| Owner | Lease Name | Operator | RRC | NRI | Type | Appraisal Value | |
|---|---|---|---|---|---|---|---|
| AMERICO ENERGY RESOU... | STATE -BN- (CONS 2) | AMERICO ENERGY | 80013292 | XXXXXXXX | XXXXXXXX | 14775 | |
| AMERICO ENERGY RESOU... | EMMA ELLEN CONS. | AMERICO ENERGY | 80017349 | XXXXXXXX | XXXXXXXX | 528914 | |
| AMERICO ENERGY RESOU... | STATE -AR- (CONS 3) | AMERICO ENERGY | 80020188 | XXXXXXXX | XXXXXXXX | 20483 | |
| AMERICO ENERGY RESOU... | TRIPLE-N /GRYBRG/ CONS 1 | AMERICO ENERGY | 80021159 | XXXXXXXX | XXXXXXXX | 38 | |
| AMERICO ENERGY RESOU... | TRIPLE-N /GRYBRG/ CONS 2 | AMERICO ENERGY | 80021159 | XXXXXXXX | XXXXXXXX | 5380 | |
| AMERICO ENERGY RESOU... | TRIPLE-N /GRYBRG/ CONS 3 | AMERICO ENERGY | 80021159 | XXXXXXXX | XXXXXXXX | 2115 | |
| AMERICO ENERGY RESOU... | TRIPLE-N /GRYBRG/ CONS 4 | AMERICO ENERGY | 80021159 | XXXXXXXX | XXXXXXXX | 30784 | |
| AMERICO ENERGY RESOU... | TRIPLE-N /GRYBRG/ CONS 5 | AMERICO ENERGY | 80021159 | XXXXXXXX | XXXXXXXX | 6188 | |
| AMERICO ENERGY RESOU... | TRIPLE-N /GRYBRG/ CONS 6 | AMERICO ENERGY | 80021159 | XXXXXXXX | XXXXXXXX | 15859 | |
| AMERICO ENERGY RESOU... | TRIPLE-N /GRYBRG/ CONS 7 | AMERICO ENERGY | 80021159 | XXXXXXXX | XXXXXXXX | 9193 |
Profitability Measures
| Results | Value | IRR | ROI | Payout |
|---|---|---|---|---|
| PV-0 | 0 | 0 | 0 | 0 |
| PV-5 | 0 | 0 | 0 | 0 |
| PV-10 | 0 | 0 | 0 | 0 |
| PV-15 | 0 | 0 | 0 | 0 |
| PV-20 | 0 | 0 | 0 | 0 |
| PV-30 | 0 | 0 | 0 | 0 |
| ACTUAL | 0 | 0 | 0 | 0 |
Parameters
1st Month IP Results
| Production | |
|---|---|
| CL | |
| NG | |
| NGL | |
| COND. |
Revenue Interests
| Decimal | |
|---|---|
| CL | |
| NG | |
| NGL | |
| COND. |
Wells
| # | |
|---|---|
| Wells |
Decline Rate
| Percentage | |
|---|---|
| Yr 1 | |
| Yr 2 | |
| Yr 3 + |
Prices
| Price | |
|---|---|
| CL | |
| NG | |
| NGL | |
| COND. |
Expenses
| Price | |
|---|---|
| Purchase | |
| Lifting Cost | |
| Lease Op |
Taxes
| Percent | |
|---|---|
| Sev Tax | |
| Ad Val Tax |
Timeline
| Months | |
|---|---|
| Lifetime | |
| Online |
Data Results
| Month | CL Production | NG Production | CL % | NG % | CL Revenue | NG Revenue | Lifting Cost | Sev Tax | Ad Val Tax | Total | Balance |
|---|