A B C D E F G H

1 DCA vs well
2 well End of YeaRate Cum Yr Prod income per year Total Income
3 A 1 62.6361 27587.51 27587.51 1048325.359313 1048325.359313
4 2 43.49536 46744.65 19157.14 727971.3329454 1776296.692259
5 3 30.20377 60047.63 13302.98 505513.1566572 2281809.848916
6 4 20.9739 69285.4 9237.768 351035.1850252 2632845.033941
7 5 14.56456 75700.23 6414.831 243763.5885493 2876608.622491
8 B 1 74.69382 32120.04 32120.04 1220561.578612 1220561.578612
9 2 54.27205 55458.26 23338.22 886852.2021441 2107413.780756
10 3 39.43372 72415.66 16957.4 644381.1129481 2751794.893705
11 4 28.65229 84736.79 12321.14 468203.1771702 3219998.070875
12 5 20.81857 93689.25 8952.458 340193.4207992 3560191.491674
13 C 1 82.16545 34757.11 34757.11 1320770.344216 1320770.344216
14 2 61.59819 60813.99 26056.88 990161.398704 2310931.74292
15 3 46.17922 80348.44 19534.45 742308.9106874 3053240.653608
16 4 34.61986 94993.11 14644.68 556497.6776586 3609738.331266
17 5 25.95398 105972 10978.89 417197.827994 4026936.15926
18 D 1 55.83014 25153.95 25153.95 955850.0256423 955850.0256423 1040000
19 2 37.15142 41892.31 16738.36 636057.6447169 1591907.670359 1081600
20 3 24.72192 53030.62 11138.32 423256.0721343 2015163.742493 1124864
21 4 16.45087 60442.47 7411.845 281650.1052798 2296813.847773 1169859
22 5 10.94701 65374.58 4932.113 187420.3042241 2484234.151997 1216653
23 E 1 93.69719 38886.1 38886.1 1477671.839203 1477671.839203
24 2 72.85613 69122.77 30236.67 1148993.366977 2626665.206181
25 3 56.65074 92633.9 23511.13 893422.8306532 3520088.036834
26 4 44.04992 110915.4 18281.55 694698.8357577 4214786.872591
27 5 34.2519 125130.6 14215.18 540177.0089647 4754963.881556
 Reserve Calculations (total well production before it becomes uneconomic. (thnsk you Brian) YEAR
Time (yr) 1 2 3 4 G E H C Q F B I A D M J K L O N P reserves
0 26711 99860 80748 31845 0 239165
1 14052 69287 53759 16190 320026 174287 139700 138829 132930 1 1059061
2 6716 48074 35791 7913 268801 135401 104190 104072 98967 118702 117107 104859 2 1150592
3 2464 33356 23828 3537 225753 105165 77679 78015 73657 86330 84987 75186 89897 75163 72342 3 1107360
4 0 23143 15864 1223 189577 81654 57888 58480 54796 62757 61648 53880 62310 50009 47689 52889 48146 46239 4 968193.6
5 0 16058 10562 0 159176 63372 43114 43836 40740 45592 44691 38582 43153 33270 31399 32180 28607 27159 41311 39695 36633 5 819127.8

Reserve Depletion (withdrawal) produced volume

Year/Well 1 2 3 4 G E H C Q F B I A D M J K L O N P Income costs Revenue
1 12659 30573 26989 15655 51225 38886 35511 34757 33963 1 280218 $ 10,648,286 6000000 $ 4,648,286
2 7336 21213 17968 8277 43048 30237 26510 26057 25310 32372 32120 29672 2 300120.7 $ 11,404,586 3000000 $ 8,404,586
3 4252 14718 11963 4376 36176 23511 19791 19534 18861 23573 23338 21306 27588 25154 24653 3 298794.7 $ 11,354,198 3000000 $ 8,354,198
4 2464 10212 7964 2314 30401 18282 14775 14645 14056 17166 16957 15299 19157 16738 16290 20709 19540 19080 4 276047.5 $ 10,489,805 3000000 $ 7,489,805
5 7086 5302 1223 25548 14215 11030 10979 10475 12500 12321 10985 13303 11138 10764 12636 11636 11247 18003 17581 16704 5 244675.6 $ 9,297,673 3000000 $ 6,297,673

4yr life 34 yr 28th yr 5th yr 34th(164) 23(153) 20(137) 20(145) 20(127) 18(147) 18(140) 15(167) 14(126) 13(170) 11(148) 11(109) 10(163) 10(106) 9(168) 9(131)

Income after 5 years or life of well

1 2 3 4 G E H C Q F B I A D M J K L O N P
$ 3,184,481 $ 3,068,409 $ 1,210,112 $ 12,160,975 $ 6,622,924 $ 5,308,612 $ 5,259,835 $ 5,051,335 $ 4,510,692 $ 4,450,052 $ 3,984,637 $ 3,416,094 $ 2,847,471 $ 2,749,008 $ 2,009,770 $ 1,829,559 $ 1,757,086 $ 1,569,836 $ 1,508,398 $ 1,392,042
Well 1st yr income 2 yr income 3 yr income 4 yr income 5 yr income
A $ 1,048,325 $ 1,776,297 $ 2,281,810 $ 2,632,845 $ 2,876,609
B $ 1,220,562 $ 2,107,414 $ 2,751,795 $ 3,219,998 $ 3,560,191
C $ 1,320,770 $ 2,310,932 $ 3,053,241 $ 3,609,738 $ 4,026,936
D $ 955,850 $ 1,591,908 $ 2,015,164 $ 2,296,814 $ 2,484,234
E $ 1,477,672 $ 2,626,665 $ 3,520,088 $ 4,214,787 $ 4,754,964
F $ 1,230,147 $ 2,125,923 $ 2,778,214 $ 3,253,203 $ 3,599,083
G $ 1,946,551 $ 3,582,369 $ 4,957,057 $ 6,112,300 $ 7,083,128
H $ 1,349,404 $ 2,356,792 $ 3,108,852 $ 3,670,297 $ 4,089,440
I $ 1,127,554 $ 1,937,182 $ 2,518,527 $ 2,935,955 $ 3,235,685
J $ 786,927 $ 1,267,076 $ 1,560,044 $ 1,738,800 $ 1,847,870
K $ 742,504 $ 1,184,679 $ 1,448,002 $ 1,604,815 $ 1,698,201
L $ 725,037 $ 1,152,412 $ 1,404,331 $ 1,552,825 $ 1,640,355
M $ 936,826 $ 1,555,855 $ 1,964,894 $ 2,235,175 $ 2,413,770
N $ 668,077 $ 1,041,848 $ 1,250,963 $ 1,367,958 $ 1,433,413
O $ 684,107 $ 1,071,092 $ 1,290,002 $ 1,413,835 $ 1,483,884
P $ 634,749 $ 981,311 $ 1,170,527 $ 1,273,835 $ 1,330,240
Q $ 1,290,585 $ 2,252,353 $ 2,969,082 $ 3,503,201 $ 3,901,238
Well 1st yr income 2 yr income
Q $ 1,290,585 $ 2,252,353
P $ 634,749 $ 981,311
O $ 684,107 $ 1,071,092
N $ 668,077 $ 1,041,848
M $ 936,826 $ 1,555,855
L $ 725,037 $ 1,152,412
K $ 742,504 $ 1,184,679
J $ 786,927 $ 1,267,076
I $ 1,127,554 $ 1,937,182
H $ 1,349,404 $ 2,356,792
G $ 1,946,551 $ 3,582,369
F $ 1,230,147 $ 2,125,923
E $ 1,477,672 $ 2,626,665
D $ 955,850 $ 1,591,908
C $ 1,320,770 $ 2,310,932
B $ 1,220,562 $ 2,107,414
A $ 1,048,325 $ 1,776,297
3 yr income 4 yr income 5 yr income
$ 2,969,082 $ 3,503,201 $ 3,901,238
$ 1,170,527 $ 1,273,835 $ 1,330,240
$ 1,290,002 $ 1,413,835 $ 1,483,884
$ 1,250,963 $ 1,367,958 $ 1,433,413
$ 1,964,894 $ 2,235,175 $ 2,413,770
$ 1,404,331 $ 1,552,825 $ 1,640,355
$ 1,448,002 $ 1,604,815 $ 1,698,201
$ 1,560,044 $ 1,738,800 $ 1,847,870
$ 2,518,527 $ 2,935,955 $ 3,235,685
$ 3,108,852 $ 3,670,297 $ 4,089,440
$ 4,957,057 $ 6,112,300 $ 7,083,128
$ 2,778,214 $ 3,253,203 $ 3,599,083
$ 3,520,088 $ 4,214,787 $ 4,754,964
$ 2,015,164 $ 2,296,814 $ 2,484,234
$ 3,053,241 $ 3,609,738 $ 4,026,936
$ 2,751,795 $ 3,219,998 $ 3,560,191
$ 2,281,810 $ 2,632,845 $ 2,876,609
 A B C D E F G H I J K
1 Well 1st yr income 2 yr income 3 yr income 4 yr income 5 yr income Q G
2 G $ 1,946,551 $ 3,582,369 $ 4,957,057 $ 6,112,300 $ 7,083,128 P E
3 E $ 1,477,672 $ 2,626,665 $ 3,520,088 $ 4,214,787 $ 4,754,964 O H
4 H $ 1,349,404 $ 2,356,792 $ 3,108,852 $ 3,670,297 $ 4,089,440 N C
5 C $ 1,320,770 $ 2,310,932 $ 3,053,241 $ 3,609,738 $ 4,026,936 M Q
6 Q $ 1,290,585 $ 2,252,353 $ 2,969,082 $ 3,503,201 $ 3,901,238 L F
7 F $ 1,230,147 $ 2,125,923 $ 2,778,214 $ 3,253,203 $ 3,599,083 K B
8 B $ 1,220,562 $ 2,107,414 $ 2,751,795 $ 3,219,998 $ 3,560,191 J I
9 I $ 1,127,554 $ 1,937,182 $ 2,518,527 $ 2,935,955 $ 3,235,685 I A
10 A $ 1,048,325 $ 1,776,297 $ 2,281,810 $ 2,632,845 $ 2,876,609 H D
11 D $ 955,850 $ 1,591,908 $ 2,015,164 $ 2,296,814 $ 2,484,234 G M
12 M $ 936,826 $ 1,555,855 $ 1,964,894 $ 2,235,175 $ 2,413,770 F J
13 J $ 786,927 $ 1,267,076 $ 1,560,044 $ 1,738,800 $ 1,847,870 E K
14 K $ 742,504 $ 1,184,679 $ 1,448,002 $ 1,604,815 $ 1,698,201 D L
15 L $ 725,037 $ 1,152,412 $ 1,404,331 $ 1,552,825 $ 1,640,355 C O
16 O $ 684,107 $ 1,071,092 $ 1,290,002 $ 1,413,835 $ 1,483,884 B N
17 N $ 668,077 $ 1,041,848 $ 1,250,963 $ 1,367,958 $ 1,433,413 A P
18 P $ 634,749 $ 981,311 $ 1,170,527 $ 1,273,835 $ 1,330,240
19 5th yr
20 SORTED 1ST YEAR
 A B C D E F G H I J K L M
1 Proposed wX Coord. Y Coord. OOIP (cu ft
2 Well OOIP IP 10month TEST EQN 5 7 6 6.620423
3 1 2.822688 45 43 46.39597 43.26055 6 7 7 7.276262
4 2 5.430015 100 97 89.78711 87.04018 7 6 6 5.457196
5 3 5.903251 90 87 97.6627 94.98629 8 8 8 6.774451
6 4 3.624192 58 55 59.7346 56.71861 9 6 7 8.656243
7 Predicted IP 10 6 8 11.50559
8 a 5.457197 90.2 87.5 11 7 8 9.22078
9 B 6.209914 102.8 100.1 12 8 9 7.05672
10 C 6.620423 109.6 107.0 13 7 9 8.764446
11 D 5.073869 83.9 81.1 14 6 9 10.58682
12 E 7.276262 120.5 118.0 15 6 10 9.31487
13 F 6.251731 103.5 100.8 16 7 10 10.03622
14 G 9.220781 152.9 150.7 17 5 10 10.23224
15 H 6.774451 112.2 109.6 18 5 9 8.781696
16 I 5.776056 95.5 92.9 19 5 8 9.555147
17 J 4.356 71.9 69.0 20 5 7 8.135265
18 K 4.15876 68.6 65.7 21 6 11 9.587556
19 L 4.081746 67.3 64.4 22
20 M 4.992325 82.5 79.7 23
21 N 3.850704 63.5 60.5 24
22 O 3.9204 64.7 61.7 A 6 6 5.457197
23 P 3.7026 61.0 58.0 B 5 5 6.209914 2.822688
24 Q 6.488698 107.4 104.8 C 7 6 6.620423 5.430015
25 R D 8 6 5.073869 5.903251
26 S E 7 7 7.276262 3.624192
27 T F 9 8 6.251731
28 G 7 8 9.220781
29 5 6.620423 118 H 8 8 6.774451
30 6 7.276262 129 I 9 7 5.776056
31 7 5.457196 97 J 10 7 4.356 meaningless
32 8 6.774451 121 K 7 5 4.15876 ooip
 A B C D E F G H I J K L M
33 9 8.656243 154 L 5 4 4.08175 0
34 10 11.50559 205 M 6 4 4.992325 2.822688
35 11 9.22078 164 N 7 4 3.850704 5.430015
36 12 7.05672 126 O 9 6 3.9204 5.903251
37 13 8.764446 156 P 9 5 3.7026 3.624192
38 14 10.58682 188 Q 5 6 6.488698
39 15 9.31487 166 R
40 16 10.03622 179 S
41 17 10.23224 182 T
42 18 8.781696 156
43 19 9.555147 170
44 20 8.135265 145 OOIP
45 21 9.587556 171 0
46 2.822688
47 5.430015
48 5.903251
49 3.624192
50
51
52
53
54
55
56
 N O P Q R S T U V
1
2
3
OOIP vs IP
4 120
100
5 100 90
6 f(x) = 17.0440709476x - 2.5115174709
80 R² = 0.9176718821
7
58
IP BOPD

8 60
45
9
40
10
11 20
12
0
13 2.5 3 3.5 4 4.5 5 5.5 6 6.5
14 OOIP mil cu ft
15
16
17
OOIP vs 1 month production
18 120
BOPD Production after one month

19 97
100 87
20 f(x) = 16.7906729308x - 4.1351540371
21 80 R² = 0.9157786612
22 60 55
23 43 43
40
24 97
25 87 20
26 55
0
27 2.5 3 3.5 4 4.5 5 5.5 6 6.5
28 OOIP mmillions cu ft
29
30
meaningless
31 OOIP (with 0,0 vs IP
32 IP 120

100
f(x) = 16.6419362947x - 0.5792114085
80 R² = 0.973364791
(BOPD)

60
 OOIP (with 0,0 vs IP
N O 120 P Q R S T U V
33 0 100
34 45 f(x) = 16.6419362947x - 0.5792114085
80 R² = 0.973364791
100

IP (BOPD)
35
60
36 90
37 58 40
38 20
39 0
40 0 1 2 3 4 5 6 7

41 OOIP (cu ft.

42
43 OOIP (with 0,0) vs 1 month proeduction
44 1 mo prod 120
45 0
100
46 43
First Motn Prod (BOPD)

f(x) = 16.1285677483x - 0.953657867

47 97 80 R² = 0.9714245727
48 87
60
49 55
50 40
51
20
52
53 0
0 1 2 3 4 5 6 7
54
OOIP (million cu ft)
55
56
 A B C D E F G H I J K L M N O P Q R S T U V W X Y Z AA
1
2
3 0 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24
4 0 0
5 1 1
6 2 2
7 3 3
8 4 4
9 5 Well 2 Well 4 5
10 6 Well 1 6
11 7 Well 3 7
12 8 8
13 9 9
14 10 10
15 11 11
16 12 12
17 13 13
18 14 14
19 15 15
20 16 16
21 17 17
22 18 18
23 19 19
24 0 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24
 A B C D E F G H I J K L M N
1

2
3 0 1 2 3 4 5 6 7 8 9 10 11 12
4 0
5 1
6 2
7 3
8 4 4 3 5
9 5 2 Well 2 4 Well 4 5
10 6 1 3 1 3 5 Well 1
11 7 1 Well 3 2 4
12 8 1 1 2
13 9
14 10
15 11
16 12
17 13
18 14
19 15
20 16
21 17
22 18
23 19
24 0 1 2 3 4 5 6 7 8 9 10 11 12
25
26 MAP OF PROPOSED DRILLING LOCATIONS BY YEAR
27
28 1st year sites 2nd yr sites 3rd yr sites
29
30 4th yr sites 5th yr sites
 O P Q R S T U V W X Y Z AA
1

2
3 13 14 15 16 17 18 19 20 21 22 23 24
4 0
5 1
6 2
7 3
8 4
9 5
10 6
11 7
12 8
13 9
14 10
15 11
16 12
17 13
18 14
19 15
20 16
21 17
22 18
23 19
24 13 14 15 16 17 18 19 20 21 22 23 24
25
26
27
28
29
30
Top of A - Structure Map (feet subsea)

0 1 2 3 4 5 6 7 8 9 10 11 12 13 14
0 4925 4875 4880 4925 5000 4925 4900 4800 4700 4600 4700 4400 4200 4300 4000
1 4850 4875 4900 5100 5050 5000 5000 4900 4800 4700 4800 4600 4400 4400 4400
2 4850 4850 5150 5125 5100 5050 5025 5000 4950 4800 4800 4800 4800 4800 4800
3 4850 4875 5150 5175 5125 5100 5050 5000 5050 5000 4900 4850 4825 4825 4825
4 4900 5150 5175 5300 5200 5125 5100 5050 5100 5050 5000 4900 4850 4825 4850
5 4750 4800 5150 5200 5300 5275 5125 5100 5150 5100 5150 5200 5050 5000 4975
6 4700 4700 4900 5150 5200 5250 5225 5200 5200 5250 5350 5400 5250 5100 4975
7 4600 4600 4750 4800 5000 5150 5200 5300 5350 5300 5350 5500 5350 5200 5000
8 4550 4575 4600 4725 5050 5175 5200 5300 5325 5300 5250 5400 5300 5100 5050
9 4500 4575 4600 4725 4800 5000 5150 5200 5200 5200 5200 5150 5200 5200 5100
10 4500 4600 4650 4750 4800 4850 5000 5150 5175 5150 5150 5100 5150 5100 5050
11 4600 4575 4600 4650 4725 4800 4925 5000 5000 5000 5000 5025 5000 5000 4900
12 4500 4525 4575 4600 4650 4725 4800 4800 4900 4800 4900 4900 4775 4800 4750
13 4450 4525 4550 4575 4600 4700 4725 4725 4725 4725 4800 4825 4750 4725 4700
14 4400 4500 4525 4500 4575 4600 4650 4625 4600 4625 4725 4650 4725 4700 4650
15 4000 4400 4400 4475 4525 4575 4600 4650 4650 4400 4600 4600 4650 4650 4600
16 3900 4000 4000 4400 4400 4500 4400 4400 4400 4200 4400 4400 4400 4500 4400
17 3800 3900 3900 4000 4000 4400 4000 4000 4000 4100 4000 4200 4200 4200 4325
18 3700 3800 3800 3900 3900 4000 3900 3900 3900 4000 3950 4000 3950 4000 4200
19 3600 3700 3700 3800 3800 3900 3800 3900 3900 3900 3900 3900 3900 3950 3900
0 1 2 3 4 5 6 7 8 9 10 11 12 13 14
 15 16 17 18 19 20 21 22 23 24
3950 3900 3900 3900 3800 3700 3700 3600 3550 3500 0
4000 4000 4000 4000 3900 3800 3800 3700 3600 3550 1
4800 4400 4400 4225 3950 4000 3900 3800 3700 3600 2
4825 4800 4725 4400 4400 4150 3950 3900 3800 3700 3
4850 4850 4850 4800 4800 4400 4200 4000 3800 3700 4
4875 4875 4875 4850 4825 4400 4100 3950 3900 3800 5
4925 4900 4900 4875 4850 4400 4400 4225 4000 3900 6
5000 5000 4925 4825 4650 4600 4450 4300 4100 3900 7
5100 5175 5100 5000 4850 4400 4350 4200 4000 3900 8
5150 5200 5000 4800 4650 4400 4375 4200 4000 3900 9
5200 4850 4700 4600 4400 4375 4300 4000 3900 3800 10
4800 4600 4650 4550 4375 4275 4200 3900 3800 3700 11
4600 4700 4600 4400 4375 4200 4000 3900 3800 3700 12
4600 4400 4375 4375 4275 4200 3900 3800 3700 3600 13
4500 4400 4350 4275 4200 4000 3800 3700 3600 3500 14
4400 4375 4325 4200 3950 3900 3800 3700 3600 3550 15
4400 4200 4200 4000 3900 3800 3700 3600 3550 3500 16
4200 4000 3900 3800 3800 3700 3600 3550 3500 3400 17
4000 3900 3800 3700 3700 3600 3550 3500 3400 3300 18
3800 3800 3700 3600 3600 3550 3500 3400 3300 3225 19
15 16 17 18 19 20 21 22 23 24
Vertical Thickness of A Data (feet)

0 1 2 3 4 5 6 7 8 9 10 11 12 13 14
0 18 18 19 20 20 20 20 20 20 19 19 18 17 17 17
1 18 19 20 22 22 22 22 22 22 20 20 19 18 18 18
2 19 20 22 25 25 25 25 23 23 22 22 20 19 19 18
3 20 22 25 26 26 26 26 25 24 23 23 22 20 20 19
4 20 25 26 26 27 28 27 26 25 24 23 23 22 22 20
5 20 25 26 28 28 29 28 26 25 24 24 24 23 23 22
6 20 25 27 28 29 30 29 28 26 25 25 25 24 23 22
7 20 25 27 28 29 29 28 27 26 26 25 24 24 23 22
8 20 22 25 27 28 28 27 27 26 25 25 24 23 23 22
9 19 20 22 25 27 27 25 25 25 24 24 23 23 22 20
10 19 19 20 22 25 25 24 24 24 23 23 22 22 20 19
11 18 19 19 20 22 23 23 23 23 22 22 20 20 19 19
12 17 18 19 19 20 22 22 22 22 20 20 19 19 19 18
13 16 17 18 19 19 20 20 20 20 19 19 19 19 18 19
14 15 16 17 18 19 19 19 19 19 18 18 18 18 19 19
15 15 15 17 17 18 18 18 18 18 17 17 17 19 19 17
16 15 15 16 17 17 17 17 17 17 16 16 16 17 17 16
17 15 15 15 16 16 16 16 16 16 16 16 16 16 16 16
18 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15
19 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15
0 1 2 3 4 5 6 7 8 9 10 11 12 13 14
15 16 17 18 19 20 21 22 23 24
17 17 17 16 16 16 16 16 16 15 0
18 18 18 17 16 16 16 15 15 15 1
18 18 18 18 17 16 16 15 15 15 2
19 19 18 18 18 17 16 15 15 15 3
19 19 19 18 18 17 16 15 15 15 4
20 19 19 18 18 17 16 15 15 15 5
20 19 19 18 17 16 15 15 15 15 6
20 19 18 17 17 16 15 15 15 15 7
20 19 18 17 16 15 15 15 15 15 8
19 19 18 17 16 15 15 15 15 15 9
19 18 18 17 16 15 15 15 15 15 10
18 18 18 17 16 15 15 15 15 15 11
18 18 17 16 16 15 15 15 15 15 12
19 17 16 16 15 15 15 15 15 15 13
19 17 16 15 15 15 15 15 15 15 14
17 16 16 15 15 15 15 15 15 14 15
16 16 15 15 15 15 15 15 15 14 16
16 15 15 15 15 15 15 15 15 14 17
15 15 15 15 15 15 15 15 15 14 18
15 15 15 15 15 15 15 15 15 14 19
15 16 17 18 19 20 21 22 23 24
Porosity of A Data (%)

0 1 2 3 4 5 6 7 8 9 10 11 12 13 14
0 23 18 17 12 16 15 14 13 12 12 12 11 11 9 11
1 23 17 19 15 12 16 15 9 13 9 9 8 12 11 11
2 21 20 20 13 16 18 17 15 14 10 9 10 13 12 12
3 22 21 21 22 17 19 17 14 15 11 8 9 14 13 13
4 24 22 21 23 22 21 17 16 17 11 12 11 13 14 14
5 21 23 19 21 19 18 23 20 18 15 14 11 12 17 18
6 19 23 27 19 23 23 24 22 23 20 15 13 22 20 15
7 28 24 26 25 31 33 27 24 25 22 22 23 21 18 17
8 31 25 24 21 30 31 30 25 24 25 24 21 24 19 19
9 27 26 28 27 29 33 32 24 22 24 27 23 22 24 28
10 26 31 22 25 24 31 23 25 26 26 25 30 30 30 32
11 29 30 33 28 27 26 24 29 23 21 24 25 27 31 33
12 28 25 23 26 25 23 32 24 24 25 22 27 23 29 26
13 24 26 24 25 21 26 31 26 25 17 21 22 22 22 24
14 25 23 24 23 19 23 25 28 25 23 19 22 22 23 24
15 21 24 24 27 31 25 25 23 27 25 19 21 22 22 26
16 20 22 25 25 25 27 22 14 24 24 23 22 22 23 24
17 19 19 21 27 26 24 17 15 14 23 22 21 17 24 22
18 20 20 17 22 27 23 19 18 14 19 21 21 22 20 18
19 19 18 20 20 22 22 22 24 23 18 16 23 17 17 21
0 1 2 3 4 5 6 7 8 9 10 11 12 13 14
15 16 17 18 19 20 21 22 23 24
5 7 8 9 11 8 9 7 8 2 0
11 10 7 8 13 9 11 6 9 5 1
11 9 4 7 12 16 13 9 5 6 2
14 13 11 10 11 15 18 9 5 5 3
15 11 9 8 12 13 7 6 5 9 4
11 12 4 7 11 11 9 5 7 2 5
11 8 7 9 12 13 10 4 5 6 6
15 13 11 15 13 12 8 4 3 4 7
18 15 18 14 15 17 8 4 6 7 8
24 19 18 11 13 13 11 8 3 3 9
27 21 17 14 15 12 13 11 6 7 10
24 18 15 14 16 17 15 11 9 7 11
17 23 22 15 19 22 16 13 10 9 12
19 26 20 22 21 23 19 15 11 8 13
23 25 27 23 18 17 18 16 11 12 14
24 23 26 20 18 19 15 16 13 11 15
22 23 24 20 18 23 17 19 17 16 16
20 19 18 19 15 21 22 21 16 15 17
18 17 13 17 16 16 21 20 15 21 18
15 14 15 16 15 17 11 13 14 19 19
15 16 17 18 19 20 21 22 23 24
Average Oil Saturation of A - Data (%)

0 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24
0 40 50 52 50 43 47 49 46 43 41 41 37 35 40 33 37 30 25 21 26 24 21 20 28 24 0
1 50 50 54 51 50 40 44 43 42 44 47 32 36 39 38 35 36 30 21 22 28 20 24 24 24 1
2 45 50 58 50 60 50 41 44 43 50 49 32 36 37 31 32 31 30 30 30 26 22 29 23 23 2
3 48 50 55 50 53 58 50 48 44 45 42 38 36 38 36 33 30 36 39 36 30 30 30 30 20 3
4 50 50 53 60 60 53 52 50 50 40 40.5 40 35 34 39 33 33 34 34 32.4 39 30 25 25 23 4
5 50 54 55 60 70 60 59 56 50 45 50 44 40 31 35 37 31 34 34 35 37 35 30 30 28 5
6 50 54 60 74 70 72 60 55 60 50 40 49 40 40 31 35 36 39 31 37 33 38 30 30 27 6
7 50 57 60 68 61 69 70 60 51 50 50 42 41 45 40 40 40 37 36 30 37 35 33 30 30 7
8 50 51 60 72 60 70 62.1 60 52 50 45 43 50 44 46 46 42 40 40 33 39 39 30 36 30 8
9 50 55 60 72 75 60 72 60 53 53 50 50 42 44 47 43 43 50 44 40 40 34 33 38 34 9
10 42 53 56 60 74 71 66 68 60 50 54 60 50 43 43 48 47 43 48 50 47 40 37 35 39 10
11 40 50 50 54 60 60 66 67 66 60 57 52 51 50 50 50 40 49 48 42 46 41 40 40 31 11
12 41 46 50 58 60 51 60 63 64 61 60 58 54 54 51 59 50 50 47 41 44 46 44 48 40 12
13 47 46 42 43 50 60 52 60 68 74 71 60 53 57 53 53 55 53 50 48 47 41 46 47 40 13
14 40 42 42 43 48 50 50 58 60 73 62 74 60 55 60 59 59 60 51 50 45 44 43 40 41 14
15 35 40 40 49 50 44 45.9 50 60 65 74 63 70 60 59.4 60 51 52 53 51 50 50 43 44 43 15
16 40 38 40 40 48 48 50 50 54 60 71 64 65 68 70 70 60 57 55 58 50 56 50 42 42 16
17 36 38 35 40 40 41 46 42 50 60 64 62 69 60 68 61 60 58 54 59 58 53 50 50 44 17
18 38 36 39 38 37 40 43 41 50 60 60 67 71 65 60 62 60 52 60 60 53 50 55 58 50 18
19 39 37 40 38 37 38 40 47 43 50 52 60 60 60 60 60 51 53 54 51 57 56 60 57 50 19
0 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24
 A B C D E F G H I J K L M N O P Q R S T U V W X Y Z AA AB
1 ANNUAL DECLINE CURVE ESTIMATION
2 0
3 0 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24
4 0 0
5 1 1
6 2 2
7 3 3
8 4 Well 4 4
9 5 0.36551 0.637318 5
10 6 WELL 2 0.545548 6
11 7 0.46819 WELL 1 7
12 8 Well 3 8
13 9 9
14 10 10
15 11 11
16 12 12
17 13 13
18 14 14
19 15 15
20 16 16
21 17 17
22 18 18
23 19 19
24 0 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24
Oil in Place by Cell Cell dimesions: Cell X 1320 Cell Y 1320 feet

0 1 2 3 4 5 6 7 8 9 10 11 12 13
0 31363200 31363200 33105600 34848000 34848000 34848000 34848000 34848000 34848000 33105600 33105600 31363200 29620800 29620800
1 31363200 33105600 34848000 38332800 38332800 38332800 38332800 38332800 38332800 34848000 34848000 33105600 31363200 31363200
2 33105600 34848000 38332800 43560000 43560000 43560000 43560000 40075200 40075200 38332800 38332800 34848000 33105600 33105600
3 34848000 38332800 43560000 45302400 45302400 45302400 45302400 43560000 41817600 40075200 40075200 38332800 34848000 34848000
4 34848000 43560000 45302400 45302400 47044800 48787200 47044800 45302400 43560000 41817600 40075200 40075200 38332800 38332800
5 34848000 43560000 45302400 48787200 48787200 50529600 48787200 45302400 43560000 41817600 41817600 41817600 40075200 40075200
6 34848000 43560000 47044800 48787200 50529600 52272000 50529600 48787200 45302400 43560000 43560000 43560000 41817600 40075200
7 34848000 43560000 47044800 48787200 50529600 50529600 48787200 47044800 45302400 45302400 43560000 41817600 41817600 40075200
8 34848000 38332800 43560000 47044800 48787200 48787200 47044800 47044800 45302400 43560000 43560000 41817600 40075200 40075200
9 33105600 34848000 38332800 43560000 47044800 47044800 43560000 43560000 43560000 41817600 41817600 40075200 40075200 38332800
10 33105600 33105600 34848000 38332800 43560000 43560000 41817600 41817600 41817600 40075200 40075200 38332800 38332800 34848000
11 31363200 33105600 33105600 34848000 38332800 40075200 40075200 40075200 40075200 38332800 38332800 34848000 34848000 33105600
12 29620800 31363200 33105600 33105600 34848000 38332800 38332800 38332800 38332800 34848000 34848000 33105600 33105600 33105600
13 27878400 29620800 31363200 33105600 33105600 34848000 34848000 34848000 34848000 33105600 33105600 33105600 33105600 31363200
14 26136000 27878400 29620800 31363200 33105600 33105600 33105600 33105600 33105600 31363200 31363200 31363200 31363200 33105600
15 26136000 26136000 29620800 29620800 31363200 31363200 31363200 31363200 31363200 29620800 29620800 29620800 33105600 33105600
16 26136000 26136000 27878400 29620800 29620800 29620800 29620800 29620800 29620800 27878400 27878400 27878400 29620800 29620800
17 26136000 26136000 26136000 27878400 27878400 27878400 27878400 27878400 27878400 27878400 27878400 27878400 27878400 27878400
18 26136000 26136000 26136000 26136000 26136000 26136000 26136000 26136000 26136000 26136000 26136000 26136000 26136000 26136000
19 26136000 26136000 26136000 26136000 26136000 26136000 26136000 26136000 26136000 26136000 26136000 26136000 26136000 26136000
0 1 2 3 4 5 6 7 8 9 10 11 12 13
 14 15 16 17 18 19 20 21 22 23 24
29620800 29620800 29620800 29620800 27878400 27878400 27878400 27878400 27878400 27878400 26136000 0
31363200 31363200 31363200 31363200 29620800 27878400 27878400 27878400 26136000 26136000 26136000 1
31363200 31363200 31363200 31363200 31363200 29620800 27878400 27878400 26136000 26136000 26136000 2
33105600 33105600 33105600 31363200 31363200 31363200 29620800 27878400 26136000 26136000 26136000 3
34848000 33105600 33105600 33105600 31363200 31363200 29620800 27878400 26136000 26136000 26136000 4
38332800 34848000 33105600 33105600 31363200 31363200 29620800 27878400 26136000 26136000 26136000 5
38332800 34848000 33105600 33105600 31363200 29620800 27878400 26136000 26136000 26136000 26136000 6
38332800 34848000 33105600 31363200 29620800 29620800 27878400 26136000 26136000 26136000 26136000 7
38332800 34848000 33105600 31363200 29620800 27878400 26136000 26136000 26136000 26136000 26136000 8
34848000 33105600 33105600 31363200 29620800 27878400 26136000 26136000 26136000 26136000 26136000 9
33105600 33105600 31363200 31363200 29620800 27878400 26136000 26136000 26136000 26136000 26136000 10
33105600 31363200 31363200 31363200 29620800 27878400 26136000 26136000 26136000 26136000 26136000 11
31363200 31363200 31363200 29620800 27878400 27878400 26136000 26136000 26136000 26136000 26136000 12
33105600 33105600 29620800 27878400 27878400 26136000 26136000 26136000 26136000 26136000 26136000 13
33105600 33105600 29620800 27878400 26136000 26136000 26136000 26136000 26136000 26136000 26136000 14
29620800 29620800 27878400 27878400 26136000 26136000 26136000 26136000 26136000 26136000 24393600 15
27878400 27878400 27878400 26136000 26136000 26136000 26136000 26136000 26136000 26136000 24393600 16
27878400 27878400 26136000 26136000 26136000 26136000 26136000 26136000 26136000 26136000 24393600 17
26136000 26136000 26136000 26136000 26136000 26136000 26136000 26136000 26136000 26136000 24393600 18
26136000 26136000 26136000 26136000 26136000 26136000 26136000 26136000 26136000 26136000 24393600 19
14 15 16 17 18 19 20 21 22 23 24
Reservoir Flag OOWC: 5000 1 = Reservoir for given OOWC;

0 1 2 3 4 5 6 7 8 9 10 11 12 13 14
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
1 0 0 0 1 1 0 0 0 0 0 0 0 0 0 0
2 0 0 1 1 1 1 0 0 0 0 0 0 0 0 0
3 0 0 1 1 1 1 1 0 1 0 0 0 0 0 0
4 0 1 1 1 1 1 1 1 1 1 0 0 0 0 0
5 0 0 1 1 1 1 1 1 1 1 1 1 1 0 0
6 0 0 0 1 1 1 1 1 1 1 1 1 1 1 0
7 0 0 0 0 0 1 1 1 1 1 1 1 1 1 0
8 0 0 0 0 1 1 1 1 1 1 1 1 1 1 1
9 0 0 0 0 0 0 1 1 1 1 1 1 1 1 1
10 0 0 0 0 0 0 0 1 1 1 1 1 1 1 1
11 0 0 0 0 0 0 0 0 0 0 0 1 0 0 0
12 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
13 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
14 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
15 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
16 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
17 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
18 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
19 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 1 2 3 4 5 6 7 8 9 10 11 12 13 14
15 16 17 18 19 20 21 22 23 24
0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 1
0 0 0 0 0 0 0 0 0 0 2
0 0 0 0 0 0 0 0 0 0 3
0 0 0 0 0 0 0 0 0 0 4
0 0 0 0 0 0 0 0 0 0 5
0 0 0 0 0 0 0 0 0 0 6
0 0 0 0 0 0 0 0 0 0 7
1 1 1 0 0 0 0 0 0 0 8
1 1 0 0 0 0 0 0 0 0 9
1 0 0 0 0 0 0 0 0 0 10
0 0 0 0 0 0 0 0 0 0 11
0 0 0 0 0 0 0 0 0 0 12
0 0 0 0 0 0 0 0 0 0 13
0 0 0 0 0 0 0 0 0 0 14
0 0 0 0 0 0 0 0 0 0 15
0 0 0 0 0 0 0 0 0 0 16
0 0 0 0 0 0 0 0 0 0 17
0 0 0 0 0 0 0 0 0 0 18
0 0 0 0 0 0 0 0 0 0 19
15 16 17 18 19 20 21 22 23 24
 0 1 2 3 4 5 6 7 8 9 10 11 12 13 14
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
1 0 0 0 38332800 38332800 0 0 0 0 0 0 0 0 0 0
2 0 0 38332800 43560000 43560000 43560000 0 0 0 0 0 0 0 0 0
3 0 0 43560000 45302400 45302400 45302400 45302400 0 41817600 0 0 0 0 0 0
4 0 43560000 45302400 45302400 47044800 48787200 47044800 45302400 43560000 41817600 0 0 0 0 0
5 0 0 45302400 48787200 48787200 50529600 48787200 45302400 43560000 41817600 41817600 41817600 40075200 0 0
6 0 0 0 48787200 50529600 52272000 50529600 48787200 45302400 43560000 43560000 43560000 41817600 40075200 0
7 0 0 0 0 0 50529600 48787200 47044800 45302400 45302400 43560000 41817600 41817600 40075200 0
8 0 0 0 0 48787200 48787200 47044800 47044800 45302400 43560000 43560000 41817600 40075200 40075200 38332800
9 0 0 0 0 0 0 43560000 43560000 43560000 41817600 41817600 40075200 40075200 38332800 34848000
10 0 0 0 0 0 0 0 41817600 41817600 40075200 40075200 38332800 38332800 34848000 33105600
11 0 0 0 0 0 0 0 0 0 0 0 34848000 0 0 0
12 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
13 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
14 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
15 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
16 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
17 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
18 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
19 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 1 2 3 4 5 6 7 8 9 10 11 12 13 14

0 43560000 1.72E+08 2.7E+08 3.22E+08 3.4E+08 3.31E+08 3.19E+08 3.5E+08 2.98E+08 2.54E+08 2.82E+08 2.42E+08 1.93E+08 1.06E+08
 15 16 17 18 19 20 21 22 23 24
0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 1
0 0 0 0 0 0 0 0 0 0 2
0 0 0 0 0 0 0 0 0 0 3
0 0 0 0 0 0 0 0 0 0 4
0 0 0 0 0 0 0 0 0 0 5
0 0 0 0 0 0 0 0 0 0 6
0 0 0 0 0 0 0 0 0 0 7
34848000 33105600 31363200 0 0 0 0 0 0 0 8
33105600 33105600 0 0 0 0 0 0 0 0 9
33105600 0 0 0 0 0 0 0 0 0 10
0 0 0 0 0 0 0 0 0 0 11
0 0 0 0 0 0 0 0 0 0 12
0 0 0 0 0 0 0 0 0 0 13
0 0 0 0 0 0 0 0 0 0 14
0 0 0 0 0 0 0 0 0 0 15
0 0 0 0 0 0 0 0 0 0 16
0 0 0 0 0 0 0 0 0 0 17
0 0 0 0 0 0 0 0 0 0 18
0 0 0 0 0 0 0 0 0 0 19
15 16 17 18 19 20 21 22 23 24

1.01E+08 66211200 31363200 0 0 0 0 0 0 0 3,723,508,800.00 BV (reservoir)

X,Y Well Data OOIP (ft3) OOIP (bbls)

10,6 1 2613600 465503

6,5 2 6620423 1179150
8,7 3 5776056 1028762
8,5 4 3920400 698255
 A B C D E F G H I J K L M N O P Q R S T U V W X Y Z AA AB AC
1 Reservoir Defined by OOWC = Err:509 (Note: This value set on the reservoir flag spreadsheet)
2 0 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24
3 - - 0 0 0 0 0 0 0 0 1 1 1 2 3 4 5 7 8 10 13.03 16.00 19.45 23.43 27.98 0
4 - - - - - - - - - - - - - - - - - - - - - - - - - 1
5 0 - - - 2,932,459.20 2,299,968.00 - - - - - - - - - - - - - - - - - - - 2
6 0 - - 4,446,604.80 2,831,400.00 4,181,760.00 3,920,400.00 - - - - - - - - - - - - - - - - - - 3
7 0 - - 5,031,180.00 4,983,264.00 4,081,746.24 4,992,324.48 3,850,704.00 - 2,759,961.60 - - - - - - - - - - - - - - - 4
8 0 - 4,791,600.00 5,042,157.12 6,251,731.20 6,209,913.60 5,430,015.36 4,158,760.32 3,624,192.00 3,702,600.00 1,839,974.40 - - - - - - - - - - - - - - 5
9 0 - - 4,734,100.80 6,147,187.20 6,488,697.60 5,457,196.80 6,620,423.04 5,073,868.80 3,920,400.00 2,822,688.00 2,927,232.00 2,023,971.84 1,923,609.60 - - - - - - - - - - - 6
10 0 - - - 6,859,480.32 8,135,265.60 8,656,243.20 7,276,262.40 5,903,251.20 6,251,731.20 4,356,000.00 2,613,600.00 2,774,772.00 3,679,948.80 3,206,016.00 - - - - - - - - - - 7
11 0 - - - - - 11,505,589.92 9,220,780.80 6,774,451.20 5,776,056.00 4,983,264.00 4,791,600.00 4,039,580.16 3,600,495.36 3,246,091.20 - - - - - - - - - - 8
12 0 - - - - 8,781,696.00 10,586,822.40 8,764,446.24 7,056,720.00 5,653,739.52 5,445,000.00 4,704,480.00 3,776,129.28 4,809,024.00 3,350,286.72 3,350,286.72 2,885,414.40 2,085,652.80 2,258,150.40 - - - - - - 9
13 1 - - - - - - 10,036,224.00 6,272,640.00 5,079,096.00 5,319,198.72 5,645,376.00 4,608,648.00 3,702,948.48 4,047,943.68 4,585,996.80 3,416,497.92 2,704,727.52 - - - - - - - 10
14 1 - - - - - - - 7,108,992.00 6,523,545.60 5,209,776.00 5,410,152.00 6,899,904.00 5,749,920.00 4,495,392.00 4,555,330.56 4,290,485.76 - - - - - - - - 11
15 1 - - - - - - - - - - - 4,530,240.00 - - - - - - - - - - - - 12
16 2 - - - - - - - - - - - - - - - - - - - - - - - - 13
17 3 - - - - - - - - - - - - - - - - - - - - - - - - 14
18 3.84 - - - - - - - - - - - - - - - - - - - - - - - - 15
19 5.06 - - - - - - - - - - - - - - - - - - - - - - - - 16
20 6.55 - - - - - - - - - - - - - - - - - - - - - - - - 17
21 8.35 - - - - - - - - - - - - - - - - - - - - - - - - 18
22 10.50 - - - - - - - - - - - - - - - - - - - - - - - - 19
23 0 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24
24
25 43.2345 0 4791600.0001 19254042.7216 30005521.9281 40179047.0656 50548592.2225 49927600.9296 41814115.4401 39667130.3296 29975901.7761 26092441 28653246.7441 23465948.3136 18345732.4561 12491617.9216 10592403.1425 4790386.8736 2258158.7521 10.4976 13.0321 16 19.4481 23.4256 27.9841 432,853,641.24 OOIP (reservoir)
26
27
28 Well Data OOIP (ft3) OOIP (bbls)
29
30 1 2822688 502743
31 2 5430015 967129
32 3 5903251 1051416
33 4 3624192 645498