31 Data Packet Rodgers 1info.mceeauction.com.s3.amazonaws.com/12-12-19/Data...Mid-Continent Energy...

Mid-Continent Energy ExchangeO i l & G a s A s s e t A u c t i o n s

Lot 31 Data PacketRodgers 1

Partial Working Interest in Woods County, OK

In this Document: Lot Summary

Income and Expenses Production

Maps

Lot Summary

County/State: Woods County, OK

Legal Description: C NW NW Sec 27-29N-14W

Asset Type: Partial Working Interest

Gross Working Interest: 0.020

Net Revenue Interest: 0.016

$14.84Net Income (12 mo):

Operator: CMX, Inc.

Lease Name: Rodgers 1

API: 151-151-23335

Lease #: 15120312800000

Disclaimer: Bidders must conduct their own due diligence prior to bidding at the auction. Bidders shall rely upon their own evaluations of the properties and not upon any representation either oral or written provided here. This is a summary of information provided by the seller to Mid-Continent Energy Exchange.

Income and Expenses

Summarymonths income info12

Gross Income: $895.47

Gross Expense: $717.40

TOTAL: $178.07

Per Month: $14.84

CMX Inc

1700 N Waterfront Prkway, BLDG 300 SUITE B

WICHITA, KS 67206-

Phone: (316)269-9052

Fax: (316)269-2517

Operating Statement

11/30/2016

LUCHORBI OIL ADVENTURES, LLC

C/O BIZFILINGS

112 SOUTHWEST 7TH ST STE 3C

TOPEKA, KS 66603-

LOA01

Operating Month: 11/2016

Description Interest Gross Your Share

Unit: BARTENDER 1 (Working Int) 10/2016 766.38 BBL @ 46.475821 0.0280000000 35,618.14 997.31

10/2016 16831.00 MCF @ 2.57264 0.0280000000 43,300.19 1,212.41

OIL--STATE TAX 0.0280000000 -69.74 -1.95

GAS--STATE TAX 0.0280000000 -2,092.01 -58.58

SEVERANCE TAX 0.0280000000 -1,542.26 -43.18

Net Revenue This Unit 75,214.32 2,106.01

LEASE OPERATING EXP AD VALOREM TAXES - 1ST HALF 0.0350000000 -5,411.33 -189.40

METHANOL 0.0350000000 -321.20 -11.24

LIABILITY, CARE & CUSTODY 0.0350000000 -400.00 -14.00

PUT FENCES AROUND ELECT BOX-

#2 0.0350000000 -250.00 -8.75

PUT FENCES AROUND ELECT BOX-

#3 0.0350000000 -250.00 -8.75

PUT FENCES AROUND ELECT BOX 0.0350000000 -250.00 -8.75

OVERHEAD-4 WELLS + SWD 0.0350000000 -1,800.00 -63.00

PUMPING (4 WELLS + SWD) 0.0350000000 -1,875.00 -65.63

PRODUCTION FOREMAN 0.0350000000 -1,500.00 -52.50

COMPUTERIZED GAUGE MONITR-#1 0.0350000000 -380.00 -13.30



CATTLE PANEL & T-POSTS 0.0350000000 -851.06 -29.79

PULLED BOTTOMS 0.0350000000 -120.90 -4.23

PULLED BOTTOMS 0.0350000000 -112.50 -3.94

UTILITIES 0.0350000000 -3,425.32 -119.89

UTILITIES-#2 0.0350000000 -2,083.26 -72.91

UTILITIES-#3 0.0350000000 -1,266.01 -44.31

UTILITIES-#4 0.0350000000 -3,608.14 -126.28

UTILITIES-REBATE PROGRAM #1 0.0350000000 -114.59 -4.01

UTILITIES-REBATE PROGRAM #4 0.0350000000 -113.18 -3.96

ESP-MONITORING FEE-#3 0.0350000000 -268.75 -9.41



ESP-MONITORING FEE 0.0350000000 -268.75 -9.41

1 LOAD OF SURGE 0.0350000000 -131.04 -4.59

Total LEASE OPERATING EXP -26,098.53 -913.47 Unit Total

Invoice: JIB61198971 Total Expenses This Unit -26,098.53 -913.47

Amount You Receive This Unit 1,192.54

Unit: RODGERS #1 (Working Int)

LEASE OPERATING EXP LIABILITY, CARE & CUSTODY 0.0200000000 -62.50 -1.25

BAIRD VALVE REPAIR

0.0200000000 -136.56 -2.73

OVERHEAD

0.0200000000 -403.13 -8.06

PUMPING

0.0200000000 -225.00 -4.50

PRODUCTION FOREMAN

0.0200000000 -20.00 -0.40

WATER HAULING

0.0200000000 -657.00 -13.14

Total LEASE OPERATING EXP -1,504.19 -30.08 Unit Total


Amount You Owe This Unit 30.08

Summary Of All Units For LUCHORBI OIL ADVENTURES, LLC

SALES 2,209.72

COST OF SALE -103.71

LEASE OPERATING EXP -943.55

Total Amount You Receive 1,162.46

CMX Inc


WICHITA, KS 67206-

Phone: (316)269-9052

Fax: (316)269-2517

Email: [email protected]

Operating Statement

10/31/2017


C/O BIZFILINGS


TOPEKA, KS 66603-

LOA01



Unit: BARTENDER 1 (Working Int) 09/2017 155.78 BBL @ 46.233341 0.0280000000 7,202.23 201.66

08/2017 9.12 BBL @ 24.0000000 0.0280000000 218.88 6.13

09/2017 5421.00 MCF @ 2.767939 0.0280000000 15,005.00 420.14

OIL--STATE TAX 0.0280000000 -0.83 -0.02

OIL--STATE TAX 0.0280000000 -14.18 -0.40

GAS--STATE TAX 0.0280000000 -719.65 -20.15

SEVERANCE TAX 0.0280000000 -9.48 -0.27

SEVERANCE TAX 0.0280000000 -311.86 -8.73

Net Revenue This Unit 21,370.11 598.36

TANGIBLE COMPLETION TUBING-2 7/8" J-55 #2

0.0350000000 -1,494.54 -52.31

2 7/8" J-55 TUBING #4 (128)

0.0350000000 -692.21 -24.23

RODS-3/4" #2

0.0350000000 -874.00 -30.59

RODS-7/8" #2

0.0350000000 -5,549.90 -194.25

75 3/4" RODS #4

0.0350000000 -4,096.88 -143.39

121 7/8" RODS #4

0.0350000000 -8,394.22 -293.80

NEW 2 1/2C2X16 RWB PUMP #4

0.0350000000 -3,621.66 -126.76

VALVES & CONNECTIONS #2

0.0350000000 -2,892.68 -101.24


0.0350000000 -354.64 -12.41


0.0350000000 -559.84 -19.59


0.0350000000 -3,448.25 -120.69

PUMPING UNIT 228 USED LUFKIN-4

0.0350000000 -20,500.00 -717.50

Total TANGIBLE COMPLETION -52,478.82 -1,836.76

LEASE OPERATING EXP HAUL DIRT & SAND FOR PU GRADE

0.0350000000 -1,150.00 -40.25

HAUL SW TO LOAD TUBING #4

0.0350000000 -393.75 -13.78

HAUL 228 LUFKIN TO LOCATION #4

0.0350000000 -975.00 -34.13

HAUL LOAD OF ROCK TO LOC #4

0.0350000000 -220.00 -7.70

CONVERT ELECTRICAL SYSTEM #4

0.0350000000 -9,694.10 -339.29

LIABILITY, CARE & CUSTODY

0.0350000000 -400.00 -14.00

BUILT W.H, DITCH FOR ELECT #4

0.0350000000 -840.00 -29.40

BUILT PAD, SET P.U. #4

0.0350000000 -763.25 -26.71

NIPPLE, BALL VALVE, BULL PLUG

0.0350000000 -239.89 -8.40

RUBBER GASKET

0.0350000000 -5.47 -0.19

SEC BELT #2

0.0350000000 -109.71 -3.84

UNION, NIPPLE, BK PRESS VLV #4

0.0350000000 -670.81 -23.48

POWER BAND BELT #4

0.0350000000 -493.78 -17.28

GAUGES #4

0.0350000000 -119.98 -4.20

OVERHEAD-4 WELLS + SWD

0.0350000000 -1,800.00 -63.00

PUMPING (4 WELLS + SWD)

0.0350000000 -1,875.00 -65.63

PRODUCTION FOREMAN

0.0350000000 -1,500.00 -52.50

COMPUTERIZED MONITR-SWD

0.0350000000 -1,000.00 -35.00

ESP PUMP REPAIR #2

0.0350000000 -3,072.26 -107.53

KIMRAY VALVE PARTS & REPAIR

0.0350000000 -137.64 -4.82

SET PANEL, BACKFILL ELECT LINE

0.0350000000 -230.00 -8.05

UTILITIES #2

0.0350000000 -1,327.14 -46.45

UTILITIES #3

0.0350000000 -1,409.80 -49.34

UTILITIES #4

0.0350000000 -664.48 -23.26

UTILITIES #1

0.0350000000 -222.45 -7.79

LIFT PARTS TO GO ON 3 PHASE

0.0350000000 -295.63 -10.35

MAKE NEW BRIDLE REINS

0.0350000000 -473.00 -16.56

1 1/4" CLEAN FOR LOC #4

0.0350000000 -529.34 -18.53

SPREAD ROCK W/GRADER #4

0.0350000000 -495.00 -17.33

ESP REPAIR & SERVICE TECH #3

0.0350000000 -2,146.79 -75.14

ESP REPAIR & SERVICE TECH #3

0.0350000000 -3,755.62 -131.45

ESP PUMP TEST EQUIP #4

0.0350000000 -4,445.61 -155.60

MINUS FOR PAD #4

0.0350000000 -255.42 -8.94

Total LEASE OPERATING EXP -41,710.92 -1,459.92

Unit Total

Invoice: JIB7105927 Total Expenses This Unit -94,189.74 -3,296.68

Amount You Owe This Unit 2,698.32

Unit Comments: REMOVED ESP FROM #4 AND INSTALLED PUMPING UNIT.

Unit: RODGERS #1 (Working Int) 09/2017 153.90 BBL @ 46.233333 0.0160000000 7,115.31 113.84

09/2017 261.00 MCF @ 2.8181993 0.0160000000 735.55 11.77

OIL--STATE TAX 0.0160000000 -14.42 -0.23

GAS--STATE TAX 0.0160000000 -38.58 -0.62

SEVERANCE TAX 0.0160000000 -498.07 -7.97

Net Revenue This Unit 7,299.79 116.79

LEASE OPERATING EXP METER FEE

0.0200000000 -200.00 -4.00


0.0200000000 -62.50 -1.25

HAMMER UNION, STEEL PIPE

0.0200000000 -189.64 -3.79

OVERHEAD

0.0200000000 -403.13 -8.06

PUMPING

0.0200000000 -225.00 -4.50

PRODUCTION FOREMAN

0.0200000000 -20.00 -0.40

PARTS & REPAIR C-66 HEAD

0.0200000000 -305.55 -6.11

WATER HAULING

0.0200000000 -219.00 -4.38

WATER HAULING

0.0200000000 -438.00 -8.76

Total LEASE OPERATING EXP -2,062.82 -41.25

Unit Total


Amount You Receive This Unit 75.54


SALES 753.54

COST OF SALE -38.39

TANGIBLE COMPLETION -1,836.76

LEASE OPERATING EXP -1,501.17

Prior Balances -1,011.22

Total Amount You Owe 3,634.00

CMX Inc


WICHITA, KS 67206-

Phone: (316)269-9052

Fax: (316)269-2517


Operating Statement

09/30/2018


C/O BIZFILINGS


TOPEKA, KS 66603-

LOA01



Unit: BARTENDER 1 (Working Int) 08/18 451.08BBL @64.4839059 0.0280000000 29,087.40 814.45

08/18 25551.00MCF @2.9610371 0.0280000000 75,657.46 2,118.41

OIL--STATE TAX 0.0280000000 -79.50 -2.23

GAS--STATE TAX 0.0280000000 -3,799.77 -106.39

SEVERANCE TAX 0.0280000000 -1,259.48 -35.27


LEASE OPERATING EXP LIABILITY, CARE & CUSTODY

0.0350000000 -250.00 -8.75

HI-TEMP GREASE & TOWELS

0.0350000000 -69.43 -2.43


0.0350000000 -1,800.00 -63.00

PUMPING 4 WELLS + SWD

0.0350000000 -1,250.00 -43.75

PRODUCTION FOREMAN

0.0350000000 -250.00 -8.75

COMPUTERIZED GAUGE MONITR

0.0350000000 -750.00 -26.25

WEED SPRAYING

0.0350000000 -528.47 -18.50

UTILITIES #4

0.0350000000 -1,889.37 -66.13

UTILITIES #1

0.0350000000 -1,374.45 -48.11

UTILITIES #3

0.0350000000 -1,422.64 -49.79

UTILITIES #2

0.0350000000 -1,179.39 -41.28


Unit Total


Amount You Receive This Unit 2,412.23

Unit: RODGERS #1 (Working Int) 08/18 242.00MCF @2.9992972 0.0160000000 725.83 11.61

GAS--STATE TAX 0.0160000000 -52.27 -0.84

Net Revenue This Unit 673.56 10.77


0.0200000000 -200.00 -4.00

OIL

0.0200000000 -789.40 -15.79


0.0200000000 -62.50 -1.25

REPAIR LEAK @ HEATER TREATER

0.0200000000 -405.00 -8.10

REPLACE OIL DUMP ON W.K.O

0.0200000000 -405.00 -8.10

SAFETY RELIEF VALVE

0.0200000000 -281.68 -5.63

OVERHEAD

0.0200000000 -403.13 -8.06

PUMPING

0.0200000000 -250.00 -5.00

PRODUCTION FOREMAN

0.0200000000 -20.00 -0.40

REPAIR BP KIMRAY VLV

0.0200000000 -176.85 -3.54

WEED SPRAYING

0.0200000000 -254.56 -5.09

WATER HAULING

0.0200000000 -682.50 -13.65

WATER HAULING

0.0200000000 -409.50 -8.19


Unit Total




SALES 2,944.47

mailto:[email protected]

COST OF SALE -144.73


Total Amount You Receive 2,336.20

CMX Inc


WICHITA, KS 67206-

Phone: (316)269-9052

Fax: (316)269-2517


Operating Statement

09/30/2019


C/O BIZFILINGS


TOPEKA, KS 66603-

LOA01



Unit: BARTENDER 1 (Working Int) 08/19 306.08BBL @51.4918974 0.0280000000 15,760.64 441.30

08/19 23211.98MCF @1.6605321 0.0280000000 38,544.25 1,079.24

OIL--STATE TAX 0.0280000000 -44.08 -1.23

GAS--STATE TAX 0.0280000000 -2,144.82 -60.05

SEVERANCE TAX 0.0280000000 -682.44 -19.11


TANGIBLE COMPLETION ENERCAT PUMP TOOL #2

0.0350000000 -4,680.00 -163.80

Total TANGIBLE COMPLETION -4,680.00 -163.80

LEASE OPERATING EXP CHEMICALS #2

0.0350000000 -1,050.65 -36.77

CHEMICALS #4

0.0350000000 -783.41 -27.42


0.0350000000 -250.00 -8.75

REPAIR LEAD LINE LEAK #4

0.0350000000 -700.00 -24.50

STUFFING BOX PKG #2

0.0350000000 -19.12 -0.67

REPAIR CLAMP #4

0.0350000000 -65.68 -2.30


0.0350000000 -1,800.00 -63.00

PUMPING 4 WELLS + SWD

0.0350000000 -1,250.00 -43.75

PRODUCTION FOREMAN

0.0350000000 -250.00 -8.75

IWELL GAUGE

0.0350000000 -20.00 -0.70

PUMP REPAIR #2

0.0350000000 -3,198.06 -111.93

PARTS & REPAIR-KIMRAY VALVE #1

0.0350000000 -244.97 -8.57

PULLED BOTTOMS

0.0350000000 -131.40 -4.60

UTILITIES #1

0.0350000000 -1,172.31 -41.03

UTILITIES #4

0.0350000000 -1,421.10 -49.74

UTILITIES #3

0.0350000000 -1,252.00 -43.82

UTILITIES #2

0.0350000000 -914.69 -32.01


Unit Total


Amount You Receive This Unit 768.04

Unit: RODGERS #1 (Working Int) 08/19 157.84MCF @1.6481243 0.0160000000 260.14 4.16

GAS--STATE TAX 0.0160000000 -18.74 -0.30

Net Revenue This Unit 241.40 3.86


0.0200000000 -200.00 -4.00

CHEMICALS

0.0200000000 -1,026.22 -20.52


0.0200000000 -62.50 -1.25

OVERHEAD

0.0200000000 -403.13 -8.06

PUMPING

0.0200000000 -250.00 -5.00

PRODUCTION FOREMAN

0.0200000000 -20.00 -0.40

IWELL GAUGE

0.0200000000 -10.00 -0.20

KIMRAY VALVE-PARTS & REPAIR

0.0200000000 -577.23 -11.54

MOWING

0.0200000000 -160.00 -3.20


Unit Total


mailto:[email protected]



SALES 1,524.70

COST OF SALE -80.69

TANGIBLE COMPLETION -163.80


Total Amount You Receive 717.73

Production

10/31/2019 PetroBase Explorer

https://petrobase-explorer.net/report/lease 1/3

RODGERS #1-27 Lease #: 15120312800000

Lease and Production InformationState County OperatorOK Woods CMX INC OF KANSASLocation Meridan Quarter Call Formation Horizontal Production Months27-29N-14W Indian NH MISSISSIPPI, CHEROKEE No 120

Oil GasFirst Prod Date 2009-09-01 2009-09-01Last Sale 2019-07-01 2019-08-01Daily Rate 3.8 5.1MoM Change 308 -102YoY Change 4 -1384Cumulative 14639 22072

Production SnapshotMonth BOPM MCFPM09-2018 154 21810-2018 23811-2018 20812-2018 155 20201-2019 20002-2019 7903-2019 149 26904-2019 23905-2019 156 18806-2019 17307-2019 308 26008-2019 158Average 184 203

Annual AveragesYear Avg BOPM Avg MCFPM2015 1012016 842017 64 3142018 64 2282019 77 196



RODGERS #1-27 - Production Plot



RODGERS #1-27 Associated WellsTotal Well Count: 1

Well Name API Operator Type StatusRODGERS 1-27 35-151-23335 CMX INC OF KANSAS Oil ActiveLocation Spot Foot-NS Foot-EW Foot-ref Zone27-29N-14W C NW NW 1980 660 SW MISSISSIPPIANSpud Completion First Production2009-06-18 2009-07-15Elevation MD TV-TD Cmpl-Top Cmpl-Btm PBTD Drill-Dir LateralGL: 1454 5570

Well TestDate BOPD MCFPD BWPD

2009-07-15 140 250 300

31 Data Packet Rodgers 1info.mceeauction.com.s3.amazonaws.com/12-12-19/Data...Mid-Continent Energy...

Documents

Transcript of 31 Data Packet Rodgers 1info.mceeauction.com.s3.amazonaws.com/12-12-19/Data...Mid-Continent Energy...