0.0026
64.81
1.42
1,500
THE KING 45-04 D 4MS
01PDP
227.238
404.524
192.8563
294.1245
0.0000
0.0000
0.0027
0.0027
64.81
1.42
1,500
THE KING 45-04 D 4SA
01PDP
601.768
4,407.529
329.0477
1,289.6978
0.0000
0.0000
0.0026
0.0026
64.81
1.42
1,500
THE KING 45-04 D 4SS
01PDP
189.417
350.838
173.9596
263.4486
0.0000
0.0000
0.0027
0.0027
64.81
1.42
1,500
THOMPSON E SMF JF 5H
01PDP
0.000
14,676.353
0.0000
11,661.6820
0.0000
0.0000
0.0000
0.0000
0.00
1.95
1,500
THOMPSON SOUTH 210235 2D
01PDP
0.000
1,171.888
0.0000
243.0609
0.0000
0.0000
0.0000
0.0000
0.00
2.90
1,500
THOMPSON SOUTH 210235 4B
01PDP
0.000
0.530
0.0000
0.5300
0.0000
0.0000
0.0000
0.0000
0.00
2.90
1,500
THOMPSON SOUTH 210466 1A
01PDP
0.000
732.278
0.0000
224.3538
0.0000
0.0000
0.0000
0.0000
0.00
2.90
1,500
THOMPSON W SMF JF 1H
01PDP
0.000
15,633.114
0.0000
12,268.4090
0.0000
0.0000
0.0000
0.0000
0.00
1.95
1,500
THOMPSON W SMF JF 3H
01PDP
0.000
15,067.446
0.0000
12,025.0820
0.0000
0.0000
0.0000
0.0000
0.00
1.95
1,500
THORPE 1-74 LOV 2H
01PDP
198.134
635.268
190.3832
610.3658
0.0000
0.0000
0.0001
0.0001
63.05
1.44
1,500
THORPE 1-74 LOV 3H
01PDP
351.728
681.732
318.7611
517.5452
0.0000
0.0000
0.0001
0.0001
63.05
1.44
1,500
THORPE 1-74 LOV 4H
01PDP
166.684
395.464
144.1742
343.5654
0.0000
0.0000
0.0002
0.0002
63.05
1.44
1,500
THUNDERBIRD UNIT 07-10 1AH
01PDP
361.813
341.690
361.8131
341.6903
0.0000
0.0000
0.0037
0.0037
61.78
3.62
1,500
THUNDERBIRD UNIT 07-10 2AH
01PDP
287.315
444.442
90.2171
87.0159
0.0000
0.0000
0.0037
0.0037
61.78
3.62
1,500
THUNDERBIRD-TITAN A 09-05 4AH
01PDP
331.017
351.229
115.1555
82.3391
0.0000
0.0000
0.0013
0.0013
61.78
3.62
1,500
THUNDERBIRD-TITAN B 09-05 5AH
01PDP
327.056
293.152
112.9182
73.4947
0.0000
0.0000
0.0009
0.0009
61.78
3.62
1,500
TIGER 210187 2A
01PDP
0.000
10,582.733
0.0000
9,656.5490
0.0000
0.0000
0.0000
0.0000
0.00
2.90
1,500
TIGER 210187 3C
01PDP
0.000
10,553.031
0.0000
9,007.7380
0.0000
0.0000
0.0000
0.0000
0.00
2.90
1,500
TIGER 210187 5B
01PDP
0.000
7,639.666
0.0000
7,510.7095
0.0000
0.0000
0.0000
0.0000
0.00
2.90
1,500
TIGER 210293 6A
01PDP
0.000
462.963
0.0000
462.9626
0.0000
0.0000
0.0000
0.0000
0.00
2.90
1,500
TIGER 210475 4C
01PDP
0.000
9,027.785
0.0000
7,998.7045
0.0000
0.0000
0.0000
0.0000
0.00
2.90
1,500
TIGER 210476 1A
01PDP
0.000
10,306.058
0.0000
9,416.5630
0.0000
0.0000
0.0000
0.0000
0.00
2.90
1,500
TIGIWON 2627-C23 E 433H
01PDP
492.289
2,232.612
329.1629
1,242.8560
0.0000
0.0000
0.0005
0.0005
63.89
0.48
1,500
TIMMERMAN 14 1
01PDP
157.287
899.190
126.2139
507.2483
0.0000
0.0000
0.0000
0.0000
65.31
1.42
1,500
TIMMERMAN A1 403BH
01PDP
397.046
1,222.080
115.0050
169.2161
0.0000
0.0000
0.0007
0.0007
65.31
1.42
1,500
TIMMERMAN A10 411JH
01PDP
498.134
1,657.029
159.3204
337.0507
0.0000
0.0000
0.0001
0.0001
65.31
1.42
1,500
TIMMERMAN A2 413JH
01PDP
454.879
799.058
236.7717
295.3263
0.0000
0.0000
0.0001
0.0001
65.31
1.42
1,500
TIMMERMAN A3 402MH
01PDP
498.898
1,415.491
221.9629
300.9259
0.0000
0.0000
0.0007
0.0007
65.31
1.42
1,500
TIMMERMAN A4 402LH
01PDP
350.319
563.979
178.5231
223.4685
0.0000
0.0000
0.0007
0.0007
65.31
1.42
1,500
TIMMERMAN A5 402BH
01PDP
390.420
1,442.963
155.1276
286.1695
0.0000
0.0000
0.0001
0.0001
65.31
1.42
1,500
TIMMERMAN A6 412JH
01PDP
391.822
1,255.055
175.2037
313.6144
0.0000
0.0000
0.0001
0.0001
65.31
1.42
1,500
TIMMERMAN A7 401MH
01PDP
493.763
1,383.300
199.3089
282.8934
0.0000
0.0000
0.0001
0.0001
65.31
1.42
1,500
TIMMERMAN A8 401LH
01PDP
335.339
819.501
136.0469
195.6161
0.0000
0.0000
0.0001
0.0001
65.31
1.42
1,500
TIMMERMAN A9 401BH
01PDP
425.359
1,695.653
164.6458
297.1533
0.0000
0.0000
0.0001
0.0001
65.31
1.42
1,500
TIMMERMAN J1 2208MH
01PDP
539.283
1,443.086
431.0508
841.7217
0.0000
0.0000
0.0001
0.0001
65.31
1.42
1,500
TIMMERMAN J10 2206LH
01PDP
754.722
1,587.970
577.1432
940.5836
0.0000
0.0000
0.0001
0.0001
65.31
1.42
1,500
TIMMERMAN J11 2206BH
01PDP
541.655
2,339.784
396.2829
1,526.1799
0.0000
0.0000
0.0001
0.0001
65.31
1.42
1,500
TIMMERMAN J2 2208LH
01PDP
570.142
2,676.495
438.6616
1,027.0618
0.0000
0.0000
0.0001
0.0001
65.31
1.42
1,500
TIMMERMAN J3 2208BH
01PDP
400.012
4,115.084
321.1818
1,715.3744
0.0000
0.0000
0.0001
0.0001
65.31
1.42
1,500
TIMMERMAN J4 2207MH
01PDP
667.543
1,651.235
474.2286
982.8843
0.0000
0.0000
0.0001
0.0001
65.31
1.42
1,500
TIMMERMAN J5 2207LH
01PDP
545.788
1,932.499
390.5611
901.2451
0.0000
0.0000
0.0001
0.0001
65.31
1.42
1,500








GROSS ULTIMATE RESERVES, CUMULATIVE PRODUCTION, AND BASIC ECONOMIC DATA - TABLE 8
GROSS ULT OIL
GROSS ULT GAS
OIL PRICE INITIAL
GAS PRICE INITAL    OP COST
WELL_NAME
RSVCAT
(MBBLS)
(MMCF)
CUM OIL (MBBLS)
CUM GAS (MMCF)
WI
WI_FINAL
RI
RI_FINAL
($/BBL)
($/MCF)
INITAL ($/Mo)
TIMMERMAN J6 2207BH
01PDP
376.350
3,165.859
300.5053
1,696.6989
0.0000
0.0000
0.0001
0.0001
65.31
1.42
1,500
TIMMERMAN J7 2217LH
01PDP
514.128
1,822.803
375.7456
1,049.4514
0.0000
0.0000
0.0001
0.0001
65.31
1.42
1,500
TIMMERMAN J8 2207CH
01PDP
204.389
1,523.349
164.6651
935.0562
0.0000
0.0000
0.0001
0.0001
65.31
1.42
1,500
TIMMERMAN J9 2206MH
01PDP
968.891
1,803.245
686.5707
1,059.2500
0.0000
0.0000
0.0001
0.0001
65.31
1.42
1,500
TIN STAR A L 33H
01PDP
727.563
5,121.175
507.7615
3,253.5313
0.0000
0.0000
0.0008
0.0008
64.47
1.60
1,500
TIN STAR B L 42H
01PDP
399.810
2,975.301
321.9829
2,299.5033
0.0000
0.0000
0.0007
0.0007
64.47
1.60
1,500
TIN STAR D U 46H
01PDP
584.535
6,325.175
453.4704
4,102.9725
0.0000
0.0000
0.0008
0.0008
64.47
1.60
1,500
TIPI CHAPMAN 34-163 1H
01PDP
169.807
368.928
164.0942
324.6593
0.0000
0.0000
0.0000
0.0000
64.11
0.68
1,500
TIPI CHAPMAN 34-163 2H
01PDP
436.273
1,109.685
386.8243
980.3740
0.0000
0.0000
0.0000
0.0000
64.11
0.68
1,500
TIPI CHAPMAN 34-163 3H
01PDP
329.136
673.168
298.4724
593.5060
0.0000
0.0000
0.0000
0.0000
64.11
0.68
1,500
TIPI CHAPMAN 34-163 4H
01PDP
392.335
719.987
354.1005
691.7544
0.0000
0.0000
0.0000
0.0000
64.11
0.68
1,500
TISH 46-03 1AH
01PDP
617.254
1,146.643
538.4221
694.4493
0.0000
0.0000
0.0251
0.0251
64.81
1.42
1,500
TISH 46-03 1SS
01PDP
177.094
800.111
157.1800
318.1662
0.0000
0.0000
0.0251
0.0251
64.81
1.42
1,500
TISH 46-03 3SA
01PDP
354.500
1,806.725
266.1462
730.2023
0.0000
0.0000
0.0251
0.0251
64.81
1.42
1,500
TISH 46-03 3SS
01PDP
213.756
755.969
170.6623
335.1203
0.0000
0.0000
0.0251
0.0251
64.81
1.42
1,500
TITO'S 31-42 1LS
01PDP
414.015
1,020.041
391.9648
660.1808
0.0000
0.0000
0.0008
0.0008
64.67
1.39
1,500
TITO'S 31-42 1WA
01PDP
410.273
787.973
377.0290
595.2476
0.0000
0.0000
0.0008
0.0008
64.67
1.39
1,500
TITO'S 31-42 1WB
01PDP
373.070
1,569.760
309.5413
860.9091
0.0000
0.0000
0.0008
0.0008
64.67
1.39
1,500
TITO'S 31-42 2LS
01PDP
409.652
867.993
308.0993
604.9206
0.0000
0.0000
0.0002
0.0009
64.67
1.39
1,500
TITO'S 31-42 2WA
01PDP
254.423
231.955
197.5711
138.9710
0.0000
0.0000
0.0008
0.0008
64.67
1.39
1,500
TITO'S 31-42 2WB
01PDP
222.717
532.072
199.5354
332.2553
0.0000
0.0000
0.0009
0.0009
64.67
1.39
1,500
TITO'S 31-42 3WA
01PDP
377.217
634.339
266.8414
328.5989
0.0000
0.0000
0.0009
0.0009
64.67
1.39
1,500
TODD 2-21A3
01PDP
517.594
1,489.971
443.6524
860.2011
0.0000
0.0000
0.0017
0.0017
49.43
2.10
1,500
TOMCAT 23-24 A 1LS
01PDP
198.353
559.580
103.9286
216.8053
0.0000
0.0000
0.0003
0.0022
64.67
1.39
1,500
TOMCAT 23-24 B 2LS
01PDP
171.184
369.091
94.6979
143.6435
0.0000
0.0000
0.0003
0.0022
64.67
1.39
1,500
TOMCAT 23-24 C 1DN
01PDP
750.335
1,471.175
361.6487
502.6131
0.0000
0.0000
0.0022
0.0022
64.67
1.39
1,500
TOMCAT 23-24 D 2DN
01PDP
702.526
1,856.786
323.9430
557.9613
0.0000
0.0000
0.0022
0.0022
64.67
1.39
1,500
TOMCAT 23-24 E 1AB
01PDP
174.773
260.674
107.3078
149.6085
0.0000
0.0000
0.0022
0.0022
64.67
1.39
1,500
TOMCAT 23-24 F 2AB
01PDP
169.124
391.260
113.9734
193.4723
0.0000
0.0000
0.0022
0.0022
64.67
1.39
1,500
TOMCAT 23-24 G 3AB
01PDP
283.822
486.683
155.0157
167.6982
0.0000
0.0000
0.0022
0.0022
64.67
1.39
1,500
TOMCAT 4448WA
01PDP
557.348
1,024.138
416.6102
549.8618
0.0000
0.0000
0.0074
0.0090
64.81
1.42
1,500
TORO 22 001
01PDP
41.554
108.061
41.5543
108.0607
0.0000
0.0000
0.0019
0.0012
60.50
1.88
1,500
TOWNSEN 24265 ALLOC. A 10H
01PDP
754.759
7,894.585
550.3679
4,464.6620
0.0000
0.0000
0.0007
0.0007
64.47
1.60
1,500
TRAUBE 1-11 WRD 1H
01PDP
664.803
1,173.660
611.9436
1,150.3608
0.0000
0.0000
0.0002
0.0002
64.11
0.68
1,500
TRAUBE 1-11 WRD 2H
01PDP
304.551
145.190
232.7138
145.1119
0.0000
0.0000
0.0002
0.0002
64.11
0.68
1,500
TREBLE STATE COM 601H
01PDP
343.722
247.333
159.9497
98.4007
0.0000
0.0000
0.0011
0.0011
60.50
1.88
1,500
TREBLE STATE COM 701H
01PDP
203.512
174.377
118.1634
89.5938
0.0000
0.0000
0.0011
0.0011
60.50
1.88
1,500
TREBLE STATE COM 801H
01PDP
283.712
308.213
125.8816
113.2192
0.0000
0.0000
0.0011
0.0011
60.50
1.88
1,500
TREE FROG 47 EAST A 1LS
01PDP
536.096
3,791.938
462.9972
1,306.6271
0.0000
0.0000
0.0010
0.0010
64.81
1.42
1,500
TREE FROG 47 EAST A 1WA
01PDP
434.148
620.328
430.5482
521.8420
0.0000
0.0000
0.0010
0.0010
64.81
1.42
1,500
TREE FROG 47 EAST C 3LS
01PDP
634.167
5,134.506
483.5634
2,148.3945
0.0000
0.0000
0.0010
0.0010
64.81
1.42
1,500
TREE FROG 47 EAST C 3WA
01PDP
237.030
2,084.207
236.9260
933.9849
0.0000
0.0000
0.0010
0.0010
64.81
1.42
1,500
TREE FROG 47 EAST C 3WB
01PDP
172.825
1,623.661
170.4007
647.6366
0.0000
0.0000
0.0010
0.0010
64.81
1.42
1,500
TREE FROG 47 WEST UNIT 5LS
01PDP
358.704
1,448.859
347.6126
922.5322
0.0000
0.0000
0.0010
0.0010
64.81
1.42
1,500
TREE FROG 47 WEST UNIT 5WA
01PDP
486.070
975.367
457.6648
878.1258
0.0000
0.0000
0.0010
0.0010
64.81
1.42
1,500
TREE FROG 47 WEST UNIT 5WB
01PDP
348.410
1,759.778
332.3983
1,034.0145
0.0000
0.0000
0.0010
0.0010
64.81
1.42
1,500
TREE FROG 47 WEST UNIT 7LS
01PDP
289.401
1,521.205
244.0767
733.1493
0.0000
0.0000
0.0010
0.0010
64.81
1.42
1,500
TREE FROG 47 WEST UNIT 7WA
01PDP
299.209
1,911.214
244.4142
870.9886
0.0000
0.0000
0.0010
0.0010
64.81
1.42
1,500
TRENTINO 1
01PDP
195.245
331.458
110.2471
235.7605
0.0000
0.0000
0.0029
0.0029
64.81
1.42
1,500
TRENTINO 2
01PDP
143.779
223.950
106.1339
199.2355
0.0000
0.0000
0.0029
0.0029
64.81
1.42
1,500
TRENTINO 36 3
01PDP
15.016
113.777
13.9561
111.9957
0.0000
0.0000
0.0042
0.0042
64.81
1.42
1,500
TRENTINO 36-37 (ALLOC-C) 3SA
01PDP
230.929
1,016.322
196.7422
471.8773
0.0000
0.0000
0.0008
0.0008
64.81
1.42
1,500
TRENTINO 36-37 (ALLOC-C) 3SB
01PDP
542.804
4,102.339
438.5050
1,793.2113
0.0000
0.0000
0.0014
0.0014
64.81
1.42
1,500
TRENTINO 36-37 (ALLOC-C) 3SS
01PDP
167.012
92.442
134.3377
81.4329
0.0000
0.0000
0.0009
0.0009
64.81
1.42
1,500
TRENTINO 36-37 (ALLOC-D) 4SB
01PDP
264.519
1,293.333
216.3395
918.6298
0.0000
0.0000
0.0015
0.0015
64.81
1.42
1,500
TRENTINO 36-37 (ALLOC-D) 4SS
01PDP
170.527
134.696
124.4314
124.5811
0.0000
0.0000
0.0006
0.0015
64.81
1.42
1,500
TRENTINO 36-37 (ALLOC-DA) 4SA
01PDP
184.408
1,450.130
155.5918
838.3609
0.0000
0.0000
0.0015
0.0015
64.81
1.42
1,500
TRIANGLE 75 2H
01PDP
181.456
746.552
176.6088
722.7811
0.0000
0.0000
0.0009
0.0009
64.47
1.60
1,500
TRIDACNA 34-208 WRD UNIT 1H
01PDP
362.564
2,238.244
285.4053
1,684.1518
0.0000
0.0000
0.0001
0.0001
64.11
0.68
1,500
TRIDACNA 34-208 WRD UNIT 2H
01PDP
355.242
2,388.286
279.8296
1,636.8764
0.0000
0.0000
0.0001
0.0001
64.11
0.68
1,500
TRIDACNA 34-208 WRD UNIT 3H
01PDP
396.613
2,106.991
309.1418
1,758.5460
0.0000
0.0000
0.0001
0.0001
64.11
0.68
1,500
TRIDENT 89-2221-23I
01PDP
404.258
212.397
135.6750
72.9776
0.0000
0.0000
0.0003
0.0008
49.43
2.10
1,500
TRIDENT 99-2221-23J
01PDP
533.039
226.290
223.9525
95.5267
0.0000
0.0000
0.0008
0.0008
49.43
2.10
1,500
TROLL UNIT A 08-04 1AH
01PDP
203.426
147.525
80.9083
47.5584
0.0000
0.0000
0.0003
0.0003
61.78
3.62
1,500
TROLL UNIT A 08-04 2AH
01PDP
290.872
345.564
128.4935
80.3429
0.0000
0.0000
0.0003
0.0003
61.78
3.62
1,500
TROLL UNIT A 08-04 3AH
01PDP
274.196
729.976
128.2656
113.8719
0.0000
0.0000
0.0003
0.0003
61.78
3.62
1,500
TROTT 34-183 1H
01PDP
170.321
1,627.004
148.4945
1,215.8630
0.0000
0.0000
0.0001
0.0001
64.11
0.68
1,500
UNFORGIVEN 34 113-114 A 605H
01PDP
402.328
784.320
262.6080
483.4916
0.0000
0.0000
0.0000
0.0000
64.11
0.68
35,000
UNFORGIVEN 34 113-114 B 706H
01PDP
355.254
765.838
259.9423
489.5750
0.0000
0.0000
0.0000
0.0000
64.11
0.68
35,000
UNFORGIVEN 34 113-114 C 606H
01PDP
386.877
747.119
325.5105
614.2444
0.0000
0.0000
0.0000
0.0000
64.11
0.68
35,000
UNFORGIVEN 34 113-114 D 604H
01PDP
834.718
1,359.142
428.3846
667.4968
0.0000
0.0000
0.0000
0.0000
64.11
0.68
35,000
UNICORN UNIT A 04-37 1AH
01PDP
227.637
243.256
183.4533
173.7466
0.0000
0.0000
0.0002
0.0002
61.78
3.62
1,500
UNICORN UNIT B 37-04 7AH
01PDP
140.424
112.474
128.0354
99.3554
0.0000
0.0000
0.0002
0.0002
61.78
3.62
1,500








GROSS ULTIMATE RESERVES, CUMULATIVE PRODUCTION, AND BASIC ECONOMIC DATA - TABLE 8
GROSS ULT OIL
GROSS ULT GAS
OIL PRICE INITIAL
GAS PRICE INITAL    OP COST
WELL_NAME
RSVCAT
(MBBLS)
(MMCF)
CUM OIL (MBBLS)
CUM GAS (MMCF)
WI
WI_FINAL
RI
RI_FINAL
($/BBL)
($/MCF)
INITAL ($/Mo)
UNICORN UNIT B 37-04 8MH
01PDP
105.401
53.385
83.0792
46.1486
0.0000
0.0000
0.0002
0.0002
61.78
3.62
1,500
URSULA 0848WA
01PDP
483.059
1,747.616
404.4915
675.7326
0.0000
0.0000
0.0048
0.0048
64.81
1.42
1,500
URSULA 1546WA
01PDP
381.838
1,025.640
301.7413
503.0190
0.0000
0.0000
0.0048
0.0048
64.81
1.42
1,500
URSULA BIG DADDY B 1527LS
01PDP
316.607
289.934
277.9809
257.5544
0.0000
0.0000
0.0015
0.0015
64.81
1.42
1,500
URSULA BIG DADDY B 1547WA
01PDP
731.864
3,389.285
527.1222
1,364.8625
0.0000
0.0000
0.0016
0.0016
64.81
1.42
1,500
URSULA BIG DADDY C 1528LS
01PDP
594.627
2,300.986
458.8170
1,088.6288
0.0000
0.0000
0.0018
0.0018
64.81
1.42
1,500
URSULA TOMCAT A 4446WA
01PDP
819.678
1,259.329
650.5673
825.8229
0.0000
0.0000
0.0076
0.0076
64.81
1.42
1,500
URSULA TOMCAT B 4421LS
01PDP
497.970
953.634
409.1449
567.0641
0.0000
0.0000
0.0076
0.0076
64.81
1.42
1,500
URSULA TOMCAT C 4447WA
01PDP
868.247
1,274.195
558.9317
655.6816
0.0000
0.0000
0.0076
0.0076
64.81
1.42
1,500
UTE 3-12B3
01PDP
253.071
837.579
248.1896
826.4853
0.0000
0.0000
0.0026
0.0026
49.43
2.10
1,500
VALENCIA 10-8 A UNIT A 1H
01PDP
200.404
821.664
71.4738
69.5525
0.0000
0.0000
0.0003
0.0003
64.81
1.42
1,500
VALENCIA 10-8 A UNIT A 2H
01PDP
125.408
721.648
61.6719
160.8108
0.0000
0.0000
0.0003
0.0003
64.81
1.42
1,500
VALENCIA 10-8 A UNIT A 3H
01PDP
323.854
251.314
178.6621
87.7989
0.0000
0.0000
0.0003
0.0003
64.81
1.42
1,500
VALENCIA 10-8 A UNIT L 1H
01PDP
234.729
878.449
77.2210
70.4698
0.0000
0.0000
0.0003
0.0003
64.81
1.42
1,500
VALENCIA 10-8 A UNIT L 2H
01PDP
254.965
763.061
127.0188
162.2687
0.0000
0.0000
0.0003
0.0003
64.81
1.42
1,500
VALENCIA 10-8 A UNIT L 3H
01PDP
249.553
570.178
161.0384
191.9549
0.0000
0.0000
0.0003
0.0003
64.81
1.42
1,500
VALERIE 210473 1A
01PDP
0.000
10,151.941
0.0000
9,746.3680
0.0000
0.0000
0.0000
0.0000
0.00
2.90
1,500
VALERIE 210473 2B
01PDP
0.000
10,941.189
0.0000
10,179.8650
0.0000
0.0000
0.0000
0.0000
0.00
2.90
1,500
VALERIE 210473 4C
01PDP
0.000
11,738.276
0.0000
11,342.8800
0.0000
0.0000
0.0000
0.0000
0.00
2.90
1,500
VANNELLE SW WHL BL 2H
01PDP
0.000
20,936.892
0.0000
13,685.2140
0.0000
0.0000
0.0000
0.0000
0.00
2.90
1,500
VERNON WOLF 41-44 B UNIT A 5H
01PDP
294.089
431.946
135.8181
137.0219
0.0000
0.0000
0.0027
0.0027
64.81
1.42
1,500
VERNON WOLF 41-44 B UNIT A 6H
01PDP
212.361
329.060
162.6527
91.5875
0.0000
0.0000
0.0027
0.0027
61.78
3.62
1,500
VERNON WOLF 41-44 B UNIT L 5H
01PDP
379.515
604.535
134.0220
109.9765
0.0000
0.0000
0.0027
0.0027
64.81
1.42
1,500
VERNON WOLF 41-44 B UNIT L 6H
01PDP
177.200
138.408
145.4946
49.1489
0.0000
0.0000
0.0028
0.0028
61.78
3.62
1,500
VICKERS '34-127' 1H
01PDP
200.860
577.156
192.1542
416.0089
0.0000
0.0000
0.0002
0.0004
64.11
0.68
1,500
VICKERS '34-127' 2H
01PDP
173.753
422.323
156.1449
306.7797
0.0000
0.0000
0.0004
0.0004
64.11
0.68
1,500
VINTAGE A U 06H
01PDP
309.334
2,332.803
217.4773
1,404.8940
0.0000
0.0000
0.0004
0.0004
64.47
1.60
1,500
VINTAGE B T 13H
01PDP
385.171
5,966.190
266.8920
3,588.7403
0.0000
0.0000
0.0004
0.0004
64.47
1.60
1,500
VINTAGE C C 03H
01PDP
579.270
6,226.886
269.7923
2,478.8680
0.0000
0.0000
0.0003
0.0003
64.47
1.60
1,500
VINTAGE D T 26H
01PDP
427.225
6,416.950
273.3040
3,485.9745
0.0000
0.0000
0.0002
0.0002
64.47
1.60
1,500
VINTAGE E C 04H
01PDP
660.649
5,882.136
332.9899
2,244.1940
0.0000
0.0000
0.0003
0.0003
64.47
1.60
1,500
VINTAGE UNIT A U 19H
01PDP
286.104
2,084.011
186.3576
1,081.8018
0.0000
0.0000
0.0002
0.0002
64.47
1.60
1,500
VIPER FOSTER B 4545WA
01PDP
763.804
1,782.588
488.1901
583.5574
0.0000
0.0000
0.0051
0.0051
64.81
1.42
1,500
VIPER FOSTER C 4525LS
01PDP
708.544
1,680.833
503.0336
838.6538
0.0000
0.0000
0.0050
0.0050
64.81
1.42
1,500
VIPER FOSTER D 4546WA
01PDP
752.983
2,251.433
530.0160
1,008.8284
0.0000
0.0000
0.0050
0.0050
64.81
1.42
1,500
WALKER 32-48 B UNIT A 5H
01PDP
516.316
378.289
365.0276
182.8723
0.0000
0.0000
0.0039
0.0039
64.81
1.42
1,500
WALKER 32-48 B UNIT A 6H
01PDP
281.308
249.134
141.0029
43.9522
0.0000
0.0000
0.0045
0.0045
64.81
1.42
1,500
WALKER 32-48 B UNIT A 7H
01PDP
341.058
515.089
178.2510
66.4630
0.0000
0.0000
0.0152
0.0152
64.81
1.42
1,500
WALKER 32-48 B UNIT L 5H
01PDP
237.186
1,052.613
108.9650
148.2688
0.0000
0.0000
0.0035
0.0035
64.81
1.42
1,500
WALKER 32-48 B UNIT L 6H
01PDP
316.749
225.026
283.1463
124.1139
0.0000
0.0000
0.0044
0.0044
64.81
1.42
1,500
WALKER 32-48 B UNIT L 7H
01PDP
342.384
988.257
144.9846
139.8548
0.0000
0.0000
0.0035
0.0035
64.81
1.42
1,500
WALKER 48-32 A UNIT A 1H
01PDP
442.973
249.000
322.6696
103.4495
0.0000
0.0000
0.0084
0.0084
64.81
1.42
1,500
WALKER 48-32 A UNIT A 2H
01PDP
411.482
681.216
150.5549
82.0179
0.0000
0.0000
0.0023
0.0023
64.81
1.42
1,500
WALKER 48-32 A UNIT A 3H
01PDP
275.202
1,469.033
124.0806
224.5563
0.0000
0.0000
0.0075
0.0075
64.81
1.42
1,500
WALKER 48-32 A UNIT L 1H
01PDP
191.552
347.805
110.0022
77.9550
0.0000
0.0000
0.0127
0.0127
64.81
1.42
1,500
WALKER 48-32 A UNIT L 2H
01PDP
314.044
1,003.889
130.6392
154.2448
0.0000
0.0000
0.0052
0.0052
64.81
1.42
1,500
WALKER 48-32 A UNIT L 3H
01PDP
309.282
421.260
164.0821
94.7393
0.0000
0.0000
0.0075
0.0075
64.81
1.42
1,500
WALKER-DRRC EAST UNIT 30-56 6SH
01PDP
426.195
351.200
297.4794
267.2336
0.0000
0.0000
0.0003
0.0003
64.81
1.42
1,500
WALKER-DRRC EAST UNIT 30-56 7AH
01PDP
373.782
1,477.638
260.2816
582.3971
0.0000
0.0000
0.0003
0.0003
64.81
1.42
1,500
WALKER-DRRC EAST UNIT 30-56 7SH
01PDP
424.672
2,120.954
303.4093
756.7562
0.0000
0.0000
0.0003
0.0003
64.81
1.42
1,500
WALKER-DRRC WEST UNIT 30-56 5LS
01PDP
540.496
1,422.310
431.8705
770.8441
0.0000
0.0000
0.0003
0.0003
64.81
1.42
1,500
WALKER-DRRC WEST UNIT 30-56 5WA
01PDP
450.833
1,000.196
330.2612
601.5183
0.0000
0.0000
0.0003
0.0003
64.81
1.42
1,500
WALKER-DRRC WEST UNIT 30-56 6AH
01PDP
284.836
1,069.408
221.1784
498.5924
0.0000
0.0000
0.0001
0.0003
64.81
1.42
1,500
WALLACE, T. L. 1
01PDP
553.315
0.000
546.5489
0.0000
0.0000
0.0000
0.0002
0.0002
65.56
0.00
1,500
WALLACE, T. L. 3
01PDP
73.576
0.000
73.5764
0.0000
0.0000
0.0000
0.0002
0.0002
65.56
0.00
1,500
WALLY A1 15UA
01PDP
604.127
905.103
594.5728
895.6856
0.0001
0.0001
0.0001
0.0001
64.11
0.68
35,000
WALLY A1 21H
01PDP
195.157
345.324
178.8028
319.8930
0.0000
0.0000
0.0000
0.0000
64.11
0.68
1,500
WALLY A1 8LA
01PDP
951.750
1,068.494
626.5205
852.5908
0.0001
0.0001
0.0001
0.0001
64.11
0.68
35,000
WALLY A2 7LA
01PDP
593.954
842.736
478.7955
718.7263
0.0001
0.0001
0.0001
0.0001
64.11
0.00
35,000
WALLY A3 20H
01PDP
227.535
363.438
152.0869
332.3248
0.0000
0.0000
0.0000
0.0000
64.11
0.68
1,500
WALLY A4 14UA
01PDP
963.254
1,703.306
471.6396
746.9035
0.0000
0.0000
0.0000
0.0000
64.11
0.68
35,000
WALLY A5 6LA
01PDP
483.245
638.929
205.5038
341.5500
0.0000
0.0000
0.0000
0.0000
64.11
0.68
35,000
WARD 18CC 1803D
01PDP
425.186
526.720
379.7419
436.9950
0.0000
0.0000
0.0016
0.0016
64.81
1.42
1,500
WARD 18CC 1804D
01PDP
605.029
1,000.116
435.7175
586.0968
0.0000
0.0000
0.0016
0.0016
64.81
1.42
1,500
WASHINGTON EAST I 23-14 4409H
01PDP
307.865
1,860.612
213.8036
911.2715
0.0000
0.0000
0.0004
0.0004
63.84
1.06
1,500
WASHINGTON WEST A 23-14 4201H
01PDP
206.308
251.958
187.6093
244.9101
0.0000
0.0000
0.0005
0.0005
63.84
1.06
1,500
WASHINGTON WEST A 23-14 4401H
01PDP
506.557
1,923.893
351.1754
990.4693
0.0000
0.0000
0.0005
0.0005
63.84
1.06
1,500
WASHINGTON WEST B 23-14 4302H
01PDP
295.633
3,512.997
288.1503
2,203.3538
0.0000
0.0000
0.0005
0.0005
63.84
1.06
1,500
WASHINGTON WEST B 23-14 4602H
01PDP
415.398
1,604.480
280.3540
1,216.7110
0.0000
0.0000
0.0005
0.0005
63.84
1.06
1,500
WASHINGTON WEST D 23-14 4404H
01PDP
127.729
2,329.972
106.4084
1,167.7823
0.0000
0.0000
0.0004
0.0004
63.84
1.06
1,500
WASHINGTON WEST E 23-14 4305H
01PDP
209.922
3,972.123
163.3805
1,898.7925
0.0000
0.0000
0.0004
0.0004
63.84
1.06
1,500
WASHINGTON WEST F 23-14 4406H
01PDP
126.875
1,625.229
101.2437
824.3513
0.0000
0.0000
0.0004
0.0004
63.84
1.06
1,500
WASHINGTON WEST G 23-14 4307H
01PDP
404.034
5,587.317
281.1594
2,193.4375
0.0000
0.0000
0.0004
0.0004
63.84
1.06
1,500








GROSS ULTIMATE RESERVES, CUMULATIVE PRODUCTION, AND BASIC ECONOMIC DATA - TABLE 8
GROSS ULT OIL
GROSS ULT GAS
OIL PRICE INITIAL
GAS PRICE INITAL    OP COST
WELL_NAME
RSVCAT
(MBBLS)
(MMCF)
CUM OIL (MBBLS)
CUM GAS (MMCF)
WI
WI_FINAL
RI
RI_FINAL
($/BBL)
($/MCF)
INITAL ($/Mo)
WATKINS '7' 1
01PDP
82.609
139.587
72.4126
117.6247
0.0000
0.0000
0.0333
0.0333
64.67
1.39
1,500
WELCH 39 1
01PDP
135.821
530.443
87.0305
302.8302
0.0000
0.0000
0.0023
0.0023
64.67
1.39
1,500
WELCH 39 2
01PDP
108.906
603.647
88.5186
367.2744
0.0000
0.0000
0.0023
0.0023
64.67
1.39
1,500
WELCH 39 3
01PDP
103.276
272.136
69.0590
168.1639
0.0000
0.0000
0.0023
0.0023
64.67
1.39
1,500
WELCH 39 4
01PDP
138.783
635.186
98.9373
321.9069
0.0000
0.0000
0.0023
0.0023
64.67
1.39
1,500
WELCH-COX E39A 301H
01PDP
215.269
333.268
125.3046
143.7085
0.0000
0.0000
0.0003
0.0012
64.67
1.39
1,500
WELCH-COX E39B 302H
01PDP
835.458
2,847.483
358.9223
662.4551
0.0000
0.0000
0.0012
0.0012
64.67
1.39
1,500
WELCH-COX E39C 303H
01PDP
258.120
555.459
159.0815
223.8797
0.0000
0.0000
0.0004
0.0012
64.67
1.39
1,500
WELCH-COX E39D 304H
01PDP
648.751
1,070.309
276.2989
365.0742
0.0000
0.0000
0.0011
0.0011
64.67
1.39
1,500
WELCH-COX E39S 319H
01PDP
498.302
2,203.983
244.1050
766.6137
0.0000
0.0000
0.0012
0.0012
64.67
1.39
1,500
WELCH-COX E39T 320H
01PDP
524.860
1,357.078
333.6140
476.3928
0.0000
0.0000
0.0012
0.0012
64.67
1.39
1,500
WELCH-COX E39U 321H
01PDP
461.032
2,801.886
254.4049
796.7646
0.0000
0.0000
0.0012
0.0012
64.67
1.39
1,500
WELCH-COX E39V 322H
01PDP
555.092
1,235.246
312.9648
447.4151
0.0000
0.0000
0.0012
0.0012
64.67
1.39
1,500
WELCH-COX E39W 323H
01PDP
376.568
1,058.267
201.5163
429.2245
0.0000
0.0000
0.0001
0.0001
64.67
1.39
1,500
WELCH-COX W39F 206H
01PDP
449.558
2,298.389
297.6276
938.0723
0.0000
0.0000
0.0003
0.0011
64.67
1.39
1,500
WELCH-COX W39G 207H
01PDP
781.963
1,790.826
477.9067
707.1249
0.0000
0.0000
0.0005
0.0011
64.67
1.39
1,500
WELCH-COX W39H 208H
01PDP
396.251
1,617.093
258.0337
799.4564
0.0000
0.0000
0.0012
0.0012
64.67
1.39
1,500
WELCH-COX W39I 209H
01PDP
479.805
754.953
337.5413
423.8782
0.0000
0.0000
0.0003
0.0011
64.67
1.39
1,500
WELCH-COX W39J 210H
01PDP
458.171
1,779.400
314.0950
832.4716
0.0000
0.0000
0.0011
0.0011
64.67
1.39
1,500
WELCH-COX W39K 211H
01PDP
530.705
2,035.408
324.5375
700.6294
0.0000
0.0000
0.0011
0.0011
64.67
1.39
1,500
WELCH-COX W39L 212H
01PDP
426.473
995.797
265.3558
431.6378
0.0000
0.0000
0.0002
0.0011
64.67
1.39
1,500
WELCH-COX W39M 213H
01PDP
414.501
1,465.106
304.7641
676.6953
0.0000
0.0000
0.0011
0.0011
64.67
1.39
1,500
WELCH-COX W39N 214H
01PDP
423.374
2,102.474
280.0789
646.4740
0.0000
0.0000
0.0011
0.0011
64.67
1.39
1,500
WELCH-COX W39O 215H
01PDP
425.990
1,406.761
255.4307
531.6711
0.0000
0.0000
0.0002
0.0011
64.67
1.39
1,500
WELCH-COX W39P 216H
01PDP
569.775
1,686.323
362.5850
583.6040
0.0000
0.0000
0.0011
0.0011
64.67
1.39
1,500
WENDIGO UNIT A 10-15 1AH
01PDP
477.990
1,810.318
283.7053
298.6180
0.0000
0.0000
0.0018
0.0018
61.78
3.62
1,500
WENDIGO UNIT A 10-15 1MH
01PDP
473.127
434.136
188.9285
135.1366
0.0000
0.0000
0.0018
0.0018
61.78
3.62
1,500
WENDIGO UNIT A 10-15 2AH
01PDP
588.758
1,145.683
313.0192
323.0884
0.0000
0.0000
0.0018
0.0018
61.78
3.62
1,500
WENDIGO UNIT A 10-15 3AH
01PDP
587.523
541.840
268.7532
172.1652
0.0000
0.0000
0.0018
0.0018
61.78
3.62
1,500
WENDIGO UNIT B 10-14 4AH
01PDP
436.792
607.795
220.6568
174.1660
0.0000
0.0000
0.0008
0.0008
61.78
3.62
1,500
WENDIGO UNIT B 10-14 5AH
01PDP
607.484
1,063.426
351.4893
320.5335
0.0000
0.0000
0.0007
0.0008
61.78
3.62
1,500
WENDIGO UNIT B 10-14 6AH
01PDP
681.233
1,152.821
418.3998
373.4097
0.0000
0.0000
0.0007
0.0008
61.78
3.62
1,500
WEREWOLF UNIT A 12-05 1AH
01PDP
568.834
600.504
334.3594
273.5713
0.0000
0.0000
0.0001
0.0001
61.78
3.62
1,500
WEREWOLF UNIT A 12-05 2AH
01PDP
454.389
185.506
292.3579
132.4735
0.0000
0.0000
0.0001
0.0001
61.78
3.62
1,500
WEREWOLF UNIT A 12-05 3AH
01PDP
479.831
1,482.416
255.2544
414.6351
0.0000
0.0000
0.0001
0.0001
61.78
3.62
1,500
WEREWOLF UNIT B 12-05 4AH
01PDP
526.044
951.232
304.7282
308.0480
0.0000
0.0000
0.0000
0.0001
61.78
3.62
1,500
WEREWOLF UNIT B 12-05 5AH
01PDP
461.288
652.396
248.6962
221.1613
0.0000
0.0000
0.0001
0.0001
61.78
3.62
1,500
WEREWOLF UNIT B 12-05 6AH
01PDP
517.502
828.101
264.2448
265.5292
0.0000
0.0000
0.0000
0.0001
61.78
3.62
1,500
WEREWOLF UNIT B 12-05 6MH
01PDP
351.979
1,591.042
95.8142
110.1994
0.0000
0.0000
0.0001
0.0001
61.78
3.62
1,500
WHIRLAWAY 101-99 A 1WA
01PDP
615.517
1,617.683
176.8305
311.1181
0.0000
0.0000
0.0001
0.0001
64.11
0.68
1,500
WHIRLAWAY 101-99 B 2TS
01PDP
470.699
1,157.870
137.1734
223.9275
0.0000
0.0000
0.0001
0.0001
64.11
0.68
1,500
WHIRLAWAY 101-99 C 3WA
01PDP
454.857
1,057.331
155.4026
281.7274
0.0000
0.0000
0.0001
0.0001
64.11
0.68
1,500
WHIRLAWAY 101-99 D 4TS
01PDP
307.204
1,003.315
112.8022
212.2452
0.0000
0.0000
0.0001
0.0001
64.11
0.68
1,500
WHIRLAWAY 101-99 E 5WA
01PDP
373.808
1,490.608
100.0352
230.9981
0.0000
0.0000
0.0001
0.0001
64.11
0.68
1,500
WHIRLAWAY 101-99 F 6TS
01PDP
376.690
739.231
98.2834
175.7053
0.0000
0.0000
0.0001
0.0001
64.11
0.68
1,500
WHIRLAWAY 99 1HA
01PDP
409.387
472.540
306.7527
294.9357
0.0000
0.0000
0.0002
0.0002
64.11
0.68
1,500
WHISKEY RIVER 9596A-34 11H
01PDP
990.060
2,101.039
610.7889
919.5137
0.0000
0.0000
0.0000
0.0000
64.11
0.68
1,500
WHISKEY RIVER 9596A-34 12H
01PDP
358.776
865.157
264.8645
483.6120
0.0000
0.0000
0.0000
0.0000
64.11
0.68
1,500
WHISKEY RIVER 9596A-34 13H
01PDP
661.191
934.476
439.1941
507.6927
0.0000
0.0000
0.0000
0.0000
64.11
0.68
1,500
WHISKEY RIVER 9596B-34 1H
01PDP
594.578
817.021
412.5119
514.6306
0.0000
0.0000
0.0000
0.0000
64.11
0.68
1,500
WHISKEY RIVER 9596B-34 31H
01PDP
492.681
1,051.873
316.0139
694.4157
0.0000
0.0000
0.0000
0.0000
64.11
0.68
1,500
WHISKEY RIVER 9596B-34 32H
01PDP
652.898
1,631.828
398.5457
932.4046
0.0000
0.0000
0.0000
0.0000
64.11
0.68
1,500
WHISKEY RIVER 9596C-34 1H
01PDP
641.767
832.764
411.6640
503.4163
0.0000
0.0000
0.0000
0.0000
64.11
0.68
1,500
WHISKEY RIVER 9596D-34 81H
01PDP
662.513
926.709
473.1683
633.7494
0.0000
0.0000
0.0000
0.0000
64.11
0.68
1,500
WHITE 1-23C5
01PDP
126.669
266.662
123.0734
260.8052
0.0000
0.0000
0.0006
0.0006
49.43
2.10
1,500
WHITE 19
01PDP
53.192
0.000
50.4722
0.0000
0.0000
0.0000
0.0007
0.0007
65.56
0.00
1,500
WHITE 2-23C5
01PDP
180.519
425.272
164.3142
393.8603
0.0000
0.0000
0.0006
0.0006
49.43
2.10
1,500
WHITE 3-14C5
01PDP
176.699
380.559
152.4764
324.6512
0.0000
0.0000
0.0018
0.0055
49.43
2.10
1,500
WHITE HORSE 1
01PDP
0.892
0.000
0.8919
0.0000
0.0000
0.0000
0.0001
0.0001
64.11
0.00
1,500
WHITE TRUST 3-23C5
01PDP
209.069
554.262
169.5822
475.8980
0.0000
0.0000
0.0006
0.0006
49.43
2.10
1,500
WHITMIRE 36-37 (ALLOC-F) 6SA
01PDP
198.546
785.067
141.3808
322.6024
0.0000
0.0000
0.0002
0.0002
64.81
1.42
1,500
WHITMIRE 36-37 (ALLOC-F) 6SB
01PDP
188.225
1,704.784
135.3648
582.4216
0.0000
0.0000
0.0002
0.0002
64.81
1.42
1,500
WHITMIRE 36-37 (ALLOC-G) 7SA
01PDP
164.226
1,040.391
146.5112
498.9071
0.0000
0.0000
0.0002
0.0002
64.81
1.42
1,500
WHITMIRE 36-37 (ALLOC-G) 7SB
01PDP
268.191
964.918
190.0509
496.0714
0.0000
0.0000
0.0009
0.0009
64.81
1.42
1,500
WHITMIRE 36-37 (ALLOC-H) 8SA
01PDP
209.601
415.674
179.5595
290.0958
0.0000
0.0000
0.0009
0.0009
64.81
1.42
1,500
WHITMIRE 36-37 (ALLOC-H) 8SB
01PDP
380.106
727.772
263.9139
583.4441
0.0000
0.0000
0.0009
0.0009
64.81
1.42
1,500
WILEY '4' 1
01PDP
89.607
316.812
89.1796
312.9353
0.0000
0.0000
0.0050
0.0050
64.67
1.39
1,500
WILEY '4' 2
01PDP
56.888
295.040
55.2965
217.7354
0.0000
0.0000
0.0050
0.0050
64.67
1.39
1,500
WILLETT POT STILL 5-2C UNIT 1H
01PDP
292.878
3,447.422
233.5731
2,102.5875
0.0000
0.0000
0.0033
0.0033
64.47
1.60
1,500
WILLIE THE WILDCAT 3-15 A 1JC
01PDP
634.109
7,455.634
479.8209
2,899.0370
0.0000
0.0000
0.0004
0.0004
64.67
1.39
1,500
WILLIE THE WILDCAT 3-15 A 1LS
01PDP
174.530
446.658
136.9918
213.7737
0.0000
0.0000
0.0004
0.0004
64.67
1.39
1,500
WILLIE THE WILDCAT 3-15 A 1WA
01PDP
440.971
981.054
313.9887
423.9804
0.0000
0.0000
0.0004
0.0004
64.67
1.39
1,500
WILLIE THE WILDCAT 3-15 B 2DN
01PDP
34.090
0.000
26.6439
0.0000
0.0000
0.0000
0.0004
0.0004
64.67
0.00
1,500








GROSS ULTIMATE RESERVES, CUMULATIVE PRODUCTION, AND BASIC ECONOMIC DATA - TABLE 8
GROSS ULT OIL
GROSS ULT GAS
OIL PRICE INITIAL
GAS PRICE INITAL    OP COST
WELL_NAME
RSVCAT
(MBBLS)
(MMCF)
CUM OIL (MBBLS)
CUM GAS (MMCF)
WI
WI_FINAL
RI
RI_FINAL
($/BBL)
($/MCF)
INITAL ($/Mo)
WILLIE THE WILDCAT 3-15 B 2LS
01PDP
0.014
11.537
0.0143
11.5368
0.0000
0.0000
0.0004
0.0004
64.67
1.39
1,500
WILLIE THE WILDCAT 3-15 B 2WB
01PDP
1,357.232
8,906.243
1,074.6861
4,800.0175
0.0000
0.0000
0.0004
0.0004
64.67
1.39
1,500
WILLIE THE WILDCAT 3-15 B 3JD
01PDP
16.708
0.000
13.9339
0.0000
0.0000
0.0000
0.0004
0.0004
64.67
0.00
1,500
WILLIE THE WILDCAT 3-15 C 4LS
01PDP
13.807
0.000
11.6387
0.0000
0.0000
0.0000
0.0004
0.0004
64.67
0.00
1,500
WILLIE THE WILDCAT 3-15 C 4WA
01PDP
631.730
4,475.042
486.3844
2,193.0538
0.0000
0.0000
0.0004
0.0004
64.67
1.39
1,500
WILLIE THE WILDCAT 3-15 D 5JD
01PDP
933.492
10,598.604
700.2674
4,855.2720
0.0000
0.0000
0.0004
0.0004
64.67
1.39
1,500
WILLIE THE WILDCAT 3-15 D 6DN
01PDP
200.775
0.000
154.9186
0.0000
0.0000
0.0000
0.0004
0.0004
64.67
0.00
1,500
WILLIE THE WILDCAT 3-15 D 6LS
01PDP
305.420
502.298
237.4665
311.7917
0.0000
0.0000
0.0004
0.0004
64.67
1.39
1,500
WILLIE THE WILDCAT 3-15 D 6WB
01PDP
135.610
0.000
101.6916
0.0000
0.0000
0.0000
0.0004
0.0004
64.67
0.00
1,500
WILLIE THE WILDCAT 3-15 E 7JC
01PDP
796.480
4,760.397
631.8582
2,488.0435
0.0000
0.0000
0.0004
0.0004
64.67
1.39
1,500
WILLIE THE WILDCAT 3-15 E 7LS
01PDP
164.734
233.199
116.8495
141.8545
0.0000
0.0000
0.0004
0.0004
64.67
1.39
1,500
WILLIE THE WILDCAT 3-15 E 7WA
01PDP
413.941
428.194
324.0152
315.2150
0.0000
0.0000
0.0004
0.0004
64.67
1.39
1,500
WILSON 184-185 UNIT 131H
01PDP
396.857
4,520.561
225.4098
2,359.7233
0.0000
0.0000
0.0003
0.0003
64.11
0.68
1,500
WILSON 184-185 UNIT 132H
01PDP
364.515
3,270.211
194.9988
1,898.3933
0.0000
0.0000
0.0003
0.0003
64.11
0.68
1,500
WILSON 184-185 UNIT 232H
01PDP
308.175
4,921.489
172.6445
1,830.0498
0.0000
0.0000
0.0003
0.0003
64.11
0.68
1,500
WILSON 184-185 UNIT 2H
01PDP
683.283
8,944.601
487.6543
5,369.1685
0.0000
0.0000
0.0002
0.0002
64.11
0.68
1,500
WILSON 184-185 UNIT 332H
01PDP
418.285
5,549.458
242.2441
2,416.6200
0.0000
0.0000
0.0003
0.0003
64.11
0.68
1,500
WINDY MOUNTAIN 7879 1U B 1H
01PDP
396.626
3,029.006
302.0593
2,267.1978
0.0000
0.0000
0.0002
0.0002
64.47
1.60
1,500
WINDY MOUNTAIN 7879 2U B 2H
01PDP
463.074
2,690.160
360.1460
2,074.2641
0.0000
0.0000
0.0002
0.0002
64.47
1.60
1,500
WINSTEP 31-9 B UNIT A 5H
01PDP
600.073
1,681.245
105.1303
92.0805
0.0000
0.0000
0.0008
0.0008
61.78
3.62
1,500
WINTERS 'BB' 2
01PDP
200.487
304.598
200.4868
304.5976
0.0000
0.0000
0.0099
0.0099
64.81
1.42
1,500
WINTERS,FERN 'D' 2
01PDP
324.407
0.000
324.4071
0.0000
0.0000
0.0000
0.0212
0.0212
64.81
0.00
1,500
WOLF 13-33 B UNIT A 5H
01PDP
366.972
876.239
262.4359
304.7628
0.0000
0.0000
0.0001
0.0001
64.81
1.42
1,500
WOLF 13-33 B UNIT A 6H
01PDP
345.763
797.174
226.1447
290.2288
0.0000
0.0000
0.0001
0.0001
64.81
1.42
1,500
WOLF 13-33 B UNIT A 7H
01PDP
309.089
1,121.612
150.6002
270.0146
0.0000
0.0000
0.0001
0.0001
64.81
1.42
1,500
WOLF 13-33 B UNIT L 4H
01PDP
190.836
361.621
142.3154
199.5698
0.0000
0.0000
0.0001
0.0001
64.81
1.42
1,500
WOLF 13-33 B UNIT L 5H
01PDP
233.091
1,633.348
165.6409
350.7406
0.0000
0.0000
0.0001
0.0001
64.81
1.42
1,500
WOLF 13-33 B UNIT L 6H
01PDP
517.439
425.021
235.2255
173.1071
0.0000
0.0000
0.0001
0.0001
64.81
1.42
1,500
WORTHY 13-12 (ALLOC-A) 1NA
01PDP
646.239
2,932.184
384.6696
943.9944
0.0000
0.0000
0.0015
0.0015
64.81
1.42
1,500
WORTHY 13-12 (ALLOC-A) 1NS
01PDP
303.400
194.599
190.8247
147.5572
0.0000
0.0000
0.0015
0.0015
64.81
1.42
1,500
WORTHY 13-12 (ALLOC-B) 2NB
01PDP
375.589
1,172.646
267.2812
555.0271
0.0000
0.0000
0.0015
0.0015
64.81
1.42
1,500
WORTHY 13-12 (ALLOC-C) 3NA
01PDP
357.689
1,356.979
295.3819
652.3177
0.0000
0.0000
0.0015
0.0015
64.81
1.42
1,500
WORTHY 13-12 (ALLOC-D) 4NB
01PDP
450.862
3,126.128
298.8750
1,278.3490
0.0000
0.0000
0.0015
0.0015
64.81
1.42
1,500
WORTHY 13-12 (ALLOC-D) 4NS
01PDP
250.175
231.405
196.5041
198.6603
0.0000
0.0000
0.0015
0.0015
64.81
1.42
1,500
WRAITH UNIT A 12-16 1AH
01PDP
789.690
1,135.891
545.2103
470.1570
0.0000
0.0000
0.0053
0.0053
61.78
3.62
1,500
WRAITH UNIT A 12-16 2AH
01PDP
616.374
1,217.907
383.4649
395.5157
0.0000
0.0000
0.0053
0.0053
61.78
3.62
1,500
WRAITH UNIT A 12-16 3AH
01PDP
717.515
1,847.903
389.3813
435.9523
0.0000
0.0000
0.0053
0.0053
61.78
3.62
1,500
WRAITH UNIT B 12-16 4AH
01PDP
834.940
735.820
545.4542
483.9431
0.0000
0.0000
0.0020
0.0053
61.78
3.62
1,500
WRAITH UNIT B 12-16 5AH
01PDP
508.929
1,047.732
279.1073
272.8443
0.0000
0.0000
0.0053
0.0053
61.78
3.62
1,500
WRAITH UNIT B 12-16 5MH
01PDP
338.223
1,527.496
92.0997
105.9272
0.0000
0.0000
0.0053
0.0053
61.78
3.62
1,500
WRAITH UNIT B 12-16 6AH
01PDP
533.290
999.294
297.6020
230.2645
0.0000
0.0000
0.0053
0.0053
61.78
3.62
1,500
WRAITH UNIT B 12-16 6MH
01PDP
340.134
1,536.357
92.6149
106.5197
0.0000
0.0000
0.0053
0.0053
61.78
3.62
1,500
WRANGLER A UNIT 1H
01PDP
873.668
2,480.172
664.0546
1,406.9271
0.0000
0.0000
0.0005
0.0005
63.05
1.44
1,500
WRANGLER A UNIT 2H
01PDP
945.607
1,261.352
596.6407
855.3996
0.0000
0.0000
0.0005
0.0005
63.05
1.44
1,500
WRANGLER B UNIT 1H
01PDP
521.375
869.225
446.3716
640.2523
0.0000
0.0000
0.0002
0.0005
63.05
1.44
1,500
WRANGLER B UNIT 2H
01PDP
851.339
2,004.047
681.6291
1,209.5455
0.0000
0.0000
0.0005
0.0005
63.05
1.44
1,500
WRANGLER C UNIT 1H
01PDP
882.800
1,784.766
644.6533
1,124.0570
0.0000
0.0000
0.0005
0.0005
63.05
1.44
1,500
WRANGLER C UNIT 2H
01PDP
979.403
2,031.909
709.6993
1,423.4946
0.0000
0.0000
0.0005
0.0005
63.05
1.44
1,500
WRANGLER C UNIT 752H
01PDP
651.930
1,645.830
251.5540
802.8803
0.0000
0.0000
0.0005
0.0005
63.05
1.44
1,500
WRANGLER C UNIT 753H
01PDP
943.793
2,307.074
345.7275
954.6435
0.0000
0.0000
0.0005
0.0005
63.05
1.44
1,500
WRANGLER D UNIT 1H
01PDP
960.089
2,961.295
684.9470
1,593.6505
0.0000
0.0000
0.0005
0.0005
63.05
1.44
1,500
WRANGLER D UNIT 2H
01PDP
1,086.336
2,976.091
835.6481
1,914.0726
0.0000
0.0000
0.0005
0.0005
63.05
1.44
1,500
WRANGLER D UNIT 751H
01PDP
772.008
2,203.081
266.0522
848.4436
0.0000
0.0000
0.0005
0.0005
63.05
1.44
1,500
WRIGHT 1-22 E WRD UNIT 2H
01PDP
242.349
421.440
172.6568
306.6403
0.0000
0.0000
0.0001
0.0001
64.11
0.68
1,500
WRIGHT 1-22 W WRD UNIT 2H
01PDP
202.076
346.214
163.6738
277.0682
0.0000
0.0000
0.0001
0.0001
64.11
0.68
1,500
WRIGHT 1-22E WRD 1H
01PDP
227.763
388.058
205.7126
341.6154
0.0000
0.0000
0.0000
0.0001
64.11
0.68
1,500
WRIGHT 1-22W WRD 1H
01PDP
159.501
209.903
158.6207
208.8154
0.0000
0.0000
0.0001
0.0001
63.05
1.44
1,500
WYNN 29 1
01PDP
30.650
188.250
23.3879
111.2753
0.0000
0.0000
0.0010
0.0016
64.81
1.42
1,500
WYNN FARMS 28 1
01PDP
15.718
57.181
15.7182
57.1807
0.0000
0.0000
0.0016
0.0016
64.81
1.42
1,500
XBC-CAROLINE 3B 302H
01PDP
546.292
2,428.386
442.9261
1,511.2020
0.0000
0.0000
0.0003
0.0006
64.20
1.69
1,500
XBC-CAROLINE 3C 303H
01PDP
492.071
2,427.844
387.9750
1,436.5725
0.0000
0.0000
0.0006
0.0006
64.20
1.69
1,500
XBC-CAROLINE 3K 311H
01PDP
475.432
2,871.028
385.9919
1,600.4470
0.0000
0.0000
0.0006
0.0006
64.20
1.69
1,500
XBC-CAROLINE 3L 312H
01PDP
480.813
2,097.802
385.8809
1,452.4709
0.0000
0.0000
0.0003
0.0006
64.20
1.69
1,500
XBC-CAROLINE 3M 313H
01PDP
561.464
2,911.347
409.7518
1,357.4298
0.0000
0.0000
0.0006
0.0006
64.20
1.69
1,500
XBC-UNRUH 3A 16H
01PDP
704.951
2,090.743
512.7844
1,327.6533
0.0000
0.0000
0.0004
0.0007
64.20
1.69
1,500
XBC-UNRUH 3B 17H
01PDP
546.347
1,910.512
442.1950
1,530.7119
0.0000
0.0000
0.0007
0.0007
64.20
1.69
1,500
YANKEE 210475 5A
01PDP
0.000
10,729.218
0.0000
9,185.2630
0.0000
0.0000
0.0000
0.0000
0.00
2.90
1,500
YELLOW ROSE A UNIT 1H
01PDP
799.201
1,321.192
495.5482
790.4976
0.0000
0.0000
0.0002
0.0002
63.05
1.44
1,500
YELLOW ROSE A UNIT 2H
01PDP
713.616
1,701.177
479.0431
899.6639
0.0000
0.0000
0.0002
0.0002
63.05
1.44
1,500
YELLOW ROSE A UNIT 3H
01PDP
1,006.721
2,235.594
753.9162
1,664.2439
0.0000
0.0000
0.0002
0.0002
63.05
1.44
1,500
YELLOW ROSE B UNIT 1H
01PDP
1,168.987
3,251.812
680.3798
1,572.0776
0.0000
0.0000
0.0002
0.0002
63.05
1.44
1,500
YELLOW ROSE B UNIT 2H
01PDP
581.516
821.740
349.5884
676.1762
0.0000
0.0000
0.0002
0.0002
63.05
1.44
1,500
YELLOW ROSE B UNIT 3H
01PDP
848.222
2,605.644
637.5274
1,653.7126
0.0000
0.0000
0.0002
0.0002
63.05
1.44
1,500








GROSS ULTIMATE RESERVES, CUMULATIVE PRODUCTION, AND BASIC ECONOMIC DATA - TABLE 8
GROSS ULT OIL
GROSS ULT GAS
OIL PRICE INITIAL
GAS PRICE INITAL    OP COST
WELL_NAME
RSVCAT
(MBBLS)
(MMCF)
CUM OIL (MBBLS)
CUM GAS (MMCF)
WI
WI_FINAL
RI
RI_FINAL
($/BBL)
($/MCF)
INITAL ($/Mo)
YORK-LAW 139A 101H
01PDP
539.934
2,075.924
437.9678
857.6713
0.0000
0.0000
0.0039
0.0039
64.67
1.39
1,500
YORK-LAW 139B 102H
01PDP
725.384
1,513.934
481.1364
697.6434
0.0000
0.0000
0.0039
0.0039
64.67
1.39
1,500
YORK-LAW 139C 103H
01PDP
492.940
891.423
362.9353
424.5204
0.0000
0.0000
0.0039
0.0039
64.67
1.39
1,500
YORK-LAW 139D 104H
01PDP
981.059
1,759.384
523.3299
735.9134
0.0000
0.0000
0.0038
0.0038
64.67
1.39
1,500
YORK-LAW 139E 105H
01PDP
567.890
1,921.413
376.4120
675.4789
0.0000
0.0000
0.0039
0.0039
64.67
1.39
1,500
YORK-LAW 139F 106H
01PDP
543.981
1,339.092
361.8583
619.7564
0.0000
0.0000
0.0039
0.0039
64.67
1.39
1,500
YORK-LAW 139G 107H
01PDP
464.024
1,018.794
359.1941
502.5073
0.0000
0.0000
0.0040
0.0040
64.67
1.39
1,500
YORK-LAW 139H 108H
01PDP
630.571
1,324.623
417.5984
736.7193
0.0000
0.0000
0.0031
0.0031
64.67
1.39
1,500
ZIMNOX NW WEL JF 1H
01PDP
8.144
13,581.323
4.7791
1,203.2900
0.0000
0.0000
0.0016
0.0016
61.53
1.95
1,500
ZPZ 34-196 WRD UNIT 1H
01PDP
547.318
2,218.031
424.8414
1,702.4441
0.0000
0.0000
0.0000
0.0000
64.11
0.68
1,500
ZPZ 34-196 WRD UNIT 2H
01PDP
190.518
1,181.310
141.2454
762.3619
0.0000
0.0000
0.0000
0.0000
64.11
0.68
1,500
ZPZ 34-196 WRD UNIT 3H
01PDP
246.178
872.859
181.5585
676.7433
0.0000
0.0000
0.0000
0.0000
64.11
0.68
1,500
ZPZ 34-196 WRD UNIT 4H
01PDP
255.509
962.345
183.7608
748.9161
0.0000
0.0000
0.0000
0.0000
64.11
0.68
1,500
01PDP Total
759,467.165
6,052,765.964
504,133.4608
3,677,666.2673
BEAL-GRAHAM E26A 101H
02PNP
751.559
3,309.126
0.0000
0.0000
0.0000
0.0000
0.0029
0.0029
64.67
1.39
1,500
BEAL-GRAHAM E26B 102H
02PNP
815.861
2,720.793
0.0000
0.0000
0.0000
0.0000
0.0029
0.0029
64.67
1.39
1,500
BEAL-GRAHAM E26C 103H
02PNP
783.406
2,339.098
0.0000
0.0000
0.0000
0.0000
0.0029
0.0029
64.67
1.39
1,500
BEAL-GRAHAM E26D 104H
02PNP
830.180
3,026.046
0.0000
0.0000
0.0000
0.0000
0.0029
0.0029
64.67
1.39
1,500
BEAL-GRAHAM E26E 105H
02PNP
751.890
3,310.584
0.0000
0.0000
0.0000
0.0000
0.0029
0.0029
64.67
1.39
1,500
BEAL-GRAHAM E26F 106H
02PNP
861.717
2,607.233
0.0000
0.0000
0.0000
0.0000
0.0029
0.0029
64.67
1.39
1,500
BEAL-GRAHAM E26G 107H
02PNP
772.267
2,305.843
0.0000
0.0000
0.0000
0.0000
0.0029
0.0029
64.67
1.39
1,500
BEAL-GRAHAM E26H 108H
02PNP
832.190
3,033.371
0.0000
0.0000
0.0000
0.0000
0.0029
0.0029
64.67
1.39
1,500
BEAL-GRAHAM E26I 109H
02PNP
815.852
2,719.040
0.0000
0.0000
0.0000
0.0000
0.0029
0.0029
64.67
1.39
1,500
BEAL-GRAHAM E26J 110H
02PNP
792.400
2,365.954
0.0000
0.0000
0.0000
0.0000
0.0029
0.0029
64.67
1.39
1,500
BEAL-GRAHAM E26K 111H
02PNP
752.286
3,310.348
0.0000
0.0000
0.0000
0.0000
0.0029
0.0029
64.67
1.39
1,500
DROGON U1-MERAXES 38A 5H
02PNP
728.556
2,428.620
0.0000
0.0000
0.0000
0.0000
0.0002
0.0002
64.67
1.39
1,500
DROGON U1-MERAXES 38B 6H
02PNP
699.852
2,089.624
0.0000
0.0000
0.0000
0.0000
0.0002
0.0002
64.67
1.39
1,500
DROGON UNIT 1 2682NH
02PNP
377.826
1,626.204
0.0000
0.0000
0.0000
0.0000
0.0002
0.0002
64.67
1.39
1,500
DUNN 65-77 B UNIT A 5H
02PNP
561.478
940.113
0.0000
0.0000
0.0000
0.0000
0.0003
0.0003
61.53
2.00
1,500
HA RB SU90;HORTON ETAL 29 H 001-ALT
02PNP
0.000
7,240.177
0.0000
0.0000
0.0000
0.0000
0.0372
0.0372
53.54
3.26
1,500
HA RB SU90;HORTON ETAL 29 H 002-ALT
02PNP
0.000
7,257.415
0.0000
0.0000
0.0000
0.0000
0.0372
0.0372
53.54
3.26
1,500
HA RB SU90;HORTON ETAL 29 H 003-ALT
02PNP
0.000
7,203.230
0.0000
0.0000
0.0000
0.0000
0.0372
0.0372
53.54
3.26
1,500
HARWI UNIT 1H
02PNP
528.869
988.502
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
60.52
2.85
1,500
HAWKS 55-1-33-28 E 22HA
02PNP
1,019.868
3,313.988
0.0000
0.0000
0.0000
0.0000
0.0003
0.0003
63.05
1.44
1,500
JUDITH 67-5 B UNIT A 7H
02PNP
561.622
940.353
0.0000
0.0000
0.0000
0.0000
0.0001
0.0001
61.78
3.62
1,500
JUDITH 67-5 B UNIT L 7H
02PNP
371.938
910.556
0.0000
0.0000
0.0000
0.0000
0.0188
0.0188
61.78
3.62
1,500
MADISON 13A 1H
02PNP
336.809
4,103.790
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
63.84
1.06
1,500
MADISON 13B 2H
02PNP
389.172
2,578.400
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
63.84
1.06
1,500
MADISON 13C 3H
02PNP
334.048
4,069.466
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
63.84
1.06
1,500
MADISON-SHERROD 13G 7H
02PNP
332.723
4,053.331
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
63.84
1.06
1,500
MADISON-SHERROD 13H 8H
02PNP
388.063
2,572.227
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
63.84
1.06
1,500
MADISON-SHERROD 13I 9H
02PNP
334.612
4,077.025
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
63.84
1.06
1,500
MADISON-SHERROD 13J 10H
02PNP
386.513
2,561.374
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
63.84
1.06
1,500
MADISON-SHERROD 13K 11H
02PNP
336.582
4,101.035
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
63.84
1.06
1,500
NICKEL CITY 21E 1HG
02PNP
395.175
707.688
0.0000
0.0000
0.0000
0.0000
0.0117
0.0117
64.67
1.39
1,500
NICKEL CITY 21F 2HG
02PNP
844.912
1,044.844
0.0000
0.0000
0.0000
0.0000
0.0117
0.0117
64.67
1.39
1,500
NICKEL CITY 21X 3HG
02PNP
855.826
1,058.460
0.0000
0.0000
0.0000
0.0000
0.0117
0.0117
64.67
1.39
1,500
NUNN-GANZE 18A 1H
02PNP
502.422
6,134.637
0.0000
0.0000
0.0000
0.0000
0.0013
0.0013
63.84
1.06
1,500
NUNN-GANZE 18B 2H
02PNP
575.575
3,813.821
0.0000
0.0000
0.0000
0.0000
0.0013
0.0013
63.84
1.06
1,500
NUNN-GANZE 18C 3H
02PNP
500.762
6,115.323
0.0000
0.0000
0.0000
0.0000
0.0013
0.0013
63.84
1.06
1,500
NUNN-GANZE 18D 4H
02PNP
585.370
3,878.275
0.0000
0.0000
0.0000
0.0000
0.0013
0.0013
63.84
1.06
1,500
NUNN-GANZE 18E 5H
02PNP
502.539
6,137.034
0.0000
0.0000
0.0000
0.0000
0.0013
0.0013
63.84
1.06
1,500
NUNN-GANZE 18F 6H
02PNP
516.588
6,309.592
0.0000
0.0000
0.0000
0.0000
0.0013
0.0013
63.84
1.06
1,500
NUNN-GANZE 18G 7H
02PNP
588.984
3,903.116
0.0000
0.0000
0.0000
0.0000
0.0013
0.0013
63.84
1.06
1,500
NUNN-GANZE 18H
02PNP
507.485
6,197.431
0.0000
0.0000
0.0000
0.0000
0.0013
0.0013
63.84
1.06
1,500
NUNN-GANZE 18I 9H
02PNP
585.862
3,881.541
0.0000
0.0000
0.0000
0.0000
0.0013
0.0013
63.84
1.06
1,500
NUNN-GANZE 18J 10H
02PNP
499.504
6,097.081
0.0000
0.0000
0.0000
0.0000
0.0013
0.0013
63.84
1.06
1,500
NUNN-GANZE 18K 11H
02PNP
592.485
3,925.868
0.0000
0.0000
0.0000
0.0000
0.0013
0.0013
63.84
1.06
1,500
RANCH WATER UNIT 2 101M
02PNP
461.793
2,030.824
0.0000
0.0000
0.0000
0.0000
0.0082
0.0082
64.67
1.39
1,500
RANCH WATER UNIT 2 102H
02PNP
457.400
2,011.751
0.0000
0.0000
0.0000
0.0000
0.0082
0.0082
64.67
1.39
1,500
RANCH WATER UNIT 2 103H
02PNP
518.637
1,727.933
0.0000
0.0000
0.0000
0.0000
0.0082
0.0082
64.67
1.39
1,500
RANCH WATER UNIT 2 104H
02PNP
474.307
1,415.059
0.0000
0.0000
0.0000
0.0000
0.0082
0.0082
64.67
1.39
1,500
RANCH WATER UNIT 2 105H
02PNP
469.868
2,066.591
0.0000
0.0000
0.0000
0.0000
0.0082
0.0082
64.67
1.39
1,500
RANCH WATER UNIT 2 107H
02PNP
505.835
1,685.281
0.0000
0.0000
0.0000
0.0000
0.0082
0.0082
64.67
1.39
1,500
RANCH WATER UNIT 2 108H
02PNP
485.200
1,448.058
0.0000
0.0000
0.0000
0.0000
0.0082
0.0082
64.67
1.39
1,500
REDWOOD 11E 6HK
02PNP
457.521
2,562.372
0.0000
0.0000
0.0000
0.0000
0.0041
0.0041
64.81
1.42
1,500
REDWOOD 11F 7HJ
02PNP
575.369
3,899.872
0.0000
0.0000
0.0000
0.0000
0.0040
0.0040
64.81
1.42
1,500
REV CON STATE T8-50-21 A 0091WA
02PNP
617.180
1,225.986
0.0000
0.0000
0.0000
0.0000
0.0011
0.0011
64.47
1.60
1,500
REV CON STATE T8-50-21 B 0092WA
02PNP
618.631
1,228.868
0.0000
0.0000
0.0000
0.0000
0.0011
0.0011
64.47
1.60
1,500
SANTANA STATE A 731H
02PNP
227.186
2,637.891
0.0000
0.0000
0.0000
0.0000
0.0035
0.0035
64.47
1.60
1,500
SANTANA STATE B 732H
02PNP
237.796
2,762.436
0.0000
0.0000
0.0000
0.0000
0.0035
0.0035
64.47
1.60
1,500
TAMI JO HILL 31-9 A UNIT A 1H
02PNP
597.837
1,674.048
0.0000
0.0000
0.0000
0.0000
0.0001
0.0001
61.78
3.62
1,500
TAMI JO HILL 31-9 A UNIT L 1H
02PNP
378.969
928.166
0.0000
0.0000
0.0000
0.0000
0.0001
0.0001
61.78
3.62
1,500








GROSS ULTIMATE RESERVES, CUMULATIVE PRODUCTION, AND BASIC ECONOMIC DATA - TABLE 8
GROSS ULT OIL
GROSS ULT GAS
OIL PRICE INITIAL
GAS PRICE INITAL    OP COST
WELL_NAME
RSVCAT
(MBBLS)
(MMCF)
CUM OIL (MBBLS)
CUM GAS (MMCF)
WI
WI_FINAL
RI
RI_FINAL
($/BBL)
($/MCF)
INITAL ($/Mo)
VALERIE 211782 7B-M
02PNP
244.120
3,066.072
0.0000
0.0000
0.0000
0.0000
0.0050
0.0050
55.31
2.90
1,500
VALERIE 211782 8C-M
02PNP
244.120
3,066.072
0.0000
0.0000
0.0000
0.0000
0.0050
0.0050
55.31
2.90
1,500
VALERIE 211782 9D-M
02PNP
244.120
3,066.072
0.0000
0.0000
0.0000
0.0000
0.0050
0.0050
55.31
2.90
1,500
VINTAGE F 313H
02PNP
670.948
5,408.924
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
64.47
1.60
1,500
VINTAGE G 334H
02PNP
428.768
6,156.131
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
64.47
1.60
1,500
VULCAN 2-3 A 351H
02PNP
526.252
3,269.987
0.0000
0.0000
0.0000
0.0000
0.0002
0.0002
64.11
0.68
1,500
VULCAN 2-3 B 401H
02PNP
465.048
4,004.839
0.0000
0.0000
0.0000
0.0000
0.0002
0.0002
64.11
0.68
1,500
VULCAN 2-3 C 501H
02PNP
522.901
3,248.867
0.0000
0.0000
0.0000
0.0000
0.0002
0.0002
64.11
0.68
1,500
VULCAN 2-3 D 301H
02PNP
342.965
4,924.614
0.0000
0.0000
0.0000
0.0000
0.0002
0.0002
64.11
0.68
1,500
WILLIE THE WILDCAT 3-15 F 7WD
02PNP
288.146
1,447.008
0.0000
0.0000
0.0000
0.0000
0.0006
0.0006
64.67
1.39
1,500
02PNP Total
35,562.542
220,271.290
0.0000
0.0000
BANNER WEST A 11H
03PUD
388.439
694.426
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
61.78
3.62
1,500
BANNER WEST B 12H
03PUD
388.439
694.426
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
61.78
3.62
1,500
BANNER WEST C 13H
03PUD
335.644
435.728
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
61.78
3.62
1,500
BARZONA STATE COM 303H
03PUD
548.736
1,166.763
0.0000
0.0000
0.0000
0.0000
0.0027
0.0027
60.50
1.88
1,500
BARZONA STATE COM 503H
03PUD
543.141
1,154.754
0.0000
0.0000
0.0000
0.0000
0.0027
0.0027
60.50
1.88
1,500
BARZONA STATE COM 603H
03PUD
543.264
1,155.239
0.0000
0.0000
0.0000
0.0000
0.0027
0.0027
60.50
1.88
1,500
BARZONA STATE COM 703H
03PUD
543.155
1,155.007
0.0000
0.0000
0.0000
0.0000
0.0027
0.0027
60.50
1.88
1,500
BARZONA STATE COM 803H
03PUD
548.825
1,167.065
0.0000
0.0000
0.0000
0.0000
0.0027
0.0027
60.50
1.88
1,500
BTR 11E-35W-H5UB
03PUD
282.197
1,731.282
0.0000
0.0000
0.0000
0.0000
0.0009
0.0009
49.43
2.10
1,500
BTR 11E-35W-H6UB
03PUD
274.990
1,685.700
0.0000
0.0000
0.0000
0.0000
0.0009
0.0009
49.43
2.10
1,500
BTR 11E-35W-H7UB
03PUD
273.197
1,674.360
0.0000
0.0000
0.0000
0.0000
0.0009
0.0009
49.43
2.10
1,500
CARELESS WHISPER A 19-15 1SH
03PUD
295.933
1,332.715
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
64.81
1.42
1,500
CARELESS WHISPER B 19-15 1AH
03PUD
295.887
1,332.504
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
64.81
1.42
1,500
CARELESS WHISPER E 19-15 3SH
03PUD
297.632
1,340.585
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
64.81
1.42
1,500
CARELESS WHISPER M 19-15 1MH
03PUD
358.950
1,624.427
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
64.81
1.42
1,500
CARELESS WHISPER N 19-15 3MH
03PUD
297.282
1,339.008
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
64.81
1.42
1,500
DIRE WOLF 10 1BS A 1H
03PUD
674.200
1,917.245
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
64.11
0.68
1,500
DIRE WOLF 10 1BS B 2H
03PUD
669.713
1,904.484
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
64.11
0.68
1,500
DIRE WOLF 10 1BS C 3H
03PUD
743.354
2,113.900
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
64.11
0.68
1,500
DIRE WOLF 10 1BS D 4H
03PUD
747.140
2,124.491
0.0000
0.0000
0.0000
0.0000
0.0005
0.0005
64.11
0.68
1,500
DIRE WOLF 30 3BS C 3H
03PUD
673.874
1,915.528
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
64.11
0.68
1,500
DIRE WOLF 30 3BS D 4H
03PUD
746.822
2,123.238
0.0000
0.0000
0.0000
0.0000
0.0005
0.0005
64.11
0.68
1,500
DIRE WOLF 50 WA C 3H
03PUD
669.794
1,903.453
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
64.11
0.68
1,500
DIRE WOLF 50 WA D 4H
03PUD
673.571
1,914.187
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
64.11
0.68
1,500
DIRE WOLF 50 WA E 5H
03PUD
747.038
2,122.968
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
64.11
0.68
1,500
DIRE WOLF 50 WA F 6H
03PUD
746.613
2,121.761
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
64.11
0.68
1,500
DIRE WOLF 60 WB C 3H
03PUD
669.983
1,903.989
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
64.11
0.68
1,500
DIRE WOLF 60 WB D 4H
03PUD
670.644
1,905.868
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
64.11
0.68
1,500
DIRE WOLF 60 WB E 5H
03PUD
746.472
2,121.358
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
64.11
0.68
1,500
DROGON UNIT 1 1H
03PUD
396.043
1,177.477
0.0000
0.0000
0.0000
0.0000
0.0002
0.0002
64.67
1.39
1,500
DROGON UNIT 1 2H
03PUD
417.616
1,388.530
0.0000
0.0000
0.0000
0.0000
0.0002
0.0002
64.67
1.39
1,500
DROGON UNIT 1 3H
03PUD
394.378
1,172.372
0.0000
0.0000
0.0000
0.0000
0.0002
0.0002
64.67
1.39
1,500
DROGON UNIT 1 4H
03PUD
380.983
1,673.537
0.0000
0.0000
0.0000
0.0000
0.0002
0.0002
64.67
1.39
1,500
FLASH EAST I 29-20 4109H
03PUD
308.094
1,548.168
0.0000
0.0000
0.0000
0.0000
0.0004
0.0004
64.81
1.42
1,500
FLASH EAST J 29-20 4210H
03PUD
336.791
1,621.095
0.0000
0.0000
0.0000
0.0000
0.0004
0.0004
64.81
1.42
1,500
FLASH EAST L 29-20 4112H
03PUD
306.772
1,541.362
0.0000
0.0000
0.0000
0.0000
0.0004
0.0004
64.81
1.42
1,500
FLASH EAST N 29-20 4214H
03PUD
306.938
1,542.197
0.0000
0.0000
0.0000
0.0000
0.0004
0.0004
64.81
1.42
1,500
FLASH EAST O 29-20 4115H
03PUD
307.457
1,544.967
0.0000
0.0000
0.0000
0.0000
0.0004
0.0004
64.81
1.42
1,500
FLASH EAST O 29-20 6215H
03PUD
307.651
1,545.941
0.0000
0.0000
0.0000
0.0000
0.0004
0.0004
64.81
1.42
1,500
FREETAIL 21B 105HG
03PUD
231.976
424.624
0.0000
0.0000
0.0000
0.0000
0.0124
0.0124
64.67
1.39
1,500
FREETAIL 21C 106HG
03PUD
231.172
423.101
0.0000
0.0000
0.0000
0.0000
0.0115
0.0115
64.67
1.39
1,500
HAWKS 55-1-33-28 G 71H
03PUD
829.700
2,755.521
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
63.05
1.44
1,500
HAWKS 55-1-33-28 H 72H
03PUD
834.630
2,771.895
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
63.05
1.44
1,500
HAWKS 55-1-33-28 I 73H
03PUD
904.692
3,411.705
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
63.05
1.44
1,500
HAWKS 55-1-33-28 J 74H
03PUD
643.626
2,137.550
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
63.05
1.44
1,500
HAWKS 55-1-33-28 K 75H
03PUD
861.506
3,248.127
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
63.05
1.44
1,500
HAWKS 55-1-33-28 L 76H
03PUD
917.330
3,459.362
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
63.05
1.44
1,500
HAWKS 55-1-33-28 M 61H
03PUD
805.436
5,251.426
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
63.05
1.44
1,500
HAWKS 55-1-33-28 N 62H
03PUD
798.555
5,206.562
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
63.05
1.44
1,500
HAWKS 55-1-33-28 O 63HA
03PUD
801.422
5,225.256
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
63.05
1.44
1,500
HAWKS 55-1-33-28 P 77HA
03PUD
905.403
3,413.632
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
63.05
1.44
1,500
HOFFERKAMP-IRVIN 20G 7H
03PUD
305.909
915.819
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
65.31
1.42
1,500
MADELEINE FAYE 133-137 J 1WD
03PUD
585.566
2,322.646
0.0000
0.0000
0.0000
0.0000
0.0013
0.0013
64.67
1.39
1,500
MADELEINE FAYE 133-137 K 2WD
03PUD
540.755
1,613.490
0.0000
0.0000
0.0000
0.0000
0.0013
0.0013
64.67
1.39
1,500
NAIL-BURLEY 6A 601H
03PUD
517.693
2,233.663
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
64.67
1.39
1,500
NAIL-BURLEY 6B 602H
03PUD
517.869
2,234.423
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
64.67
1.39
1,500
NAIL-BURLEY 6C 603H
03PUD
517.940
2,234.727
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
64.67
1.39
1,500
NAIL-BURLEY 6D 604H
03PUD
518.150
2,235.194
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
64.67
1.39
1,500
NAIL-BURLEY 6E 605H
03PUD
518.960
2,239.128
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
64.67
1.39
1,500
NAIL-BURLEY 6F 606H
03PUD
519.674
2,241.619
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
64.67
1.39
1,500
NAIL-BURLEY 6G 607H
03PUD
630.673
2,101.204
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
64.67
1.39
1,500
NAIL-BURLEY 6H 608H
03PUD
702.645
2,803.510
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
64.67
1.39
1,500








GROSS ULTIMATE RESERVES, CUMULATIVE PRODUCTION, AND BASIC ECONOMIC DATA - TABLE 8
GROSS ULT OIL
GROSS ULT GAS
OIL PRICE INITIAL
GAS PRICE INITAL    OP COST
WELL_NAME
RSVCAT
(MBBLS)
(MMCF)
CUM OIL (MBBLS)
CUM GAS (MMCF)
WI
WI_FINAL
RI
RI_FINAL
($/BBL)
($/MCF)
INITAL ($/Mo)
NAIL-BURLEY 6I 609H
03PUD
509.144
2,196.345
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
64.67
1.39
1,500
NAIL-BURLEY 6J 610H
03PUD
509.179
2,196.497
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
64.67
1.39
1,500
NAIL-BURLEY 6K 611H
03PUD
624.500
2,274.214
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
64.67
1.39
1,500
NAIL-BURLEY 6L 712H
03PUD
524.754
2,264.274
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
64.67
1.39
1,500
NAIL-BURLEY 6M 713H
03PUD
525.071
2,265.640
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
64.67
1.39
1,500
NAIL-BURLEY 6N 714H
03PUD
525.080
2,265.090
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
64.67
1.39
1,500
NAIL-BURLEY 6O 715H
03PUD
611.242
2,225.936
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
64.67
1.39
1,500
NAIL-BURLEY 6P 716H
03PUD
572.629
1,709.181
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
64.67
1.39
1,500
NAIL-BURLEY 6Q 717H
03PUD
627.873
2,287.723
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
64.67
1.39
1,500
NAIL-BURLEY 6R 718H
03PUD
517.048
2,231.025
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
64.67
1.39
1,500
NAIL-BURLEY 6S 719H
03PUD
594.081
1,772.191
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
64.67
1.39
1,500
NAIL-BURLEY 6T 720H
03PUD
572.605
2,517.198
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
64.67
1.39
1,500
NAIL-BURLEY 6U 721H
03PUD
629.038
2,291.969
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
64.67
1.39
1,500
NAIL-BURLEY 6V 722H
03PUD
628.124
2,092.024
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
64.67
1.39
1,500
NAIL-TILLMAN E1A 501H
03PUD
618.388
2,667.245
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
64.67
1.39
1,500
NAIL-TILLMAN E1B 502H
03PUD
618.317
2,666.941
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
64.67
1.39
1,500
NAIL-TILLMAN E1C 503H
03PUD
618.388
2,667.245
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
64.67
1.39
1,500
NAIL-TILLMAN E1D 504H
03PUD
671.202
2,950.265
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
64.67
1.39
1,500
NAIL-TILLMAN E1E 505H
03PUD
431.909
1,861.787
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
64.67
1.39
1,500
NAIL-TILLMAN E1F 506H
03PUD
618.633
2,668.307
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
64.67
1.39
1,500
NAIL-TILLMAN E1G 507H
03PUD
425.994
1,836.037
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
64.67
1.39
1,500
NAIL-TILLMAN E1H 508H
03PUD
425.375
1,833.240
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
64.67
1.39
1,500
NAIL-TILLMAN E1I 509H
03PUD
425.783
1,835.128
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
64.67
1.39
1,500
NAIL-TILLMAN E1J 510H
03PUD
424.988
1,831.574
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
64.67
1.39
1,500
NAIL-TILLMAN E1K 511H
03PUD
762.910
3,024.928
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
64.67
1.39
1,500
NAIL-TILLMAN W1H 408H
03PUD
431.079
1,858.080
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
64.67
1.39
1,500
NAIL-TILLMAN W1I 409H
03PUD
431.043
1,857.928
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
64.67
1.39
1,500
NAIL-TILLMAN W1J 410H
03PUD
431.417
1,859.665
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
64.67
1.39
1,500
NAIL-TILLMAN W1K 411H
03PUD
432.471
1,864.212
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
64.67
1.39
1,500
NAIL-TILLMAN W1M 413H
03PUD
514.280
1,873.836
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
64.67
1.39
1,500
NAIL-TILLMAN W1N 414H
03PUD
535.345
2,124.242
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
64.67
1.39
1,500
NAIL-TILLMAN W1O 415H
03PUD
578.762
2,309.226
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
64.67
1.39
1,500
NAIL-TILLMAN W1P 416H
03PUD
495.657
1,478.757
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
64.67
1.39
1,500
NAIL-TILLMAN W1Q 417H
03PUD
475.102
2,088.832
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
64.67
1.39
1,500
NAIL-TILLMAN W1R 418H
03PUD
580.250
2,316.324
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
64.67
1.39
1,500
ONEAL-DAVIS 15B 302H
03PUD
384.657
1,834.708
0.0000
0.0000
0.0000
0.0000
0.0058
0.0058
65.31
1.42
1,500
ONEAL-DAVIS 15B 303H
03PUD
385.829
1,839.794
0.0000
0.0000
0.0000
0.0000
0.0058
0.0058
65.31
1.42
1,500
RAMBO FEE COM 302H
03PUD
570.555
1,213.741
0.0000
0.0000
0.0000
0.0000
0.0005
0.0005
60.50
1.88
1,500
RAMBO FEE COM 802H
03PUD
570.753
1,214.277
0.0000
0.0000
0.0000
0.0000
0.0005
0.0005
60.50
1.88
1,500
RAMBO STATE COM 303H
03PUD
572.593
1,217.959
0.0000
0.0000
0.0000
0.0000
0.0005
0.0005
60.50
1.88
1,500
RAMBO STATE COM 503H
03PUD
569.757
1,211.928
0.0000
0.0000
0.0000
0.0000
0.0005
0.0005
60.50
1.88
1,500
RAMBO STATE COM 803H
03PUD
572.741
1,218.040
0.0000
0.0000
0.0000
0.0000
0.0005
0.0005
60.50
1.88
1,500
RANCH WATER 34-2M 106M
03PUD
561.885
2,228.712
0.0000
0.0000
0.0000
0.0000
0.0082
0.0082
64.67
1.39
1,500
RANCH WATER UNIT 2 1964DH
03PUD
490.813
2,117.684
0.0000
0.0000
0.0000
0.0000
0.0082
0.0082
64.67
1.39
1,500
RANCH WATER UNIT 2 1965DH
03PUD
489.934
2,113.889
0.0000
0.0000
0.0000
0.0000
0.0082
0.0082
64.67
1.39
1,500
RANCH WATER UNIT 2 1974JH
03PUD
490.356
2,115.711
0.0000
0.0000
0.0000
0.0000
0.0082
0.0082
64.67
1.39
1,500
RANCH WATER UNIT 2 1986NH
03PUD
490.286
2,115.408
0.0000
0.0000
0.0000
0.0000
0.0082
0.0082
64.67
1.39
1,500
SASQUATCH UNIT 36-24 3MH
03PUD
303.330
1,366.025
0.0000
0.0000
0.0000
0.0000
0.0134
0.0134
61.78
3.62
1,500
SILVER FOX 16-1-2-C5-4H
03PUD
288.559
604.195
0.0000
0.0000
0.0000
0.0000
0.0002
0.0002
49.43
2.10
1,500
SILVER FOX 16-1-2-C5-5H
03PUD
288.585
604.249
0.0000
0.0000
0.0000
0.0000
0.0002
0.0002
49.43
2.10
1,500
SILVER FOX 9-1-2-C5-1H
03PUD
292.097
611.787
0.0000
0.0000
0.0000
0.0000
0.0002
0.0002
49.43
2.10
1,500
SILVER FOX 9-1-2-C5-2H
03PUD
289.794
606.872
0.0000
0.0000
0.0000
0.0000
0.0002
0.0002
49.43
2.10
1,500
SILVER FOX 9-1-2-C5-3H
03PUD
290.002
607.308
0.0000
0.0000
0.0000
0.0000
0.0002
0.0002
49.43
2.10
1,500
SIREN UNIT 36-48 1MH
03PUD
303.330
1,366.025
0.0000
0.0000
0.0000
0.0000
0.0158
0.0158
61.78
3.62
1,500
SIREN UNIT 36-48 2AH
03PUD
490.238
1,371.809
0.0000
0.0000
0.0000
0.0000
0.0158
0.0158
61.78
3.62
1,500
SIREN UNIT 36-48 2MH
03PUD
303.330
1,366.025
0.0000
0.0000
0.0000
0.0000
0.0158
0.0158
61.78
3.62
1,500
SIREN UNIT 36-48 3AH
03PUD
490.238
1,371.809
0.0000
0.0000
0.0000
0.0000
0.0158
0.0158
61.78
3.62
1,500
SIREN UNIT 36-48 3MH
03PUD
303.330
1,366.025
0.0000
0.0000
0.0000
0.0000
0.0158
0.0158
61.78
3.62
1,500
STEVENSON-STOKES 26A 1H
03PUD
310.617
1,185.425
0.0000
0.0000
0.0000
0.0000
0.0005
0.0005
63.84
1.06
1,500
STEVENSON-STOKES 26B 2H
03PUD
480.329
1,844.767
0.0000
0.0000
0.0000
0.0000
0.0005
0.0005
63.84
1.06
1,500
STEVENSON-STOKES 26C 3H
03PUD
481.021
1,847.422
0.0000
0.0000
0.0000
0.0000
0.0005
0.0005
63.84
1.06
1,500
STEVENSON-STOKES 26D 4H
03PUD
480.958
1,847.181
0.0000
0.0000
0.0000
0.0000
0.0005
0.0005
63.84
1.06
1,500
VALERIE 211782 6A-M
03PUD
244.120
3,066.072
0.0000
0.0000
0.0000
0.0000
0.0050
0.0050
55.31
2.90
1,500
WINSTEP 31-9 B UNIT L 5H
03PUD
552.477
924.937
0.0000
0.0000
0.0000
0.0000
0.0051
0.0051
61.78
3.62
1,500
03PUD Total
64,759.107
239,899.166
0.0000
0.0000
44 MAGNUM 9-4 H 2LS
04PDSI
0.000
0.000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.00
0.00
1,500
ACKERLY BOND 23A 1
04PDSI
0.000
0.000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.00
0.00
1,500
ADAMCHIK 1
04PDSI
0.000
0.000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.00
0.00
1,500
ADAMCHIK 6
04PDSI
0.000
0.000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.00
0.00
1,500
ADAMEK UNIT 1H
04PDSI
0.000
0.000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.00
0.00
1,500
ALEX TAMSULA 2
04PDSI
0.000
0.000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.00
0.00
1,500
ALLMAN 24 6H
04PDSI
0.000
0.000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.00
0.00
1,500
AMPHITHEATER A2 3LA
04PDSI
0.000
0.000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.00
0.00
35,000








GROSS ULTIMATE RESERVES, CUMULATIVE PRODUCTION, AND BASIC ECONOMIC DATA - TABLE 8
GROSS ULT OIL
GROSS ULT GAS
OIL PRICE INITIAL
GAS PRICE INITAL    OP COST
WELL_NAME
RSVCAT
(MBBLS)
(MMCF)
CUM OIL (MBBLS)
CUM GAS (MMCF)
WI
WI_FINAL
RI
RI_FINAL
($/BBL)
($/MCF)
INITAL ($/Mo)
AMPHITHEATER A5 14UA
04PDSI
0.000
0.000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.00
0.00
35,000
AMPHITHEATER A6 16UA
04PDSI
0.000
0.000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.00
0.00
35,000
AUEN 2
04PDSI
0.000
0.000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.00
0.00
1,500
AUEN 3
04PDSI
0.000
0.000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.00
0.00
1,500
AUEN1
04PDSI
0.000
0.000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.00
0.00
1,500
BAKER TRUST 1
04PDSI
0.000
0.000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.00
0.00
1,500
BARRON 005
04PDSI
0.000
0.000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.00
0.00
1,500
BAYES '16' 2
04PDSI
0.000
0.000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.00
0.00
1,500
BAYES 16A 1
04PDSI
0.000
0.000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.00
0.00
1,500
BEARER-CAMBRIA UNIT 1
04PDSI
0.000
0.000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.00
0.00
1,500
BELL 1A
04PDSI
0.000
0.000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.00
0.00
1,500
BIZZELL 1
04PDSI
0.000
0.000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.00
0.00
1,500
BIZZELL -B- 1
04PDSI
0.000
0.000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.00
0.00
1,500
BIZZELL -B- 2
04PDSI
0.000
0.000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.00
0.00
1,500
BLACK STONE 34-216 1H
04PDSI
0.000
0.000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.00
0.00
1,500
BLACK STONE 34-216 2H
04PDSI
0.000
0.000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.00
0.00
1,500
BLACK, S.E. '42' 1
04PDSI
0.000
0.000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.00
0.00
1,500
BLACK, S.E. '42' 9
04PDSI
0.000
0.000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.00
0.00
1,500
BLAZEK 003
04PDSI
0.000
0.000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.00
0.00
1,500
BLAZEK 012-4
04PDSI
0.000
0.000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.00
0.00
1,500
BLAZEK 013-5
04PDSI
0.000
0.000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.00
0.00
1,500
BOGDANSKI 2
04PDSI
0.000
0.000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.00
0.00
1,500
BRACKEN 1
04PDSI
0.000
0.000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.00
0.00
1,500
BRAZZEAL 1H
04PDSI
0.000
0.000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.00
0.00
1,500
C KENDALL 1
04PDSI
0.000
0.000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.00
0.00
1,500
C KENDALL 2
04PDSI
0.000
0.000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.00
0.00
1,500
CAMPBELL 1
04PDSI
0.000
0.000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.00
0.00
1,500
CARLSON 2
04PDSI
0.000
0.000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.00
0.00
1,500
CHEST THUMPER 1-5 UNIT 1 143
04PDSI
0.000
0.000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.00
0.00
1,500
CHILDRESS '140' 1
04PDSI
0.000
0.000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.00
0.00
1,500
CHILDRESS '140' 2
04PDSI
0.000
0.000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.00
0.00
1,500
CHILDRESS '140' 5
04PDSI
0.000
0.000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.00
0.00
1,500
CHUMCHAL UNIT 1H
04PDSI
0.000
0.000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.00
0.00
1,500
CHUMCHAL UNIT 2H
04PDSI
0.000
0.000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.00
0.00
1,500
CHUMCHAL UNIT 3H
04PDSI
0.000
0.000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.00
0.00
1,500
CITERONI 004
04PDSI
0.000
0.000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.00
0.00
1,500
CITERONI 008-02
04PDSI
0.000
0.000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.00
0.00
1,500
CLAWSON 4
04PDSI
0.000
0.000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.00
0.00
1,500
CLAWSON 6
04PDSI
0.000
0.000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.00
0.00
1,500
COFFIELD 1
04PDSI
0.000
0.000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.00
0.00
1,500
COLLE UNIT 1H
04PDSI
0.000
0.000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.00
0.00
1,500
CONNER 15 1
04PDSI
0.000
0.000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.00
0.00
1,500
CONNER 15 1504N
04PDSI
0.000
0.000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.00
0.00
1,500
CONNER 15 2
04PDSI
0.000
0.000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.00
0.00
1,500
CONNER 15 3
04PDSI
0.000
0.000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.00
0.00
1,500
CORNELL 1
04PDSI
0.000
0.000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.00
0.00
1,500
DAVIS 1
04PDSI
0.000
0.000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.00
0.00
1,500
DAVIS 1
04PDSI
0.000
0.000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.00
0.00
1,500
DAVIS 2
04PDSI
0.000
0.000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.00
0.00
1,500
DAVIS 3
04PDSI
0.000
0.000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.00
0.00
1,500
DAVIS 4
04PDSI
0.000
0.000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.00
0.00
1,500
DOGGETT 2
04PDSI
0.000
0.000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.00
0.00
1,500
EUGENE L CONDOR NT243
04PDSI
0.000
0.000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.00
0.00
1,500
FARKAS 1
04PDSI
0.000
0.000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.00
0.00
1,500
FARKAS 2
04PDSI
0.000
0.000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.00
0.00
1,500
FIREBIRD 52 1
04PDSI
0.000
0.000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.00
0.00
1,500
FLYING DUTCHMAN 1-13C5
04PDSI
0.000
0.000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.00
0.00
1,500
FRANCIS UNIT 1H
04PDSI
0.000
0.000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.00
0.00
1,500
FRED HALL UNIT 1
04PDSI
0.000
0.000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.00
0.00
1,500
GIST '4' 1
04PDSI
0.000
0.000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.00
0.00
1,500
GIST '4' 4
04PDSI
0.000
0.000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.00
0.00
1,500
GRAFF 2
04PDSI
0.000
0.000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.00
0.00
1,500
GUITAR 11 2
04PDSI
0.000
0.000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.00
0.00
1,500
HA RA SUA;NAC 36 H 001-ALT
04PDSI
0.000
0.000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.00
0.00
1,500
HA RA SUB;LAWSON 31-30-19 HC 003-ALT
04PDSI
0.000
0.000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.00
0.00
1,500
HA RA SUB;SHELBY INTERESTS 31H 001
04PDSI
0.000
0.000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.00
0.00
1,500
HA RA SUL;MADDEN 18 H 001
04PDSI
0.000
0.000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.00
0.00
1,500
HA RA SUL;MADDEN 18 H 002-ALT
04PDSI
0.000
0.000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.00
0.00
1,500
HA RA SUL;MADDEN 18-19 HC 001-ALT
04PDSI
0.000
0.000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.00
0.00
1,500
HA RB SU74;NAC ROYALTY 28 H 001
04PDSI
0.000
0.000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.00
0.00
1,500
HA RB SU90;NRG 29-12-10 H 002-ALT
04PDSI
0.000
0.000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.00
0.00
1,500
HILTABIDLE 1
04PDSI
0.000
0.000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.00
0.00
1,500
HOWARD 001
04PDSI
0.000
0.000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.00
0.00
1,500








GROSS ULTIMATE RESERVES, CUMULATIVE PRODUCTION, AND BASIC ECONOMIC DATA - TABLE 8
GROSS ULT OIL
GROSS ULT GAS
OIL PRICE INITIAL
GAS PRICE INITAL    OP COST
WELL_NAME
RSVCAT
(MBBLS)
(MMCF)
CUM OIL (MBBLS)
CUM GAS (MMCF)
WI
WI_FINAL
RI
RI_FINAL
($/BBL)
($/MCF)
INITAL ($/Mo)
HOWARD 002
04PDSI
0.000
0.000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.00
0.00
1,500
HOWARD 3
04PDSI
0.000
0.000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.00
0.00
1,500
HUNT 1
04PDSI
0.000
0.000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.00
0.00
1,500
JANAK UNIT 1H
04PDSI
0.000
0.000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.00
0.00
1,500
JIM TOM 1
04PDSI
0.000
0.000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.00
0.00
1,500
JONES 1
04PDSI
0.000
0.000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.00
0.00
1,500
JONES 2
04PDSI
0.000
0.000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.00
0.00
1,500
JOYCE 1
04PDSI
0.000
0.000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.00
0.00
1,500
JOYCE 2
04PDSI
0.000
0.000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.00
0.00
1,500
KODIAK 7677 2U B 2H
04PDSI
0.000
0.000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.00
0.00
1,500
KUNKLE 010-2
04PDSI
0.000
0.000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.00
0.00
1,500
KUNKLE 011-1
04PDSI
0.000
0.000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.00
0.00
1,500
KUNKLE 3
04PDSI
0.000
0.000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.00
0.00
1,500
L E STARTZELL UNIT BR 19 4
04PDSI
0.000
0.000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.00
0.00
1,500
L E STARTZELL UNIT BR 19 5
04PDSI
0.000
0.000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.00
0.00
1,500
LARRY CARLSON 1
04PDSI
0.000
0.000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.00
0.00
1,500
LEAVITT FED 2-9-4MH
04PDSI
0.000
0.000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.00
0.00
1,500
LEVELLAND 22-27 UNIT 1WA
04PDSI
0.000
0.000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.00
0.00
1,500
LOBLEY, G. D. 1
04PDSI
0.000
0.000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.00
0.00
1,500
LOISER 2
04PDSI
0.000
0.000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.00
0.00
1,500
LONG 18 1
04PDSI
0.000
0.000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.00
0.00
1,500
LONG UNIT 1
04PDSI
0.000
0.000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.00
0.00
1,500
LOOS UNIT 1H
04PDSI
0.000
0.000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.00
0.00
1,500
LOSIER 3
04PDSI
0.000
0.000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.00
0.00
1,500
LOSIER UNIT 1
04PDSI
0.000
0.000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.00
0.00
1,500
M HOGUE 1
04PDSI
0.000
0.000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.00
0.00
1,500
MADISON, LOIS 3
04PDSI
0.000
0.000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.00
0.00
1,500
MARY GRACE 201-202 UNIT 2H
04PDSI
0.000
0.000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.00
0.00
1,500
MCCONNEL 4
04PDSI
0.000
0.000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.00
0.00
1,500
MCCONNELL 1
04PDSI
0.000
0.000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.00
0.00
1,500
MCCONNELL 10
04PDSI
0.000
0.000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.00
0.00
1,500
MCCONNELL 12
04PDSI
0.000
0.000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.00
0.00
1,500
MCCONNELL 2
04PDSI
0.000
0.000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.00
0.00
1,500
MCCONNELL 3
04PDSI
0.000
0.000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.00
0.00
1,500
MCCONNELL 4
04PDSI
0.000
0.000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.00
0.00
1,500
MCCONNELL 5
04PDSI
0.000
0.000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.00
0.00
1,500
MCCONNELL 6
04PDSI
0.000
0.000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.00
0.00
1,500
MCCONNELL 7
04PDSI
0.000
0.000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.00
0.00
1,500
MCCONNELL 8
04PDSI
0.000
0.000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.00
0.00
1,500
MCCONNELL 9
04PDSI
0.000
0.000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.00
0.00
1,500
MCLAUGHLIN 1
04PDSI
0.000
0.000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.00
0.00
1,500
MEADOR, J. J. 3
04PDSI
0.000
0.000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.00
0.00
1,500
MINARCIK 2
04PDSI
0.000
0.000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.00
0.00
1,500
MINARCIK 3
04PDSI
0.000
0.000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.00
0.00
1,500
MORAN A2 2LA
04PDSI
0.000
0.000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.00
0.00
1,500
MUSSER 1
04PDSI
0.000
0.000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.00
0.00
1,500
NAIL-TILLMAN W1G 407H
04PDSI
0.000
0.000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.00
0.00
1,500
NO AMERICAN COAL CO 3
04PDSI
0.000
0.000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.00
0.00
1,500
NORTH AMERICAN COAL 1
04PDSI
0.000
0.000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.00
0.00
1,500
NORTH AMERICAN COAL 2S
04PDSI
0.000
0.000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.00
0.00
1,500
NORTH AMERICAN COAL 3A
04PDSI
0.000
0.000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.00
0.00
1,500
NORTH AMERICAN COAL CO 4
04PDSI
0.000
0.000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.00
0.00
1,500
NORTH AMERICAN COAL CORP 1
04PDSI
0.000
0.000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.00
0.00
1,500
NORTH AMERICAN COAL CORP 1
04PDSI
0.000
0.000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.00
0.00
1,500
NORTH AMERICAN COAL CORP 2
04PDSI
0.000
0.000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.00
0.00
1,500
NORTH AMERICAN COAL CORP 3
04PDSI
0.000
0.000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.00
0.00
1,500
NORTH AMERICAN COAL CORP BR 19 UNIT
04PDSI
0.000
0.000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.00
0.00
1,500
NORTH AMERICAN COAL ROYALTY CO. 1
04PDSI
0.000
0.000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.00
0.00
1,500
NORTH AMERICAN COAL ROYALTY CO. 2
04PDSI
0.000
0.000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.00
0.00
1,500
NUNN B 3
04PDSI
0.000
0.000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.00
0.00
1,500
NUNN, J. F. -A- 9
04PDSI
0.000
0.000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.00
0.00
1,500
O'NEAL 1
04PDSI
0.000
0.000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.00
0.00
1,500
P LONG 2
04PDSI
0.000
0.000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.00
0.00
1,500
P LONG 3
04PDSI
0.000
0.000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.00
0.00
1,500
PARKS FIELD UNIT NO. 2 1320H
04PDSI
0.000
0.000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.00
0.00
1,500
PARKS FIELD UNIT NO. 2 1422H
04PDSI
0.000
0.000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.00
0.00
1,500
PARKS FIELD UNIT NO. 2 1423H
04PDSI
0.000
0.000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.00
0.00
1,500
PATTERSON 1
04PDSI
0.000
0.000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.00
0.00
1,500
PATTERSON 2
04PDSI
0.000
0.000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.00
0.00
1,500
PATTERSON 3
04PDSI
0.000
0.000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.00
0.00
1,500
PATTERSON 4
04PDSI
0.000
0.000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.00
0.00
1,500
PLATT 1
04PDSI
0.000
0.000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.00
0.00
1,500
POTH UNIT 1H
04PDSI
0.000
0.000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.00
0.00
1,500








GROSS ULTIMATE RESERVES, CUMULATIVE PRODUCTION, AND BASIC ECONOMIC DATA - TABLE 8
GROSS ULT OIL
GROSS ULT GAS
OIL PRICE INITIAL
GAS PRICE INITAL    OP COST
WELL_NAME
RSVCAT
(MBBLS)
(MMCF)
CUM OIL (MBBLS)
CUM GAS (MMCF)
WI
WI_FINAL
RI
RI_FINAL
($/BBL)
($/MCF)
INITAL ($/Mo)
R & L DEVELOPMENT 1
04PDSI
0.000
0.000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.00
0.00
1,500
RAGLAND "2" 2
04PDSI
0.000
0.000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.00
0.00
1,500
RAGLAND "2" 4
04PDSI
0.000
0.000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.00
0.00
1,500
RAGLAND "2" 5
04PDSI
0.000
0.000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.00
0.00
1,500
RATHKAMP UNIT 1H
04PDSI
0.000
0.000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.00
0.00
1,500
RATHKAMP UNIT 2H
04PDSI
0.000
0.000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.00
0.00
1,500
RHOADES MOON 1-36B5
04PDSI
0.000
0.000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.00
0.00
1,500
RIPLEY UNIT 1
04PDSI
0.000
0.000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.00
0.00
1,500
RIPLEY UNIT 3
04PDSI
0.000
0.000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.00
0.00
1,500
SAU MARINER 29-3 3
04PDSI
0.000
0.000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.00
0.00
1,500
SAU MARINER 29-3B 3B
04PDSI
0.000
0.000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.00
0.00
1,500
SAU MARINER 29-3B 3C
04PDSI
0.000
0.000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.00
0.00
1,500
SCHUETZEBERG B 2H
04PDSI
0.000
0.000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.00
0.00
1,500
SHERROD UNIT 3907
04PDSI
0.000
0.000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.00
0.00
1,500
SHINABERRY MILDRED K 1
04PDSI
0.000
0.000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.00
0.00
1,500
SHIPPER GAS UNIT 1
04PDSI
0.000
0.000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.00
0.00
1,500
SIGMUND 1
04PDSI
0.000
0.000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.00
0.00
1,500
SIGMUND 2
04PDSI
0.000
0.000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.00
0.00
1,500
SMITH 1
04PDSI
0.000
0.000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.00
0.00
1,500
SOUTH HILIGHT UNIT 13-39
04PDSI
0.000
0.000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.00
0.00
1,500
SOUTH HILIGHT UNIT 1-41
04PDSI
0.000
0.000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.00
0.00
1,500
SPRABERRY DRIVER UNIT 132A
04PDSI
0.000
0.000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.00
0.00
1,500
SPRABERRY DRIVER UNIT 134A
04PDSI
0.000
0.000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.00
0.00
1,500
SPRABERRY DRIVER UNIT 135A
04PDSI
0.000
0.000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.00
0.00
1,500
SPRABERRY DRIVER UNIT 136A
04PDSI
0.000
0.000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.00
0.00
1,500
STAATS 1
04PDSI
0.000
0.000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.00
0.00
1,500
STEWART 1
04PDSI
0.000
0.000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.00
0.00
1,500
STILES 1
04PDSI
0.000
0.000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.00
0.00
1,500
STIMSON-BURLEY 4
04PDSI
0.000
0.000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.00
0.00
1,500
STIMSON-BURLEY 6
04PDSI
0.000
0.000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.00
0.00
1,500
TAMSULA 015-2
04PDSI
0.000
0.000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.00
0.00
1,500
TAMSULA 016-3
04PDSI
0.000
0.000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.00
0.00
1,500
TAMSULA 017-4
04PDSI
0.000
0.000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.00
0.00
1,500
TEEWINOT SOUTH UNIT 5LA
04PDSI
0.000
0.000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.00
0.00
1,500
TESTA 1
04PDSI
0.000
0.000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.00
0.00
1,500
TESTA 2
04PDSI
0.000
0.000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.00
0.00
1,500
TESTA 3
04PDSI
0.000
0.000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.00
0.00
1,500
TESTA 4
04PDSI
0.000
0.000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.00
0.00
1,500
TESTA 5
04PDSI
0.000
0.000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.00
0.00
1,500
THORPE 1-74 LOV 1H
04PDSI
0.000
0.000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.00
0.00
1,500
THURMOND 132 ALLOC C 11H
04PDSI
0.000
0.000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.00
0.00
1,500
THURMOND A137 ALLOC. A 10H
04PDSI
0.000
0.000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.00
0.00
1,500
TIGIWON 2627-C23 E 1H
04PDSI
0.000
0.000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.00
0.00
1,500
TORRANCE 009-1
04PDSI
0.000
0.000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.00
0.00
1,500
USA 2
04PDSI
0.000
0.000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.00
0.00
1,500
USA 3
04PDSI
0.000
0.000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.00
0.00
1,500
USA 4
04PDSI
0.000
0.000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.00
0.00
1,500
W MCCONNELL 1
04PDSI
0.000
0.000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.00
0.00
1,500
WARREN DUNLAP 1
04PDSI
0.000
0.000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.00
0.00
1,500
WHITLEY 34-231 1H
04PDSI
0.000
0.000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.00
0.00
1,500
ZIAS 1
04PDSI
0.000
0.000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.00
0.00
1,500
ZUG 006
04PDSI
0.000
0.000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.00
0.00
1,500
04PDSI Total
0.000
0.000
0.0000
0.0000
Grand Total
859,788.814
6,512,936.420
504,133.4608
3,677,666.2673