McClelland Wilcox Package
Produced April 14, 2017
McClelland Wilcox Package Seven Producing Royalty Interest Wells Live Oak County, Texas
1
Package Summary Area Overview The assets contained within this package reside within the Oakville Field of the Wilcox Formation. All wells reside within Live Oak County, Texas. The Wilcox formation is located in southern Texas and extends into Louisiana. Geologically speaking, the Wilcox is a shallow formation, overlying other formations such as the Austin Chalk and the Eagle Ford Shale. The Wilcox is notable for being very rich in condensate-rich gas.
At-A-Glance Fact Sheet -
7 producing vertical royalty interest wells
-
Located in Live Oak County, Texas
-
Wells drilled in the Oakville Field of the Wilcox Formation
-
Revenue Breakdown: 21% oil, 53% gas, and 26% NGLs
-
Average monthly check statement revenue of $67
-
Operated by Wagner Oil Company
2
Table of Contents Artifact Check Revenue Statement Check Statements Maps Production History Graph Source Assignments
Page Number 4 6 15 19 21
3
Check Revenue Statement
4
Check Revenue Statement Operator Wagner Oil Company $
Check Month/Year Nov-16 Dec-16 53.29 $ 63.74 $
Jan-17 84.60
**The cash flow above represents 1/30 of the assets shown on the check statements in this package.
5
Check Statements
6
7
8
WAGNER OIL COMPANY
Owner Relations:
(817) 968-1736
500 COMMERCE ST STE 600 FORT WORTH, TX 76102-5477
Written Inquiries:
WAGNER OIL COMPANY 500 COMMERCE SUITE 600 FORT WORTH, TX 76102-0000 UNITED STATES
Legend Product Codes (PC)
Interest Type
Tax Type Codes
100 - Oil (bbl) 200 - Gas (mcf) 300 - Condensate (bbl) 400 - Plant Products (gal) D - Drip Condensate (bbl)
WI - Working Interest RI - Royalty Interest OR - Overriding Royalty BL - Blanchard Interest ER - Excess Royalty
AV - Ad Valorem CN - Conservation Tax EN - Environmental Tax PV - Privilege Tax EX - Oil Extraction FE - Environmental Tax UI - Unidentified Tax SV - Severance Tax RG Pipeline Tax
Disposition Codes (DC)
03 - Sales
10 - Lease Use
OT - Other
Deduct Codes (Ded Cd) GP - Gas Processor Tax PE - Petroleum Excise Tax RS - Oilfield Site Restoration FB - Federal Backup Withholding MP - Marginal Production Tax PR - Gross Production Tax WH - State Withholding Tax ES - Emergency School Tax RF - Energy Resource Revolving Fund
01 - Compression 02 - Dehydration 03 - Processing 04 - Treating 05 - Transportation 06 - Inventory/Storage 07 - Fuel
09 - Midstream 10 - Other 11 - Gathering 12 - Marketing LU - Lease Use Cost PE - Property Expense OR - Oil Restoration Fee
Page 1 of 3
Check 28756 / 02/15/2017 Property Number
Property Name
DC
Sales Date M/D/Year
County Name
ST
PC
Entitlement Decimal Disbursement Decimal
DOI Type Int Type
Avg Price
Prop Gross Volume
Prop Gross Value $
Prop Sev. Tax $
Owner Volume
Owner Gross Value $
Owner Sev. Tax $
Tax Type Code State Withholding
Prop Deducts $
Ded Cd
Owner Deducts $
Prop Net Value $ Owner Net Value $
Details follow this page.
WAGNER OIL COMPANY
FROST NATIONAL BANK
500 COMMERCE ST STE 600 FORT WORTH, TX 76102-5477 (817) 968-1736
6115 CAMP BOWIE BLVD FORT WORTH, TX 76116-5522 UNITED STATES
OWNER NUMBER
No. 28756
CHECK DATE
02/15/2017
PAY
CHECK AMOUNT
$**1,914.29
One Thousand, Nine Hundred Fourteen Dollars and Twenty-Nine Cents**
TO THE ORDER OF
UNITED STATES
28756O O T114000093T
SIGNATURE PLACEHOLDER
299990178O
9
WAGNER OIL COMPANY
Owner Relations:
(817) 968-1736
500 COMMERCE ST STE 600 FORT WORTH, TX 76102-5477
Written Inquiries:
WAGNER OIL COMPANY 500 COMMERCE SUITE 600 FORT WORTH, TX 76102-0000 UNITED STATES
Legend Product Codes (PC)
Interest Type
Tax Type Codes
100 - Oil (bbl) 200 - Gas (mcf) 300 - Condensate (bbl) 400 - Plant Products (gal) D - Drip Condensate (bbl)
WI - Working Interest RI - Royalty Interest OR - Overriding Royalty BL - Blanchard Interest ER - Excess Royalty
AV - Ad Valorem CN - Conservation Tax EN - Environmental Tax PV - Privilege Tax EX - Oil Extraction FE - Environmental Tax UI - Unidentified Tax SV - Severance Tax RG Pipeline Tax
Disposition Codes (DC)
03 - Sales
10 - Lease Use
OT - Other
Deduct Codes (Ded Cd) GP - Gas Processor Tax PE - Petroleum Excise Tax RS - Oilfield Site Restoration FB - Federal Backup Withholding MP - Marginal Production Tax PR - Gross Production Tax WH - State Withholding Tax ES - Emergency School Tax RF - Energy Resource Revolving Fund
Owner
01 - Compression 02 - Dehydration 03 - Processing 04 - Treating 05 - Transportation 06 - Inventory/Storage 07 - Fuel
09 - Midstream 10 - Other 11 - Gathering 12 - Marketing LU - Lease Use Cost PE - Property Expense OR - Oil Restoration Fee
Page 2 of 3
Check 28756 / 02/15/2017
Property Number
Property Name
DC
Sales Date M/D/Year
County Name
ST
PC
Entitlement Decimal Disbursement Decimal
DOI Type Int Type
421186.107 12/01/2016
MCCLELLAND 15 Live Oak
03 TX
200
0.0193704200 REV 0.0193704200 RI
421186.107 12/01/2016
MCCLELLAND 15 Live Oak
03 TX
200
0.0193704200 REV 0.0193704200 RI
421186.107 12/01/2016
MCCLELLAND 15 Live Oak
03 TX
400
0.0193704200 REV 0.0193704200 RI
421186.107 12/01/2016
MCCLELLAND 15 Live Oak
03 TX
400
0.0193704200 REV 0.0193704200 RI
421186.109 12/01/2016
MCCLELLAND 17 Live Oak
03 TX
200
0.0193704200 REV 0.0193704200 RI
421186.109 12/01/2016
MCCLELLAND 17 Live Oak
03 TX
200
0.0193704200 REV 0.0193704200 RI
421186.109 12/01/2016
MCCLELLAND 17 Live Oak
03 TX
400
0.0193704200 REV 0.0193704200 RI
421186.109 12/01/2016
MCCLELLAND 17 Live Oak
03 TX
400
0.0193704200 REV 0.0193704200 RI
421186.112 12/01/2016
MCCLELLAND 20 Live Oak
03 TX
200
0.0193704200 REV 0.0193704200 RI
421186.112 12/01/2016
MCCLELLAND 20 Live Oak
03 TX
200
0.0193704200 REV 0.0193704200 RI
421186.112 12/01/2016
MCCLELLAND 20 Live Oak
03 TX
400
0.0193704200 REV 0.0193704200 RI
421186.112 12/01/2016
MCCLELLAND 20 Live Oak
03 TX
400
0.0193704200 REV 0.0193704200 RI
421186.113 12/01/2016
MCCLELLAND 22 Live Oak
03 TX
200
0.0193704200 REV 0.0193704200 RI
421186.113 12/01/2016
MCCLELLAND 22 Live Oak
03 TX
200
0.0193704200 REV 0.0193704200 RI
421186.113 12/01/2016
MCCLELLAND 22 Live Oak
03 TX
400
0.0193704200 REV 0.0193704200 RI
421186.113 12/01/2016
MCCLELLAND 22 Live Oak
03 TX
400
0.0193704200 REV 0.0193704200 RI
421186.114 12/01/2016
MCCLELLAND 24 Live Oak
03 TX
200
0.0193704200 REV 0.0193704200 RI
421186.114 12/01/2016
MCCLELLAND 24 Live Oak
03 TX
200
0.0193704200 REV 0.0193704200 RI
421186.114 12/01/2016
MCCLELLAND 24 Live Oak
03 TX
300
0.0193704200 REV 0.0193704200 RI
421186.114 12/01/2016
MCCLELLAND 24 Live Oak
03 TX
300
0.0193704200 REV 0.0193704200 RI
421186.114 12/01/2016
MCCLELLAND 24 Live Oak
03 TX
400
0.0193704200 REV 0.0193704200 RI
421186.114 12/01/2016
MCCLELLAND 24 Live Oak
03 TX
400
0.0193704200 REV 0.0193704200 RI
421186.116 12/01/2016
MCCLELLAND 27 Live Oak
03 TX
200
0.0193704200 REV 0.0193704200 RI
421186.116 12/01/2016
MCCLELLAND 27 Live Oak
03 TX
200
0.0193704200 REV 0.0193704200 RI
Avg Price
2.8900
0.4700
2.8900
0.4700
2.8900
0.5100
2.8800
0.5100
2.9100
48.4000
0.4400
2.8900
Prop Gross Volume
Prop Gross Value $
Prop Sev. Tax $
Owner Volume
Owner Gross Value $
Owner Sev. Tax $
1,464.46 28.370
4,179.68 80.970
485.69 9.420
1,386.20 26.840
5,026.35 97.380
16,790.96 325.250
681.65 13.210
2,277.11 44.090
5,900.00 114.290
194.78 3.760
26,184.30 507.200
4,439.12 86.000
4,236.91 82.07
1,973.12 38.24
1,405.18 27.20
654.39 12.68
14,501.05 280.90
8,482.48 164.31
1,966.56 38.10
1,150.35 22.29
17,195.95 333.09
9,427.16 182.62
11,648.45 225.65
12,843.07 248.78
Tax Type Code State Withholding
0.00 0.00
FE
188.56 3.65
PR
0.00 0.00
FE
147.98 2.86
PR
0.00 0.00
FE
62.53 1.21
PR
0.00 0.00
FE
49.08 0.94
PR
0.00 0.00
FE
522.29 10.11
PR
0.00 0.00
FE
636.19 12.33
PR
0.00 0.00
FE
70.83 1.36
PR
0.00 0.00
FE
86.28 1.65
PR
0.00 0.00
FE
762.93 14.78
PR
0.00 0.00
FE
433.65 8.40
PR
0.00 0.00
FE
873.63 16.92
PR
0.00 0.00
FE
571.56 11.07
PR
Prop Deducts $
Ded Cd
Owner Deducts $ 0.00
Prop Net Value $ Owner Net Value $
10
0.00
4,048.35 78.42
1,825.14 35.38
0.00
10
0.00
1,342.65 25.99
605.31 11.74
0.00
10
0.00
13,978.76 270.79
7,846.29 151.98
0.00
10
0.00
1,895.73 36.74
1,064.07 20.64
4724.22
10
0.00
11,708.80 318.31
8,993.51 174.22
10,774.82 208.73
0.00 0.00
10
10
12,271.51 237.71
WAGNER OIL COMPANY
Owner Relations:
(817) 968-1736
500 COMMERCE ST STE 600 FORT WORTH, TX 76102-5477
Written Inquiries:
WAGNER OIL COMPANY 500 COMMERCE SUITE 600 FORT WORTH, TX 76102-0000 UNITED STATES
Legend Product Codes (PC)
Interest Type
Tax Type Codes
100 - Oil (bbl) 200 - Gas (mcf) 300 - Condensate (bbl) 400 - Plant Products (gal) D - Drip Condensate (bbl)
WI - Working Interest RI - Royalty Interest OR - Overriding Royalty BL - Blanchard Interest ER - Excess Royalty
AV - Ad Valorem CN - Conservation Tax EN - Environmental Tax PV - Privilege Tax EX - Oil Extraction FE - Environmental Tax UI - Unidentified Tax SV - Severance Tax RG Pipeline Tax
Disposition Codes (DC)
03 - Sales
10 - Lease Use
OT - Other
Deduct Codes (Ded Cd) GP - Gas Processor Tax PE - Petroleum Excise Tax RS - Oilfield Site Restoration FB - Federal Backup Withholding MP - Marginal Production Tax PR - Gross Production Tax WH - State Withholding Tax ES - Emergency School Tax RF - Energy Resource Revolving Fund
Owner
01 - Compression 02 - Dehydration 03 - Processing 04 - Treating 05 - Transportation 06 - Inventory/Storage 07 - Fuel
09 - Midstream 10 - Other 11 - Gathering 12 - Marketing LU - Lease Use Cost PE - Property Expense OR - Oil Restoration Fee
Page 3 of 3
Check 28756 / 02/15/2017
Property Number
Property Name
DC
Sales Date M/D/Year
County Name
ST
PC
Entitlement Decimal Disbursement Decimal
DOI Type Int Type
421186.116 12/01/2016
MCCLELLAND 27 Live Oak
03 TX
400
0.0193704200 REV 0.0193704200 RI
421186.116 12/01/2016
MCCLELLAND 27 Live Oak
03 TX
400
0.0193704200 REV 0.0193704200 RI
421186.118 12/01/2016
MCCLELLAND 29 Live Oak
03 TX
200
0.0193704200 REV 0.0193704200 RI
421186.118 12/01/2016
MCCLELLAND 29 Live Oak
03 TX
200
0.0193704200 REV 0.0193704200 RI
421186.118 12/01/2016
MCCLELLAND 29 Live Oak
03 TX
300
0.0193704200 REV 0.0193704200 RI
421186.118 12/01/2016
MCCLELLAND 29 Live Oak
03 TX
300
0.0193704200 REV 0.0193704200 RI
421186.118 12/01/2016
MCCLELLAND 29 Live Oak
03 TX
400
0.0193704200 REV 0.0193704200 RI
421186.118 12/01/2016
MCCLELLAND 29 Live Oak
03 TX
400
Avg Price
0.4700
2.8800
48.4000
0.5100
Prop Gross Volume
Prop Gross Value $
Prop Sev. Tax $
Owner Volume
Owner Gross Value $
Owner Sev. Tax $
12,669.60 245.420
883.83 17.120
181.26 3.500
2,952.49 57.190
5,980.99 115.85
2,549.84 49.41
8,772.80 169.93
1,491.54 28.90
0.0193704200 REV 0.0193704200 RI
Tax Type Code State Withholding
0.00 0.00
FE
448.57 8.70
PR
0.00 0.00
FE
91.84 1.76
PR
0.00 0.00
FE
403.55 7.84
PR
0.00 0.00
FE
111.87 2.15
PR
Prop Deducts $
Ded Cd
Owner Deducts $
Prop Net Value $ Owner Net Value $ 5,532.42 107.15
0.00 0.00
10
2,458.00 47.65
8,369.25 162.09
1,379.67 26.75
11 Owner Number:
Owner Total
2,020.02
105.73
0.00
0.00
1,914.29
WAGNER OIL COMPANY
Owner Relations:
(817) 968-1736
500 COMMERCE ST STE 600 FORT WORTH, TX 76102-5477
Written Inquiries:
WAGNER OIL COMPANY 500 COMMERCE SUITE 600 FORT WORTH, TX 76102-0000 UNITED STATES
Legend Product Codes (PC)
Interest Type
Tax Type Codes
100 - Oil (bbl) 200 - Gas (mcf) 300 - Condensate (bbl) 400 - Plant Products (gal) D - Drip Condensate (bbl)
WI - Working Interest RI - Royalty Interest OR - Overriding Royalty BL - Blanchard Interest ER - Excess Royalty
AV - Ad Valorem CN - Conservation Tax EN - Environmental Tax PV - Privilege Tax EX - Oil Extraction FE - Environmental Tax UI - Unidentified Tax SV - Severance Tax RG Pipeline Tax
Disposition Codes (DC)
03 - Sales
10 - Lease Use
OT - Other
Deduct Codes (Ded Cd) GP - Gas Processor Tax PE - Petroleum Excise Tax RS - Oilfield Site Restoration FB - Federal Backup Withholding MP - Marginal Production Tax PR - Gross Production Tax WH - State Withholding Tax ES - Emergency School Tax RF - Energy Resource Revolving Fund
Owner
01 - Compression 02 - Dehydration 03 - Processing 04 - Treating 05 - Transportation 06 - Inventory/Storage 07 - Fuel
09 - Midstream 10 - Other 11 - Gathering 12 - Marketing LU - Lease Use Cost PE - Property Expense OR - Oil Restoration Fee
Page 1 of 3
Check 30960 / 03/15/2017
Property Number
Property Name
DC
Sales Date M/D/Year
County Name
ST
PC
Entitlement Decimal Disbursement Decimal
DOI Type Int Type
Avg Price
Prop Gross Volume
Prop Gross Value $
Prop Sev. Tax $
Owner Volume
Owner Gross Value $
Owner Sev. Tax $
Tax Type Code State Withholding
Prop Deducts $
Ded Cd
Owner Deducts $
Prop Net Value $ Owner Net Value $
Details follow this page.
WAGNER OIL COMPANY
FROST NATIONAL BANK
500 COMMERCE ST STE 600 FORT WORTH, TX 76102-5477 (817) 968-1736
6115 CAMP BOWIE BLVD FORT WORTH, TX 76116-5522 UNITED STATES
OWNER NUMBER
No. 30960
CHECK DATE
03/15/2017
PAY
CHECK AMOUNT
$**2,541.16
Two Thousand, Five Hundred Forty-One Dollars and Sixteen Cents**
TO THE ORDER OF
UNITED STATES
30960O O T114000093T
SIGNATURE PLACEHOLDER
299990178O
12
WAGNER OIL COMPANY
Owner Relations:
(817) 968-1736
500 COMMERCE ST STE 600 FORT WORTH, TX 76102-5477
Written Inquiries:
WAGNER OIL COMPANY 500 COMMERCE SUITE 600 FORT WORTH, TX 76102-0000 UNITED STATES
Legend Product Codes (PC)
Interest Type
Tax Type Codes
100 - Oil (bbl) 200 - Gas (mcf) 300 - Condensate (bbl) 400 - Plant Products (gal) D - Drip Condensate (bbl)
WI - Working Interest RI - Royalty Interest OR - Overriding Royalty BL - Blanchard Interest ER - Excess Royalty
AV - Ad Valorem CN - Conservation Tax EN - Environmental Tax PV - Privilege Tax EX - Oil Extraction FE - Environmental Tax UI - Unidentified Tax SV - Severance Tax RG Pipeline Tax
Disposition Codes (DC)
03 - Sales
10 - Lease Use
OT - Other
Deduct Codes (Ded Cd) GP - Gas Processor Tax PE - Petroleum Excise Tax RS - Oilfield Site Restoration FB - Federal Backup Withholding MP - Marginal Production Tax PR - Gross Production Tax WH - State Withholding Tax ES - Emergency School Tax RF - Energy Resource Revolving Fund
Owner
01 - Compression 02 - Dehydration 03 - Processing 04 - Treating 05 - Transportation 06 - Inventory/Storage 07 - Fuel
09 - Midstream 10 - Other 11 - Gathering 12 - Marketing LU - Lease Use Cost PE - Property Expense OR - Oil Restoration Fee
Page 2 of 3
Check 30960 / 03/15/2017
Property Number
Property Name
DC
Sales Date M/D/Year
County Name
ST
PC
Entitlement Decimal Disbursement Decimal
DOI Type Int Type
421186.107 01/01/2017
MCCLELLAND 15 Live Oak
03 TX
200
0.0193704200 REV 0.0193704200 RI
421186.107 01/01/2017
MCCLELLAND 15 Live Oak
03 TX
200
0.0193704200 REV 0.0193704200 RI
421186.107 01/01/2017
MCCLELLAND 15 Live Oak
03 TX
300
0.0193704200 REV 0.0193704200 RI
421186.107 01/01/2017
MCCLELLAND 15 Live Oak
03 TX
300
0.0193704200 REV 0.0193704200 RI
421186.107 01/01/2017
MCCLELLAND 15 Live Oak
03 TX
400
0.0193704200 REV 0.0193704200 RI
421186.107 01/01/2017
MCCLELLAND 15 Live Oak
03 TX
400
0.0193704200 REV 0.0193704200 RI
421186.109 01/01/2017
MCCLELLAND 17 Live Oak
03 TX
200
0.0193704200 REV 0.0193704200 RI
421186.109 01/01/2017
MCCLELLAND 17 Live Oak
03 TX
200
0.0193704200 REV 0.0193704200 RI
421186.109 01/01/2017
MCCLELLAND 17 Live Oak
03 TX
300
0.0193704200 REV 0.0193704200 RI
421186.109 01/01/2017
MCCLELLAND 17 Live Oak
03 TX
300
0.0193704200 REV 0.0193704200 RI
421186.109 01/01/2017
MCCLELLAND 17 Live Oak
03 TX
400
0.0193704200 REV 0.0193704200 RI
421186.109 01/01/2017
MCCLELLAND 17 Live Oak
03 TX
400
0.0193704200 REV 0.0193704200 RI
421186.112 01/01/2017
MCCLELLAND 20 Live Oak
03 TX
200
0.0193704200 REV 0.0193704200 RI
421186.112 01/01/2017
MCCLELLAND 20 Live Oak
03 TX
200
0.0193704200 REV 0.0193704200 RI
421186.112 01/01/2017
MCCLELLAND 20 Live Oak
03 TX
300
0.0193704200 REV 0.0193704200 RI
421186.112 01/01/2017
MCCLELLAND 20 Live Oak
03 TX
300
0.0193704200 REV 0.0193704200 RI
421186.112 01/01/2017
MCCLELLAND 20 Live Oak
03 TX
400
0.0193704200 REV 0.0193704200 RI
421186.112 01/01/2017
MCCLELLAND 20 Live Oak
03 TX
400
0.0193704200 REV 0.0193704200 RI
421186.113 01/01/2017
MCCLELLAND 22 Live Oak
03 TX
200
0.0193704200 REV 0.0193704200 RI
421186.113 01/01/2017
MCCLELLAND 22 Live Oak
03 TX
200
0.0193704200 REV 0.0193704200 RI
421186.113 01/01/2017
MCCLELLAND 22 Live Oak
03 TX
300
0.0193704200 REV 0.0193704200 RI
421186.113 01/01/2017
MCCLELLAND 22 Live Oak
03 TX
300
0.0193704200 REV 0.0193704200 RI
421186.113 01/01/2017
MCCLELLAND 22 Live Oak
03 TX
400
0.0193704200 REV 0.0193704200 RI
421186.113 01/01/2017
MCCLELLAND 22 Live Oak
03 TX
400
0.0193704200 REV 0.0193704200 RI
Avg Price
3.5600
49.0000
0.4800
3.5600
49.0000
0.4800
3.5500
49.0000
0.4800
3.5500
49.0000
0.4800
Prop Gross Volume
Prop Gross Value $
Prop Sev. Tax $
Owner Volume
Owner Gross Value $
Owner Sev. Tax $
2,294.24 44.450
102.78 1.980
6,547.57 126.830
471.56 9.140
183.14 3.530
1,345.79 26.070
5,105.18 98.880
100.51 1.950
15,553.23 301.260
705.54 13.680
84.46 1.620
2,149.47 41.630
8,177.53 158.39
5,036.10 97.55
3,122.07 60.46
1,680.82 32.54
8,973.64 173.80
641.71 12.42
18,112.64 350.83
4,924.87 95.41
7,497.98 145.23
2,503.18 48.47
4,138.44 80.17
1,036.23 20.05
Tax Type Code State Withholding
0.00 0.00
FE
411.18 7.97
PR
0.00 0.00
FE
231.66 4.49
PR
0.00 0.00
FE
234.16 4.53
PR
0.00 0.00
FE
84.52 1.62
PR
0.00 0.00
FE
412.79 7.99
PR
0.00 0.00
FE
48.13 0.92
PR
0.00 0.00
FE
782.23 15.15
PR
0.00 0.00
FE
226.54 4.38
PR
0.00 0.00
FE
562.35 10.89
PR
0.00 0.00
FE
108.10 2.08
PR
0.00 0.00
FE
190.37 3.67
PR
0.00 0.00
FE
77.72 1.51
PR
Prop Deducts $
Ded Cd
Owner Deducts $ 0.00
Prop Net Value $ Owner Net Value $
10
0.00
7,766.35 150.42
4,804.44 93.06
2,887.91 55.93
0.00
10
0.00
1,596.30 30.92
8,560.85 165.81
593.58 11.50
0.00
10
0.00
17,330.41 335.68
4,698.33 91.03
6,935.63 134.34
0.00 0.00
10
2,395.08 46.39
3,948.07 76.50
958.51 18.54
13
WAGNER OIL COMPANY
Owner Relations:
(817) 968-1736
500 COMMERCE ST STE 600 FORT WORTH, TX 76102-5477
Written Inquiries:
WAGNER OIL COMPANY 500 COMMERCE SUITE 600 FORT WORTH, TX 76102-0000 UNITED STATES
Legend Product Codes (PC)
Interest Type
Tax Type Codes
100 - Oil (bbl) 200 - Gas (mcf) 300 - Condensate (bbl) 400 - Plant Products (gal) D - Drip Condensate (bbl)
WI - Working Interest RI - Royalty Interest OR - Overriding Royalty BL - Blanchard Interest ER - Excess Royalty
AV - Ad Valorem CN - Conservation Tax EN - Environmental Tax PV - Privilege Tax EX - Oil Extraction FE - Environmental Tax UI - Unidentified Tax SV - Severance Tax RG Pipeline Tax
Disposition Codes (DC)
03 - Sales
10 - Lease Use
OT - Other
Deduct Codes (Ded Cd) GP - Gas Processor Tax PE - Petroleum Excise Tax RS - Oilfield Site Restoration FB - Federal Backup Withholding MP - Marginal Production Tax PR - Gross Production Tax WH - State Withholding Tax ES - Emergency School Tax RF - Energy Resource Revolving Fund
Owner
01 - Compression 02 - Dehydration 03 - Processing 04 - Treating 05 - Transportation 06 - Inventory/Storage 07 - Fuel
09 - Midstream 10 - Other 11 - Gathering 12 - Marketing LU - Lease Use Cost PE - Property Expense OR - Oil Restoration Fee
Page 3 of 3
Check 30960 / 03/15/2017
Property Number
Property Name
DC
Sales Date M/D/Year
County Name
ST
PC
Entitlement Decimal Disbursement Decimal
DOI Type Int Type
421186.114 01/01/2017
MCCLELLAND 24 Live Oak
03 TX
200
0.0193704200 REV 0.0193704200 RI
421186.114 01/01/2017
MCCLELLAND 24 Live Oak
03 TX
200
0.0193704200 REV 0.0193704200 RI
421186.114 01/01/2017
MCCLELLAND 24 Live Oak
03 TX
300
0.0193704200 REV 0.0193704200 RI
421186.114 01/01/2017
MCCLELLAND 24 Live Oak
03 TX
300
0.0193704200 REV 0.0193704200 RI
421186.114 01/01/2017
MCCLELLAND 24 Live Oak
03 TX
400
0.0193704200 REV 0.0193704200 RI
421186.114 01/01/2017
MCCLELLAND 24 Live Oak
03 TX
400
0.0193704200 REV 0.0193704200 RI
421186.116 01/01/2017
MCCLELLAND 27 Live Oak
03 TX
200
0.0193704200 REV 0.0193704200 RI
421186.116 01/01/2017
MCCLELLAND 27 Live Oak
03 TX
200
0.0193704200 REV 0.0193704200 RI
421186.116 01/01/2017
MCCLELLAND 27 Live Oak
03 TX
300
0.0193704200 REV 0.0193704200 RI
421186.116 01/01/2017
MCCLELLAND 27 Live Oak
03 TX
300
0.0193704200 REV 0.0193704200 RI
421186.116 01/01/2017
MCCLELLAND 27 Live Oak
03 TX
400
0.0193704200 REV 0.0193704200 RI
421186.116 01/01/2017
MCCLELLAND 27 Live Oak
03 TX
400
0.0193704200 REV 0.0193704200 RI
421186.118 01/01/2017
MCCLELLAND 29 Live Oak
03 TX
200
0.0193704200 REV 0.0193704200 RI
421186.118 01/01/2017
MCCLELLAND 29 Live Oak
03 TX
200
0.0193704200 REV 0.0193704200 RI
421186.118 01/01/2017
MCCLELLAND 29 Live Oak
03 TX
400
0.0193704200 REV 0.0193704200 RI
421186.118 01/01/2017
MCCLELLAND 29 Live Oak
03 TX
400
Avg Price
3.5900
49.0000
0.4600
3.5600
49.0000
0.4800
3.5500
0.4800
Prop Gross Volume
Prop Gross Value $
Prop Sev. Tax $
Owner Volume
Owner Gross Value $
Owner Sev. Tax $
4,677.61 90.590
192.48 3.710
20,756.80 402.070
4,642.64 89.910
185.55 3.580
13,249.71 256.630
980.46 18.990
2,987.05 57.860
16,791.45 325.26
9,431.29 182.69
9,542.39 184.84
16,548.11 320.56
9,091.73 176.12
6,317.85 122.37
3,478.57 67.39
1,440.01 27.88
0.0193704200 REV 0.0193704200 RI
Tax Type Code State Withholding
0.00 0.00
FE
795.90 15.43
PR
0.00 0.00
FE
433.84 8.41
PR
0.00 0.00
FE
715.68 13.87
PR
0.00 0.00
FE
832.07 16.10
PR
0.00 0.00
FE
418.22 8.10
PR
0.00 0.00
FE
473.84 9.18
PR
0.00 0.00
FE
150.23 2.90
PR
0.00 0.00
FE
108.00 2.08
PR
Prop Deducts $
Ded Cd
Owner Deducts $ 3732.03
Prop Net Value $ Owner Net Value $
10
0.00
12,263.52 309.83
8,997.45 174.28
8,826.71 170.97
0.00
10
0.00
15,716.04 304.46
8,673.51 168.02
5,844.01 113.19
0.00 0.00
10
3,328.34 64.49
1,332.01 25.80
14 Owner Number:
Owner Total
2,682.43
141.27
0.00
0.00
2,541.16
Maps
15
16
17
18
Production History Graph
19
Summary page selections (Monthly Production) 10,000
1,000,000 1,000
5,000
500,000 500
1,000
100,000 100
10,000 10
50
5,000 5
10
1,000 0 1
Jan 16
Jan 15
Jan 14
Jan 13
Jan 12
Jan 11
Jan 10
Jan 09
Jan 08
Jan 07
Jan 06
Jan 05
Jan 04
Jan 03
Jan 02
Jan 01
Jan 00
Jan 99
Jan 98
Jan 97
Jan 96
Jan 95
Jan 94
Jan 93
Jan 92
Jan 91
Jan 90
Jan 89
Jan 88
Jan 87
Jan 86
Jan 85
Jan 84
Jan 83
Jan 82
Jan 81
Date
Liquid (bbls)
Gas (MCF)
Liquid (bbls): Current Cum: 552,885 Gas (MCF): Current Cum: 28,087,417 © 2017 Drillinginfo
Wells Total: 552,885 Total: 28,087,417
20
Jan 17
100
Liquid (Bbls)
50,000 50
Gas (MCF) Well Count
500
Source Assignments
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
McClelland Wilcox Package Seven Producing Royalty Interest Wells Live Oak County, Texas
1
Package Summary Area Overview The assets contained within this package reside within the Oakville Field of the Wilcox Formation. All wells reside within Live Oak County, Texas. The Wilcox formation is located in southern Texas and extends into Louisiana. Geologically speaking, the Wilcox is a shallow formation, overlying other formations such as the Austin Chalk and the Eagle Ford Shale. The Wilcox is notable for being very rich in condensate-rich gas.
At-A-Glance Fact Sheet -
7 producing vertical royalty interest wells
-
Located in Live Oak County, Texas
-
Wells drilled in the Oakville Field of the Wilcox Formation
-
Revenue Breakdown: 21% oil, 53% gas, and 26% NGLs
-
Average monthly check statement revenue of $67
-
Operated by Wagner Oil Company
2
Table of Contents Artifact Check Revenue Statement Check Statements Maps Production History Graph Source Assignments
Page Number 4 6 15 19 21
3
Check Revenue Statement
4
Check Revenue Statement Operator Wagner Oil Company $
Check Month/Year Nov-16 Dec-16 53.29 $ 63.74 $
Jan-17 84.60
**The cash flow above represents 1/30 of the assets shown on the check statements in this package.
5
Check Statements
6
7
8
WAGNER OIL COMPANY
Owner Relations:
(817) 968-1736
500 COMMERCE ST STE 600 FORT WORTH, TX 76102-5477
Written Inquiries:
WAGNER OIL COMPANY 500 COMMERCE SUITE 600 FORT WORTH, TX 76102-0000 UNITED STATES
Legend Product Codes (PC)
Interest Type
Tax Type Codes
100 - Oil (bbl) 200 - Gas (mcf) 300 - Condensate (bbl) 400 - Plant Products (gal) D - Drip Condensate (bbl)
WI - Working Interest RI - Royalty Interest OR - Overriding Royalty BL - Blanchard Interest ER - Excess Royalty
AV - Ad Valorem CN - Conservation Tax EN - Environmental Tax PV - Privilege Tax EX - Oil Extraction FE - Environmental Tax UI - Unidentified Tax SV - Severance Tax RG Pipeline Tax
Disposition Codes (DC)
03 - Sales
10 - Lease Use
OT - Other
Deduct Codes (Ded Cd) GP - Gas Processor Tax PE - Petroleum Excise Tax RS - Oilfield Site Restoration FB - Federal Backup Withholding MP - Marginal Production Tax PR - Gross Production Tax WH - State Withholding Tax ES - Emergency School Tax RF - Energy Resource Revolving Fund
01 - Compression 02 - Dehydration 03 - Processing 04 - Treating 05 - Transportation 06 - Inventory/Storage 07 - Fuel
09 - Midstream 10 - Other 11 - Gathering 12 - Marketing LU - Lease Use Cost PE - Property Expense OR - Oil Restoration Fee
Page 1 of 3
Check 28756 / 02/15/2017 Property Number
Property Name
DC
Sales Date M/D/Year
County Name
ST
PC
Entitlement Decimal Disbursement Decimal
DOI Type Int Type
Avg Price
Prop Gross Volume
Prop Gross Value $
Prop Sev. Tax $
Owner Volume
Owner Gross Value $
Owner Sev. Tax $
Tax Type Code State Withholding
Prop Deducts $
Ded Cd
Owner Deducts $
Prop Net Value $ Owner Net Value $
Details follow this page.
WAGNER OIL COMPANY
FROST NATIONAL BANK
500 COMMERCE ST STE 600 FORT WORTH, TX 76102-5477 (817) 968-1736
6115 CAMP BOWIE BLVD FORT WORTH, TX 76116-5522 UNITED STATES
OWNER NUMBER
No. 28756
CHECK DATE
02/15/2017
PAY
CHECK AMOUNT
$**1,914.29
One Thousand, Nine Hundred Fourteen Dollars and Twenty-Nine Cents**
TO THE ORDER OF
UNITED STATES
28756O O T114000093T
SIGNATURE PLACEHOLDER
299990178O
9
WAGNER OIL COMPANY
Owner Relations:
(817) 968-1736
500 COMMERCE ST STE 600 FORT WORTH, TX 76102-5477
Written Inquiries:
WAGNER OIL COMPANY 500 COMMERCE SUITE 600 FORT WORTH, TX 76102-0000 UNITED STATES
Legend Product Codes (PC)
Interest Type
Tax Type Codes
100 - Oil (bbl) 200 - Gas (mcf) 300 - Condensate (bbl) 400 - Plant Products (gal) D - Drip Condensate (bbl)
WI - Working Interest RI - Royalty Interest OR - Overriding Royalty BL - Blanchard Interest ER - Excess Royalty
AV - Ad Valorem CN - Conservation Tax EN - Environmental Tax PV - Privilege Tax EX - Oil Extraction FE - Environmental Tax UI - Unidentified Tax SV - Severance Tax RG Pipeline Tax
Disposition Codes (DC)
03 - Sales
10 - Lease Use
OT - Other
Deduct Codes (Ded Cd) GP - Gas Processor Tax PE - Petroleum Excise Tax RS - Oilfield Site Restoration FB - Federal Backup Withholding MP - Marginal Production Tax PR - Gross Production Tax WH - State Withholding Tax ES - Emergency School Tax RF - Energy Resource Revolving Fund
Owner
01 - Compression 02 - Dehydration 03 - Processing 04 - Treating 05 - Transportation 06 - Inventory/Storage 07 - Fuel
09 - Midstream 10 - Other 11 - Gathering 12 - Marketing LU - Lease Use Cost PE - Property Expense OR - Oil Restoration Fee
Page 2 of 3
Check 28756 / 02/15/2017
Property Number
Property Name
DC
Sales Date M/D/Year
County Name
ST
PC
Entitlement Decimal Disbursement Decimal
DOI Type Int Type
421186.107 12/01/2016
MCCLELLAND 15 Live Oak
03 TX
200
0.0193704200 REV 0.0193704200 RI
421186.107 12/01/2016
MCCLELLAND 15 Live Oak
03 TX
200
0.0193704200 REV 0.0193704200 RI
421186.107 12/01/2016
MCCLELLAND 15 Live Oak
03 TX
400
0.0193704200 REV 0.0193704200 RI
421186.107 12/01/2016
MCCLELLAND 15 Live Oak
03 TX
400
0.0193704200 REV 0.0193704200 RI
421186.109 12/01/2016
MCCLELLAND 17 Live Oak
03 TX
200
0.0193704200 REV 0.0193704200 RI
421186.109 12/01/2016
MCCLELLAND 17 Live Oak
03 TX
200
0.0193704200 REV 0.0193704200 RI
421186.109 12/01/2016
MCCLELLAND 17 Live Oak
03 TX
400
0.0193704200 REV 0.0193704200 RI
421186.109 12/01/2016
MCCLELLAND 17 Live Oak
03 TX
400
0.0193704200 REV 0.0193704200 RI
421186.112 12/01/2016
MCCLELLAND 20 Live Oak
03 TX
200
0.0193704200 REV 0.0193704200 RI
421186.112 12/01/2016
MCCLELLAND 20 Live Oak
03 TX
200
0.0193704200 REV 0.0193704200 RI
421186.112 12/01/2016
MCCLELLAND 20 Live Oak
03 TX
400
0.0193704200 REV 0.0193704200 RI
421186.112 12/01/2016
MCCLELLAND 20 Live Oak
03 TX
400
0.0193704200 REV 0.0193704200 RI
421186.113 12/01/2016
MCCLELLAND 22 Live Oak
03 TX
200
0.0193704200 REV 0.0193704200 RI
421186.113 12/01/2016
MCCLELLAND 22 Live Oak
03 TX
200
0.0193704200 REV 0.0193704200 RI
421186.113 12/01/2016
MCCLELLAND 22 Live Oak
03 TX
400
0.0193704200 REV 0.0193704200 RI
421186.113 12/01/2016
MCCLELLAND 22 Live Oak
03 TX
400
0.0193704200 REV 0.0193704200 RI
421186.114 12/01/2016
MCCLELLAND 24 Live Oak
03 TX
200
0.0193704200 REV 0.0193704200 RI
421186.114 12/01/2016
MCCLELLAND 24 Live Oak
03 TX
200
0.0193704200 REV 0.0193704200 RI
421186.114 12/01/2016
MCCLELLAND 24 Live Oak
03 TX
300
0.0193704200 REV 0.0193704200 RI
421186.114 12/01/2016
MCCLELLAND 24 Live Oak
03 TX
300
0.0193704200 REV 0.0193704200 RI
421186.114 12/01/2016
MCCLELLAND 24 Live Oak
03 TX
400
0.0193704200 REV 0.0193704200 RI
421186.114 12/01/2016
MCCLELLAND 24 Live Oak
03 TX
400
0.0193704200 REV 0.0193704200 RI
421186.116 12/01/2016
MCCLELLAND 27 Live Oak
03 TX
200
0.0193704200 REV 0.0193704200 RI
421186.116 12/01/2016
MCCLELLAND 27 Live Oak
03 TX
200
0.0193704200 REV 0.0193704200 RI
Avg Price
2.8900
0.4700
2.8900
0.4700
2.8900
0.5100
2.8800
0.5100
2.9100
48.4000
0.4400
2.8900
Prop Gross Volume
Prop Gross Value $
Prop Sev. Tax $
Owner Volume
Owner Gross Value $
Owner Sev. Tax $
1,464.46 28.370
4,179.68 80.970
485.69 9.420
1,386.20 26.840
5,026.35 97.380
16,790.96 325.250
681.65 13.210
2,277.11 44.090
5,900.00 114.290
194.78 3.760
26,184.30 507.200
4,439.12 86.000
4,236.91 82.07
1,973.12 38.24
1,405.18 27.20
654.39 12.68
14,501.05 280.90
8,482.48 164.31
1,966.56 38.10
1,150.35 22.29
17,195.95 333.09
9,427.16 182.62
11,648.45 225.65
12,843.07 248.78
Tax Type Code State Withholding
0.00 0.00
FE
188.56 3.65
PR
0.00 0.00
FE
147.98 2.86
PR
0.00 0.00
FE
62.53 1.21
PR
0.00 0.00
FE
49.08 0.94
PR
0.00 0.00
FE
522.29 10.11
PR
0.00 0.00
FE
636.19 12.33
PR
0.00 0.00
FE
70.83 1.36
PR
0.00 0.00
FE
86.28 1.65
PR
0.00 0.00
FE
762.93 14.78
PR
0.00 0.00
FE
433.65 8.40
PR
0.00 0.00
FE
873.63 16.92
PR
0.00 0.00
FE
571.56 11.07
PR
Prop Deducts $
Ded Cd
Owner Deducts $ 0.00
Prop Net Value $ Owner Net Value $
10
0.00
4,048.35 78.42
1,825.14 35.38
0.00
10
0.00
1,342.65 25.99
605.31 11.74
0.00
10
0.00
13,978.76 270.79
7,846.29 151.98
0.00
10
0.00
1,895.73 36.74
1,064.07 20.64
4724.22
10
0.00
11,708.80 318.31
8,993.51 174.22
10,774.82 208.73
0.00 0.00
10
10
12,271.51 237.71
WAGNER OIL COMPANY
Owner Relations:
(817) 968-1736
500 COMMERCE ST STE 600 FORT WORTH, TX 76102-5477
Written Inquiries:
WAGNER OIL COMPANY 500 COMMERCE SUITE 600 FORT WORTH, TX 76102-0000 UNITED STATES
Legend Product Codes (PC)
Interest Type
Tax Type Codes
100 - Oil (bbl) 200 - Gas (mcf) 300 - Condensate (bbl) 400 - Plant Products (gal) D - Drip Condensate (bbl)
WI - Working Interest RI - Royalty Interest OR - Overriding Royalty BL - Blanchard Interest ER - Excess Royalty
AV - Ad Valorem CN - Conservation Tax EN - Environmental Tax PV - Privilege Tax EX - Oil Extraction FE - Environmental Tax UI - Unidentified Tax SV - Severance Tax RG Pipeline Tax
Disposition Codes (DC)
03 - Sales
10 - Lease Use
OT - Other
Deduct Codes (Ded Cd) GP - Gas Processor Tax PE - Petroleum Excise Tax RS - Oilfield Site Restoration FB - Federal Backup Withholding MP - Marginal Production Tax PR - Gross Production Tax WH - State Withholding Tax ES - Emergency School Tax RF - Energy Resource Revolving Fund
Owner
01 - Compression 02 - Dehydration 03 - Processing 04 - Treating 05 - Transportation 06 - Inventory/Storage 07 - Fuel
09 - Midstream 10 - Other 11 - Gathering 12 - Marketing LU - Lease Use Cost PE - Property Expense OR - Oil Restoration Fee
Page 3 of 3
Check 28756 / 02/15/2017
Property Number
Property Name
DC
Sales Date M/D/Year
County Name
ST
PC
Entitlement Decimal Disbursement Decimal
DOI Type Int Type
421186.116 12/01/2016
MCCLELLAND 27 Live Oak
03 TX
400
0.0193704200 REV 0.0193704200 RI
421186.116 12/01/2016
MCCLELLAND 27 Live Oak
03 TX
400
0.0193704200 REV 0.0193704200 RI
421186.118 12/01/2016
MCCLELLAND 29 Live Oak
03 TX
200
0.0193704200 REV 0.0193704200 RI
421186.118 12/01/2016
MCCLELLAND 29 Live Oak
03 TX
200
0.0193704200 REV 0.0193704200 RI
421186.118 12/01/2016
MCCLELLAND 29 Live Oak
03 TX
300
0.0193704200 REV 0.0193704200 RI
421186.118 12/01/2016
MCCLELLAND 29 Live Oak
03 TX
300
0.0193704200 REV 0.0193704200 RI
421186.118 12/01/2016
MCCLELLAND 29 Live Oak
03 TX
400
0.0193704200 REV 0.0193704200 RI
421186.118 12/01/2016
MCCLELLAND 29 Live Oak
03 TX
400
Avg Price
0.4700
2.8800
48.4000
0.5100
Prop Gross Volume
Prop Gross Value $
Prop Sev. Tax $
Owner Volume
Owner Gross Value $
Owner Sev. Tax $
12,669.60 245.420
883.83 17.120
181.26 3.500
2,952.49 57.190
5,980.99 115.85
2,549.84 49.41
8,772.80 169.93
1,491.54 28.90
0.0193704200 REV 0.0193704200 RI
Tax Type Code State Withholding
0.00 0.00
FE
448.57 8.70
PR
0.00 0.00
FE
91.84 1.76
PR
0.00 0.00
FE
403.55 7.84
PR
0.00 0.00
FE
111.87 2.15
PR
Prop Deducts $
Ded Cd
Owner Deducts $
Prop Net Value $ Owner Net Value $ 5,532.42 107.15
0.00 0.00
10
2,458.00 47.65
8,369.25 162.09
1,379.67 26.75
11 Owner Number:
Owner Total
2,020.02
105.73
0.00
0.00
1,914.29
WAGNER OIL COMPANY
Owner Relations:
(817) 968-1736
500 COMMERCE ST STE 600 FORT WORTH, TX 76102-5477
Written Inquiries:
WAGNER OIL COMPANY 500 COMMERCE SUITE 600 FORT WORTH, TX 76102-0000 UNITED STATES
Legend Product Codes (PC)
Interest Type
Tax Type Codes
100 - Oil (bbl) 200 - Gas (mcf) 300 - Condensate (bbl) 400 - Plant Products (gal) D - Drip Condensate (bbl)
WI - Working Interest RI - Royalty Interest OR - Overriding Royalty BL - Blanchard Interest ER - Excess Royalty
AV - Ad Valorem CN - Conservation Tax EN - Environmental Tax PV - Privilege Tax EX - Oil Extraction FE - Environmental Tax UI - Unidentified Tax SV - Severance Tax RG Pipeline Tax
Disposition Codes (DC)
03 - Sales
10 - Lease Use
OT - Other
Deduct Codes (Ded Cd) GP - Gas Processor Tax PE - Petroleum Excise Tax RS - Oilfield Site Restoration FB - Federal Backup Withholding MP - Marginal Production Tax PR - Gross Production Tax WH - State Withholding Tax ES - Emergency School Tax RF - Energy Resource Revolving Fund
Owner
01 - Compression 02 - Dehydration 03 - Processing 04 - Treating 05 - Transportation 06 - Inventory/Storage 07 - Fuel
09 - Midstream 10 - Other 11 - Gathering 12 - Marketing LU - Lease Use Cost PE - Property Expense OR - Oil Restoration Fee
Page 1 of 3
Check 30960 / 03/15/2017
Property Number
Property Name
DC
Sales Date M/D/Year
County Name
ST
PC
Entitlement Decimal Disbursement Decimal
DOI Type Int Type
Avg Price
Prop Gross Volume
Prop Gross Value $
Prop Sev. Tax $
Owner Volume
Owner Gross Value $
Owner Sev. Tax $
Tax Type Code State Withholding
Prop Deducts $
Ded Cd
Owner Deducts $
Prop Net Value $ Owner Net Value $
Details follow this page.
WAGNER OIL COMPANY
FROST NATIONAL BANK
500 COMMERCE ST STE 600 FORT WORTH, TX 76102-5477 (817) 968-1736
6115 CAMP BOWIE BLVD FORT WORTH, TX 76116-5522 UNITED STATES
OWNER NUMBER
No. 30960
CHECK DATE
03/15/2017
PAY
CHECK AMOUNT
$**2,541.16
Two Thousand, Five Hundred Forty-One Dollars and Sixteen Cents**
TO THE ORDER OF
UNITED STATES
30960O O T114000093T
SIGNATURE PLACEHOLDER
299990178O
12
WAGNER OIL COMPANY
Owner Relations:
(817) 968-1736
500 COMMERCE ST STE 600 FORT WORTH, TX 76102-5477
Written Inquiries:
WAGNER OIL COMPANY 500 COMMERCE SUITE 600 FORT WORTH, TX 76102-0000 UNITED STATES
Legend Product Codes (PC)
Interest Type
Tax Type Codes
100 - Oil (bbl) 200 - Gas (mcf) 300 - Condensate (bbl) 400 - Plant Products (gal) D - Drip Condensate (bbl)
WI - Working Interest RI - Royalty Interest OR - Overriding Royalty BL - Blanchard Interest ER - Excess Royalty
AV - Ad Valorem CN - Conservation Tax EN - Environmental Tax PV - Privilege Tax EX - Oil Extraction FE - Environmental Tax UI - Unidentified Tax SV - Severance Tax RG Pipeline Tax
Disposition Codes (DC)
03 - Sales
10 - Lease Use
OT - Other
Deduct Codes (Ded Cd) GP - Gas Processor Tax PE - Petroleum Excise Tax RS - Oilfield Site Restoration FB - Federal Backup Withholding MP - Marginal Production Tax PR - Gross Production Tax WH - State Withholding Tax ES - Emergency School Tax RF - Energy Resource Revolving Fund
Owner
01 - Compression 02 - Dehydration 03 - Processing 04 - Treating 05 - Transportation 06 - Inventory/Storage 07 - Fuel
09 - Midstream 10 - Other 11 - Gathering 12 - Marketing LU - Lease Use Cost PE - Property Expense OR - Oil Restoration Fee
Page 2 of 3
Check 30960 / 03/15/2017
Property Number
Property Name
DC
Sales Date M/D/Year
County Name
ST
PC
Entitlement Decimal Disbursement Decimal
DOI Type Int Type
421186.107 01/01/2017
MCCLELLAND 15 Live Oak
03 TX
200
0.0193704200 REV 0.0193704200 RI
421186.107 01/01/2017
MCCLELLAND 15 Live Oak
03 TX
200
0.0193704200 REV 0.0193704200 RI
421186.107 01/01/2017
MCCLELLAND 15 Live Oak
03 TX
300
0.0193704200 REV 0.0193704200 RI
421186.107 01/01/2017
MCCLELLAND 15 Live Oak
03 TX
300
0.0193704200 REV 0.0193704200 RI
421186.107 01/01/2017
MCCLELLAND 15 Live Oak
03 TX
400
0.0193704200 REV 0.0193704200 RI
421186.107 01/01/2017
MCCLELLAND 15 Live Oak
03 TX
400
0.0193704200 REV 0.0193704200 RI
421186.109 01/01/2017
MCCLELLAND 17 Live Oak
03 TX
200
0.0193704200 REV 0.0193704200 RI
421186.109 01/01/2017
MCCLELLAND 17 Live Oak
03 TX
200
0.0193704200 REV 0.0193704200 RI
421186.109 01/01/2017
MCCLELLAND 17 Live Oak
03 TX
300
0.0193704200 REV 0.0193704200 RI
421186.109 01/01/2017
MCCLELLAND 17 Live Oak
03 TX
300
0.0193704200 REV 0.0193704200 RI
421186.109 01/01/2017
MCCLELLAND 17 Live Oak
03 TX
400
0.0193704200 REV 0.0193704200 RI
421186.109 01/01/2017
MCCLELLAND 17 Live Oak
03 TX
400
0.0193704200 REV 0.0193704200 RI
421186.112 01/01/2017
MCCLELLAND 20 Live Oak
03 TX
200
0.0193704200 REV 0.0193704200 RI
421186.112 01/01/2017
MCCLELLAND 20 Live Oak
03 TX
200
0.0193704200 REV 0.0193704200 RI
421186.112 01/01/2017
MCCLELLAND 20 Live Oak
03 TX
300
0.0193704200 REV 0.0193704200 RI
421186.112 01/01/2017
MCCLELLAND 20 Live Oak
03 TX
300
0.0193704200 REV 0.0193704200 RI
421186.112 01/01/2017
MCCLELLAND 20 Live Oak
03 TX
400
0.0193704200 REV 0.0193704200 RI
421186.112 01/01/2017
MCCLELLAND 20 Live Oak
03 TX
400
0.0193704200 REV 0.0193704200 RI
421186.113 01/01/2017
MCCLELLAND 22 Live Oak
03 TX
200
0.0193704200 REV 0.0193704200 RI
421186.113 01/01/2017
MCCLELLAND 22 Live Oak
03 TX
200
0.0193704200 REV 0.0193704200 RI
421186.113 01/01/2017
MCCLELLAND 22 Live Oak
03 TX
300
0.0193704200 REV 0.0193704200 RI
421186.113 01/01/2017
MCCLELLAND 22 Live Oak
03 TX
300
0.0193704200 REV 0.0193704200 RI
421186.113 01/01/2017
MCCLELLAND 22 Live Oak
03 TX
400
0.0193704200 REV 0.0193704200 RI
421186.113 01/01/2017
MCCLELLAND 22 Live Oak
03 TX
400
0.0193704200 REV 0.0193704200 RI
Avg Price
3.5600
49.0000
0.4800
3.5600
49.0000
0.4800
3.5500
49.0000
0.4800
3.5500
49.0000
0.4800
Prop Gross Volume
Prop Gross Value $
Prop Sev. Tax $
Owner Volume
Owner Gross Value $
Owner Sev. Tax $
2,294.24 44.450
102.78 1.980
6,547.57 126.830
471.56 9.140
183.14 3.530
1,345.79 26.070
5,105.18 98.880
100.51 1.950
15,553.23 301.260
705.54 13.680
84.46 1.620
2,149.47 41.630
8,177.53 158.39
5,036.10 97.55
3,122.07 60.46
1,680.82 32.54
8,973.64 173.80
641.71 12.42
18,112.64 350.83
4,924.87 95.41
7,497.98 145.23
2,503.18 48.47
4,138.44 80.17
1,036.23 20.05
Tax Type Code State Withholding
0.00 0.00
FE
411.18 7.97
PR
0.00 0.00
FE
231.66 4.49
PR
0.00 0.00
FE
234.16 4.53
PR
0.00 0.00
FE
84.52 1.62
PR
0.00 0.00
FE
412.79 7.99
PR
0.00 0.00
FE
48.13 0.92
PR
0.00 0.00
FE
782.23 15.15
PR
0.00 0.00
FE
226.54 4.38
PR
0.00 0.00
FE
562.35 10.89
PR
0.00 0.00
FE
108.10 2.08
PR
0.00 0.00
FE
190.37 3.67
PR
0.00 0.00
FE
77.72 1.51
PR
Prop Deducts $
Ded Cd
Owner Deducts $ 0.00
Prop Net Value $ Owner Net Value $
10
0.00
7,766.35 150.42
4,804.44 93.06
2,887.91 55.93
0.00
10
0.00
1,596.30 30.92
8,560.85 165.81
593.58 11.50
0.00
10
0.00
17,330.41 335.68
4,698.33 91.03
6,935.63 134.34
0.00 0.00
10
2,395.08 46.39
3,948.07 76.50
958.51 18.54
13
WAGNER OIL COMPANY
Owner Relations:
(817) 968-1736
500 COMMERCE ST STE 600 FORT WORTH, TX 76102-5477
Written Inquiries:
WAGNER OIL COMPANY 500 COMMERCE SUITE 600 FORT WORTH, TX 76102-0000 UNITED STATES
Legend Product Codes (PC)
Interest Type
Tax Type Codes
100 - Oil (bbl) 200 - Gas (mcf) 300 - Condensate (bbl) 400 - Plant Products (gal) D - Drip Condensate (bbl)
WI - Working Interest RI - Royalty Interest OR - Overriding Royalty BL - Blanchard Interest ER - Excess Royalty
AV - Ad Valorem CN - Conservation Tax EN - Environmental Tax PV - Privilege Tax EX - Oil Extraction FE - Environmental Tax UI - Unidentified Tax SV - Severance Tax RG Pipeline Tax
Disposition Codes (DC)
03 - Sales
10 - Lease Use
OT - Other
Deduct Codes (Ded Cd) GP - Gas Processor Tax PE - Petroleum Excise Tax RS - Oilfield Site Restoration FB - Federal Backup Withholding MP - Marginal Production Tax PR - Gross Production Tax WH - State Withholding Tax ES - Emergency School Tax RF - Energy Resource Revolving Fund
Owner
01 - Compression 02 - Dehydration 03 - Processing 04 - Treating 05 - Transportation 06 - Inventory/Storage 07 - Fuel
09 - Midstream 10 - Other 11 - Gathering 12 - Marketing LU - Lease Use Cost PE - Property Expense OR - Oil Restoration Fee
Page 3 of 3
Check 30960 / 03/15/2017
Property Number
Property Name
DC
Sales Date M/D/Year
County Name
ST
PC
Entitlement Decimal Disbursement Decimal
DOI Type Int Type
421186.114 01/01/2017
MCCLELLAND 24 Live Oak
03 TX
200
0.0193704200 REV 0.0193704200 RI
421186.114 01/01/2017
MCCLELLAND 24 Live Oak
03 TX
200
0.0193704200 REV 0.0193704200 RI
421186.114 01/01/2017
MCCLELLAND 24 Live Oak
03 TX
300
0.0193704200 REV 0.0193704200 RI
421186.114 01/01/2017
MCCLELLAND 24 Live Oak
03 TX
300
0.0193704200 REV 0.0193704200 RI
421186.114 01/01/2017
MCCLELLAND 24 Live Oak
03 TX
400
0.0193704200 REV 0.0193704200 RI
421186.114 01/01/2017
MCCLELLAND 24 Live Oak
03 TX
400
0.0193704200 REV 0.0193704200 RI
421186.116 01/01/2017
MCCLELLAND 27 Live Oak
03 TX
200
0.0193704200 REV 0.0193704200 RI
421186.116 01/01/2017
MCCLELLAND 27 Live Oak
03 TX
200
0.0193704200 REV 0.0193704200 RI
421186.116 01/01/2017
MCCLELLAND 27 Live Oak
03 TX
300
0.0193704200 REV 0.0193704200 RI
421186.116 01/01/2017
MCCLELLAND 27 Live Oak
03 TX
300
0.0193704200 REV 0.0193704200 RI
421186.116 01/01/2017
MCCLELLAND 27 Live Oak
03 TX
400
0.0193704200 REV 0.0193704200 RI
421186.116 01/01/2017
MCCLELLAND 27 Live Oak
03 TX
400
0.0193704200 REV 0.0193704200 RI
421186.118 01/01/2017
MCCLELLAND 29 Live Oak
03 TX
200
0.0193704200 REV 0.0193704200 RI
421186.118 01/01/2017
MCCLELLAND 29 Live Oak
03 TX
200
0.0193704200 REV 0.0193704200 RI
421186.118 01/01/2017
MCCLELLAND 29 Live Oak
03 TX
400
0.0193704200 REV 0.0193704200 RI
421186.118 01/01/2017
MCCLELLAND 29 Live Oak
03 TX
400
Avg Price
3.5900
49.0000
0.4600
3.5600
49.0000
0.4800
3.5500
0.4800
Prop Gross Volume
Prop Gross Value $
Prop Sev. Tax $
Owner Volume
Owner Gross Value $
Owner Sev. Tax $
4,677.61 90.590
192.48 3.710
20,756.80 402.070
4,642.64 89.910
185.55 3.580
13,249.71 256.630
980.46 18.990
2,987.05 57.860
16,791.45 325.26
9,431.29 182.69
9,542.39 184.84
16,548.11 320.56
9,091.73 176.12
6,317.85 122.37
3,478.57 67.39
1,440.01 27.88
0.0193704200 REV 0.0193704200 RI
Tax Type Code State Withholding
0.00 0.00
FE
795.90 15.43
PR
0.00 0.00
FE
433.84 8.41
PR
0.00 0.00
FE
715.68 13.87
PR
0.00 0.00
FE
832.07 16.10
PR
0.00 0.00
FE
418.22 8.10
PR
0.00 0.00
FE
473.84 9.18
PR
0.00 0.00
FE
150.23 2.90
PR
0.00 0.00
FE
108.00 2.08
PR
Prop Deducts $
Ded Cd
Owner Deducts $ 3732.03
Prop Net Value $ Owner Net Value $
10
0.00
12,263.52 309.83
8,997.45 174.28
8,826.71 170.97
0.00
10
0.00
15,716.04 304.46
8,673.51 168.02
5,844.01 113.19
0.00 0.00
10
3,328.34 64.49
1,332.01 25.80
14 Owner Number:
Owner Total
2,682.43
141.27
0.00
0.00
2,541.16
Maps
15
16
17
18
Production History Graph
19
Summary page selections (Monthly Production) 10,000
1,000,000 1,000
5,000
500,000 500
1,000
100,000 100
10,000 10
50
5,000 5
10
1,000 0 1
Jan 16
Jan 15
Jan 14
Jan 13
Jan 12
Jan 11
Jan 10
Jan 09
Jan 08
Jan 07
Jan 06
Jan 05
Jan 04
Jan 03
Jan 02
Jan 01
Jan 00
Jan 99
Jan 98
Jan 97
Jan 96
Jan 95
Jan 94
Jan 93
Jan 92
Jan 91
Jan 90
Jan 89
Jan 88
Jan 87
Jan 86
Jan 85
Jan 84
Jan 83
Jan 82
Jan 81
Date
Liquid (bbls)
Gas (MCF)
Liquid (bbls): Current Cum: 552,885 Gas (MCF): Current Cum: 28,087,417 © 2017 Drillinginfo
Wells Total: 552,885 Total: 28,087,417
20
Jan 17
100
Liquid (Bbls)
50,000 50
Gas (MCF) Well Count
500
Source Assignments
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
