Enviar búsqueda
Cargar
Edwards Production Monthly Lease Reports
•
Descargar como XLS, PDF
•
0 recomendaciones
•
1,875 vistas
Título mejorado por IA
Tom Mckeown
Seguir
This is a brief example of a Lease Operating Statement
Leer menos
Leer más
Denunciar
Compartir
Denunciar
Compartir
1 de 6
Descargar ahora
Recomendados
Data length of stayagesexprincipal payer total chgesrt chgeimaging
Data length of stayagesexprincipal payer total chgesrt chgeimaging
ANIL247048
Saleskit Standard Morgan
Saleskit Standard Morgan
punnawat1818
ABD Update
ABD Update
Iowa Alcoholic Beverages Division
Digital everywhere 2% growth with debt
Digital everywhere 2% growth with debt
Bea Morales
Student Loan Calculator
Student Loan Calculator
fpcksc
Case 2 aymaan hossain (1531434030)
Case 2 aymaan hossain (1531434030)
AymaanHossain1
標會試算表
標會試算表
llykccl
Grand Lake OK 2005 2011 full year real estate market analysis
Grand Lake OK 2005 2011 full year real estate market analysis
RE/MAX Grand Lake
Recomendados
Data length of stayagesexprincipal payer total chgesrt chgeimaging
Data length of stayagesexprincipal payer total chgesrt chgeimaging
ANIL247048
Saleskit Standard Morgan
Saleskit Standard Morgan
punnawat1818
ABD Update
ABD Update
Iowa Alcoholic Beverages Division
Digital everywhere 2% growth with debt
Digital everywhere 2% growth with debt
Bea Morales
Student Loan Calculator
Student Loan Calculator
fpcksc
Case 2 aymaan hossain (1531434030)
Case 2 aymaan hossain (1531434030)
AymaanHossain1
標會試算表
標會試算表
llykccl
Grand Lake OK 2005 2011 full year real estate market analysis
Grand Lake OK 2005 2011 full year real estate market analysis
RE/MAX Grand Lake
Toll_23Year
Toll_23Year
finance50
Funciones
Funciones
gambitguille
Exel 1
Exel 1
Angelobel Dutan
DENVER MARKET WATCH YEAR END 2009
DENVER MARKET WATCH YEAR END 2009
Tom Cryer
Excel Presentation: Loan Options for New Store
Excel Presentation: Loan Options for New Store
jakopman
Segundo bimestre2010
Segundo bimestre2010
Municipio de Cuerámaro Gto
Cuarto bimestre2010
Cuarto bimestre2010
Municipio de Cuerámaro Gto
2009 Southwest California Housing Summary
2009 Southwest California Housing Summary
Southwest Riverside County Association of Realtors
Reporte gastos de sub contratas
Reporte gastos de sub contratas
edd Apellidos
Lake Elsinore EWDC 2-21-13
Lake Elsinore EWDC 2-21-13
Southwest Riverside County Association of Realtors
Rate Comparison Spreadsheet
Rate Comparison Spreadsheet
delyne2009
Segundo bimestre2011
Segundo bimestre2011
Municipio de Cuerámaro Gto
Napco Better Result
Napco Better Result
pmoskie
Humc Debt Schedule
Humc Debt Schedule
Hoboken Resistance
South Carolina Tax Tables
South Carolina Tax Tables
taxman taxman
Portfolio Presentation
Portfolio Presentation
Jeremy Shearer
ods-moscow2003
ods-moscow2003
Stig-Arne Kristoffersen
Poster Slide
Poster Slide
Andrew Vohs
Pops Goes The Oil Price Bubble!
Pops Goes The Oil Price Bubble!
Tom Mckeown
Vohs_Andrew_B_Geoscientist
Vohs_Andrew_B_Geoscientist
Andrew Vohs
Insurance Industry M&A in 2006
Insurance Industry M&A in 2006
Tom Mckeown
AndrewVohs2016
AndrewVohs2016
Andrew Vohs
Más contenido relacionado
La actualidad más candente
Toll_23Year
Toll_23Year
finance50
Funciones
Funciones
gambitguille
Exel 1
Exel 1
Angelobel Dutan
DENVER MARKET WATCH YEAR END 2009
DENVER MARKET WATCH YEAR END 2009
Tom Cryer
Excel Presentation: Loan Options for New Store
Excel Presentation: Loan Options for New Store
jakopman
Segundo bimestre2010
Segundo bimestre2010
Municipio de Cuerámaro Gto
Cuarto bimestre2010
Cuarto bimestre2010
Municipio de Cuerámaro Gto
2009 Southwest California Housing Summary
2009 Southwest California Housing Summary
Southwest Riverside County Association of Realtors
Reporte gastos de sub contratas
Reporte gastos de sub contratas
edd Apellidos
Lake Elsinore EWDC 2-21-13
Lake Elsinore EWDC 2-21-13
Southwest Riverside County Association of Realtors
Rate Comparison Spreadsheet
Rate Comparison Spreadsheet
delyne2009
Segundo bimestre2011
Segundo bimestre2011
Municipio de Cuerámaro Gto
Napco Better Result
Napco Better Result
pmoskie
Humc Debt Schedule
Humc Debt Schedule
Hoboken Resistance
South Carolina Tax Tables
South Carolina Tax Tables
taxman taxman
Portfolio Presentation
Portfolio Presentation
Jeremy Shearer
La actualidad más candente
(16)
Toll_23Year
Toll_23Year
Funciones
Funciones
Exel 1
Exel 1
DENVER MARKET WATCH YEAR END 2009
DENVER MARKET WATCH YEAR END 2009
Excel Presentation: Loan Options for New Store
Excel Presentation: Loan Options for New Store
Segundo bimestre2010
Segundo bimestre2010
Cuarto bimestre2010
Cuarto bimestre2010
2009 Southwest California Housing Summary
2009 Southwest California Housing Summary
Reporte gastos de sub contratas
Reporte gastos de sub contratas
Lake Elsinore EWDC 2-21-13
Lake Elsinore EWDC 2-21-13
Rate Comparison Spreadsheet
Rate Comparison Spreadsheet
Segundo bimestre2011
Segundo bimestre2011
Napco Better Result
Napco Better Result
Humc Debt Schedule
Humc Debt Schedule
South Carolina Tax Tables
South Carolina Tax Tables
Portfolio Presentation
Portfolio Presentation
Destacado
ods-moscow2003
ods-moscow2003
Stig-Arne Kristoffersen
Poster Slide
Poster Slide
Andrew Vohs
Pops Goes The Oil Price Bubble!
Pops Goes The Oil Price Bubble!
Tom Mckeown
Vohs_Andrew_B_Geoscientist
Vohs_Andrew_B_Geoscientist
Andrew Vohs
Insurance Industry M&A in 2006
Insurance Industry M&A in 2006
Tom Mckeown
AndrewVohs2016
AndrewVohs2016
Andrew Vohs
Some basic concepts
Some basic concepts
Jamal Ahmad
Unconventional seismic interpretations using seismic attributes workshop usin...
Unconventional seismic interpretations using seismic attributes workshop usin...
mohamed Shihata
RESERVOIR-CHARATERIZATION_Assignment-45
RESERVOIR-CHARATERIZATION_Assignment-45
Gil Anibal
Matter
Matter
guestb8aadf
Project final report pdf
Project final report pdf
mohamed Eraky
Seismic Attributes
Seismic Attributes
Asmaa Abdallah
Api Gravity
Api Gravity
Tom Mckeown
Presentation
Presentation
Jamal Ahmad
Thesis-DelgerLhamsuren
Thesis-DelgerLhamsuren
Delger Lhamsuren
Industrial Manufacturing Business Model & Trends
Industrial Manufacturing Business Model & Trends
Tom Mckeown
How the M&A process works
How the M&A process works
Tom Mckeown
Sequence Stratigraphy
Sequence Stratigraphy
University of Technology and Management (UTM), Shillong
Reservoir modeling work flow chart
Reservoir modeling work flow chart
Dr. Arzu Javadova
Specific Gravity, and API Gravity for petroleum products
Specific Gravity, and API Gravity for petroleum products
Muhammad Akram
Destacado
(20)
ods-moscow2003
ods-moscow2003
Poster Slide
Poster Slide
Pops Goes The Oil Price Bubble!
Pops Goes The Oil Price Bubble!
Vohs_Andrew_B_Geoscientist
Vohs_Andrew_B_Geoscientist
Insurance Industry M&A in 2006
Insurance Industry M&A in 2006
AndrewVohs2016
AndrewVohs2016
Some basic concepts
Some basic concepts
Unconventional seismic interpretations using seismic attributes workshop usin...
Unconventional seismic interpretations using seismic attributes workshop usin...
RESERVOIR-CHARATERIZATION_Assignment-45
RESERVOIR-CHARATERIZATION_Assignment-45
Matter
Matter
Project final report pdf
Project final report pdf
Seismic Attributes
Seismic Attributes
Api Gravity
Api Gravity
Presentation
Presentation
Thesis-DelgerLhamsuren
Thesis-DelgerLhamsuren
Industrial Manufacturing Business Model & Trends
Industrial Manufacturing Business Model & Trends
How the M&A process works
How the M&A process works
Sequence Stratigraphy
Sequence Stratigraphy
Reservoir modeling work flow chart
Reservoir modeling work flow chart
Specific Gravity, and API Gravity for petroleum products
Specific Gravity, and API Gravity for petroleum products
Similar a Edwards Production Monthly Lease Reports
F03.06 Lighting Savings Chart
F03.06 Lighting Savings Chart
eCO Zero LLC
Graphs nnn
Graphs nnn
blanchardschool
Graphs 34
Graphs 34
blanchardschool
DataLength of StayAgeSexPrincipal Payer Total ChgesRT ChgeImaging
DataLength of StayAgeSexPrincipal Payer Total ChgesRT ChgeImaging
OllieShoresna
Graphs CHSZ
Graphs CHSZ
blanchardschool
Teacher Concessions
Teacher Concessions
Melanie Kerber
Stm eng
Stm eng
richwe
Graphs 123456789 CHSZ
Graphs 123456789 CHSZ
blanchardschool
Graphs 4444565e5545454654545
Graphs 4444565e5545454654545
blanchardschool
Graphs 123456789 CHSZ
Graphs 123456789 CHSZ
blanchardschool
Graphs 12345 12345
Graphs 12345 12345
blanchardschool
年金終值計算
年金終值計算
5045033
Montos 20112 11
Montos 20112 11
Municipio de Cuerámaro Gto
Round 5Dec. 31, 2018 C58538AndrewsEugene EllisPhili.docx
Round 5Dec. 31, 2018 C58538AndrewsEugene EllisPhili.docx
joellemurphey
Austin Real Estate Statistics May 2013 Austin Home Team
Austin Real Estate Statistics May 2013 Austin Home Team
austinhometeam
Tabla de Amortización de Préstamo
Tabla de Amortización de Préstamo
Ivan Villamizar
Ctia Survey Midyear 2009 Graphics
Ctia Survey Midyear 2009 Graphics
Marketingfacts
2222020 Report Pagehttpsww3.capsim.comcgi-bindispla.docx
2222020 Report Pagehttpsww3.capsim.comcgi-bindispla.docx
RAJU852744
Rmls Data 1 22 08
Rmls Data 1 22 08
broach
Caída Publicidad EEUU 2009
Caída Publicidad EEUU 2009
Juan Varela
Similar a Edwards Production Monthly Lease Reports
(20)
F03.06 Lighting Savings Chart
F03.06 Lighting Savings Chart
Graphs nnn
Graphs nnn
Graphs 34
Graphs 34
DataLength of StayAgeSexPrincipal Payer Total ChgesRT ChgeImaging
DataLength of StayAgeSexPrincipal Payer Total ChgesRT ChgeImaging
Graphs CHSZ
Graphs CHSZ
Teacher Concessions
Teacher Concessions
Stm eng
Stm eng
Graphs 123456789 CHSZ
Graphs 123456789 CHSZ
Graphs 4444565e5545454654545
Graphs 4444565e5545454654545
Graphs 123456789 CHSZ
Graphs 123456789 CHSZ
Graphs 12345 12345
Graphs 12345 12345
年金終值計算
年金終值計算
Montos 20112 11
Montos 20112 11
Round 5Dec. 31, 2018 C58538AndrewsEugene EllisPhili.docx
Round 5Dec. 31, 2018 C58538AndrewsEugene EllisPhili.docx
Austin Real Estate Statistics May 2013 Austin Home Team
Austin Real Estate Statistics May 2013 Austin Home Team
Tabla de Amortización de Préstamo
Tabla de Amortización de Préstamo
Ctia Survey Midyear 2009 Graphics
Ctia Survey Midyear 2009 Graphics
2222020 Report Pagehttpsww3.capsim.comcgi-bindispla.docx
2222020 Report Pagehttpsww3.capsim.comcgi-bindispla.docx
Rmls Data 1 22 08
Rmls Data 1 22 08
Caída Publicidad EEUU 2009
Caída Publicidad EEUU 2009
Edwards Production Monthly Lease Reports
1.
Edwards Production, Inc. Lease:
Coe #6 & #7 Monthly Production (Sept 2007 - Aug 2008) Date Price Barrels Value 100% Net WI Gross 12/27/2005 56.77 171.8 $9,753.81 $9,051.68 $6,492.38 1/26/2006 54.31 175.13 $9,512.10 $8,827.35 $6,331.49 3/17/2006 52.9 173.74 $9,190.01 $8,528.44 $6,117.10 4/6/2006 0 0 $825.26 $765.89 $549.31 4/30/2006 64.82 175.31 $11,363.02 $10,545.11 $7,563.51 5/29/2006 65.59 154.21 $10,114.43 $9,386.39 $6,732.42 6/29/2006 65.71 179.35 $11,784.78 $10,936.51 $7,844.24 8/15/2006 67.7 177.84 $12,040.05 $11,173.41 $8,014.16 9/21/2006 58.88 174.74 $10,287.82 $9,547.26 $6,847.83 10/18/2006 53.81 146.68 $7,892.34 $7,324.20 $5,253.34 11/22/2006 53.73 167.51 $9,000.87 $8,352.92 $5,991.20 12/29/2006 56.81 173.39 $9,851.07 $9,141.94 $6,557.12 2/10/2007 53.43 176.86 $9,449.38 $8,769.14 $6,289.74 3/15/2007 55.39 177.46 $9,828.99 $9,121.44 $6,542.42 4/19/2007 58.83 162.33 $9,549.06 $8,861.69 $6,356.09 5/24/2007 58.18 169.75 $9,875.61 $9,164.72 $6,573.45 6/25/2007 62 174.78 $10,836.36 $10,056.33 $7,212.95 8/7/2007 66.98 170.7 $11,432.77 $10,609.85 $7,609.94 9/15/2007 73.69 163.65 $12,059.65 $11,191.62 $8,027.20 10/25/2007 80.31 149.67 $12,019.49 $11,154.39 $8,000.46 11/27/2007 89.67 137.94 $12,368.62 $11,478.42 $8,232.86 12/27/2007 86.19 155.64 $13,413.91 $12,448.48 $8,928.63 1/24/2008 86.45 153.84 $13,299.71 $12,342.49 $8,852.62 3/20/2008 98.87 158.89 $15,709.61 $14,578.99 $10,456.71 4/12/2008 106.31 167.59 $17,816.21 $16,533.99 $11,858.91 5/21/2008 118.4 155.37 $18,395.06 $17,071.22 $12,244.21 6/18/2008 128.33 152.1 $19,518.23 $18,113.59 $12,991.82 7/25/2008 128.16 161.6 $20,710.87 $19,220.40 $13,785.67 8/26/2008 110.46 131.71 $14,548.65 $13,501.61 $9,683.95 Lease: Ragsdale #2 Monthly Production Date Price Barrels Value 100% Net WI Gross 12/27/2005 54.02 183.03 $9,888.05 $9,176.24 $8,652.04 1/8/2006 55.31 179.64 $9,936.70 $9,221.39 $8,694.61 2/16/2006 49.97 156.64 $7,827.80 $7,264.27 2/22/2006 49.97 155.98 $7,794.82 $7,233.67 $13,669.79 3/16/2006 50.9 147.68 $7,516.20 $6,975.11 $6,576.68 4/9/2006 54.07 149.25 $8,069.95 $7,489.01 $7,061.21 5/15/2006 56.07 151.31 $8,483.95 $7,873.23 5/30/2006 56.07 176.73 $9,909.25 $9,195.93 $16,094.05 6/20/2006 55.63 175.7 $9,774.19 $9,070.59 $8,552.42 7/27/2006 58.44 179.72 $10,502.84 $9,746.80 $9,189.99 8/22/2006 58.07 146.85 $8,527.58 $8,021.51 $7,563.25
2.
9/8/2006
49.38 151.66 $7,488.97 $6,949.84 9/26/2006 49.38 139.47 $6,887.03 $6,391.23 $12,579.00 10/27/2006 43.8 181.11 $7,932.62 $7,361.51 $6,941.04 11/30/2006 42.03 174.84 $7,348.53 $6,819.45 $6,429.96 12/29/2006 45.15 183.95 $8,305.34 $7,707.40 $7,267.17 1/31/2007 39.52 180.4 $7,129.41 $6,616.09 $6,238.23 2/1/2007 44.45 178.47 $7,932.99 $7,361.85 $6,941.37 3/15/2007 46.51 140.98 $6,556.98 $6,084.92 $5,737.36 3/15/2007 46.95 41.95 $1,969.55 $1,951.09 $1,951.09 4/11/2007 49.23 183.91 $9,053.89 $8,402.10 4/26/2007 49.23 153.6 $7,561.73 $7,017.36 $14,538.67 5/12/2007 48.03 159.43 $7,657.42 $7,106.15 $6,700.24 6/12/2007 52.25 65.8 $3,438.05 $3,438.05 $3,438.05 6/12/2007 52.25 93.6 $4,890.60 $4,538.53 6/25/2007 52.25 153.54 $8,022.47 $7,444.94 $11,298.93 7/5/2007 59.69 162.29 $9,687.09 $6,989.78 7/23/2007 59.69 157.57 $9,405.35 $8,728.31 $16,705.88 8/22/2007 57.79 148.15 $8,561.59 $7,945.29 $7,491.39 9/13/2007 65.02 163.21 $10,611.91 $9,848.06 9/28/2007 65.02 153.59 $9,986.42 $9,267.58 $18,023.54 10/27/2007 72.09 153.1 $11,036.98 $10,242.55 $9,657.36 11/7/2007 80.36 156.44 $12,571.52 $11,666.69 $11,000.08 12/1/2007 75.21 151.77 $11,414.62 $10,593.05 12/22/2007 75.21 156.12 $11,741.79 $10,896.66 $20,261.86 1/15/2008 79.07 156.27 $12,356.27 $11,466.92 $10,811.74 2/7/2008 81.63 153.46 $12,526.94 $11,625.31 2/29/2008 81.63 145.48 $11,875.53 $11,020.79 $21,352.16 3/24/2008 90.61 155.08 $14,051.80 $13,040.46 $12,295.33 4/17/2008 99.59 153.41 $15,277.84 $14,178.29 $13,368.11 5/9/2008 111.09 155.13 $17,233.39 $16,122.72 5/9/2008 111.99 154.16 $17,264.38 $16,021.90 $30,307.72 6/23/2008 120.3 153.61 $18,478.51 $17,148.67 $16,168.70 7/18/2008 120.97 153.66 $18,588.45 $17,250.70 $16,264.89 8/12/2008 104.12 151.82 $15,807.45 $14,669.81 8/12/2008 104.12 155.3 $16,169.79 $15,006.06 $27,980.09 9/27/2008 92.31 154.88 $14,297.48 $13,268.48 $12,510.30
3.
Lease: Coe #6
& #7 Monthly Production (Sept 2007 - Aug 2008) Date Price Barrels Daily Value WI Gross Expense WI Net 12/27/2005 56.77 171.8 5.7 $9,753.81 $6,492.38 $200.00 $6,292.38 1/26/2006 54.31 175.13 5.8 $9,512.10 $6,331.49 $200.00 $6,131.49 3/17/2006 52.9 173.74 5.8 $9,190.01 $6,117.10 $200.00 $5,917.10 4/6/2006 0 0 0.0 $825.26 $549.31 $200.00 $349.31 4/30/2006 64.82 175.31 5.8 $11,363.02 $7,563.51 $200.00 $7,363.51 5/29/2006 65.59 154.21 5.1 $10,114.43 $6,732.42 $200.00 $6,532.42 6/29/2006 65.71 179.35 6.0 $11,784.78 $7,844.24 $200.00 $7,644.24 8/15/2006 67.7 177.84 5.9 $12,040.05 $8,014.16 $200.00 $7,814.16 9/21/2006 58.88 174.74 5.8 $10,287.82 $6,847.83 $200.00 $6,647.83 10/18/2006 53.81 146.68 4.9 $7,892.34 $5,253.34 $200.00 $5,053.34 11/22/2006 53.73 167.51 5.6 $9,000.87 $5,991.20 $200.00 $5,791.20 12/29/2006 56.81 173.39 5.8 $9,851.07 $6,557.12 $200.00 $6,357.12 2/10/2007 53.43 176.86 5.9 $9,449.38 $6,289.74 $200.00 $6,089.74 3/15/2007 55.39 177.46 5.9 $9,828.99 $6,542.42 $200.00 $6,342.42 4/19/2007 58.83 162.33 5.4 $9,549.06 $6,356.09 $200.00 $6,156.09 5/24/2007 58.18 169.75 5.7 $9,875.61 $6,573.45 $200.00 $6,373.45 6/25/2007 62 174.78 5.8 $10,836.36 $7,212.95 $200.00 $7,012.95 8/7/2007 66.98 170.7 5.7 $11,432.77 $7,609.94 $200.00 $7,409.94 9/15/2007 73.69 163.65 5.5 $12,059.65 $8,027.20 $200.00 $7,827.20 10/25/2007 80.31 149.67 5.0 $12,019.49 $8,000.46 $200.00 $7,800.46 11/27/2007 89.67 137.94 4.6 $12,368.62 $8,232.86 $200.00 $8,032.86 12/27/2007 86.19 155.64 5.2 $13,413.91 $8,928.63 $200.00 $8,728.63 1/24/2008 86.45 153.84 5.1 $13,299.71 $8,852.62 $200.00 $8,652.62 3/20/2008 98.87 158.89 5.3 $15,709.61 $10,456.71 $200.00 $10,256.71 4/12/2008 106.31 167.59 5.6 $17,816.21 $11,858.91 $200.00 $11,658.91 5/21/2008 118.4 155.37 5.2 $18,395.06 $12,244.21 $200.00 $12,044.21 6/18/2008 128.33 152.1 5.1 $19,518.23 $12,991.82 $200.00 $12,791.82 7/25/2008 128.16 161.6 5.4 $20,710.87 $13,785.67 $200.00 $13,585.67 8/26/2008 110.46 131.71 4.4 $14,548.65 $9,683.95 $200.00 $9,483.95 2007 AVG Production: 2008 AVG Production (Jan-Aug) Monthly: 136.6 Monthly: 135.1 Daily: 4.6 Daily: 4.5 Projection Barrels Monthly Monthly Monthly Monthly Example Price per Daily WI Annual Value WI Gross Expense WI Net Month $40/barrel $40.00 135.1 4.5 $5,405.50 $3,600.06 $200.00 $3,400.06 $40,800.76 $45/barrel $45.00 135.1 4.5 $6,081.19 $4,050.07 $200.00 $3,850.07 $46,200.85 $50/barrel $50.00 135.1 4.5 $6,756.88 $4,500.08 $200.00 $4,300.08 $51,600.95 $55/barrel $55.00 135.1 4.5 $7,432.56 $4,950.09 $200.00 $4,750.09 $57,001.04
4.
Lease: Ragsdale #2 Monthly
Production 9% Date Price Barrels Daily Value WI Gross LOExpense WI Net 12/27/2005 54.02 183.03 6.1 $9,888.05 $8,652.04 $778.68 $7,873.36 1/8/2006 55.31 179.64 6.0 $9,936.70 $8,694.61 $782.51 $7,912.10 2/16/2006 49.97 156.64 5.2 $7,827.80 $- $- 2/22/2006 49.97 155.98 5.2 $7,794.82 $13,669.79 $1,230.28 $12,439.51 3/16/2006 50.9 147.68 4.9 $7,516.20 $6,576.68 $591.90 $5,984.78 4/9/2006 54.07 149.25 5.0 $8,069.95 $7,061.21 $635.51 $6,425.70 5/15/2006 56.07 151.31 5.0 $8,483.95 $- $- 5/30/2006 56.07 176.73 5.9 $9,909.25 $16,094.05 $1,448.46 $14,645.59 6/20/2006 55.63 175.7 5.9 $9,774.19 $8,552.42 $769.72 $7,782.70 7/27/2006 58.44 179.72 6.0 $10,502.84 $9,189.99 $827.10 $8,362.89 8/22/2006 58.07 146.85 4.9 $8,527.58 $7,563.25 $680.69 $6,882.56 9/8/2006 49.38 151.66 5.1 $7,488.97 $- $- 9/26/2006 49.38 139.47 4.6 $6,887.03 $12,579.00 $1,132.11 $11,446.89 10/27/2006 43.8 181.11 6.0 $7,932.62 $6,941.04 $624.69 $6,316.35 11/30/2006 42.03 174.84 5.8 $7,348.53 $6,429.96 $578.70 $5,851.26 12/29/2006 45.15 183.95 6.1 $8,305.34 $7,267.17 $654.05 $6,613.12 1/31/2007 39.52 180.4 6.0 $7,129.41 $6,238.23 $561.44 $5,676.79 2/1/2007 44.45 178.47 5.9 $7,932.99 $6,941.37 $624.72 $6,316.65 3/15/2007 46.51 140.98 4.7 $6,556.98 $5,737.36 $516.36 $5,221.00 3/15/2007 46.95 41.95 1.4 $1,969.55 $1,951.09 $175.60 $1,775.49 4/11/2007 49.23 183.91 6.1 $9,053.89 $- $- 4/26/2007 49.23 153.6 5.1 $7,561.73 $14,538.67 $1,308.48 $13,230.19 5/12/2007 48.03 159.43 5.3 $7,657.42 $6,700.24 $603.02 $6,097.22 6/12/2007 52.25 65.8 2.2 $3,438.05 $3,438.05 $309.42 $3,128.63 6/12/2007 52.25 93.6 3.1 $4,890.60 $- $- 6/25/2007 52.25 153.54 5.1 $8,022.47 $11,298.93 $1,016.90 $10,282.03 7/5/2007 59.69 162.29 5.4 $9,687.09 $- $- 7/23/2007 59.69 157.57 5.3 $9,405.35 $16,705.88 $1,503.53 $15,202.35 8/22/2007 57.79 148.15 4.9 $8,561.59 $7,491.39 $674.23 $6,817.16 9/13/2007 65.02 163.21 5.4 $10,611.91 $- $- 9/28/2007 65.02 153.59 5.1 $9,986.42 $18,023.54 $1,622.12 $16,401.42 10/27/2007 72.09 153.1 5.1 $11,036.98 $9,657.36 $869.16 $8,788.20 11/7/2007 80.36 156.44 5.2 $12,571.52 $11,000.08 $990.01 $10,010.07 12/1/2007 75.21 151.77 5.1 $11,414.62 $- $- 12/22/2007 75.21 156.12 5.2 $11,741.79 $20,261.86 $1,823.57 $18,438.29 1/15/2008 79.07 156.27 5.2 $12,356.27 $10,811.74 $973.06 $9,838.68 2/7/2008 81.63 153.46 5.1 $12,526.94 $- $- 2/29/2008 81.63 145.48 4.8 $11,875.53 $21,352.16 $1,921.69 $19,430.47 3/24/2008 90.61 155.08 5.2 $14,051.80 $12,295.33 $1,106.58 $11,188.75 4/17/2008 99.59 153.41 5.1 $15,277.84 $13,368.11 $1,203.13 $12,164.98 5/9/2008 111.09 155.13 5.2 $17,233.39 $- $- 5/9/2008 111.99 154.16 5.1 $17,264.38 $30,307.72 $2,727.69 $27,580.03 6/23/2008 120.3 153.61 5.1 $18,478.51 $16,168.70 $1,455.18 $14,713.52 7/18/2008 120.97 153.66 5.1 $18,588.45 $16,264.89 $1,463.84 $14,801.05 8/12/2008 104.12 151.82 5.1 $15,807.45 $- $- 8/12/2008 104.12 155.3 5.2 $16,169.79 $27,980.09 $2,518.21 $25,461.88 9/27/2008 92.31 154.88 5.2 $14,297.48 $12,510.30 $1,125.93 $11,384.37 2007 AVG Production 2008 AVG Production (Jan-Sept) Monthly: 229.5 Monthly: 204.7 Daily: 7.6 Daily: 6.8 Projection Barrels per Monthly Monthly Monthly Monthly Example Price Daily Month Value WI Gross Expense WI Net $40/barrel $40.00 204.7 6.8 $8,187.82 $7,164.34 $600.00 $6,564.34 $45/barrel $45.00 204.7 6.8 $9,211.30 $8,059.89 $600.00 $7,459.89 $50/barrel $50.00 204.7 6.8 $10,234.78 $8,955.43 $600.00 $8,355.43 $55/barrel $55.00 204.7 6.8 $11,258.26 $9,850.97 $600.00 $9,250.97
5.
WI Annual $78,772.13
$89,518.65 $100,265.17 $111,011.68
6.
Edwards Production Deal Structure
Example 1. Annual Combined Lease Valuation Ragsdale #2 Cole 6& 7 Current Daily Combined 2.5x Annual 3x 4x 4.5x 5x 6x Annual Before Annual Oil Price BOPD Annual Annual Annual Annual Annual Annual Tax Before Tax Multiple 2.5 3.0 4.0 4.5 5.0 6.0 40 $78,772.13 $40,800.76 11.3 $119,573 $298,932 $358,719 $478,292 $538,078 $597,864 $717,437 45 $89,518.65 $46,200.85 11.3 $135,720 $339,299 $407,159 $542,878 $610,738 $678,598 $814,317 50 $100,265.17 $51,600.95 11.3 $151,866 $379,665 $455,598 $607,464 $683,398 $759,331 $911,197 55 $111,011.68 $57,001.04 11.3 $168,013 $420,032 $504,038 $672,051 $756,057 $840,064 $1,008,076 2. Additional Earn Out For Seller over 3 Years AVG Oil Year 1 Total 3 Price - 12 Minimum Oil Bonus Barrel Daily Total Additional Year 1 Year 2 Year 3 Earn Mos Post- Price BOPD Additional Earn Out % Earn Out Year Earn Out Out Closing Value Earn Out $60.00 $60.00 0 11.3 $- 40% $65.00 $60.00 1,800 11.3 $20,390 40% $8,156 $8,156 $8,156 $24,468 $70.00 $60.00 3,600 11.3 $40,780 40% $16,312 $16,312 $16,312 $48,936 $75.00 $60.00 5,400 11.3 $61,170 40% $24,468 $24,468 $24,468 $73,404 $80.00 $60.00 7,200 11.3 $81,560 40% $32,624 $32,624 $32,624 $97,872 $85.00 $60.00 9,000 11.3 $101,950 40% $40,780 $40,780 $40,780 $122,340 $90.00 $60.00 10,800 11.3 $122,340 40% $48,936 $48,936 $48,936 $146,808 $95.00 $60.00 12,600 11.3 $142,730 40% $57,092 $57,092 $57,092 $171,276 $100.00 $60.00 14,400 11.3 $163,120 40% $65,248 $65,248 $65,248 $195,744 3. Example: 4x Annual Purchase Price @ $50 Current Oil Price with $70 / $80 / $90 Future Oil Prices AVG Oil Total 3 Current Price - 12 Oil Price 4x Annual Mos Post- Year Total Closing Earn Out $50.00 $607,464 $70.00 $48,936 $656,400 $50.00 $607,464 $80.00 $97,872 $705,336 $50.00 $607,464 $90.00 $146,808 $754,272 4. Example: 5x Annual Purchase Price @ $55 Current Oil Price with $70 / $80 / $90 Future Oil Prices AVG Oil Total 3 Current Price - 12 Oil Price 5x Annual Mos Post- Year Total Closing Earn Out $55.00 $840,064 $70.00 $48,936 $889,000 $55.00 $840,064 $80.00 $97,872 $937,936 $55.00 $840,064 $90.00 $146,808 $986,871
Descargar ahora